UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) August 5, 2009
REGENCY CENTERS CORPORATION
(Exact name of registrant as specified in its charter)
Florida | 001-12298 | 59-3191743 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
One Independent Drive, Suite 114 Jacksonville, Florida |
32202 | |
(Address of principal executive offices) | (Zip Code) |
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 August 5, 2009 Regency issued an earnings release for the six months ended June 30, 2009, which is attached as Exhibit 99.1. | ||
On August 5, 2009 Regency posted on its website at www.regencycenters.com the supplemental information for the six months ended June 30, 2009 which is attached as Exhibit 99.2. | ||
On August 5, 2009 Regency posted on its website at www.regencycenters.com the capital availability as of July 31, 2009 which is attached as Exhibit 99.3. | ||
Item 9.01 |
Financial Statements and Exhibits | |
(d) Exhibits |
Exhibit 99.1 Earnings release issued by Regency on August 5, 2009, for the six months ended June 30, 2009.
Exhibit 99.2 Supplemental information posted on its website on August 5, 2009, for the six months ended June 30, 2009.
Exhibit 99.3 Capital availability posted on its website on August 5, 2009, as of July 31, 2009.
2
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
REGENCY CENTERS CORPORATION | ||||
(registrant) | ||||
Date: August 5, 2009 | By: | /s/ J. Christian Leavitt | ||
J. Christian Leavitt, Senior Vice President, Finance and Principal Accounting Officer |
3
EXHIBIT 99.1
Regency Centers Corporation
Press Release
www.RegencyCenters.com |
CONTACT: LISA PALMER | |
(904) 598-7636
|
REGENCY CENTERS REPORTS SECOND QUARTER RESULTS
Jacksonville, Fla. (August 5, 2009) Regency Centers Corporation announced today financial and operating results for the quarter and six months ended June 30, 2009.
Earnings and Operations
Funds From Operations (FFO) before impairments for the second quarter was $47.9 million, or $0.61 per diluted share, compared to $68.3 million and $0.97 per diluted share for the same period in 2008. For the six months ended June 30, 2009, FFO before impairments was $102.9 million or $1.39 per diluted share, compared to $130.2 million or $1.85 per diluted share for the same period last year, a per share decrease of 25%. The change in FFO per share is primarily related to lower net operating income, higher interest expense and lower transaction profits and fee income compared to 2008.
Funds From Operations (FFO) after impairments for the second quarter was $19.2 million, or $0.24 per diluted share, compared to $68.3 million and $0.97 per diluted share for the same period in 2008. For the six months ended June 30, 2009, FFO after impairments was $74.2 million or $1.00 per diluted share, compared to $129.5 million or $1.84 per diluted share for the same period last year, a per share decrease of 46%.
Regency reports FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (NAREIT) as a supplemental earnings measure. The Company considers this a meaningful performance measurement in the Real Estate Investment Trust industry.
Net loss attributable to common stockholders for the quarter was $17.2 million, or $0.23 per diluted share, compared to net income of $31.9 million and $0.45 per diluted share for the same period in 2008. Net income for the six months ended June 30, 2009, was $2.4 million or $0.03 per diluted share, compared to $58.6 million and $0.83 per diluted share for the first half of 2008. The net loss for the quarter and the decline year over year is primarily due to $27.3 million of FFO impairments for two wholly owned Regency shopping centers, two out parcels and 13 properties in the MCW II partnership that are now targeted for sale over the next three years.
For the three months ended June 30, 2009, Regencys results for wholly owned properties plus its pro-rata share of co-investment partnerships were as follows:
| Decrease in same store net operating income, including provisions for doubtful accounts: (10.6%) |
| Same space rental rate decline on a cash basis: (3.8%) |
| Leasing transactions: 392 new and renewal lease transactions for a total of 1.3 million square feet |
For the six months ended June 30, 2009, Regencys results for wholly owned properties and its pro-rata share of co-investment partnerships were as follows:
| Percent leased, operating properties only: 93.0% |
| Decrease in same store net operating income, including provisions for doubtful accounts: (6.3%) |
| Same space rental rate decline on a cash basis: (1.6%) |
| Leasing transactions: 739 new and renewal lease transactions for a total of 2.4 million square feet |
Investments
Dispositions, Acquisitions
During the quarter, Regency and its co-investment partnerships sold five out parcels at a gross sales price of $4.4 million.
Development
There were no new development starts during the quarter. Three projects stabilized during the quarter representing $56.1 million of net development costs and a weighted average stabilized NOI yield of 7.51%. The three centers average 99% leased. At June 30, 2009, the Company had 43 projects under development for an estimated total net investment at completion of $868 million and an expected return of 7.89% on net development costs after partner participation. The in-process developments are 85% funded and 86% leased and committed, including tenant-owned GLA.
Co-Investment Partnerships
On July 17, 2009 Regency announced that its co-investment partner, Macquarie CountryWide Trust (MCW), has agreed to sell its interest in Macquarie CountryWide-Regency II, LLC (MCW II), an existing co-investment partnership between MCW and Regency. Global Retail Investors LLC (GRI), a joint venture between the California Public Employees Retirement System (CalPERS) and an affiliate of First Washington Realty, Inc., has agreed to purchase the majority of MCWs interest in MCW II in a phased transaction. Closing of the first phase, which involved the sale of 45% of the partnership interest in MCW II to GRI, occurred Friday July 31, 2009. In conjunction with the sale, Regency has the option to increase its ownership in MCW II from 25 to 40% at a 7.7% discount. If the options are not exercised by Regency, Regency will receive cash payments of up to $17 million. Formed in 2005, MCW II currently owns 86 retail shopping centers that have been valued at $1.73 billion for this transaction.
Dividend
On August 4, 2009, the Board of Directors declared a quarterly cash dividend of $0.4625 per share, payable on September 2, 2009 to shareholders of record on August 19, 2009. The Board also declared a quarterly cash dividend of $0.46563 per share of Series 3 Preferred stock, payable on September 30, 2009 to shareholders of record on September 1, 2009; a quarterly cash dividend of $0.45313 per share of Series 4 Preferred stock, payable on September 30, 2009 to shareholders of record on September 1, 2009; and a quarterly cash dividend of $0.41875 on the Series 5 Preferred stock, payable on September 30, 2009 to shareholders of record on September 1, 2009.
Conference Call
In conjunction with Regencys second quarter results, you are invited to listen to its conference call that will be broadcast live over the internet on Thursday, August 6 at 10:00 a.m. EST on the 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 second quarter 2009 supplemental information package that may help investors estimate earnings for 2009. A copy of the Companys second quarter 2009 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 June 30, 2009. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.
Reconciliation of Net Income to Funds From OperationsActual Results
For the Periods Ended June 30, 2009 and 2008 | Three Months Ended | Year to Date | ||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income (loss) attributable to common stockholders |
$ | (17,179,989 | ) | $ | 31,865,866 | $ | 2,382,988 | $ | 58,585,366 | |||||||
Adjustments to reconcile to Funds from Operations: |
||||||||||||||||
Depreciation expense consolidated properties |
23,612,708 | 22,468,282 | 46,966,517 | 43,856,709 | ||||||||||||
Depreciation and amortization expense uncons properties |
9,208,289 | 10,373,693 | 18,718,834 | 21,229,351 | ||||||||||||
Consolidated JV partners share of depreciation |
(133,684 | ) | (133,894 | ) | (273,331 | ) | (264,100 | ) | ||||||||
Amortization of leasing commissions and intangibles |
3,775,632 | 3,523,185 | 7,398,132 | 6,670,038 | ||||||||||||
(Gain) on sale of operating properties, including JVs |
(667 | ) | (41,540 | ) | (1,093,661 | ) | (1,047,967 | ) | ||||||||
Non-controlling interest of exchangeable partnership units |
(92,204 | ) | 246,150 | 71,491 | 458,997 | |||||||||||
Funds From Operations |
19,190,085 | 68,301,742 | 74,170,970 | 129,488,394 | ||||||||||||
Dilutive effect of share-based awards |
(232,305 | ) | (360,387 | ) | (464,609 | ) | (720,773 | ) | ||||||||
Funds From Operations for calculating Diluted FFO per Share |
$ | 18,957,780 | $ | 67,941,355 | $ | 73,706,361 | $ | 128,767,621 | ||||||||
Weighted Average Shares For Diluted FFO per Share |
77,577,231 | 70,019,995 | 73,817,195 | 69,953,931 |
Reported results are preliminary and not final until the filing of our Form 10-Q with the SEC and, therefore, remain subject to adjustment.
Regency Centers Corporation (NYSE: REG)
Regency is the leading national owner, operator, and developer of grocery-anchored and community shopping centers. At June 30, 2009, the Company owned 409 retail properties, including those held in co-investment partnerships. Including tenant-owned square footage, the portfolio encompassed 54.7 million square feet located in top markets throughout the United States. Since 2000 Regency has developed 194 shopping
centers, including those currently in-process, representing an investment at completion of $3.0 billion. Operating as a fully integrated real estate company, Regency is a qualified real estate investment trust that is self-administered and self-managed.
###
Forward-looking statements involve risks and uncertainties. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on forms 10K and 10Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.
EXHIBIT 99.2
Regency Centers Corporation
June 30, 2009
Supplemental Information
Investor Relations
Diane Ortolano
One Independent Drive, Suite 114
Jacksonville, FL 32202
904-598-7727
About Regency
Regency Centers Corporation is the leading national owner, operator, and developer of grocery-anchored and community shopping centers. At June 30, 2009, Regencys total market capitalization was $5.2 billion.
As of June 30, 2009, the Company owned 409 shopping centers and single tenant properties, including those held in co-investment partnerships. Total gross leasable area (GLA) under management, including tenant-owned square footage was 54.7 million square feet, located in top markets across the nation. Founded in 1963 and operating as a fully integrated real estate company, Regency is a qualified real estate investment trust that is self-administered and self-managed.
Regencys portfolio is distinguished by attractive demographics and strong retailers. The average household income in the trade area of Regencys centers is over $90,000, 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, 78% of the portfolio is leased to national and regional retailers. We believe that the quality of our tenant base and the strength of our tenant relationships are fundamentally differentiating factors for Regency. Premier Customer Initiative (PCI) is 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 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 194 shopping centers, including those currently in-process, representing an investment at completion of $3.0 billion. At the end of the second quarter of 2009, Regency had 43 projects under development for an estimated total investment at completion of $868.0 million. These in-process developments are 85% funded and 86% leased and committed, including tenant-owned square footage.
Regency employs a self-funding capital strategy to fund its growth. The culling of non-strategic assets and our industry-leading co-investment partnership program are integral components of this strategy. Our co-investment partners provide an embedded market for our developments and acquisitions, enabling Regency to generate a growing stream of third-party revenue while profitably growing the portfolio. In the past eight years, capital recycling and co-investment partnerships have enabled Regency to cost effectively fund over $9.0 billion in investments.
Regency has centers located in the top markets in the country and has 21 offices nationwide. The Company is listed on the New York Stock Exchange, traded under the symbol REG, and is included in the S&P MidCap 400 Index. There are also three series of preferred shares that trade under REG PRC, REG PRD and REG PRE.
Table of Contents
June 30, 2009
Highlights | 1 | |
Summary Information: | ||
Definitions | 2 | |
Summary Financial Information | 3 | |
Summary Real Estate Information | 4 | |
Financial Information: | ||
Consolidated Balance Sheets | 5 | |
Consolidated Statements of Operations (FFO format) | 6 | |
FFO and Other Information | 7 | |
Consolidated Statements of Operations (GAAP basis) | 8 | |
Summary of Consolidated Debt | 9-10 | |
Summary of Preferred Units and Stock | 11 | |
Investment Activity: | ||
Acquisitions, Dispositions and Development Sales | 12-14 | |
Development Information | 15-17 | |
Co-investment Partnerships: | ||
Unconsolidated Investments | 18 | |
Unconsolidated Balance Sheets | 19-20 | |
Unconsolidated Statements of Operations | 21-22 | |
Summary of Unconsolidated Debt | 23 | |
Real Estate Information: | ||
Leasing Statistics | 24-25 | |
Average Base Rent by State | 26-27 | |
Portfolio Summary Report by Region | 28-34 | |
Significant Tenant Rents | 35-36 | |
Lease Expiration Schedule | 37-38 | |
Forward-Looking Information: | ||
Earnings and Valuation Guidance | 39 | |
Reconciliation of FFO to Net Income | 40 |
Highlights
June 30, 2009
Operating Results
(Wholly owned and Regencys pro-rata share of co-investment partnerships)
For the quarter ended June 30, 2009, same property NOI declined 10.6%. Operating properties were 93.0% leased. Rental lease spreads declined 3.8%.
For the six months ended June 30, 2009, same property NOI declined 6.3%. Operating properties were 93.0% leased. Rental lease spreads declined 1.6%.
Operating Results
(Wholly owned and 100% of co-investment partnerships)
For the quarter ended June 30, 2009, same property NOI declined 10.2%. Operating properties were 93.3% leased. Rental lease spreads declined 1.7%.
For the six months ended June 30, 2009, same property NOI declined 6.0%. Operating properties were 93.3% leased. Rental lease spreads declined 0.6%.
During the quarter, 1.3 million square feet of GLA was renewed or newly leased through 392 leasing transactions.
For the six months ended June 30, 2009, 2.4 million square feet of GLA was renewed or newly leased through 739 leasing transactions.
Financial Results
Funds From Operations for the quarter was $19.2 million, or $0.24 per diluted share. Net loss attributable to common stockholders for the quarter was $17.2 million, or $0.23 per diluted share.
Development Activity
At quarter end, Regency had 43 projects in process for an estimated net development cost of $868.0 million and an expected return of 7.9%.
For more information on this development activity, please see page 15.
Acquisition & Disposition Activity
During the second quarter, there were no acquisitions and dispositions.
For more information on these acquisitions & dispositions, please see pages 12-14.
1
Definitions
June 30, 2009
Development Properties: Properties that Regency acquires and develops, including partially operating properties specifically acquired for redevelopment, and upon sale includes related gains in its calculation of FFO. Once development properties become operating properties, related gains are no longer included in FFO unless it is owned by Regencys taxable REIT subsidiary (TRS) and developed for the purpose of resale. A property is no longer considered a development property after the end of the third calendar year following stabilization of rent paying occupancy.
Funds From Operations (FFO): FFO is a supplemental earnings measure defined by the National Association of Real Estate Investment Trusts (NAREIT) as net income attributable to common stockholders (computed in accordance with generally accepted accounting principles), excluding gains (or losses) from sales of depreciated property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis. NAREIT developed FFO as a supplement to net income and as a measure of recurring operating performance for real estate companies (April 2002). NAREIT also clarified that FFO should include the results of discontinued operations, non-recurring amounts (loss impairments, for example) except for those classified as extraordinary under GAAP, and could include certain gains and losses from the sale of undepreciated property with adequate disclosure. Regency includes gains from the sale of land or land it develops (Development Properties) in its calculation of FFO because it considers those items to be significant recurring operating amounts included in its financial results. To the extent that development sales to co-investment partnerships are impacted by the Restricted Gain Method, Regency adds back the additional gain deferral except for that amount of the ownership it has retained in the development sold.
2
Summary Financial Information
June 30, 2009
Financial Results | Three Months Ended | Year to Date | ||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income attributable to common stockholders |
$ | (17,179,989 | ) | $ | 31,865,866 | $ | 2,382,988 | $ | 58,585,366 | |||||||
Basic EPS |
$ | (0.23 | ) | $ | 0.45 | $ | 0.03 | $ | 0.83 | |||||||
Diluted EPS |
$ | (0.23 | ) | $ | 0.45 | $ | 0.03 | $ | 0.83 | |||||||
Diluted EPS per share growth rate |
-151.1 | % | -96.4 | % | ||||||||||||
Funds from Operations for common stockholders |
$ | 19,190,085 | $ | 68,301,742 | $ | 74,170,970 | $ | 129,488,394 | ||||||||
FFO per share Basic |
$ | 0.25 | $ | 0.98 | $ | 1.00 | $ | 1.85 | ||||||||
FFO per share Diluted |
$ | 0.24 | $ | 0.97 | $ | 1.00 | $ | 1.84 | ||||||||
Diluted FFO per share growth rate |
-75.3 | % | -45.7 | % | ||||||||||||
Dividends paid per share and unit |
$ | 0.463 | $ | 0.725 | $ | 1.188 | $ | 1.450 | ||||||||
Payout ratio of Diluted FFO per share |
192.7 | % | 74.7 | % | 118.8 | % | 78.8 | % | ||||||||
Interest Coverage Ratios |
||||||||||||||||
Interest only |
2.6 | 3.0 | 2.7 | 3.0 | ||||||||||||
Capitalized interest |
$ | 5,559,296 | $ | 9,451,159 | $ | 11,917,977 | $ | 18,838,062 | ||||||||
Fixed Charge (Regency only) |
2.12 | 2.5 | 2.2 | 2.4 | ||||||||||||
Fixed Charge (with pro-rata share of partnerships) |
1.93 | 2.2 | 2.0 | 2.2 | ||||||||||||
Capital Information | 6/30/09 | YTD Change | 12/31/08 | 12/31/07 | ||||||||||||
Closing common stock price per share |
$ | 34.91 | $ | (11.79 | ) | $ | 46.70 | $ | 64.49 | |||||||
Shareholder Return (assumes no reinvestment of dividends) |
-22.7 | % | ||||||||||||||
Common Shares and Equivalents Outstanding |
80,510,062 | 10,005,181 | 70,504,881 | 70,112,248 | ||||||||||||
Market equity value of Common and Convertible shares |
$ | 2,810,606 | $ | (481,972 | ) | $ | 3,292,578 | $ | 4,521,539 | |||||||
Non-Convertible Preferred Units and shares |
325,000 | | 325,000 | 325,000 | ||||||||||||
Outstanding debt (000s) |
$ | 2,069,121 | $ | (66,451 | ) | $ | 2,135,571 | $ | 2,007,975 | |||||||
Total market capitalization (000s) |
$ | 5,204,727 | $ | (548,422 | ) | $ | 5,753,149 | $ | 6,854,514 | |||||||
Debt to Total Market Capitalization |
39.8 | % | 2.6 | % | 37.1 | % | 29.3 | % | ||||||||
Total real estate at cost before depreciation (000s) |
$ | 4,527,992 | $ | 102,096 | $ | 4,425,896 | $ | 4,367,191 | ||||||||
Total assets at cost before depreciation (000s) |
$ | 4,864,104 | $ | 167,134 | $ | 4,696,971 | $ | 4,612,271 | ||||||||
Debt to Total Assets before Depreciation |
42.5 | % | -2.9 | % | 45.5 | % | 43.5 | % | ||||||||
Outstanding Classes of Stock and Partnership Units: |
||||||||||||||||
Common Shares Outstanding |
80,041,851 | 10,005,181 | 70,036,670 | 69,638,637 | ||||||||||||
Exchangeable O.P. Units held by noncontrolling interests |
468,211 | | 468,211 | 473,611 | ||||||||||||
Total Common Shares and Equivalents |
80,510,062 | 10,005,181 | 70,504,881 | 70,112,248 | ||||||||||||
3
Summary Real Estate Information
June 30, 2009
Wholly Owned and Regencys Pro-Rata Share of Co-investment Partnerships
6/30/09 | 3/31/09 | 6/30/08 | 3/31/08 | |||||||||
Gross Leasable Area (GLA) |
29,444,233 | 29,709,825 | 31,767,020 | 32,010,861 | ||||||||
GLA including anchor-owned stores |
35,718,793 | 36,122,324 | 37,827,268 | 38,081,655 | ||||||||
% leased Operating and development properties |
90.7 | % | 90.6 | % | 89.8 | % | 89.7 | % | ||||
% leased Operating properties only |
93.0 | % | 93.3 | % | 94.6 | % | 94.9 | % | ||||
% leased Same store properties only |
93.2 | % | 93.5 | % | 94.6 | % | 94.8 | % | ||||
Average % leased Same store properties only |
93.4 | % | 93.6 | % | 94.8 | % | 94.8 | % | ||||
Rental rate growth YTD (1) |
-1.6 | % | 0.9 | % | 10.8 | % | 12.6 | % | ||||
Same property NOI growth YTD |
-6.3 | % | -2.0 | % | 2.6 | % | 3.1 | % | ||||
Same property NOI growth without termination fees YTD |
-6.4 | % | -2.2 | % | 2.8 | % | 3.4 | % | ||||
Same property NOI growth without provision for doubtful accounts YTD |
-3.0 | % | -1.8 | % | 2.6 | % | 3.1 | % | ||||
Wholly Owned and 100% of Co-investment Partnerships | ||||||||||||
6/30/09 | 3/31/09 | 6/30/08 | 3/31/08 | |||||||||
Gross Leasable Area (GLA) |
46,267,519 | 46,786,906 | 50,673,749 | 51,292,840 | ||||||||
GLA including anchor-owned stores |
54,682,877 | 55,340,204 | 58,860,516 | 59,526,928 | ||||||||
GLA under development |
3,926,433 | 4,449,212 | 4,977,702 | 5,071,732 | ||||||||
Number of retail shopping centers |
409 | 413 | 443 | 450 | ||||||||
Number of centers under development (excluding expansions) |
41 | 45 | 45 | 45 | ||||||||
Number of grocery-anchored shopping centers |
330 | 330 | 358 | 360 | ||||||||
% leased Operating and development properties |
91.8 | % | 91.8 | % | 92.1 | % | 91.8 | % | ||||
% leased Operating properties only |
93.3 | % | 93.6 | % | 95.2 | % | 95.1 | % | ||||
% leased Same store properties only |
93.4 | % | 93.7 | % | 95.1 | % | 95.0 | % | ||||
Average % leased Same store properties only |
93.7 | % | 93.9 | % | 95.0 | % | 94.9 | % | ||||
Rental rate growth YTD (1) |
-0.6 | % | 0.7 | % | 10.7 | % | 11.9 | % | ||||
Same property NOI growth YTD |
-6.0 | % | -1.7 | % | 2.9 | % | 2.4 | % | ||||
Same property NOI growth without termination fees YTD |
-6.2 | % | -2.1 | % | 3.4 | % | 3.1 | % | ||||
Same property NOI growth without provision for doubtful accounts YTD |
-3.4 | % | -1.6 | % | 2.9 | % | 2.4 | % |
(1) | Rent growth is calculated on a same-space, cash basis pertaining to new and renewal leases executed. |
4
Consolidated Balance Sheets
June 30, 2009 and December 31, 2008 and 2007
Assets | 2009 | 2008 | 2007 | |||||||
Real estate investments at cost: |
||||||||||
Operating properties |
$ | 3,101,042,068 | 2,897,155,188 | 3,059,355,894 | ||||||
Properties in development |
1,051,513,798 | 1,078,885,554 | 905,929,461 | |||||||
4,152,555,866 | 3,976,040,742 | 3,965,285,355 | ||||||||
Operating properties held for sale |
37,329,391 | 66,446,995 | | |||||||
Less: accumulated depreciation |
607,944,304 | 554,595,228 | 497,498,468 | |||||||
3,581,940,953 | 3,487,892,509 | 3,467,786,887 | ||||||||
Investments in real estate partnerships |
338,106,506 | 383,407,938 | 401,906,064 | |||||||
Net real estate investments |
3,920,047,459 | 3,871,300,447 | 3,869,692,951 | |||||||
Cash and cash equivalents |
126,791,658 | 21,533,019 | 18,667,717 | |||||||
Notes receivable |
27,988,063 | 31,438,066 | 44,542,740 | |||||||
Tenant receivables, net of allowance for uncollectible accounts |
69,076,112 | 103,796,509 | 75,440,980 | |||||||
Deferred costs, less accumulated amortization |
56,200,611 | 57,476,785 | 52,784,152 | |||||||
Acquired lease intangible assets, net |
11,408,165 | 12,902,821 | 17,228,065 | |||||||
Other assets |
44,647,917 | 43,927,668 | 36,416,422 | |||||||
Total assets |
$ | 4,256,159,985 | 4,142,375,315 | 4,114,773,027 | ||||||
Liabilities and Equity |
||||||||||
Liabilities: |
||||||||||
Notes payable |
$ | 1,841,453,900 | 1,837,904,495 | 1,799,974,913 | ||||||
Unsecured credit facilities |
227,666,667 | 297,666,667 | 208,000,000 | |||||||
Total notes payable |
2,069,120,567 | 2,135,571,162 | 2,007,974,913 | |||||||
Tenants security and escrow deposits |
11,096,839 | 11,571,209 | 11,436,472 | |||||||
Acquired lease intangible liabilities, net |
6,873,737 | 7,864,832 | 10,353,746 | |||||||
Derivative instruments, at fair value |
27,577,325 | 83,690,668 | 9,836,422 | |||||||
Accounts payable and other liabilities |
113,005,911 | 141,395,128 | 154,642,385 | |||||||
Total liabilities |
2,227,674,379 | 2,380,092,999 | 2,194,243,938 | |||||||
Equity: |
||||||||||
Stockholders Equity: |
||||||||||
Preferred stock |
275,000,000 | 275,000,000 | 275,000,000 | |||||||
Common stock, $.01 par |
857,034 | 756,349 | 751,687 | |||||||
Additional paid in capital, net of treasury stock |
1,980,937,168 | 1,666,849,877 | 1,654,866,575 | |||||||
Accumulated other comprehensive (loss) income |
(54,399,076 | ) | (91,464,881 | ) | (18,916,000 | ) | ||||
Distributions in excess of net income |
(240,417,080 | ) | (155,056,788 | ) | (68,935,219 | ) | ||||
Total stockholders equity |
1,961,978,046 | 1,696,084,557 | 1,842,767,043 | |||||||
Noncontrolling Interests: |
||||||||||
Preferred units |
49,157,977 | 49,157,977 | 49,157,977 | |||||||
Exchangeable operating partnership units |
8,298,313 | 9,059,922 | 10,211,917 | |||||||
Limited partners interest in consolidated partnerships |
9,051,270 | 7,979,860 | 18,392,152 | |||||||
Total noncontrolling interests |
66,507,560 | 66,197,759 | 77,762,046 | |||||||
Total equity |
2,028,485,606 | 1,762,282,316 | 1,920,529,089 | |||||||
Total liabilities and equity |
$ | 4,256,159,985 | 4,142,375,315 | 4,114,773,027 | ||||||
Ratios | 2009 | 2008 | 2007 | |||||||
Debt to real estate assets, before depreciation |
45.7 | % | 48.3 | % | 46.0 | % | ||||
Debt to total assets, before depreciation |
42.5 | % | 45.5 | % | 43.5 | % | ||||
Debt to total assets, before depreciation and including prorata share of JVs (note a) |
47.1 | % | 50.0 | % | 48.9 | % | ||||
Debt + preferred to total assets, before deprec. and incl. prorata share of JVs |
52.8 | % | 55.8 | % | 54.8 | % | ||||
Unsecured assets to total real estate assets (wholly owned only) |
86.5 | % | 87.5 | % | 87.5 | % | ||||
Unsecured NOI to total NOI (wholly owned only) |
85.0 | % | 86.8 | % | 87.5 | % |
(a) | debt ratio would be 45.8% if current cash balances were used to reduce outstanding debt |
5
Consolidated Statements of Operations
For the Periods Ended June 30, 2009 and 2008
(Asset sales not separated as discontinued operations as required by GAAPSee Form 10Q and Form 10K)
Three Months Ended | Year to Date | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||
Real Estate Revenues: |
||||||||||||||
Minimum rent |
$ | 87,272,112 | 87,904,149 | $ | 175,318,006 | 173,513,277 | ||||||||
Percentage rent |
307,493 | 281,130 | 1,007,478 | 1,081,153 | ||||||||||
Recoveries from tenants |
21,324,352 | 21,879,642 | 44,982,639 | 44,421,321 | ||||||||||
Termination Fees |
742,326 | 990,615 | 1,030,169 | 1,250,892 | ||||||||||
Other income |
1,298,127 | 1,221,936 | 2,827,802 | 3,184,195 | ||||||||||
110,944,410 | 112,277,472 | 225,166,094 | 223,450,838 | |||||||||||
Real Estate Operating Expenses: |
||||||||||||||
Operating and maintenance |
15,696,998 | 15,206,633 | 31,895,885 | 30,730,286 | ||||||||||
Provision for doubtful accounts |
4,768,519 | 74,420 | 5,269,048 | 74,420 | ||||||||||
Real estate taxes |
14,360,975 | 12,414,738 | 28,941,666 | 25,346,469 | ||||||||||
34,826,492 | 27,695,791 | 66,106,599 | 56,151,175 | |||||||||||
Net Operating Income |
76,117,918 | 84,581,681 | 159,059,495 | 167,299,663 | ||||||||||
Fees, Development and Outparcel Gains: |
||||||||||||||
Asset management fees |
2,043,820 | 2,917,577 | 4,642,480 | 5,814,761 | ||||||||||
Property management fees |
3,674,781 | 3,921,235 | 7,615,035 | 8,150,128 | ||||||||||
Transaction and other fees |
441,432 | 4,312,716 | 1,053,181 | 4,880,081 | ||||||||||
Leasing commissions |
738,163 | 814,307 | 1,344,142 | 1,567,726 | ||||||||||
Development gains |
18,675 | 4,479,419 | 3,986,520 | 4,479,419 | ||||||||||
Gain on sale of outparcels |
| | | 2,934,147 | ||||||||||
Dead deal costs |
(148,384 | ) | (384,337 | ) | (298,140 | ) | (758,655 | ) | ||||||
Provision for income tax (expense) |
| 562,444 | 240,943 | 490,494 | ||||||||||
6,768,487 | 16,623,361 | 18,584,161 | 27,558,101 | |||||||||||
Other Operating Expense (Income): |
||||||||||||||
General and administrative |
9,292,269 | 13,152,776 | 25,176,596 | 27,275,735 | ||||||||||
Franchise taxes |
780,914 | 713,431 | 1,109,463 | 1,063,814 | ||||||||||
Depreciation and amortization (including FF&E) |
29,876,654 | 27,031,746 | 57,958,983 | 52,553,921 | ||||||||||
Interest expense, net |
25,639,609 | 23,452,580 | 52,157,871 | 45,990,159 | ||||||||||
(Gain) loss on sale of operating properties including taxes |
| (210,611 | ) | 132,657 | (210,611 | ) | ||||||||
Deferred gains under the Restricted Gain Method |
| | | | ||||||||||
Provision for impairment - wholly owned properties |
2,369,217 | | 2,369,217 | 716,000 | ||||||||||
67,958,663 | 64,139,922 | 138,904,787 | 127,389,018 | |||||||||||
Equity in Income (Loss) of Unconsolidated Partnerships: |
||||||||||||||
Operating income (loss) including development gains |
(1,316,345 | ) | 1,291,212 | (640,219 | ) | 2,920,048 | ||||||||
Gain (loss) on sale of operating properties |
666 | (169,071 | ) | 1,226,317 | 837,356 | |||||||||
Provision for impairment - JV properties |
(24,897,378 | ) | | (24,897,378 | ) | | ||||||||
(26,213,057 | ) | 1,122,141 | (24,311,280 | ) | 3,757,404 | |||||||||
Net Income (Loss) |
(11,285,315 | ) | 38,187,261 | 14,427,589 | 71,226,150 | |||||||||
Noncontrolling Interests: |
||||||||||||||
Preferred units |
931,248 | 931,248 | 1,862,496 | 1,862,496 | ||||||||||
Exchangeable operating partnership units |
(92,204 | ) | 246,150 | 71,491 | 458,997 | |||||||||
Limited partners interest in consolidated partnerships |
136,839 | 225,206 | 273,032 | 481,709 | ||||||||||
Net Income Attributable to Noncontrolling Interests |
975,883 | 1,402,604 | 2,207,019 | 2,803,202 | ||||||||||
Net Income (Loss) Attributable to Controlling Interests |
(12,261,198 | ) | 36,784,657 | 12,220,570 | 68,422,948 | |||||||||
Preferred Stock Dividends |
4,918,791 | 4,918,791 | 9,837,582 | 9,837,582 | ||||||||||
Net Income (Loss) Attributable to Common Stockholders |
$ | (17,179,989 | ) | 31,865,866 | $ | 2,382,988 | 58,585,366 | |||||||
These Consolidated Statements of Operations are not accordance with GAAP because they do not reflect discontinued operations in accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. The Company believes that the presentation is useful to readers of this report who wish to understand the Companys operations without reclassifying sales of real estate into discontinued operations. The presentation of the Consolidated Statements of Operations prepared in accordance with GAAP are presented in the following pages.
6
Funds From Operations (FFO) and Other Information
For the Periods Ended June 30, 2009 and 2008
Three Months Ended | Year to Date | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||
Reconciliation of Net income (loss) to Funds from Operations |
||||||||||||||
Net income (loss) attributable to common stockholders |
$ | (17,179,989 | ) | 31,865,866 | $ | 2,382,988 | 58,585,366 | |||||||
Adjustments to reconcile to Funds from Operations: |
||||||||||||||
Depreciation and amortization consolidated real estate |
23,612,708 | 22,468,282 | 46,966,517 | 43,856,709 | ||||||||||
Depreciation and amortization unconsolidated partnerships |
9,208,289 | 10,373,693 | 18,718,834 | 21,229,351 | ||||||||||
Consolidated JV partners share of depreciation |
(133,684 | ) | (133,894 | ) | (273,331 | ) | (264,100 | ) | ||||||
Amortization of leasing commissions and intangibles |
3,775,632 | 3,523,185 | 7,398,132 | 6,670,038 | ||||||||||
(Gain) on sale of operating properties, including JVs |
(667 | ) | (41,540 | ) | (1,093,661 | ) | (1,047,967 | ) | ||||||
Gain deferrals under the Restricted Gain Method |
0 | 0 | 0 | 0 | ||||||||||
Noncontrolling interest of exchangeable partnership units |
(92,204 | ) | 246,150 | 71,491 | 458,997 | |||||||||
Funds From Operations |
$ | 19,190,085 | 68,301,742 | $ | 74,170,970 | 129,488,394 | ||||||||
FFO Per Share Reconciliation (Diluted): |
||||||||||||||
Net income (loss) attributable to common stockholders |
$ | (0.23 | ) | 0.45 | $ | 0.03 | 0.83 | |||||||
Adjustments to reconcile to Funds from Operations per share: |
||||||||||||||
Depreciation and amortization consolidated real estate |
0.29 | 0.32 | 0.63 | 0.62 | ||||||||||
Depreciation and amortization unconsolidated partnerships |
0.13 | 0.15 | 0.25 | 0.30 | ||||||||||
Amortization of leasing commissions and intangibles |
0.05 | 0.05 | 0.10 | 0.09 | ||||||||||
(Gain) on sale of operating properties |
| | (0.01 | ) | (0.01 | ) | ||||||||
Noncontrolling interest of exchangeable partnership units |
| | | 0.01 | ||||||||||
Funds From Operations |
$ | 0.24 | 0.97 | $ | 1.00 | 1.84 | ||||||||
Additional Disclosures: |
||||||||||||||
Straight-line rental income, net of reserve |
$ | (405,137 | ) | 1,537,711 | $ | 874,348 | 3,028,127 | |||||||
Above- and below- market rent amortization |
458,374 | 781,586 | 939,560 | 1,329,624 | ||||||||||
Pro-rata share of JV straight-line rental income, net |
(83,422 | ) | (251,905 | ) | 174,038 | 167,160 | ||||||||
Pro-rata share of JV above- and below- mkt rent amortization |
604,681 | 528,085 | 1,154,266 | 1,298,659 | ||||||||||
FFO impairment losses including pro-rata share of JVs |
28,688,927 | | 28,688,927 | 716,000 | ||||||||||
Debt premium amortization income |
31,966 | 73,042 | 63,932 | 146,085 | ||||||||||
Stock based compensation expense (reversal) |
1,859,723 | 2,786,145 | 3,391,490 | 5,570,985 | ||||||||||
Capitalized direct leasing compensation costs |
3,003,171 | 3,653,497 | 6,006,342 | 7,293,811 | ||||||||||
Capitalized direct development compensation costs (reversal) |
3,364,177 | 10,418,427 | 5,435,381 | 20,405,940 | ||||||||||
Fees earned from 3rd parties as reported for GAAP |
6,898,196 | 11,965,835 | 14,654,838 | 20,412,696 | ||||||||||
Fees earned from 3rd parties, excluding REG owned portion |
5,799,016 | 10,636,048 | 12,414,581 | 17,693,561 | ||||||||||
Components of same property NOI (wholly owned and Regencys pro-rata share of co-investment partnerships): |
| |||||||||||||
Revenues |
$ | 114,290,910 | 118,186,908 | $ | 232,252,373 | 236,316,151 | ||||||||
Expenses |
35,762,646 | 30,281,654 | 68,374,180 | 61,361,312 | ||||||||||
Same property NOI |
$ | 79,028,793 | 87,905,253 | $ | 163,878,193 | 174,954,839 | ||||||||
Capital Expenditures (non-revenue enhancing only): |
||||||||||||||
Leasing commissions consolidated properties |
$ | 1,692,015 | 883,155 | $ | 3,953,576 | 3,256,175 | ||||||||
Tenant improvements consolidated properties |
1,482,177 | 1,019,675 | 2,316,042 | 2,239,862 | ||||||||||
Building improvements consolidated properties |
1,508,219 | 2,526,291 | 2,550,814 | 3,867,587 | ||||||||||
Pro-rata share of unconsolidated leasing commissions |
529,822 | 453,334 | 871,542 | 850,145 | ||||||||||
Pro-rata share of unconsolidated tenant improvements |
175,443 | 195,650 | 392,120 | 363,335 | ||||||||||
Pro-rata share of unconsolidated building improvements |
350,467 | 665,778 | 484,185 | 1,090,319 |
Note: See the definition of Funds from Operations included on page 2 of this supplemental report.
7
Consolidated Statements of Operations (GAAP Basis)
For the Periods Ended June 30, 2009 and 2008
Three Months Ended | Year to Date | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||
Revenues: |
||||||||||||||
Minimum rent |
$ | 86,340,732 | 84,906,243 | $ | 173,407,313 | 167,941,278 | ||||||||
Percentage rent |
307,493 | 281,130 | 1,007,478 | 1,081,153 | ||||||||||
Recoveries from tenants and other income |
22,914,554 | 23,767,074 | 48,286,317 | 47,916,637 | ||||||||||
Management fees and commissions |
6,898,196 | 11,965,835 | 14,654,838 | 20,412,696 | ||||||||||
Total revenues |
116,460,975 | 120,920,282 | 237,355,946 | 237,351,764 | ||||||||||
Operating Expenses: |
||||||||||||||
Depreciation and amortization |
29,843,001 | 26,294,127 | 57,925,330 | 51,028,528 | ||||||||||
Operating and maintenance |
15,547,186 | 14,525,700 | 31,560,349 | 29,353,258 | ||||||||||
General and administrative |
9,292,269 | 13,152,776 | 25,176,596 | 27,275,735 | ||||||||||
Real estate taxes |
14,158,309 | 12,072,961 | 28,461,058 | 24,501,041 | ||||||||||
Provision for doubtful accounts |
4,768,519 | 52,995 | 5,269,048 | 47,839 | ||||||||||
Other operating expense |
929,298 | 669,411 | 1,217,535 | 1,466,062 | ||||||||||
Total operating expenses |
74,538,581 | 66,767,969 | 149,609,916 | 133,672,463 | ||||||||||
Other Expense (Income): |
||||||||||||||
Interest expense, net of interest income |
25,639,609 | 23,452,580 | 52,157,871 | 45,990,159 | ||||||||||
Gain on sale of properties |
| | | (2,934,147 | ) | |||||||||
Provision for impairment |
2,369,217 | | 2,369,217 | 716,000 | ||||||||||
Total other expense (income) |
28,008,826 | 23,452,580 | 54,527,088 | 43,772,012 | ||||||||||
Income before equity in income of investments in real estate partnerships |
13,913,567 | 30,699,733 | 33,218,942 | 59,907,290 | ||||||||||
Equity in income (loss) of investments in real estate partnerships |
(26,213,057 | ) | 1,122,141 | (24,311,280 | ) | 3,757,404 | ||||||||
Income (loss) from continuing operations |
(12,299,490 | ) | 31,821,874 | 8,907,662 | 63,664,694 | |||||||||
Discontinued Operations, net: |
||||||||||||||
Operating income from discontinued operations |
995,500 | 1,573,336 | 1,615,190 | 2,769,405 | ||||||||||
Gain on sale of properties |
18,675 | 4,792,051 | 3,904,737 | 4,792,051 | ||||||||||
Income from discontinued operations |
1,014,175 | 6,365,387 | 5,519,927 | 7,561,456 | ||||||||||
Net income (loss) |
(11,285,315 | ) | 38,187,261 | 14,427,589 | 71,226,150 | |||||||||
Noncontrolling Interests: |
||||||||||||||
Preferred units |
(931,248 | ) | (931,248 | ) | (1,862,496 | ) | (1,862,496 | ) | ||||||
Exchangeable operating partnership units |
92,204 | (246,150 | ) | (71,491 | ) | (458,997 | ) | |||||||
Limited partners interest in consolidated partnerships |
(136,839 | ) | (225,206 | ) | (273,032 | ) | (481,709 | ) | ||||||
Net income attributable to noncontrolling interests |
(975,883 | ) | (1,402,604 | ) | (2,207,019 | ) | (2,803,202 | ) | ||||||
Net income (loss) attributable to controlling interests |
(12,261,198 | ) | 36,784,657 | 12,220,570 | 68,422,948 | |||||||||
Preferred Stock Dividends |
(4,918,791 | ) | (4,918,791 | ) | (9,837,582 | ) | (9,837,582 | ) | ||||||
Net income (loss) attributable to common stockholders |
$ | (17,179,989 | ) | 31,865,866 | $ | 2,382,988 | 58,585,366 | |||||||
These consolidated statement of operations should be read in conjunction with the Companys most recent Form 10-Q and Form 10-K filed with the Securities and Exchange Commission.
8
Summary of Consolidated Debt
June 30, 2009 and December 31, 2008
Total Debt Outstanding: |
6/30/09 | 12/31/08 | |||
Mortgage loans payable: |
|||||
Fixed rate secured loans |
$ | 288,588,885 | 235,151,262 | ||
Variable rate secured loans |
5,049,010 | 5,129,602 | |||
Unsecured debt offering fixed rate |
1,547,816,004 | 1,597,623,631 | |||
Unsecured credit facilities |
227,666,667 | 297,666,667 | |||
Total |
$ | 2,069,120,566 | 2,135,571,162 | ||
Schedule of Maturities by Year: |
Scheduled Principal Payments |
Mortgage Loan Maturities |
Unsecured Maturities (a) |
Total | ||||||||
2009 |
$ | 2,659,884 | 5,049,010 | | 7,708,894 | |||||||
2010 |
5,393,474 | 17,043,042 | 160,000,000 | 182,436,516 | ||||||||
2011 |
5,290,572 | 11,276,039 | 467,666,667 | 484,233,278 | ||||||||
2012 |
5,609,333 | | 250,000,000 | 255,609,333 | ||||||||
2013 |
5,536,435 | 16,355,996 | | 21,892,431 | ||||||||
2014 |
4,227,046 | 13,847,430 | 150,000,000 | 168,074,476 | ||||||||
2015 |
3,136,469 | 46,250,768 | 350,000,000 | 399,387,237 | ||||||||
2016 |
2,624,442 | 14,161,144 | | 16,785,586 | ||||||||
2017 |
1,883,140 | 75,510,745 | 400,000,000 | 477,393,885 | ||||||||
2018 |
1,208,718 | 57,357,574 | | 58,566,292 | ||||||||
>10 years |
| | | | ||||||||
Net unamortized debt discount |
(783,366 | ) | (2,183,996 | ) | (2,967,362 | ) | ||||||
$ | 37,569,513 | 256,068,382 | 1,775,482,670 | 2,069,120,566 | ||||||||
(a) | Includes unsecured public debt and Unsecured credit facilities |
Percentage of Total Debt: |
6/30/09 | 12/31/08 | ||||
Fixed |
88.76 | % | 85.83 | % | ||
Variable |
11.24 | % | 14.17 | % | ||
Current Average Interest Rates:(b) |
||||||
Fixed |
6.36 | % | 6.40 | % | ||
Variable |
1.51 | % | 2.86 | % | ||
Effective Interest Rate |
5.82 | % | 5.90 | % |
(b) | Interest rates are as of the quarter end and exclude the impact of deferred loan cost amortization. |
Average Maturity Date: |
||||
Fixed |
June 24, 2014 | March 9, 2014 | ||
Variable |
January 29, 2011 | January 30, 2011 |
9
Summary of Consolidated Debt
June 30, 2009 and December 31, 2008
Lender |
Secured Property | Rate | Maturity | 6/30/09 | 12/31/08 | |||||||||
Fixed Rate Loans: |
||||||||||||||
Debt Offering |
Unsecured | 7.750 | % | 4/1/09 | $ | | 50,000,000 | |||||||
Allstate Insurance Company of America |
Ashford Place | 8.950 | % | 8/1/09 | | 3,088,657 | ||||||||
Northwestern Mutual Life Insurance Co. |
Panther Creek | 7.830 | % | 4/1/10 | 9,770,292 | 9,841,760 | ||||||||
Debt Offering |
Unsecured | 8.450 | % | 9/1/10 | 149,968,539 | 149,955,051 | ||||||||
Principal Mutual Life Insurance Co. |
Russell Ridge | 7.970 | % | 12/15/10 | 5,310,625 | 5,386,880 | ||||||||
Debt Offering |
Unsecured | 8.000 | % | 12/15/10 | 10,000,000 | 10,000,000 | ||||||||
Principal Mutual Life Insurance Co. |
Powers Ferry Village | 7.970 | % | 12/15/10 | 2,413,920 | 2,448,581 | ||||||||
Debt Offering |
Unsecured | 7.950 | % | 1/15/11 | 219,953,241 | 219,937,658 | ||||||||
Wachovia Securities |
Market at Opitz Crossing | 7.300 | % | 3/1/11 | 11,614,094 | 11,709,916 | ||||||||
Debt Offering |
Unsecured | 7.250 | % | 12/12/11 | 19,968,768 | 19,962,519 | ||||||||
Debt Offering |
Unsecured | 6.750 | % | 1/15/12 | 249,904,952 | 249,886,556 | ||||||||
PNC Bank |
Gateway Shopping Center | 7.110 | % | 5/1/13 | 19,682,838 | 20,059,535 | ||||||||
Allstate Insurance Company of America |
North Hills Town Center | 7.370 | % | 1/1/14 | 4,806,548 | 5,085,252 | ||||||||
TIAA |
Northgate Square | 5.640 | % | 1/10/14 | 6,456,117 | 6,545,227 | ||||||||
Debt Offering |
Unsecured | 4.950 | % | 4/15/14 | 149,819,795 | 149,800,825 | ||||||||
Northwestern Mutual Life Insurance Co. |
Belleview Square | 6.200 | % | 7/1/14 | 8,546,565 | 8,716,215 | ||||||||
Aid Association of Lutherans |
Murrayhill Marketplace | 5.220 | % | 1/1/15 | 8,130,417 | 8,239,195 | ||||||||
United of Omaha Life Insurance Co. |
Fleming Island | 7.400 | % | 2/5/15 | 1,727,550 | 1,848,096 | ||||||||
Escrow Bank, USA |
Twin City Plaza | 5.650 | % | 4/6/15 | 43,366,724 | 43,647,216 | ||||||||
Debt Offering |
Unsecured | 5.250 | % | 8/1/15 | 349,700,006 | 349,675,010 | ||||||||
Municipal Tax Bonds Payable |
Friar's Mission | 7.600 | % | 9/2/15 | 792,495 | 792,495 | ||||||||
GMAC |
Naples Walk | 6.150 | % | 8/11/16 | 17,439,056 | 17,620,993 | ||||||||
Jefferson Pilot |
Peartree Village | 8.400 | % | 6/1/17 | 10,120,926 | 10,307,134 | ||||||||
Allianz Life Insurance Company of N. A. |
4S Commons Town Center |
6.000 | % | 6/10/17 | 62,500,000 | 62,500,000 | ||||||||
Debt Offering |
Unsecured | 5.875 | % | 6/15/17 | 398,500,704 | 398,406,012 | ||||||||
Metropolitan Life Insurance Company |
Corkscrew Village | 6.170 | % | 8/1/17 | 9,194,837 | 9,290,502 | ||||||||
TIAA |
Westchase | 5.520 | % | 7/10/18 | 8,636,107 | 8,743,042 | ||||||||
Guardian Life Insurance Company |
Amerige Heights Town Center |
6.130 | % | 12/1/18 | 17,000,000 | | ||||||||
Guardian Life Insurance Company |
El Cerrito | 6.380 | % | 12/1/18 | 41,863,140 | | ||||||||
Net unamortized discounts on assumed debt of acquired properties |
|
(783,366 | ) | (719,434 | ) | |||||||||
Total Fixed Rate Debt |
$ | 1,836,404,889 | 1,832,774,893 | |||||||||||
Variable Rate Loans: |
||||||||||||||
First Star Bank |
Hampstead Village | LIBOR + 3.50 | % | 8/1/09 | $ | 5,049,010 | 5,129,602 | |||||||
Wells Fargo Bank |
$600 Million Line of Credit | LIBOR + 0.40 | % | 2/11/11 | | 70,000,000 | ||||||||
Wells Fargo Bank |
Term Loan | LIBOR + 1.05 | % | 2/11/11 | 227,666,667 | 227,666,667 | ||||||||
Total Variable Rate Debt |
$ | 232,715,677 | 302,796,269 | |||||||||||
Total |
$ | 2,069,120,566 | 2,135,571,162 | |||||||||||
10
Summary of Preferred Units and Stock
June 30, 2009
Distribution Rate |
Issuance Date |
Callable Date |
Exchangeable Date (1) |
Par Value |
Current Balance |
Issuance Costs | ||||||||||
Preferred Units: |
||||||||||||||||
Series D |
7.45 | % | 9/29/1999 | 9/29/2009 | 1/1/2016 | $ | 50,000,000 | 49,157,977 | 842,023 | |||||||
Preferred Stock: |
||||||||||||||||
Series 3 |
7.45 | % | 4/3/2003 | 4/3/2008 | N/A | $ | 75,000,000 | 75,000,000 | 2,705,034 | |||||||
Series 4 |
7.25 | % | 8/31/2004 | 8/31/2009 | N/A | 125,000,000 | 125,000,000 | 4,288,376 | ||||||||
Series 5 |
6.70 | % | 8/2/2005 | 8/2/2010 | N/A | 75,000,000 | 75,000,000 | 2,222,292 | ||||||||
$ | 275,000,000 | 275,000,000 | 9,215,702 |
(1) | Preferred units are exchangeable only into preferred stock. Preferred stock is not exchangeable into common stock. |
11
Acquisitions
June 30, 2009
Date |
Property Name | Co-investment Partnership |
City/State | Total GLA |
Purchase Price |
Regencys Share |
Yield | Anchor Tenant | |||||||||||
Consolidated: |
|||||||||||||||||||
None |
0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Total |
0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Unconsolidated: |
|||||||||||||||||||
Acquisitions from 3rd Parties: |
|||||||||||||||||||
None |
0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Total |
0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Regency Contributions: |
|||||||||||||||||||
None |
0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Total |
0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Total Acquisitions from 3rd Parties |
| $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Total Acquisitions including Regency Contributions |
| $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
12
Operating Property Dispositions
June 30, 2009
Date |
Property Name |
Co-investment |
City/State |
GLA | Sales Price |
Regencys Share of Sales Price |
Cap Rate | Anchor Tenant | |||||||||||
Consolidated: |
|||||||||||||||||||
None |
0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
0 | $ | 0 | $ | 0 | 0.00 | % | |||||||||||||
Unconsolidated: |
|||||||||||||||||||
Jan-09 |
Regency Village | Other | Orlando, FL | 83,170 | $ | 13,750,000 | $ | 6,875,000 | 7.48 | % | Publix | ||||||||
Mar-09 |
Brookville Plaza | MCW | Lynchburg, VA | 63,665 | $ | 7,800,000 | $ | 1,950,000 | 7.59 | % | Kroger | ||||||||
146,835 | $ | 21,550,000 | $ | 8,825,000 | 7.50 | % | |||||||||||||
Total Dispositions |
146,835 | $ | 21,550,000 | $ | 8,825,000 | 7.50 | % | ||||||||||||
MCW Regency owns 25%
Other Regency owns 50%
13
Development Sales
June 30, 2009
Date |
Property Name |
Co-investment |
City/State |
GLA | Sales Price | Regencys Share of Sales Price |
Regencys Average Cap Rate |
Anchor Tenant | |||||||||||
Sales to Co-investment Partnerships: | |||||||||||||||||||
None |
0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
0 | $ | 0 | $ | 0 | 0.00 | % | |||||||||||||
Sales to Third Parties: |
|||||||||||||||||||
Jan-09 |
Lynnwood H-Mart | Lynnwood, WA | 77,028 | $ | 14,900,000 | $ | 14,900,000 | 7.70 | % | H-Mart | |||||||||
77,028 | $ | 14,900,000 | $ | 14,900,000 | 7.70 | % | |||||||||||||
Total Development Sales |
77,028 | $ | 14,900,000 | $ | 14,900,000 | 7.70 | % | ||||||||||||
14
In-Process Developments
June 30, 2009
Project Name |
State | CBSA | Anchor Tenant | Anchor Opens |
Est. Net Dev Costs After Partner Participation |
Est. Gross Costs |
Est. Gross Costs to Complete(1) |
NOI Yield Before Partner Participation |
NOI Yield After Partner Participation |
Company Owned GLA |
Company Owned % Leased |
Gross GLA |
Gross % Leased |
||||||||||||||||||||
Shoppes at Fairhope Village |
AL | Mobile | Publix | 07/01/09 | $ | 15,752,536 | $ | 18,414,799 | $ | 3,137,537 | 8.01 | % | 8.01 | % | 84,740 | 73 | % | 84,740 | 73 | % | |||||||||||||
Applegate Ranch Shopping Center |
CA | Merced | Home Depot, Target |
08/01/08 | 39,536,832 | 61,539,552 | 3,557,514 | 6.83 | % | 6.83 | % | 158,823 | 58 | % | 478,515 | 86 | % | ||||||||||||||||
Golden Hills Promenade |
CA | San Luis Obispo-Paso Robles |
Lowes | 11/01/09 | 40,370,485 | 46,024,010 | 19,149,626 | 7.94 | % | 7.22 | % | 288,252 | 71 | % | 288,252 | 71 | % | ||||||||||||||||
Indio Towne Center |
CA | Riverside- San Bernardino- Ontario |
WinCo Foods |
09/01/08 | 58,037,584 | 79,472,841 | 12,468,727 | 7.33 | % | 7.33 | % | 229,777 | 48 | % | 465,611 | 74 | % | ||||||||||||||||
Jefferson Square |
CA | Riverside- San Bernardino- Ontario |
Fresh & Easy |
01/01/10 | 10,884,533 | 11,964,533 | 2,001,294 | 5.77 | % | 5.77 | % | 38,013 | 78 | % | 38,013 | 78 | % | ||||||||||||||||
Plaza Rio Vista |
CA | Riverside- San Bernardino- Ontario |
Stater Bros. |
05/01/08 | 18,425,539 | 19,268,251 | 503,224 | 7.95 | % | 7.95 | % | 79,519 | 64 | % | 79,519 | 64 | % | ||||||||||||||||
Shops at Santa Barbara |
CA | Santa Barbara- Santa Maria- Goleta |
Whole Foods |
10/01/09 | 32,221,684 | 32,221,684 | 8,980,030 | 7.65 | % | 7.65 | % | 52,132 | 67 | % | 52,132 | 67 | % | ||||||||||||||||
Slauson & Central |
CA | Los Angeles- Long Beach- Santa Ana |
Northgate Market |
02/01/11 | 16,525,710 | 19,048,710 | 17,343,024 | 9.69 | % | 9.11 | % | 77,323 | 75 | % | 77,323 | 75 | % | ||||||||||||||||
Vine at Castaic |
CA | Los Angeles- Long Beach- Santa Ana |
NA | 10/01/07 | 10,091,737 | 11,429,060 | 256,132 | 8.12 | % | 8.12 | % | 30,236 | 74 | % | 33,736 | 77 | % | ||||||||||||||||
Centerplace of Greeley III |
CO | Greeley | Best Buy, Sports Authority |
09/01/08 | 16,297,150 | 18,355,870 | 935,877 | 8.52 | % | 8.52 | % | 94,090 | 77 | % | 94,090 | 77 | % | ||||||||||||||||
Falcon Highlands Marketplace |
CO | Colorado Springs |
Wal-Mart | 08/01/07 | 3,832,274 | 10,812,633 | 205,060 | 12.43 | % | 12.43 | % | 22,491 | 65 | % | 206,796 | 96 | % | ||||||||||||||||
NorthGate Village |
CO | Greeley | King Soopers |
10/01/10 | 6,586,796 | 14,023,810 | 9,821,455 | 10.62 | % | 10.62 | % | 30,031 | 0 | % | 155,031 | 81 | % | ||||||||||||||||
Shops at Quail Creek |
CO | Denver- Aurora |
King Soopers |
05/01/09 | 7,392,432 | 16,292,918 | 1,812,441 | 11.49 | % | 11.49 | % | 37,645 | 54 | % | 137,489 | 87 | % | ||||||||||||||||
Caligo Crossing |
FL | Miami-Fort Lauderdale- Miami Beach |
Kohls | 10/01/08 | 4,306,718 | 23,603,412 | 349,668 | 7.61 | % | 7.61 | % | 10,762 | 75 | % | 108,927 | 98 | % | ||||||||||||||||
First Street Village |
FL | Cape Coral- Fort Myers |
Publix | 11/01/07 | 11,427,920 | 17,364,480 | 117,906 | 7.91 | % | 7.91 | % | 54,926 | 92 | % | 54,926 | 92 | % | ||||||||||||||||
Hibernia Pavilion |
FL | Jacksonville | Publix | 08/01/08 | 9,531,906 | 10,923,369 | 87,867 | 8.63 | % | 8.63 | % | 51,298 | 93 | % | 51,298 | 93 | % | ||||||||||||||||
Hibernia Plaza |
FL | Jacksonville | Walgreens | 11/01/07 | 1,540,708 | 5,964,817 | 122,956 | 10.19 | % | 10.19 | % | 8,400 | 33 | % | 23,220 | 76 | % | ||||||||||||||||
Nocatee Town Center |
FL | Jacksonville | Publix | 02/01/10 | 17,113,340 | 21,937,358 | 10,162,940 | 8.62 | % | 8.54 | % | 69,806 | 78 | % | 69,806 | 78 | % | ||||||||||||||||
Oakleaf Plaza |
FL | Jacksonville | Publix | 09/01/07 | 11,641,244 | 19,541,218 | 528,880 | 9.86 | % | 9.86 | % | 73,719 | 79 | % | 88,539 | 83 | % | ||||||||||||||||
Suncoast Crossing Ph I |
FL | Tampa-St. Petersburg- Clearwater |
Kohls | 10/01/08 | 8,775,828 | 12,703,501 | 779,918 | 8.71 | % | 8.71 | % | 108,434 | 92 | % | 108,434 | 92 | % | ||||||||||||||||
Suncoast Crossing Ph II |
FL | Tampa-St. Petersburg- Clearwater |
Target | 08/01/09 | 8,632,154 | 15,014,137 | 2,589,675 | 5.34 | % | 5.34 | % | 9,452 | 0 | % | 151,650 | 94 | % | ||||||||||||||||
Airport Crossing |
IN | Chicago- Naperville- Joliet |
Kohls | 10/01/07 | 2,399,846 | 6,771,446 | 220,367 | 8.12 | % | 8.12 | % | 11,924 | 66 | % | 101,835 | 96 | % | ||||||||||||||||
Walton Towne Center |
KY | Cincinnati- Middletown |
Kroger | 11/01/08 | 6,114,302 | 12,985,192 | 656,003 | 8.05 | % | 8.05 | % | 23,184 | 64 | % | 139,616 | 94 | % | ||||||||||||||||
Shops at Saugus |
MA | Boston- Cambridge- Quincy |
PetSmart, La-Z-Boy |
08/01/08 | 34,925,282 | 35,711,634 | 1,682,056 | 6.73 | % | 6.53 | % | 94,204 | 84 | % | 94,204 | 84 | % | ||||||||||||||||
Village at Lee Airport |
MD | Baltimore- Towson |
Giant | 07/01/10 | 23,080,793 | 23,080,793 | 19,042,676 | 8.12 | % | 8.12 | % | 106,915 | 78 | % | 106,915 | 78 | % | ||||||||||||||||
State Street Crossing |
MI | Ann Arbor | Wal-Mart | 09/01/09 | 7,792,326 | 9,724,771 | 1,791,862 | 7.07 | % | 7.07 | % | 21,049 | 48 | % | 168,540 | 94 | % | ||||||||||||||||
Harris Crossing |
NC | Burlington | Harris Teeter |
03/01/11 | 12,156,282 | 12,481,282 | 6,220,364 | 8.89 | % | 8.89 | % | 76,818 | 71 | % | 76,818 | 71 | % | ||||||||||||||||
Middle Creek Commons |
NC | Raleigh-Cary | Lowes Foods |
11/01/07 | 12,745,256 | 12,745,256 | 505,089 | 9.81 | % | 9.81 | % | 73,635 | 80 | % | 73,635 | 80 | % | ||||||||||||||||
Deer Springs Town Center |
NV | Las Vegas- Paradise |
Target, Home Depot |
03/01/09 | 81,820,361 | 97,493,194 | 12,999,913 | 6.34 | % | 6.34 | % | 338,488 | 77 | % | 470,848 | 83 | % | ||||||||||||||||
Red Bank Village |
OH | Cincinnati- Middletown |
Wal-Mart | 11/01/09 | 15,416,793 | 30,729,742 | 5,043,640 | 7.11 | % | 7.11 | % | 174,315 | 88 | % | 174,315 | 88 | % | ||||||||||||||||
Wadsworth Crossing |
OH | Cleveland- Elyria- Mentor |
Bed Bath & Beyond, Office Max |
02/01/07 | 26,086,022 | 26,086,022 | 1,213,846 | 7.76 | % | 7.76 | % | 108,176 | 85 | % | 474,898 | 96 | % | ||||||||||||||||
Kulpsville Village Center |
PA | Philadelphia- Camden- Wilmington |
Walgreens | 10/01/09 | 6,820,925 | 6,820,925 | 3,133,104 | 6.52 | % | 6.52 | % | 14,820 | 100 | % | 14,820 | 100 | % | ||||||||||||||||
Lower Nazareth Commons |
PA | Allentown- Bethlehem- Easton |
Target, Sports Authority |
08/01/09 | 28,052,557 | 39,692,776 | 10,897,554 | 6.97 | % | 6.97 | % | 85,729 | 67 | % | 218,729 | 87 | % | ||||||||||||||||
Buckwalter Place |
SC | Hilton Head Island- Beaufort |
Publix | 09/01/08 | 12,162,015 | 14,350,602 | 373,534 | 8.07 | % | 8.07 | % | 59,602 | 88 | % | 59,602 | 88 | % | ||||||||||||||||
Lebanon Center |
TN | Nashville- Davidson- Murfreesboro |
Publix | 09/01/07 | 9,488,410 | 10,625,217 | 396,945 | 9.27 | % | 9.27 | % | 63,801 | 76 | % | 63,801 | 76 | % | ||||||||||||||||
Hickory Creek Plaza |
TX | Dallas-Fort Worth- Arlington |
Kroger | 02/01/09 | 9,898,926 | 13,776,260 | 872,905 | 8.48 | % | 8.48 | % | 28,134 | 36 | % | 109,398 | 84 | % | ||||||||||||||||
Shops at Highland Village |
TX | Dallas-Fort Worth- Arlington |
AMC Theater, Barnes & Noble |
10/01/07 | 100,408,767 | 100,408,767 | 5,320,363 | 7.82 | % | 7.82 | % | 351,635 | 80 | % | 351,635 | 80 | % | ||||||||||||||||
Waterside Marketplace |
TX | Houston- Baytown- Sugar Land |
Kroger | 10/01/09 | 6,946,418 | 12,421,388 | 1,071,293 | 11.73 | % | 11.73 | % | 24,859 | 79 | % | 147,859 | 96 | % | ||||||||||||||||
Westwood Village |
TX | Houston- Baytown- Sugar Land |
Target, TJ Maxx, Ross |
03/01/08 | 36,252,244 | 57,966,552 | 1,264,823 | 8.69 | % | 8.69 | % | 183,371 | 85 | % | 310,245 | 91 | % | ||||||||||||||||
Shops at Stonewall |
VA | Washington- Arlington- Alexandria |
Wegmans | 11/01/08 | 49,173,251 | 49,374,912 | 833,192 | 9.04 | % | 9.04 | % | 293,744 | 92 | % | 293,744 | 92 | % | ||||||||||||||||
Orchards Phase II |
WA | Portland- Vancouver- Beaverton |
LA Fitness |
10/01/06 | 15,805,136 | 15,805,136 | 269,096 | 8.59 | % | 8.59 | % | 77,478 | 90 | % | 77,478 | 90 | % | ||||||||||||||||
Total Consolidated |
$ | 846,471,021 | $ | 1,074,972,830 | $ | 168,720,375 | 7.88 | % | 7.82 | % | 3,821,750 | 76 | % | 6,376,982 | 85 | % | |||||||||||||||||
Canopy Oak Center |
FL | Ocala | Publix | 09/01/08 | 18,468,799 | 19,460,329 | 722,769 | 10.11 | % | 10.11 | % | 90,043 | 76 | % | 90,043 | 76 | % | ||||||||||||||||
Shoppes at Bartram Park Phase III |
FL | Jacksonville | Publix | 10/01/04 | 3,094,055 | 5,059,965 | 580,138 | 12.03 | % | 12.03 | % | 14,640 | 28 | % | 33,640 | 69 | % | ||||||||||||||||
Total Unconsolidated |
$ | 21,562,854 | $ | 24,520,293 | $ | 1,302,908 | 10.39 | % | 10.39 | % | 104,683 | 70 | % | 123,683 | 74 | % | |||||||||||||||||
Total |
$ | 868,033,875 | $ | 1,099,493,124 | $ | 170,023,283 | 7.94 | % | 7.89 | % | 3,926,433 | 75 | % | 6,500,665 | 85 | % | |||||||||||||||||
Notes:
There are no new starts for the quarter.
(1) | Construction in progress (CIP) balance and costs to date on in-process developments are not equal. CIP balance contains costs of land held for development, deposits on contracts and other pre-closing costs. |
(2) | The NOI Yield on costs above after allocating land basis for outparcel proceeds is estimated to be 7.31%. |
15
Projected Development Funding, Stabilizations and Land Held
June 30, 2009
In-Process Developments Projected Funding (1)
($ Thousands)
Q3 2009E | Q4 2009E | 2010+E | ||
$20,000 - $30,000 | $5,000 - $10,000 | $125,000 - $155,000 |
Estimated Development Stabilization Schedule
($ Thousands)
Stabilized(2) | Q3 2009E | Q4 2009E | 2010+E | |||||||||
Gross Dev. Costs: |
$ | 0 | $ | 5,000 - $10,000 | $ | 1,085,000 - $1,120,000 | ||||||
Net Dev. Costs: |
$ | 441,513 | $ | 0 | $ | 5,000 - $10,000 | $ | 855,000 - $ 875,000 |
Land Held for Future Development or Sale (3)
($ Thousands)
# of Projects |
Net Development Costs To Date |
Est. Net Dev Costs at Completion | ||||
23 |
$ | 202,667 | $ | 345,000 - $395,000 |
(1) | Gross Funding for in-process consolidated and unconsolidated developments, excludes projected funding of future developments. |
(2) | Development properties already stabilized but not yet sold. |
(3) | Net development costs at completion subject to change as costs based on preliminary development plans only. |
16
Development Stabilizations
June 30, 2009
Stabilization Date |
Property Name |
State | Anchor Tenant |
Anchor Opened |
Est. Net Dev Costs After Partner Participation |
NOI Yield After Partner Participation |
Gross GLA | Gross % Leased |
|||||||||||||
Consolidated: |
|||||||||||||||||||||
Mar-09 |
Gateway 101 | CA | Sports Authority, Nordstrom Rack | 04/01/09 | $ | 32,525,037 | 8.57 | % | 92,110 | 100 | % | ||||||||||
Jun-09 |
Corvallis Market Center | OR | Michaels, TJ Maxx | 04/01/08 | 19,209,726 | 7.54 | % | 84,548 | 100 | % | |||||||||||
Jun-09 |
Culpeper Colonnade Ph I & II | VA | Target, Martins | 03/01/07 | 24,944,082 | 7.72 | % | 267,032 | 98 | % | |||||||||||
Jun-09 |
Highland Crossing | CA | LA Fitness | 05/01/09 | 11,910,018 | 6.99 | % | 45,000 | 100 | % | |||||||||||
$ | 88,588,863 | 7.90 | % | 488,690 | 99 | % | |||||||||||||||
Unconsolidated: |
|||||||||||||||||||||
None |
|||||||||||||||||||||
Total Development Stabilizations |
$ | 88,588,863 | 7.90 | % | 488,690 | 99 | % | ||||||||||||||
17
Unconsolidated Investments
June 30, 2009
Regency | ||||||||||||||||||||||||||||
Co-investment Partner and |
Property Name | Number of Properties |
Total GLA |
Total Assets |
Total Debt |
Lender | Ownership Interest |
Share of Debt |
Investment 6/30/09 |
Equity Pick-up |
||||||||||||||||||
State of Oregon |
||||||||||||||||||||||||||||
(JV-C, JV-C2) |
Various | 30 | 3,584,123 | $ | 640,300,143 | $ | 313,877,604 | Various | 20.00 | % | $ | 62,775,521 | $ | 40,928,273 | $ | 283,878 | ||||||||||||
(JV-CCV) |
Cameron Village |
1 | 635,918 | 110,579,331 | 47,300,000 | Wachovia | 30.00 | % | 14,190,000 | 18,851,467 | (149,503 | ) | ||||||||||||||||
31 | 4,220,041 | 750,879,474 | 361,177,604 | |||||||||||||||||||||||||
Macquarie CountryWide |
||||||||||||||||||||||||||||
(JV-M) |
Various | 9 | 902,139 | 112,494,580 | 62,367,271 | Various | 25.00 | % | 15,591,818 | 4,544,878 | 955,708 | |||||||||||||||||
(JV-M2, JV-M3) |
Various | 90 | 11,020,355 | 2,302,162,124 | 1,536,089,183 | Various | 24.95 | % | 383,254,251 | 163,271,397 | (25,983,715 | ) | ||||||||||||||||
99 | 11,922,494 | 2,414,656,704 | 1,598,456,454 | |||||||||||||||||||||||||
Macquarie CountryWide-DESCO |
||||||||||||||||||||||||||||
(JV-D) |
Various | 32 | 2,990,332 | 386,389,178 | 180,497,049 | Various | 16.35 | % | 29,516,553 | 25,084,010 | (394,152 | ) | ||||||||||||||||
CalSTRS |
||||||||||||||||||||||||||||
(JV-RC) |
Various | 7 | 759,023 | 156,451,463 | 86,511,065 | Various | 25.00 | % | 21,627,766 | 13,419,287 | 150,479 | |||||||||||||||||
Regency Retail Partners |
||||||||||||||||||||||||||||
(JV-RRP) |
Various | 9 | 1,525,943 | 373,471,140 | 208,849,184 | Various | 20.00 | % | 41,699,430 | 22,980,046 | (216,429 | ) | ||||||||||||||||
Publix |
||||||||||||||||||||||||||||
(JV-O) |
Shoppes at Bartram Park |
1 | 119,959 | 22,335,539 | | | 50.00 | % | | 11,097,130 | 191,536 | |||||||||||||||||
(JV-O) |
Valleydale Village |
1 | 118,466 | 11,212,995 | | | 50.00 | % | | 5,304,669 | 133,798 | |||||||||||||||||
(JV-O) |
Regency Village (2) |
| | 19,132,384 | | | 50.00 | % | | 9,551,412 | 472,944 | |||||||||||||||||
(JV-O) |
Queensborough | 1 | 82,333 | 4,490,700 | | | 50.00 | % | | 3,068,560 | 141,774 | |||||||||||||||||
(JV-O) |
Canopy Oak Center |
1 | 90,043 | 19,781,602 | | | 50.00 | % | | 10,305,410 | 167,403 | |||||||||||||||||
4 | 410,801 | 76,953,220 | | |||||||||||||||||||||||||
H.E.B. |
||||||||||||||||||||||||||||
(JV-O) |
Fairfield Town Center (1) |
| | 9,667,687 | | | 50.00 | % | | 5,326,882 | (146,428 | ) | ||||||||||||||||
(JV-O) |
White Oak Marketplace (1) |
| | 11,811,983 | | | 50.00 | % | | 6,021,312 | (549 | ) | ||||||||||||||||
(JV-O) |
Indian Springs Center |
1 | 136,625 | 18,795,201 | 27,000,000 | Wells Fargo |
50.00 | % | 13,500,000 | (3,915,216 | ) | 151,488 | ||||||||||||||||
1 | 136,625 | 40,274,871 | 27,000,000 | |||||||||||||||||||||||||
Individual Investors |
||||||||||||||||||||||||||||
(JV-O) |
East San Marco (1) |
| | 12,515,809 | 8,338,955 | Wachovia | 50.00 | % | 4,169,478 | 2,266,989 | (69,512 | ) | ||||||||||||||||
183 | 21,965,259 | $ | 4,211,591,859 | $ | 2,470,830,311 | $ | 586,324,817 | $ | 338,106,506 | $ | (24,311,280 | ) | ||||||||||||||||
(1) | Land held for future development |
(2) | Property sold and funds in 1031 exchange, partnership to continue |
Reconciliation of Equity of Regency Centers for Unconsolidated Partnerships to Regency Centers Investment in Real Estate Partnerships:
Equity of Regency Centers for Unconsolidated Partnerships |
$ | 386,064,757 | ||
ABP 18 Impairment recorded at Regency Centers |
(6,000,000 | ) | ||
Ownership percentage or Restricted Gain Method deferral recorded at Regency Centers |
(41,958,251 | ) | ||
Regency Centers Investment in Real Estate Partnerships |
$ | 338,106,506 | ||
18
Unconsolidated Balance Sheets
June 30, 2009 and December 31, 2008
2009 | 2008 | ||||
Assets |
|||||
Real estate, at cost |
$ | 4,287,180,034 | 4,900,704,326 | ||
Less: accumulated depreciation |
444,924,720 | 451,361,729 | |||
3,842,255,314 | 4,449,342,597 | ||||
Properties in development |
70,222,141 | 62,450,140 | |||
Net real estate investments |
3,912,477,455 | 4,511,792,737 | |||
Cash and cash equivalents |
59,874,431 | 46,539,233 | |||
Tenant receivables, net of allowance for uncollectible accounts |
56,826,052 | 77,258,209 | |||
Deferred costs, less accumulated amortization |
27,241,429 | 29,090,936 | |||
Acquired lease intangible assets, net |
146,663,707 | 186,141,195 | |||
Other assets |
2,358,173 | 4,917,488 | |||
Regency only assets (1) |
6,150,612 | 6,990,392 | |||
Total assets |
$ | 4,211,591,859 | 4,862,730,190 | ||
Liabilities and Equity |
|||||
Liabilities: |
|||||
Notes payable |
$ | 2,470,830,311 | 2,792,450,317 | ||
Accounts payable and other liabilities |
69,326,290 | 73,881,049 | |||
Tenants security and escrow deposits |
8,465,405 | 9,933,028 | |||
Acquired lease intangible liabilities, net |
88,038,927 | 97,145,502 | |||
Total liabilities |
2,636,660,933 | 2,973,409,896 | |||
Equity: |
|||||
Equity Regency Centers |
386,064,757 | 465,766,217 | |||
Equity Third parties |
1,188,866,169 | 1,423,554,077 | |||
Total equity |
1,574,930,926 | 1,889,320,294 | |||
Total Liabilities and Equity |
$ | 4,211,591,859 | 4,862,730,190 | ||
(1) | Capitalized development costs |
19
Unconsolidated Balance Sheets - Regencys Pro-Rata Share
June 30, 2009 and December 31, 2008
2009 | 2008 | |||||
Assets |
||||||
Real estate, at cost |
$ | 1,012,589,185 | $ | 1,170,256,106 | ||
Less: accumulated depreciation |
107,795,309 | 110,929,110 | ||||
904,793,876 | 1,059,326,996 | |||||
Properties in development |
26,621,088 | 23,955,320 | ||||
Net real estate investments |
931,414,964 | 1,083,282,316 | ||||
Cash and cash equivalents |
18,692,907 | 11,788,223 | ||||
Tenant receivables, net of allowance for uncollectible accounts |
13,795,999 | 18,931,760 | ||||
Deferred costs, less accumulated amortization |
6,652,642 | 7,171,047 | ||||
Acquired lease intangible assets, net |
32,177,756 | 41,626,827 | ||||
Other assets |
779,623 | 1,427,535 | ||||
Regency only assets (1) |
6,150,612 | 6,990,392 | ||||
Total assets |
$ | 1,009,664,503 | 1,171,218,100 | |||
Liabilities and Equity |
||||||
Liabilities: |
||||||
Notes payable |
$ | 586,324,817 | 664,060,344 | |||
Accounts payable and other liabilities |
16,459,399 | 18,115,530 | ||||
Tenants security and escrow deposits |
2,112,531 | 2,494,202 | ||||
Acquired lease intangible liabilities, net |
18,702,999 | 20,781,807 | ||||
Total liabilities |
623,599,746 | 705,451,883 | ||||
Equity: |
||||||
Equity Regency Centers |
386,064,757 | 465,766,217 | ||||
Total Liabilities and Equity |
$ | 1,009,664,503 | 1,171,218,100 | |||
(1) | Capitalized development costs |
Pro-rata financial information is not and is not intended to be a presentation in accordance with generally accepted accounting principles. However, management believes that providing such information is useful to investors in assessing the impact of its unconsolidated real estate partnership activities on the operations of the Company which include such items on a single line presentation under the equity method in the Companys consolidated financial statements.
20
Unconsolidated Statements of Operations
For the periods ended June 30, 2009 and 2008
Three Months Ended | Year to Date | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||
Revenues: |
||||||||||||||
Minimum rent |
$ | 77,263,317 | 92,482,101 | $ | 160,028,693 | 185,542,408 | ||||||||
Percentage rent |
1,051,806 | 1,309,123 | 1,747,084 | 2,300,896 | ||||||||||
Recoveries from tenants |
23,270,583 | 25,922,898 | 47,737,669 | 53,078,496 | ||||||||||
Termination fees |
184,324 | 832,921 | 1,019,904 | 1,267,496 | ||||||||||
Other income |
106,011 | (588,022 | ) | 1,181,828 | 509,434 | |||||||||
Total revenues |
101,876,041 | 119,959,021 | 211,715,178 | 242,698,730 | ||||||||||
Operating expenses: |
||||||||||||||
Operating and maintenance |
14,883,192 | 16,359,419 | 31,760,887 | 34,298,556 | ||||||||||
Real estate taxes |
14,512,214 | 15,325,468 | 30,001,465 | 30,875,007 | ||||||||||
Total operating expenses |
29,395,406 | 31,684,887 | 61,762,352 | 65,173,563 | ||||||||||
Net operating income |
72,480,635 | 88,274,134 | 149,952,826 | 177,525,167 | ||||||||||
Other expense (income): |
||||||||||||||
General and administrative |
3,053,624 | 2,988,278 | 4,667,908 | 5,176,108 | ||||||||||
Depreciation and amortization expense |
39,703,519 | 45,091,887 | 80,430,042 | 91,165,138 | ||||||||||
Interest expense, net |
34,403,742 | 36,688,301 | 67,855,941 | 72,928,409 | ||||||||||
Loss (gain) on sale of real estate |
326,234 | (9,112,661 | ) | (6,105,521 | ) | (13,502,030 | ) | |||||||
Provision for impairment |
99,789,089 | | 99,789,089 | | ||||||||||
Other expense |
34,738 | 34,726 | 69,476 | 69,452 | ||||||||||
Total other expense |
177,310,946 | 75,690,531 | 246,706,935 | 155,837,077 | ||||||||||
Net (loss) income |
$ | (104,830,311 | ) | 12,583,603 | $ | (96,754,109 | ) | 21,688,090 | ||||||
21
Unconsolidated Statements of Operations - Regencys Pro-Rata Share
For the periods ended June 30, 2009 and 2008
Three Months Ended | Year to Date | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||
Revenues: |
||||||||||||||
Minimum rent |
$ | 18,316,712 | 22,146,091 | $ | 37,932,623 | 44,517,887 | ||||||||
Percentage rent |
264,116 | 327,385 | 437,833 | 569,541 | ||||||||||
Recoveries from tenants |
5,475,616 | 6,167,213 | 11,219,948 | 12,642,934 | ||||||||||
Termination fees |
47,914 | 203,867 | 253,165 | 302,884 | ||||||||||
Other income |
76,437 | (151,515 | ) | 355,965 | 134,567 | |||||||||
Total revenues |
24,180,795 | 28,693,041 | 50,199,534 | 58,167,813 | ||||||||||
Operating expenses: |
||||||||||||||
Operating and maintenance |
3,532,735 | 3,972,645 | 7,535,037 | 8,326,701 | ||||||||||
Real estate taxes |
3,400,189 | 3,599,146 | 7,090,474 | 7,394,794 | ||||||||||
Total operating expenses |
6,932,924 | 7,571,791 | 14,625,511 | 15,721,495 | ||||||||||
Net operating income |
17,247,871 | 21,121,250 | 35,574,023 | 42,446,318 | ||||||||||
Other expense (income): |
||||||||||||||
General and administrative |
728,586 | 714,474 | 1,089,929 | 1,222,990 | ||||||||||
Depreciation and amortization expense |
9,296,125 | 10,663,073 | 18,829,016 | 21,580,152 | ||||||||||
Interest expense, net |
8,099,584 | 8,766,328 | 15,990,969 | 17,436,671 | ||||||||||
Loss (gain) on sale of real estate |
81,060 | (2,260,840 | ) | (2,208,511 | ) | (3,409,887 | ) | |||||||
Provision for impairment |
24,897,378 | | 24,897,378 | | ||||||||||
Other expense |
17,369 | 17,363 | 34,738 | 34,726 | ||||||||||
Total other expense |
43,120,102 | 17,900,398 | 58,633,519 | 36,864,652 | ||||||||||
Net (loss) income before Regency only expense (income) |
(25,872,231 | ) | 3,220,852 | (23,059,496 | ) | 5,581,666 | ||||||||
Regency only expense (income): |
||||||||||||||
Accretion of excess investment |
322,186 | (194,927 | ) | 277,291 | (540,074 | ) | ||||||||
Depreciation of capitalized costs |
(689,828 | ) | 25,228 | 37,275 | 48,426 | |||||||||
Loss on sale of 100% costs |
708,468 | | 708,468 | | ||||||||||
Brokerage fees |
| 2,268,410 | 228,750 | 2,315,910 | ||||||||||
Total Regency only expense |
340,826 | 2,098,711 | 1,251,784 | 1,824,262 | ||||||||||
Net (loss) income |
$ | (26,213,057 | ) | 1,122,141 | $ | (24,311,280 | ) | 3,757,404 | ||||||
Pro-rata financial information is not and is not intended to be a presentation in accordance with generally accepted accounting principles. However, management believes that providing such information is useful to investors in assessing the impact of its unconsolidated real estate partnership activities on the operations of the Company which include such items on a single line presentation under the equity method in the Companys consolidated financial statements.
22
Summary of Unconsolidated Debt
June 30, 2009 and December 31, 2008
Total Debt Outstanding: |
6/30/09 | 12/31/08 | |||
Mortgage loans payable: |
|||||
Fixed rate secured loans |
$ | 2,431,797,701 | 2,624,585,346 | ||
Variable rate secured loans |
| 65,684,006 | |||
Unsecured line of credit variable rate |
39,032,610 | 102,180,965 | |||
Total |
$ | 2,470,830,311 | 2,792,450,317 | ||
Schedule of Maturities by Year: |
Scheduled Principal Payments |
Mortgage Loan Maturities |
Unsecured Maturities |
Total | Regencys Pro Rata Share |
||||||||
2009 |
$ | 1,845,258 | 36,578,346 | 12,348,042 | 50,771,646 | 10,776,345 | |||||||
2010 |
3,663,948 | 645,222,801 | 26,684,568 | 675,571,317 | 167,811,280 | ||||||||
2011 |
3,319,578 | 462,916,076 | 466,235,654 | 115,320,339 | |||||||||
2012 |
4,050,310 | 247,907,378 | 251,957,688 | 62,255,411 | |||||||||
2013 |
3,808,901 | 32,447,163 | 36,256,064 | 8,899,538 | |||||||||
2014 |
3,926,171 | 57,100,000 | 61,026,171 | 17,455,995 | |||||||||
2015 |
3,648,961 | 300,133,804 | 303,782,765 | 65,715,638 | |||||||||
2016 |
3,423,844 | 328,915,570 | 332,339,414 | 76,009,959 | |||||||||
2017 |
2,703,084 | 123,770,000 | 126,473,084 | 27,079,539 | |||||||||
2018 |
2,533,348 | 87,341,127 | 89,874,475 | 19,341,508 | |||||||||
>10 Years |
14,267,610 | 56,301,322 | 70,568,932 | 14,498,754 | |||||||||
Net unamortized debt premium |
5,973,101 | 5,973,101 | 1,160,511 | ||||||||||
$ | 47,191,013 | 2,384,606,688 | 39,032,610 | 2,470,830,311 | 586,324,817 | ||||||||
Percentage of Total Debt: |
6/30/09 | 12/31/08 | |||||||||||
Fixed |
98.42 | % | 93.99 | % | |||||||||
Variable |
1.58 | % | 6.01 | % | |||||||||
Current Average Interest Rates:(1) |
|||||||||||||
Fixed |
5.56 | % | 5.40 | % | |||||||||
Variable |
2.80 | % | 3.39 | % | |||||||||
Effective Interest Rate |
5.52 | % | 5.28 | % | |||||||||
(1) Interest rates are as of the quarter end and exclude the impact of deferred loan cost amortization. |
|
Average Maturity Date: |
|||||
Fixed |
June 18, 2013 | March 10, 2013 | |||
Variable |
May 28, 2010 | March 8, 2010 | |||
Summary of Unconsolidated Debt - Regencys Pro-Rata Share |
|||||
Mortgage Loans Payable: |
|||||
Fixed rate secured loans |
$ | 575,429,409 | 627,503,907 | ||
Variable rate secured loans |
| 10,741,258 | |||
Unsecured line of credit variable rate |
10,895,408 | 25,815,179 | |||
Total |
$ | 586,324,817 | 664,060,344 | ||
23
Leasing Statistics Wholly Owned and Regencys Pro-Rata Share of Co-investment Partnerships
June 30, 2009
All numbers are on a same store, cash basis
Total |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
2nd Quarter 2009 |
359 | 676,775 | $ | 19.75 | $ | 20.52 | -3.8 | % | 4.7 | $ | 1.63 | |||||||
1st Quarter 2009 |
329 | 646,044 | 19.69 | 19.52 | 0.9 | % | 4.8 | 4.36 | ||||||||||
4th Quarter 2008 |
393 | 759,303 | 18.60 | 17.25 | 7.8 | % | 4.9 | 1.33 | ||||||||||
3rd Quarter 2008 |
371 | 655,740 | 21.18 | 18.62 | 13.8 | % | 5.1 | 2.34 | ||||||||||
Total 12 months |
1,452 | 2,737,862 | $ | 19.73 | $ | 19.04 | 3.6 | % | 4.9 | $ | 2.36 | |||||||
New Leases |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
2nd Quarter 2009 |
113 | 165,843 | $ | 19.52 | $ | 22.48 | -13.1 | % | 4.8 | $ | 5.89 | |||||||
1st Quarter 2009 |
76 | 144,511 | 20.27 | 18.96 | 6.9 | % | 7.3 | 18.31 | ||||||||||
4th Quarter 2008 |
91 | 101,592 | 22.28 | 19.70 | 13.1 | % | 5.8 | 7.90 | ||||||||||
3rd Quarter 2008 |
90 | 131,187 | 23.26 | 22.59 | 3.0 | % | 6.6 | 10.82 | ||||||||||
Total 12 months |
370 | 543,133 | $ | 21.09 | $ | 21.12 | -0.2 | % | 6.1 | $ | 10.76 | |||||||
Renewals |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
2nd Quarter 2009 |
246 | 510,932 | $ | 19.82 | $ | 19.89 | -0.4 | % | 4.7 | $ | 0.24 | |||||||
1st Quarter 2009 |
253 | 501,533 | 19.53 | 19.68 | -0.8 | % | 4.1 | 0.35 | ||||||||||
4th Quarter 2008 |
302 | 657,711 | 18.11 | 16.94 | 6.9 | % | 4.8 | 0.31 | ||||||||||
3rd Quarter 2008 |
281 | 524,553 | 20.68 | 17.65 | 17.2 | % | 4.7 | 0.21 | ||||||||||
Total 12 months |
1,082 | 2,194,729 | $ | 19.39 | $ | 18.53 | 4.7 | % | 4.6 | $ | 0.28 | |||||||
24
Leasing Statistics - Wholly Owned and 100% of Co-investment Partnerships
June 30, 2009
All numbers are on a same store, cash basis
Total |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
2nd Quarter 2009 |
359 | 1,191,442 | $ | 18.35 | $ | 18.68 | -1.7 | % | 4.8 | $ | 1.63 | |||||||
1st Quarter 2009 |
329 | 1,064,008 | 19.45 | 19.32 | 0.7 | % | 4.7 | 2.98 | ||||||||||
4th Quarter 2008 |
393 | 1,090,729 | 19.78 | 18.36 | 7.8 | % | 4.9 | 1.69 | ||||||||||
3rd Quarter 2008 |
371 | 1,109,133 | 20.86 | 18.41 | 13.3 | % | 5.4 | 2.17 | ||||||||||
Total 12 months |
1,452 | 4,455,312 | $ | 19.59 | $ | 18.69 | 4.9 | % | 5.0 | $ | 2.10 | |||||||
New Leases |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
2nd Quarter 2009 |
113 | 250,991 | $ | 21.28 | $ | 21.96 | -3.1 | % | 5.1 | $ | 7.12 | |||||||
1st Quarter 2009 |
76 | 233,888 | 19.64 | 18.89 | 4.0 | % | 7.4 | 12.61 | ||||||||||
4th Quarter 2008 |
91 | 174,959 | 22.30 | 19.85 | 12.3 | % | 6.5 | 8.82 | ||||||||||
3rd Quarter 2008 |
90 | 218,405 | 22.88 | 22.24 | 2.9 | % | 6.7 | 10.18 | ||||||||||
Total 12 months |
370 | 878,243 | $ | 21.44 | $ | 20.79 | 3.1 | % | 6.4 | $ | 9.68 | |||||||
Renewals |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
2nd Quarter 2009 |
246 | 940,451 | $ | 17.57 | $ | 17.80 | -1.3 | % | 4.7 | $ | 0.16 | |||||||
1st Quarter 2009 |
253 | 830,120 | 19.40 | 19.45 | -0.2 | % | 4.0 | 0.27 | ||||||||||
4th Quarter 2008 |
302 | 915,770 | 19.30 | 18.07 | 6.8 | % | 4.6 | 0.32 | ||||||||||
3rd Quarter 2008 |
281 | 890,728 | 20.37 | 17.47 | 16.6 | % | 5.1 | 0.20 | ||||||||||
Total 12 months |
1,082 | 3,577,069 | $ | 19.14 | $ | 18.17 | 5.3 | % | 4.6 | $ | 0.24 | |||||||
25
Average Base Rent by State - Wholly Owned and Regencys Pro-Rata Share of Co-investment Partnership
June 30, 2009
State |
Number of Properties |
GLA | % of Total GLA |
% Leased(1) | Annualized Base Rent(2) |
% of Ann. Base Rent |
Average Base Rent/ Sq. Ft | ||||||||||||
Alabama |
2 | 143,973 | 0.5 | % | 71.0 | % | $ | 1,369,533 | 0.3 | % | $ | 13.53 | |||||||
Arizona |
4 | 409,967 | 1.4 | % | 85.3 | % | 5,494,077 | 1.3 | % | 15.83 | |||||||||
California |
72 | 6,511,931 | 22.1 | % | 91.3 | % | 124,572,266 | 29.6 | % | 22.51 | |||||||||
Colorado |
20 | 1,357,009 | 4.6 | % | 87.2 | % | 15,849,057 | 3.8 | % | 13.48 | |||||||||
Connecticut |
1 | 44,875 | 0.2 | % | 100.0 | % | 1,022,700 | 0.2 | % | 22.79 | |||||||||
Delaware |
4 | 298,199 | 1.0 | % | 97.2 | % | 4,149,287 | 1.0 | % | 14.32 | |||||||||
District of Columbia |
2 | 9,903 | 0.0 | % | 100.0 | % | 470,683 | 0.1 | % | 47.53 | |||||||||
Florida |
54 | 4,571,155 | 15.5 | % | 92.6 | % | 52,443,562 | 12.5 | % | 12.88 | |||||||||
Georgia |
23 | 1,627,842 | 5.5 | % | 91.0 | % | 23,150,685 | 5.5 | % | 15.63 | |||||||||
Illinois |
23 | 917,499 | 3.1 | % | 86.6 | % | 9,897,845 | 2.4 | % | 12.47 | |||||||||
Indiana |
6 | 102,241 | 0.3 | % | 66.9 | % | 1,277,446 | 0.3 | % | 18.69 | |||||||||
Kentucky |
1 | 23,184 | 0.1 | % | 63.7 | % | 243,200 | 0.1 | % | 16.47 | |||||||||
Maryland |
16 | 537,603 | 1.8 | % | 90.6 | % | 7,032,683 | 1.7 | % | 17.55 | |||||||||
Massachusetts |
3 | 412,963 | 1.4 | % | 92.3 | % | 6,541,363 | 1.6 | % | 17.36 | |||||||||
Michigan |
2 | 118,273 | 0.4 | % | 83.7 | % | 1,321,620 | 0.3 | % | 13.54 | |||||||||
Minnesota |
3 | 120,835 | 0.4 | % | 97.1 | % | 1,469,137 | 0.3 | % | 12.52 | |||||||||
Missouri |
23 | 371,529 | 1.3 | % | 97.2 | % | 3,267,582 | 0.8 | % | 10.25 | |||||||||
Nevada |
3 | 456,770 | 1.6 | % | 79.4 | % | 2,125,056 | 0.5 | % | 15.77 | |||||||||
New Hampshire |
1 | 84,793 | 0.3 | % | 80.9 | % | 809,700 | 0.2 | % | 12.09 | |||||||||
New Jersey |
2 | 39,042 | 0.1 | % | 96.2 | % | 620,677 | 0.1 | % | 16.53 | |||||||||
North Carolina |
14 | 1,243,696 | 4.2 | % | 92.5 | % | 15,649,087 | 3.7 | % | 14.30 | |||||||||
Ohio |
16 | 2,081,001 | 7.1 | % | 86.6 | % | 20,158,942 | 4.8 | % | 11.29 | |||||||||
Oregon |
10 | 795,768 | 2.7 | % | 97.8 | % | 13,665,937 | 3.2 | % | 17.86 | |||||||||
Pennsylvania |
12 | 583,220 | 2.0 | % | 88.3 | % | 8,514,321 | 2.0 | % | 19.20 | |||||||||
South Carolina |
6 | 163,546 | 0.6 | % | 94.2 | % | 2,034,684 | 0.5 | % | 13.21 | |||||||||
Tennessee |
8 | 498,285 | 1.7 | % | 90.4 | % | 6,206,044 | 1.5 | % | 13.78 | |||||||||
Texas |
36 | 3,656,174 | 12.4 | % | 90.1 | % | 55,013,017 | 13.1 | % | 16.93 | |||||||||
Virginia |
29 | 1,606,098 | 5.5 | % | 93.4 | % | 24,851,078 | 5.9 | % | 17.61 | |||||||||
Washington |
11 | 589,714 | 2.0 | % | 95.9 | % | 11,040,852 | 2.6 | % | 19.57 | |||||||||
Wisconsin |
2 | 67,147 | 0.2 | % | 97.7 | % | 489,950 | 0.1 | % | 7.47 | |||||||||
Total All Properties |
409 | 29,444,233 | 100.0 | % | 90.7 | % | $ | 420,752,071 | 100.0 | % | $ | 16.52 | |||||||
(1) | % leased includes leases that are executed but not yet rent paying. |
(2) | Annualized Base Rent does not include ground leases. |
26
Average Base Rent by State - Wholly Owned and 100% of Co-investment Partnership
June 30, 2009
State |
Number of Properties |
GLA | % of total GLA |
% Leased(1) | Annualized Base Rent(2) |
% of Ann. Base Rent |
Average Base Rent/ Sq. Ft | ||||||||||||
Alabama |
2 | 203,206 | 0.4 | % | 70.1 | % | $ | 1,832,054 | 0.3 | % | $ | 12.95 | |||||||
Arizona |
4 | 496,073 | 1.1 | % | 84.7 | % | 6,454,054 | 1.0 | % | 15.46 | |||||||||
California |
72 | 8,990,930 | 19.4 | % | 91.8 | % | 169,325,037 | 25.8 | % | 21.66 | |||||||||
Colorado |
20 | 2,074,966 | 4.5 | % | 89.8 | % | 23,909,751 | 3.6 | % | 13.07 | |||||||||
Connecticut |
1 | 179,860 | 0.4 | % | 100.0 | % | 4,098,998 | 0.6 | % | 22.79 | |||||||||
Delaware |
4 | 472,005 | 1.0 | % | 94.0 | % | 6,637,486 | 1.0 | % | 14.96 | |||||||||
District of Columbia |
2 | 39,647 | 0.1 | % | 100.0 | % | 1,884,921 | 0.3 | % | 47.54 | |||||||||
Florida |
54 | 5,341,110 | 11.5 | % | 92.7 | % | 62,766,323 | 9.6 | % | 13.10 | |||||||||
Georgia |
23 | 2,019,330 | 4.4 | % | 91.6 | % | 27,838,101 | 4.2 | % | 15.04 | |||||||||
Illinois |
23 | 2,773,048 | 6.0 | % | 89.0 | % | 30,104,449 | 4.6 | % | 12.21 | |||||||||
Indiana |
6 | 273,257 | 0.6 | % | 80.3 | % | 3,505,347 | 0.5 | % | 15.98 | |||||||||
Kentucky |
1 | 23,184 | 0.1 | % | 63.7 | % | 243,200 | 0.0 | % | 16.47 | |||||||||
Maryland |
16 | 1,873,760 | 4.0 | % | 92.8 | % | 28,500,892 | 4.3 | % | 17.35 | |||||||||
Massachusetts |
3 | 561,186 | 1.2 | % | 94.3 | % | 8,078,900 | 1.2 | % | 15.38 | |||||||||
Michigan |
2 | 118,273 | 0.3 | % | 83.7 | % | 1,321,620 | 0.2 | % | 13.54 | |||||||||
Minnesota |
3 | 483,938 | 1.0 | % | 97.1 | % | 5,884,299 | 0.9 | % | 12.52 | |||||||||
Missouri |
23 | 2,265,422 | 4.9 | % | 97.2 | % | 19,924,281 | 3.0 | % | 10.25 | |||||||||
Nevada |
3 | 531,068 | 1.1 | % | 81.4 | % | 3,034,191 | 0.5 | % | 14.86 | |||||||||
New Hampshire |
1 | 84,793 | 0.2 | % | 80.9 | % | 809,700 | 0.1 | % | 12.09 | |||||||||
New Jersey |
2 | 156,482 | 0.3 | % | 96.2 | % | 2,487,684 | 0.4 | % | 16.53 | |||||||||
North Carolina |
14 | 2,027,939 | 4.4 | % | 90.6 | % | 25,761,264 | 3.9 | % | 14.49 | |||||||||
Ohio |
16 | 2,510,659 | 5.4 | % | 87.4 | % | 25,363,912 | 3.9 | % | 11.64 | |||||||||
Oregon |
10 | 976,679 | 2.1 | % | 97.2 | % | 15,959,861 | 2.4 | % | 17.04 | |||||||||
Pennsylvania |
12 | 1,419,672 | 3.1 | % | 91.1 | % | 20,068,716 | 3.1 | % | 16.49 | |||||||||
South Carolina |
6 | 360,719 | 0.8 | % | 95.6 | % | 4,319,456 | 0.7 | % | 12.53 | |||||||||
Tennessee |
8 | 570,235 | 1.2 | % | 91.1 | % | 7,064,622 | 1.1 | % | 13.60 | |||||||||
Texas |
36 | 4,403,510 | 9.5 | % | 90.5 | % | 65,987,767 | 10.0 | % | 16.75 | |||||||||
Virginia |
29 | 3,728,926 | 8.1 | % | 94.9 | % | 64,066,555 | 9.8 | % | 18.58 | |||||||||
Washington |
11 | 1,038,514 | 2.2 | % | 97.1 | % | 17,637,264 | 2.7 | % | 17.60 | |||||||||
Wisconsin |
2 | 269,128 | 0.6 | % | 97.7 | % | 1,963,728 | 0.3 | % | 7.47 | |||||||||
Total All Properties |
409 | 46,267,519 | 100.0 | % | 91.8 | % | $ | 656,834,430 | 100.0 | % | $ | 16.05 | |||||||
(1) | % leased includes leases that are executed but not yet rent paying. |
(2) | Annualized Base Rent does not include ground leases. |
27
Portfolio Summary Report By Region
June 30, 2009
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
||||||||||||||||||||||||||||||
Property |
JV | REGs Ownership % |
State | CBSA | GLA | GLA | % Leased |
% Leased |
% Leased - Operating Properties |
% Leased - Operating Properties |
Anchor- Owned GLA |
Grocery Anchor GLA |
Major Tenants(1) | Average Base Rent/Sq. Ft(2) | ||||||||||||||||||||||
Shoppes at Fairhope Village |
AL | Mobile | 2008 | 84,740 | 84,740 | 73.2 | % | 73.2 | % | | 54,340 | Publix | $ | 14.86 | ||||||||||||||||||||||
Valleydale Village Shop Center |
JV-O | 50 | % | AL | Birmingham- Hoover |
2003 | 118,466 | 59,233 | 67.9 | % | 67.9 | % | | 44,271 | Publix | $ | 11.50 | |||||||||||||||||||
AL | 203,206 | 143,973 | 70.1 | % | 71.0 | % | 67.9 | % | 67.9 | % | | 98,611 | ||||||||||||||||||||||||
Anthem Marketplace |
AZ | Phoenix- Mesa- Scottsdale |
2000 | 113,292 | 113,292 | 93.0 | % | 93.0 | % | | 55,256 | Safeway | $ | 16.34 | ||||||||||||||||||||||
Palm Valley Marketplace |
JV-C | 20 | % | AZ | Phoenix- Mesa- Scottsdale |
1999 | 107,633 | 21,527 | 81.9 | % | 81.9 | % | | 55,403 | Safeway | $ | 13.61 | |||||||||||||||||||
Pima Crossing |
AZ | Phoenix- Mesa- Scottsdale |
1996 | 239,438 | 239,438 | 82.3 | % | 82.3 | % | | | Golf & Tennis Pro Shop, Inc. |
$ | 15.65 | ||||||||||||||||||||||
Shops at Arizona |
AZ | Phoenix- Mesa- Scottsdale |
2000 | 35,710 | 35,710 | 83.1 | % | 83.1 | % | | | | $ | 16.57 | ||||||||||||||||||||||
AZ | 496,073 | 409,967 | 84.7 | % | 85.3 | % | 84.7 | % | 85.3 | % | | 110,659 | ||||||||||||||||||||||||
4S Commons Town Center |
CA | San Diego- Carlsbad- San Marcos |
2004 | 240,060 | 240,060 | 98.0 | % | 98.0 | % | | 68,000 | Ralphs, Jimbos...Naturally! |
$ | 26.99 | ||||||||||||||||||||||
Amerige Heights Town Center |
CA | Los Angeles- Long Beach- Santa Ana |
2000 | 96,680 | 96,680 | 98.0 | % | 98.0 | % | 142,600 | 57,560 | Albertsons, (Target) |
$ | 24.97 | ||||||||||||||||||||||
Applegate Ranch Shopping Center |
CA | Merced | 2006 | 158,823 | 158,823 | 58.2 | % | 58.2 | % | 319,692 | 178,500 | (Super Target), (Home Depot) |
$ | 17.88 | ||||||||||||||||||||||
Auburn Village |
JV-M2 | 24.95 | % | CA | Sacramento- Arden- Arcade- Roseville |
1990 | 133,944 | 33,419 | 98.1 | % | 98.1 | % | | 45,540 | Bel Air Market | $ | 18.69 | |||||||||||||||||||
Bayhill Shopping Center |
JV-M2 | 24.95 | % | CA | San Francisco- Oakland- Fremont |
1990 | 121,846 | 30,401 | 100.0 | % | 100.0 | % | | 32,110 | Mollie Stones Market |
$ | 20.83 | |||||||||||||||||||
Blossom Valley |
CA | San Jose- Sunnyvale- Santa Clara |
1990 | 93,316 | 93,316 | 98.9 | % | 98.9 | % | | 34,208 | Safeway | $ | 24.29 | ||||||||||||||||||||||
Brea Marketplace |
JV-M2 | 24.95 | % | CA | Los Angeles- Long Beach- Santa Ana |
1987 | 193,172 | 48,196 | 84.2 | % | 84.2 | % | | 24,867 | Sprouts Markets, Toys R Us |
$ | 24.01 | |||||||||||||||||||
Clayton Valley Shopping Center |
CA | San Francisco- Oakland- Fremont |
2004 | 260,671 | 260,671 | 95.5 | % | 95.5 | % | | 14,000 | Fresh & Easy, Yardbirds Home Center |
$ | 21.75 | ||||||||||||||||||||||
Clovis Commons |
CA | Fresno | 2004 | 174,990 | 174,990 | 95.6 | % | 95.6 | % | 145,653 | 145,653 | (Super Target) | $ | 20.45 | ||||||||||||||||||||||
Corral Hollow |
JV-RC | 25 | % | CA | Stockton | 2000 | 167,184 | 41,796 | 100.0 | % | 100.0 | % | | 65,715 | Safeway, Orchard Supply & Hardware |
$ | 16.36 | |||||||||||||||||||
Costa Verde Center |
CA | San Diego- Carlsbad- San Marcos |
1988 | 178,623 | 178,623 | 94.6 | % | 94.6 | % | | 40,000 | Bristol Farms | $ | 32.90 | ||||||||||||||||||||||
Diablo Plaza |
CA | San Francisco- Oakland- Fremont |
1982 | 63,265 | 63,265 | 100.0 | % | 100.0 | % | 53,000 | 53,000 | (Safeway) | $ | 34.23 | ||||||||||||||||||||||
El Camino Shopping Center |
CA | Los Angeles- Long Beach- Santa Ana |
1995 | 135,728 | 135,728 | 100.0 | % | 100.0 | % | | 35,650 | Vons Food & Drug |
$ | 22.40 | ||||||||||||||||||||||
El Cerrito Plaza |
CA | San Francisco- Oakland- Fremont |
2000 | 256,035 | 256,035 | 97.8 | % | 97.8 | % | 66,700 | 77,888 | (Luckys) | $ | 25.00 | ||||||||||||||||||||||
El Norte Pkwy Plaza |
CA | San Diego- Carlsbad- San Marcos |
1984 | 90,549 | 90,549 | 97.5 | % | 97.5 | % | | 42,315 | Vons Food & Drug |
$ | 15.93 | ||||||||||||||||||||||
Encina Grande |
CA | San Francisco- Oakland- Fremont |
1965 | 102,413 | 102,413 | 95.8 | % | 95.8 | % | | 22,500 | Safeway | $ | 19.41 | ||||||||||||||||||||||
Falcon Ridge Town Center Phase I |
JV-RRP | 20 | % | CA | Riverside- San Bernardino- Ontario |
2004 | 232,754 | 46,551 | 88.0 | % | 88.0 | % | 123,735 | 43,718 | Stater Bros., (Target) |
$ | 18.20 | |||||||||||||||||||
Falcon Ridge Town Center Phase II |
JV-RRP | 20.00 | % | CA | Riverside- San Bernardino- Ontario |
2005 | 66,864 | 13,373 | 100.0 | % | 100.0 | % | | | 24 Hour Fitness | $ | 26.53 | |||||||||||||||||||
Five Points Shopping Center |
JV-M2 | 24.95 | % | CA | Santa Barbara- Santa Maria- Goleta |
1960 | 144,553 | 36,066 | 100.0 | % | 100.0 | % | | 35,305 | Albertsons | $ | 24.56 | |||||||||||||||||||
Folsom Prairie City Crossing |
CA | Sacramento- Arden- Arcade- Roseville |
1999 | 90,237 | 90,237 | 95.2 | % | 95.2 | % | | 55,255 | Safeway | $ | 20.53 | ||||||||||||||||||||||
French Valley Village Center |
CA | Riverside- San Bernardino- Ontario |
2004 | 98,752 | 98,752 | 90.0 | % | 90.0 | % | | 44,054 | Stater Bros. | $ | 23.59 | ||||||||||||||||||||||
Friars Mission Center |
CA | San Diego- Carlsbad- San Marcos |
1989 | 146,898 | 146,898 | 97.6 | % | 97.6 | % | | 55,303 | Ralphs | $ | 28.61 | ||||||||||||||||||||||
Gateway 101 |
CA | San Francisco- Oakland- Fremont |
2008 | 92,110 | 92,110 | 100.0 | % | 100.0 | % | 212,485 | | (Home Depot), (Best Buy), Sports Authority, Nordstrom Rack |
$ | 31.18 | ||||||||||||||||||||||
Gelsons Westlake Market Plaza |
CA | Oxnard- Thousand Oaks- Ventura |
2002 | 84,975 | 84,975 | 93.1 | % | 93.1 | % | | 37,500 | Gelsons Markets | $ | 17.29 | ||||||||||||||||||||||
Golden Hills Promenade |
CA | San Luis Obispo-Paso Robles |
2006 | 288,252 | 288,252 | 70.8 | % | 70.8 | % | | | Lowes | $ | 28.80 | ||||||||||||||||||||||
Granada Village |
JV-M2 | 24.95 | % | CA | Los Angeles- Long Beach- Santa Ana |
1965 | 224,649 | 56,050 | 69.7 | % | 69.7 | % | | | | $ | 18.42 | |||||||||||||||||||
Hasley Canyon Village |
CA | Los Angeles- Long Beach- Santa Ana |
2003 | 65,801 | 65,801 | 95.7 | % | 95.7 | % | | 51,800 | Ralphs | $ | 21.94 | ||||||||||||||||||||||
Heritage Plaza |
CA | Los Angeles- Long Beach- Santa Ana |
1981 | 231,582 | 231,582 | 98.4 | % | 98.4 | % | | 44,376 | Ralphs | $ | 26.53 | ||||||||||||||||||||||
Highland Crossing |
CA | Riverside- San Bernardino- Ontario |
2007 | 45,000 | 45,000 | 100.0 | % | 100.0 | % | | | LA Fitness | NA | |||||||||||||||||||||||
Indio-Jackson |
CA | Riverside- San Bernardino- Ontario |
2006 | 229,777 | 229,777 | 48.1 | % | 48.1 | % | 235,834 | 93,696 | (Home Depot), (WinCo) |
$ | 19.64 | ||||||||||||||||||||||
Jefferson Square |
CA | Riverside- San Bernardino- Ontario |
2007 | 38,013 | 38,013 | 77.9 | % | 77.9 | % | | 13,969 | Fresh & Easy | $ | 14.70 | ||||||||||||||||||||||
Laguna Niguel Plaza |
JV-M2 | 24.95 | % | CA | Los Angeles- Long Beach- Santa Ana |
1985 | 41,943 | 10,465 | 97.6 | % | 97.6 | % | 38,917 | 38,917 | (Albertsons) | $ | 26.11 | |||||||||||||||||||
Loehmanns Plaza California |
CA | San Jose- Sunnyvale- Santa Clara |
1983 | 113,310 | 113,310 | 97.1 | % | 97.1 | % | 53,000 | 53,000 | (Safeway) | $ | 17.36 | ||||||||||||||||||||||
Marina Shores |
JV-C2 | 20.00 | % | CA | Los Angeles- Long Beach- Santa Ana |
2001 | 67,727 | 13,545 | 89.5 | % | 89.5 | % | | 25,987 | | $ | 29.81 | |||||||||||||||||||
Mariposa Shopping Center |
JV-M2 | 24.95 | % | CA | San Jose- Sunnyvale- Santa Clara |
1957 | 126,658 | 31,601 | 100.0 | % | 100.0 | % | | 42,896 | Safeway | $ | 17.75 | |||||||||||||||||||
Morningside Plaza |
CA | Los Angeles- Long Beach- Santa Ana |
1996 | 91,211 | 91,211 | 90.4 | % | 90.4 | % | | 42,630 | Stater Bros. | $ | 22.72 | ||||||||||||||||||||||
Navajo Shopping Center |
JV-M2 | 24.95 | % | CA | San Diego- Carlsbad- San Marcos |
1964 | 102,138 | 25,483 | 97.5 | % | 97.5 | % | | 44,180 | Albertsons | $ | 12.74 | |||||||||||||||||||
Newland Center |
CA | Los Angeles- Long Beach- Santa Ana |
1985 | 149,140 | 149,140 | 100.0 | % | 100.0 | % | | 58,000 | Albertsons | $ | 19.82 | ||||||||||||||||||||||
Oakbrook Plaza |
CA | Oxnard- Thousand Oaks- Ventura |
1982 | 83,279 | 83,279 | 96.4 | % | 96.4 | % | | 43,842 | Albertsons | $ | 15.82 | ||||||||||||||||||||||
Park Plaza Shopping Center |
JV-C | 20 | % | CA | Los Angeles- Long Beach- Santa Ana |
1991 | 194,396 | 38,879 | 95.0 | % | 95.0 | % | | 28,210 | Henrys Marketplace |
$ | 19.07 | |||||||||||||||||||
Plaza Hermosa |
CA | Los Angeles- Long Beach- Santa Ana |
1984 | 94,940 | 94,940 | 100.0 | % | 100.0 | % | | 36,800 | Vons Food & Drug |
$ | 20.45 | ||||||||||||||||||||||
Pleasant Hill Shopping Center |
JV-M2 | 24.95 | % | CA | San Francisco- Oakland- Fremont |
1970 | 234,061 | 58,398 | 99.2 | % | 99.2 | % | | | Target, Toys R Us |
$ | 20.08 | |||||||||||||||||||
Point Loma Plaza |
JV-M2 | 24.95 | % | CA | San Diego- Carlsbad- San Marcos |
1987 | 212,442 | 53,004 | 96.5 | % | 96.5 | % | | 50,000 | Vons Food & Drug |
$ | 17.55 | |||||||||||||||||||
Powell Street Plaza |
CA | San Francisco- Oakland- Fremont |
1987 | 165,928 | 165,928 | 76.0 | % | 76.0 | % | | 10,122 | Trader Joes | $ | 32.18 | ||||||||||||||||||||||
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 | 153,256 | 38,237 | 93.3 | % | 93.3 | % | | 39,777 | Vons Food & Drug |
$ | 18.16 | |||||||||||||||||||
Rio Vista Town Center |
CA | Riverside- San Bernardino- Ontario |
2005 | 79,519 | 79,519 | 64.4 | % | 64.4 | % | | 44,700 | Stater Bros. | $ | 16.52 | ||||||||||||||||||||||
Rona Plaza |
CA | Los Angeles- Long Beach- Santa Ana |
1989 | 51,760 | 51,760 | 100.0 | % | 100.0 | % | | 37,194 | Superior Super Warehouse |
$ | 17.20 | ||||||||||||||||||||||
San Leandro Plaza |
CA | San Francisco- Oakland- Fremont |
1982 | 50,432 | 50,432 | 100.0 | % | 100.0 | % | 38,250 | 38,250 | (Safeway) | $ | 28.22 | ||||||||||||||||||||||
Santa Ana Downtown Plaza |
CA | Los Angeles- Long Beach- Santa Ana |
1987 | 100,306 | 100,306 | 95.4 | % | 95.4 | % | | 37,972 | Food 4 Less | $ | 18.89 | ||||||||||||||||||||||
Seal Beach |
JV-C | 20 | % | CA | Los Angeles- Long Beach- Santa Ana |
1966 | 96,858 | 19,372 | 88.1 | % | 88.1 | % | | 48,000 | Vons Food & Drug |
$ | 23.73 | |||||||||||||||||||
Sequoia Station |
CA | San Francisco- Oakland- Fremont |
1996 | 103,148 | 103,148 | 100.0 | % | 100.0 | % | 62,050 | 62,050 | (Safeway) | $ | 33.29 | ||||||||||||||||||||||
Shops of Santa Barbara |
CA | Santa Barbara- Santa Maria- Goleta |
2004 | 52,132 | 52,132 | 66.5 | % | 66.5 | % | | 40,000 | Whole Foods | $ | 25.06 | ||||||||||||||||||||||
Silverado Plaza |
JV-M2 | 24.95 | % | CA | Napa | 1974 | 84,916 | 21,187 | 99.6 | % | 99.6 | % | | 31,833 | Nob Hill | $ | 14.41 | |||||||||||||||||||
Slauson & Central |
CA | Los Angeles- Long Beach- Santa Ana |
2008 | 77,323 | 77,323 | 75.0 | % | 75.0 | % | | 45,000 | Northgate Market | NA | |||||||||||||||||||||||
Snell & Branham Plaza |
JV-M2 | 24.95 | % | CA | San Jose- Sunnyvale- Santa Clara |
1988 | 99,350 | 24,788 | 98.3 | % | 98.3 | % | | 52,550 | Safeway | $ | 16.32 | |||||||||||||||||||
Stanford Ranch Village |
JV-M2 | 24.95 | % | CA | Sacramento- Arden- Arcade- Roseville |
1991 | 89,875 | 22,424 | 95.1 | % | 95.1 | % | | 45,540 | Bel Air Market | $ | 16.12 | |||||||||||||||||||
Strawflower Village |
CA | San Francisco- Oakland- Fremont |
1985 | 78,827 | 78,827 | 94.4 | % | 94.4 | % | | 33,753 | Safeway | $ | 19.16 | ||||||||||||||||||||||
Tassajara Crossing |
CA | San Francisco- Oakland- Fremont |
1990 | 146,188 | 146,188 | 96.7 | % | 96.7 | % | | 56,496 | Safeway | $ | 20.79 |
28
Portfolio Summary Report By Region
June 30, 2009
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
||||||||||||||||||||||||||||||
Property |
JV | REGs Ownership % |
State | CBSA | GLA | GLA | % Leased |
% Leased |
% Leased - Operating Properties |
% Leased - Operating Properties |
Anchor- Owned GLA |
Grocery Anchor GLA |
Major Tenants(1) | Average Base Rent/Sq. Ft(2) | ||||||||||||||||||||||
Twin Oaks Shopping Center |
JV-M2 | 24.95 | % | CA | Los Angeles- Long Beach- Santa Ana |
1978 | 98,399 | 24,551 | 100.0 | % | 100.0 | % | | 40,775 | Ralphs | $ | 14.37 | |||||||||||||||||||
Twin Peaks |
CA | San Diego- Carlsbad- San Marcos |
1988 | 198,139 | 198,139 | 98.6 | % | 98.6 | % | | 44,686 | Albertsons, Target |
$ | 17.48 | ||||||||||||||||||||||
Valencia Crossroads |
CA | Los Angeles- Long Beach- Santa Ana |
2003 | 172,856 | 172,856 | 99.1 | % | 99.1 | % | | 35,000 | Whole Foods, Kohls |
$ | 23.00 | ||||||||||||||||||||||
Ventura Village |
CA | Oxnard- Thousand Oaks- Ventura |
1984 | 76,070 | 76,070 | 95.2 | % | 95.2 | % | | 42,500 | Vons Food & Drug |
$ | 19.49 | ||||||||||||||||||||||
Vine at Castaic |
CA | Los Angeles- Long Beach- Santa Ana |
2005 | 30,236 | 30,236 | 74.3 | % | 74.3 | % | | | | $ | 27.93 | ||||||||||||||||||||||
Vista Village Phase I |
JV-RRP | 20.00 | % | CA | San Diego- Carlsbad- San Marcos |
2003 | 129,009 | 25,802 | 93.7 | % | 93.7 | % | 165,000 | | Krikorian Theaters, (Lowes) |
$ | 24.85 | |||||||||||||||||||
Vista Village Phase II |
JV-RRP | 20.00 | % | CA | San Diego- Carlsbad- San Marcos |
2003 | 55,000 | 11,000 | 45.5 | % | 45.5 | % | | 25,000 | Sprouts Markets | $ | 16.00 | |||||||||||||||||||
Vista Village IV |
CA | San Diego- Carlsbad- San Marcos |
2006 | 11,000 | 11,000 | 100.0 | % | 100.0 | % | | | | $ | 38.04 | ||||||||||||||||||||||
West Park Plaza |
CA | San Jose- Sunnyvale- Santa Clara |
1996 | 88,103 | 88,103 | 98.3 | % | 98.3 | % | | 24,712 | Safeway | $ | 15.28 | ||||||||||||||||||||||
Westlake Village Plaza and Center |
CA | Oxnard- Thousand Oaks- Ventura |
1975 | 190,519 | 190,519 | 99.0 | % | 99.0 | % | | 41,300 | Vons Food & Drug |
$ | 24.98 | ||||||||||||||||||||||
Westridge Village |
CA | Los Angeles- Long Beach- Santa Ana |
2003 | 92,287 | 92,287 | 100.0 | % | 100.0 | % | | 50,782 | Albertsons | $ | 25.54 | ||||||||||||||||||||||
Woodman Van Nuys |
CA | Los Angeles- Long Beach- Santa Ana |
1992 | 107,614 | 107,614 | 98.6 | % | 98.6 | % | | 77,648 | El Super | $ | 13.98 | ||||||||||||||||||||||
Woodside Central |
CA | San Francisco- Oakland- Fremont |
1993 | 80,591 | 80,591 | 100.0 | % | 100.0 | % | 113,000 | | (Target) | $ | 20.48 | ||||||||||||||||||||||
Ygnacio Plaza |
JV-M2 | 24.95 | % | CA | San Francisco- Oakland- Fremont |
1968 | 109,701 | 27,370 | 100.0 | % | 100.0 | % | | | | $ | 31.99 | |||||||||||||||||||
CA | 8,990,930 | 6,511,931 | 91.8 | % | 91.3 | % | 95.2 | % | 96.2 | % | 1,769,916 | 2,945,411 | ||||||||||||||||||||||||
Applewood Shopping Center |
JV-M2 | 24.95 | % | CO | Denver- Aurora |
1956 | 375,622 | 93,718 | 94.2 | % | 94.2 | % | | 71,074 | King Soopers, Wal-Mart |
$ | 9.32 | |||||||||||||||||||
Arapahoe Village |
JV-M2 | 24.95 | % | CO | Boulder | 1957 | 159,237 | 39,730 | 97.3 | % | 97.3 | % | | 43,500 | Safeway | $ | 16.98 | |||||||||||||||||||
Belleview Square |
CO | Denver- Aurora |
1978 | 117,335 | 117,335 | 100.0 | % | 100.0 | % | | 65,104 | King Soopers | $ | 15.30 | ||||||||||||||||||||||
Boulevard Center |
CO | Denver- Aurora |
1986 | 88,512 | 88,512 | 70.1 | % | 70.1 | % | 52,700 | 52,700 | (Safeway) | $ | 23.00 | ||||||||||||||||||||||
Buckley Square |
CO | Denver- Aurora |
1978 | 116,147 | 116,147 | 90.6 | % | 90.6 | % | | 62,400 | King Soopers | $ | 8.10 | ||||||||||||||||||||||
Centerplace of Greeley Phase III |
CO | Greeley | 2007 | 94,090 | 94,090 | 76.6 | % | 76.6 | % | | | Sports Authority | $ | 14.93 | ||||||||||||||||||||||
Cherrywood Square |
JV-M2 | 24.95 | % | CO | Denver- Aurora |
1978 | 86,162 | 21,497 | 88.7 | % | 88.7 | % | | 51,640 | King Soopers | $ | 10.01 | |||||||||||||||||||
Crossroads Commons |
JV-C | 20 | % | CO | Boulder | 1986 | 143,444 | 28,689 | 96.8 | % | 96.8 | % | | 39,247 | Whole Foods | $ | 22.15 | |||||||||||||||||||
Falcon Marketplace |
CO | Colorado Springs |
2005 | 22,491 | 22,491 | 64.9 | % | 64.9 | % | 184,305 | 50,000 | (Wal-Mart Supercenter) |
$ | 24.04 | ||||||||||||||||||||||
Hilltop Village |
JV-M3 | 25 | % | CO | Denver- Aurora |
2003 | 100,029 | 25,007 | 93.7 | % | 93.7 | % | | 66,000 | King Soopers | $ | 8.76 | |||||||||||||||||||
South Lowry Square |
CO | Denver- Aurora |
1993 | 119,916 | 119,916 | 88.9 | % | 88.9 | % | | 62,600 | Safeway | $ | 12.50 | ||||||||||||||||||||||
Littleton Square |
CO | Denver- Aurora |
1997 | 94,222 | 94,222 | 91.2 | % | 91.2 | % | | 49,751 | King Soopers | $ | 12.04 | ||||||||||||||||||||||
Lloyd King Center |
CO | Denver- Aurora |
1998 | 83,326 | 83,326 | 100.0 | % | 100.0 | % | | 61,040 | King Soopers | $ | 11.41 | ||||||||||||||||||||||
Marketplace at Briargate |
CO | Colorado Springs |
2006 | 29,075 | 29,075 | 84.8 | % | 84.8 | % | 66,000 | 66,000 | (King Soopers) | $ | 27.53 | ||||||||||||||||||||||
Monument Jackson Creek |
CO | Colorado Springs |
1999 | 85,263 | 85,263 | 100.0 | % | 100.0 | % | | 69,913 | King Soopers | $ | 10.78 | ||||||||||||||||||||||
NorthGate Village |
CO | Greeley | 2008 | 30,031 | 30,031 | 0.0 | % | 0.0 | % | 125,000 | 125,000 | (King Soopers) | NA | |||||||||||||||||||||||
Ralston Square Shopping Center |
JV-M2 | 24.95 | % | CO | Denver- Aurora |
1977 | 82,750 | 20,646 | 96.1 | % | 96.1 | % | | 55,311 | King Soopers | $ | 9.13 | |||||||||||||||||||
Shops at Quail Creek |
CO | Denver- Aurora |
2008 | 37,645 | 37,645 | 54.2 | % | 54.2 | % | 99,844 | 99,844 | (King Soopers) | $ | 24.15 | ||||||||||||||||||||||
Stroh Ranch |
CO | Denver- Aurora |
1998 | 93,436 | 93,436 | 94.8 | % | 94.8 | % | | 69,719 | King Soopers | $ | 11.90 | ||||||||||||||||||||||
Woodmen Plaza |
CO | Colorado Springs |
1998 | 116,233 | 116,233 | 86.3 | % | 86.3 | % | | 69,716 | King Soopers | $ | 13.59 | ||||||||||||||||||||||
CO | 2,074,966 | 1,357,009 | 89.8 | % | 87.2 | % | 92.9 | % | 91.8 | % | 527,849 | 1,230,559 | ||||||||||||||||||||||||
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 | $ | 22.79 | |||||||||||||||||||
CT | 179,860 | 44,875 | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | | 10,150 | ||||||||||||||||||||||||
Shops at The Columbia |
JV-RC | 25 | % | DC | Washington- Arlington- Alexandria |
2006 | 22,812 | 5,703 | 100.0 | % | 100.0 | % | | 11,833 | Trader Joes | $ | 34.62 | |||||||||||||||||||
Spring Valley Shopping Center |
JV-M2 | 24.95 | % | DC | Washington- Arlington- Alexandria |
1930 | 16,835 | 4,200 | 100.0 | % | 100.0 | % | | | | $ | 65.05 | |||||||||||||||||||
DC | 39,647 | 9,903 | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | | 11,833 | ||||||||||||||||||||||||
First State Plaza |
JV-M2 | 24.95 | % | DE | Philadelphia- Camden- Wilmington |
1988 | 164,779 | 41,112 | 86.8 | % | 86.8 | % | | 57,319 | Shop Rite | $ | 14.76 | |||||||||||||||||||
Pike Creek |
DE | Philadelphia- Camden- Wilmington |
1981 | 229,510 | 229,510 | 99.2 | % | 99.2 | % | | 49,069 | Acme Markets, K-Mart |
$ | 13.03 | ||||||||||||||||||||||
Shoppes of Graylyn |
JV-M2 | 24.95 | % | DE | Philadelphia- Camden- Wilmington |
1971 | 66,808 | 16,669 | 92.9 | % | 92.9 | % | | | | $ | 19.42 | |||||||||||||||||||
White OakDover, DE |
DE | Dover | 2000 | 10,908 | 10,908 | 100.0 | % | 100.0 | % | | | | $ | 32.73 | ||||||||||||||||||||||
DE | 472,005 | 298,199 | 94.0 | % | 97.2 | % | 94.0 | % | 97.2 | % | | 106,388 | ||||||||||||||||||||||||
Anastasia Plaza |
JV-M | 25 | % | FL | Jacksonville | 1988 | 102,342 | 25,586 | 93.4 | % | 93.4 | % | | 48,555 | Publix | $ | 11.18 | |||||||||||||||||||
Aventura Shopping Center |
FL | Miami-Fort Lauderdale- Miami Beach |
1974 | 102,876 | 102,876 | 92.2 | % | 92.2 | % | | 35,908 | Publix | $ | 16.55 | ||||||||||||||||||||||
Beneva Village Shops |
FL | Sarasota- Bradenton- Venice |
1987 | 141,532 | 141,532 | 77.6 | % | 77.6 | % | | 42,112 | Publix | $ | 11.33 | ||||||||||||||||||||||
Berkshire Commons |
FL | Naples- Marco Island |
1992 | 106,354 | 106,354 | 98.9 | % | 98.9 | % | | 65,537 | Publix | $ | 12.45 | ||||||||||||||||||||||
Bloomingdale Square |
FL | Tampa-St. Petersburg- Clearwater |
1987 | 267,736 | 267,736 | 96.7 | % | 96.7 | % | | 39,795 | Publix, Wal-Mart, Bealls |
$ | 8.74 | ||||||||||||||||||||||
Boynton Lakes Plaza |
FL | Miami-Fort Lauderdale- Miami Beach |
1993 | 124,924 | 124,924 | 83.5 | % | 83.5 | % | | 56,000 | Winn-Dixie | $ | 11.58 | ||||||||||||||||||||||
Caligo Crossing |
FL | Miami-Fort Lauderdale- Miami Beach |
2007 | 10,762 | 10,762 | 74.9 | % | 74.9 | % | 98,165 | | (Kohls) | $ | 35.85 | ||||||||||||||||||||||
Canopy Oak Center |
JV-O | 50 | % | FL | Ocala | 2006 | 90,043 | 45,022 | 76.2 | % | 76.2 | % | | 54,340 | Publix | $ | 17.47 | |||||||||||||||||||
Carriage Gate |
FL | Tallahassee | 1978 | 76,784 | 76,784 | 94.3 | % | 94.3 | % | | | | $ | 12.77 | ||||||||||||||||||||||
Chasewood Plaza |
FL | Miami-Fort Lauderdale- Miami Beach |
1986 | 155,603 | 155,603 | 96.7 | % | 96.7 | % | | 54,420 | Publix | $ | 17.22 | ||||||||||||||||||||||
Corkscrew Village |
FL | Cape Coral- Fort Myers |
1997 | 82,011 | 82,011 | 93.6 | % | 93.6 | % | | 51,420 | Publix | $ | 12.34 | ||||||||||||||||||||||
Courtyard Shopping Center |
FL | Jacksonville | 1987 | 137,256 | 137,256 | 100.0 | % | 100.0 | % | 62,771 | 62,771 | (Publix), Target | $ | 3.17 | ||||||||||||||||||||||
East Port Plaza |
FL | Port St. Lucie-Fort Pierce |
1991 | 149,363 | 149,363 | 66.8 | % | 66.8 | % | | 42,112 | Publix | $ | 11.39 | ||||||||||||||||||||||
East Towne Center |
FL | Orlando | 2003 | 69,841 | 69,841 | 98.0 | % | 98.0 | % | | 44,840 | Publix | $ | 14.00 | ||||||||||||||||||||||
First Street Village |
FL | Cape Coral- Fort Myers |
2006 | 54,926 | 54,926 | 91.8 | % | 91.8 | % | | 39,393 | Publix | $ | 16.88 | ||||||||||||||||||||||
Five Corners Plaza |
JV-RC | 25 | % | FL | Miami-Fort Lauderdale- Miami Beach |
2001 | 44,647 | 11,162 | 88.1 | % | 88.1 | % | | 27,887 | Publix | $ | 13.52 | |||||||||||||||||||
Fleming Island |
FL | Jacksonville | 2000 | 136,663 | 136,663 | 86.4 | % | 86.4 | % | 129,807 | 47,955 | Publix, (Target) | $ | 12.10 | ||||||||||||||||||||||
Garden Square |
FL | Miami-Fort Lauderdale- Miami Beach |
1991 | 90,258 | 90,258 | 98.2 | % | 98.2 | % | | 42,112 | Publix | $ | 14.74 | ||||||||||||||||||||||
Grande Oak |
FL | Cape Coral- Fort Myers |
2000 | 78,784 | 78,784 | 100.0 | % | 100.0 | % | | 54,379 | Publix | $ | 14.42 | ||||||||||||||||||||||
Hibernia Pavilion |
FL | Jacksonville | 2006 | 51,298 | 51,298 | 92.5 | % | 92.5 | % | | 39,203 | Publix | $ | 16.94 | ||||||||||||||||||||||
Hibernia Plaza |
FL | Jacksonville | 2006 | 8,400 | 8,400 | 33.3 | % | 33.3 | % | | | | $ | 21.36 | ||||||||||||||||||||||
Hortons Corner |
FL | Jacksonville | 2007 | 14,820 | 14,820 | 100.0 | % | 100.0 | % | | | | $ | 25.71 |
29
Portfolio Summary Report By Region
June 30, 2009
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
||||||||||||||||||||||||||||||
Property Name |
JV |
REGs Ownership % |
State |
CBSA |
GLA | GLA | % Leased | % Leased | % Leased - Operating Properties |
% Leased - Operating Properties |
Anchor- Owned GLA |
Grocery Anchor GLA |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | ||||||||||||||||||||||
Island Crossing |
JV-C2 | 20 | % | FL | Port St. Lucie-Fort Pierce | 1996 | 58,456 | 11,691 | 100.0 | % | 100.0 | % | | 47,955 | Publix | $ | 10.01 | |||||||||||||||||||
Johns Creek Center |
JV-C2 | 20 | % | FL | Jacksonville | 2004 | 75,101 | 15,020 | 96.0 | % | 96.0 | % | | 44,840 | Publix | $ | 13.57 | |||||||||||||||||||
Julington Village |
JV-C | 20 | % | FL | Jacksonville | 1999 | 81,820 | 16,364 | 100.0 | % | 100.0 | % | | 51,420 | Publix | $ | 14.11 | |||||||||||||||||||
Kings Crossing Sun City |
FL | Tampa-St. Petersburg-Clearwater | 1999 | 75,020 | 75,020 | 98.4 | % | 98.4 | % | | 51,420 | Publix | $ | 11.81 | ||||||||||||||||||||||
Marketplace St Pete |
FL | Tampa-St. Petersburg-Clearwater | 1983 | 90,296 | 90,296 | 77.6 | % | 77.6 | % | | 36,464 | Publix | $ | 12.90 | ||||||||||||||||||||||
Martin Downs Village Center |
FL | Port St. Lucie-Fort Pierce | 1985 | 112,667 | 112,667 | 91.9 | % | 91.9 | % | | | | $ | 15.24 | ||||||||||||||||||||||
Martin Downs Village Shoppes |
FL | Port St. Lucie-Fort Pierce | 1998 | 48,937 | 48,937 | 95.5 | % | 95.5 | % | | | | $ | 17.59 | ||||||||||||||||||||||
Millhopper Shopping Center |
FL | Gainesville | 1974 | 84,065 | 84,065 | 100.0 | % | 100.0 | % | | 37,244 | Publix | $ | 10.18 | ||||||||||||||||||||||
Naples Walk Shopping Center |
FL | Naples-Marco Island | 1999 | 125,390 | 125,390 | 89.0 | % | 89.0 | % | | 51,420 | Publix | $ | 16.14 | ||||||||||||||||||||||
Newberry Square |
FL | Gainesville | 1986 | 180,524 | 180,524 | 95.6 | % | 95.6 | % | | 39,795 | Publix, K-Mart | $ | 7.61 | ||||||||||||||||||||||
Nocatee Town Center |
FL | Jacksonville | 2007 | 69,806 | 69,806 | 77.8 | % | 77.8 | % | | 54,340 | Publix | NA | |||||||||||||||||||||||
Northgate Square |
FL | Tampa-St. Petersburg-Clearwater | 1995 | 75,495 | 75,495 | 100.0 | % | 100.0 | % | | 47,955 | Publix | $ | 12.58 | ||||||||||||||||||||||
Oakleaf Commons |
FL | Jacksonville | 2006 | 73,719 | 73,719 | 79.1 | % | 79.1 | % | | 45,600 | Publix | $ | 14.10 | ||||||||||||||||||||||
Ocala Corners |
JV-M | 25 | % | FL | Tallahassee | 2000 | 86,772 | 21,693 | 100.0 | % | 100.0 | % | | 61,171 | Publix | $ | 13.16 | |||||||||||||||||||
Old St Augustine Plaza |
FL | Jacksonville | 1990 | 232,459 | 232,459 | 99.1 | % | 99.1 | % | | 51,832 | Publix, Burlington Coat Factory, Hobby Lobby | $ | 7.66 | ||||||||||||||||||||||
Pine Tree Plaza |
FL | Jacksonville | 1999 | 63,387 | 63,387 | 91.3 | % | 91.3 | % | | 37,866 | Publix | $ | 13.06 | ||||||||||||||||||||||
Plantation Plaza |
JV-C2 | 20 | % | FL | Jacksonville | 2004 | 77,747 | 15,549 | 98.4 | % | 98.4 | % | | 44,840 | Publix | $ | 16.63 | |||||||||||||||||||
Regency Square |
FL | Tampa-St. Petersburg-Clearwater | 1986 | 349,848 | 349,848 | 97.9 | % | 97.9 | % | 66,000 | | AMC Theater, Michaels, (Best Buy), (Macdill) | $ | 14.09 | ||||||||||||||||||||||
Shoppes @ 104 |
JV-M | 25 | % | FL | Miami-Fort Lauderdale-Miami Beach | 1990 | 108,192 | 27,048 | 100.0 | % | 100.0 | % | | 46,368 | Winn-Dixie | $ | 13.52 | |||||||||||||||||||
Shoppes at Bartram Park |
JV-O | 50 | % | FL | Jacksonville | 2004 | 105,319 | 52,660 | 97.3 | % | 97.3 | % | 97,000 | 44,840 | Publix, (Kohls) | $ | 17.80 | |||||||||||||||||||
Shoppes at Bartram Park Phase II |
JV-O | 50 | % | FL | Jacksonville | 2008 | 14,640 | 7,320 | 28.5 | % | 28.5 | % | | | | $ | 21.98 | |||||||||||||||||||
Shops at Johns Creek |
FL | Jacksonville | 2004 | 15,490 | 15,490 | 89.5 | % | 89.5 | % | | | | $ | 21.04 | ||||||||||||||||||||||
Starke |
FL | None | 2000 | 12,739 | 12,739 | 100.0 | % | 100.0 | % | | | | $ | 23.83 | ||||||||||||||||||||||
Suncoast Crossing Phase I |
FL | Tampa-St. Petersburg-Clearwater | 2007 | 108,434 | 108,434 | 91.9 | % | 91.9 | % | | | Kohls | $ | 28.00 | ||||||||||||||||||||||
Suncoast Crossing Phase II |
FL | Tampa-St. Petersburg-Clearwater | 2008 | 9,452 | 9,452 | 0.0 | % | 0.0 | % | 143,055 | | (Target) | NA | |||||||||||||||||||||||
Town Center at Martin Downs |
FL | Port St. Lucie-Fort Pierce | 1996 | 64,546 | 64,546 | 100.0 | % | 100.0 | % | | 56,146 | Publix | $ | 12.75 | ||||||||||||||||||||||
Town Square |
FL | Tampa-St. Petersburg-Clearwater | 1999 | 44,380 | 44,380 | 100.0 | % | 100.0 | % | | | | $ | 26.77 | ||||||||||||||||||||||
Village Center |
FL | Tampa-St. Petersburg-Clearwater | 1993 | 181,110 | 181,110 | 98.6 | % | 98.6 | % | | 36,434 | Publix | $ | 12.58 | ||||||||||||||||||||||
Village Commons Shopping Center |
JV-M2 | 24.95 | % | FL | Miami-Fort Lauderdale-Miami Beach | 1986 | 169,053 | 42,179 | 89.6 | % | 89.6 | % | | 39,975 | Publix | $ | 17.43 | |||||||||||||||||||
Vineyard Shopping Center |
JV-M3 | 25 | % | FL | Tallahassee | 2002 | 62,821 | 15,705 | 82.2 | % | 82.2 | % | | 44,271 | Publix | $ | 11.28 | |||||||||||||||||||
Welleby Plaza |
FL | Miami-Fort Lauderdale-Miami Beach | 1982 | 109,949 | 109,949 | 95.5 | % | 95.5 | % | | 46,779 | Publix | $ | 10.33 | ||||||||||||||||||||||
Wellington Town Square |
FL | Miami-Fort Lauderdale-Miami Beach | 1982 | 107,325 | 107,325 | 96.9 | % | 96.9 | % | | 44,840 | Publix | $ | 19.00 | ||||||||||||||||||||||
Westchase |
FL | Tampa-St. Petersburg-Clearwater | 1998 | 78,998 | 78,998 | 95.2 | % | 95.2 | % | | 51,420 | Publix | $ | 12.65 | ||||||||||||||||||||||
Willa Springs |
FL | Orlando | 2000 | 89,930 | 89,930 | 96.9 | % | 96.9 | % | | 44,271 | Publix | $ | 15.06 | ||||||||||||||||||||||
FL | 5,341,110 | 4,571,155 | 92.7 | % | 92.6 | % | 94.0 | % | 93.8 | % | 596,798 | 2,008,245 | ||||||||||||||||||||||||
Ashford Place |
GA | Atlanta-Sandy Springs-Marietta | 1993 | 53,449 | 53,449 | 69.6 | % | 69.6 | % | | | | $ | 20.53 | ||||||||||||||||||||||
Briarcliff La Vista |
GA | Atlanta-Sandy Springs-Marietta | 1962 | 39,204 | 39,204 | 100.0 | % | 100.0 | % | | | | $ | 16.64 | ||||||||||||||||||||||
Briarcliff Village |
GA | Atlanta-Sandy Springs-Marietta | 1990 | 187,156 | 187,156 | 85.5 | % | 85.5 | % | | 43,454 | Publix | $ | 14.53 | ||||||||||||||||||||||
Buckhead Court |
GA | Atlanta-Sandy Springs-Marietta | 1984 | 48,338 | 48,338 | 97.7 | % | 97.7 | % | | | | $ | 15.54 | ||||||||||||||||||||||
Cambridge Square |
GA | Atlanta-Sandy Springs-Marietta | 1979 | 71,474 | 71,474 | 99.9 | % | 99.9 | % | | 40,852 | Kroger | $ | 12.19 | ||||||||||||||||||||||
Chapel Hill Centre |
GA | Atlanta-Sandy Springs-Marietta | 2005 | 66,970 | 66,970 | 96.4 | % | 96.4 | % | 88,713 | | (Kohls) | $ | 11.53 | ||||||||||||||||||||||
Cromwell Square |
GA | Atlanta-Sandy Springs-Marietta | 1990 | 70,282 | 70,282 | 91.5 | % | 91.5 | % | | | | $ | 10.63 | ||||||||||||||||||||||
Delk Spectrum |
GA | Atlanta-Sandy Springs-Marietta | 1991 | 100,539 | 100,539 | 79.1 | % | 79.1 | % | | 45,044 | Publix | $ | 15.60 | ||||||||||||||||||||||
Dunwoody Hall |
GA | Atlanta-Sandy Springs-Marietta | 1986 | 89,351 | 89,351 | 98.8 | % | 98.8 | % | | 44,271 | Publix | $ | 14.56 | ||||||||||||||||||||||
Dunwoody Village |
GA | Atlanta-Sandy Springs-Marietta | 1975 | 120,598 | 120,598 | 84.6 | % | 84.6 | % | | 18,400 | Fresh Market | $ | 17.24 | ||||||||||||||||||||||
Howell Mill Village |
GA | Atlanta-Sandy Springs-Marietta | 1984 | 97,990 | 97,990 | 95.1 | % | 95.1 | % | | 31,000 | Publix | $ | 16.29 | ||||||||||||||||||||||
King Plaza |
JV-C2 | 20 | % | GA | Atlanta-Sandy Springs-Marietta | 1998 | 81,432 | 16,286 | 94.3 | % | 94.3 | % | | 51,420 | Publix | $ | 12.53 | |||||||||||||||||||
Lindbergh Crossing |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1998 | 27,059 | 6,765 | 100.0 | % | 100.0 | % | | | | $ | 24.02 | |||||||||||||||||||
Loehmanns Plaza Georgia |
GA | Atlanta-Sandy Springs-Marietta | 1986 | 137,139 | 137,139 | 95.0 | % | 95.0 | % | | | | $ | 18.13 | ||||||||||||||||||||||
Lost Mountain Crossing |
JV-C2 | 20 | % | GA | Atlanta-Sandy Springs-Marietta | 1994 | 72,568 | 14,514 | 96.7 | % | 96.7 | % | | 47,814 | Publix | $ | 11.79 | |||||||||||||||||||
Paces Ferry Plaza |
GA | Atlanta-Sandy Springs-Marietta | 1987 | 61,697 | 61,697 | 100.0 | % | 100.0 | % | | | | $ | 30.08 | ||||||||||||||||||||||
Powers Ferry Square |
GA | Atlanta-Sandy Springs-Marietta | 1987 | 95,703 | 95,703 | 92.0 | % | 92.0 | % | | | | $ | 21.73 | ||||||||||||||||||||||
Powers Ferry Village |
GA | Atlanta-Sandy Springs-Marietta | 1994 | 78,896 | 78,896 | 100.0 | % | 100.0 | % | | 47,955 | Publix | $ | 10.54 | ||||||||||||||||||||||
Rivermont Station |
GA | Atlanta-Sandy Springs-Marietta | 1996 | 90,267 | 90,267 | 78.0 | % | 78.0 | % | | 58,261 | Kroger | $ | 15.61 | ||||||||||||||||||||||
Roswell Crossing |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1999 | 201,979 | 50,495 | 91.4 | % | 91.4 | % | | 11,606 | Trader Joes, Pike Nurseries | $ | 13.28 | |||||||||||||||||||
Russell Ridge |
GA | Atlanta-Sandy Springs-Marietta | 1995 | 98,559 | 98,559 | 93.0 | % | 93.0 | % | | 63,296 | Kroger | $ | 11.62 | ||||||||||||||||||||||
Trowbridge Crossing |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1998 | 62,558 | 15,640 | 100.0 | % | 100.0 | % | | 37,888 | Publix | $ | 10.88 | |||||||||||||||||||
Woodstock Crossing |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1994 | 66,122 | 16,531 | 92.6 | % | 92.6 | % | | 54,322 | Kroger | $ | 9.12 | |||||||||||||||||||
GA | 2,019,330 | 1,627,842 | 91.6 | % | 91.0 | % | 91.6 | % | 91.0 | % | 88,713 | 595,583 | ||||||||||||||||||||||||
Baker Hill Center |
JV-C | 20 | % | IL | Chicago-Naperville-Joliet | 1998 | 135,355 | 27,071 | 93.9 | % | 93.9 | % | | 72,397 | Dominicks | $ | 14.38 | |||||||||||||||||||
Brentwood Commons |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1962 | 125,585 | 31,333 | 80.6 | % | 80.6 | % | | 64,762 | Dominicks | $ | 11.96 | |||||||||||||||||||
Carbondale Center |
JV-D | 16.40 | % | IL | Carbondale | 1997 | 59,726 | 9,795 | 100.0 | % | 100.0 | % | | 56,726 | Schnucks | $ | 10.17 | |||||||||||||||||||
Civic Center Plaza |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1989 | 264,973 | 66,111 | 98.0 | % | 98.0 | % | | 87,135 | Super H Mart, Home Depot | $ | 10.74 | |||||||||||||||||||
Champaign Commons |
JV-D | 16.40 | % | IL | Champaign-Urbana | 1990 | 88,105 | 14,449 | 90.7 | % | 90.7 | % | | 72,326 | Schnucks | $ | 8.65 | |||||||||||||||||||
Country Club Plaza |
JV-D | 16.40 | % | IL | St. Louis | 2001 | 86,867 | 14,246 | 98.4 | % | 98.4 | % | | 54,554 | Schnucks | $ | 7.05 | |||||||||||||||||||
Deer Grove Center |
JV-C | 20 | % | IL | Chicago-Naperville-Joliet | 1996 | 239,356 | 47,871 | 75.8 | % | 75.8 | % | 117,000 | 65,816 | Dominicks, (Target) | $ | 13.75 | |||||||||||||||||||
Frankfort Crossing Shpg Ctr |
IL | Chicago-Naperville-Joliet | 1992 | 114,534 | 114,534 | 91.8 | % | 91.8 | % | | 64,937 | Jewel / OSCO | $ | 12.67 | ||||||||||||||||||||||
Geneva Crossing |
JV-C | 20 | % | IL | Chicago-Naperville-Joliet | 1997 | 123,182 | 24,636 | 92.7 | % | 92.7 | % | | 72,385 | Dominicks | $ | 13.91 |
30
Portfolio Summary Report By Region
June 30, 2009
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 |
||||||||||||||||||||||||||||||
Property Name |
JV |
REGs Ownership % |
State |
CBSA |
GLA | GLA | % Leased | % Leased | % Leased - Operating Properties |
% Leased - Operating Properties |
Anchor- Owned GLA |
Grocery Anchor GLA |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | ||||||||||||||||||||||
Granite City |
JV-D | 16 | % | IL | St. Louis | 2004 | 46,237 | 7,583 | 100.0 | % | 100.0 | % | | 46,237 | Schnucks | $ | 8.28 | |||||||||||||||||||
Hinsdale |
IL | Chicago-Naperville-Joliet | 1986 | 178,960 | 178,960 | 78.9 | % | 78.9 | % | | 69,540 | Dominicks | $ | 13.37 | ||||||||||||||||||||||
McHenry Commons Shopping Center |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1988 | 100,526 | 25,081 | 16.6 | % | 16.6 | % | | | | $ | 16.33 | |||||||||||||||||||
Montvale Commons |
JV-D | 16.40 | % | IL | Springfield | 1996 | 73,937 | 12,126 | 98.1 | % | 98.1 | % | | 62,447 | Schnucks | $ | 10.54 | |||||||||||||||||||
Oaks Shopping Center |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1983 | 135,005 | 33,684 | 87.3 | % | 87.3 | % | | 63,863 | Dominicks | $ | 14.79 | |||||||||||||||||||
Riverside Sq & Rivers Edge |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1986 | 169,435 | 42,274 | 98.6 | % | 98.6 | % | | 74,495 | Dominicks | $ | 14.39 | |||||||||||||||||||
Riverview Plaza |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1981 | 139,256 | 34,744 | 97.7 | % | 97.7 | % | | 50,094 | Dominicks | $ | 11.01 | |||||||||||||||||||
Shorewood Crossing |
JV-C | 20 | % | IL | Chicago-Naperville-Joliet | 2001 | 87,705 | 17,541 | 98.2 | % | 98.2 | % | | 65,977 | Dominicks | $ | 14.60 | |||||||||||||||||||
Shorewood Crossing II |
JV-C2 | 20 | % | IL | Chicago-Naperville-Joliet | 2005 | 86,276 | 17,255 | 98.1 | % | 98.1 | % | | | -- | $ | 13.38 | |||||||||||||||||||
Stearns Crossing |
JV-C | 20 | % | IL | Chicago-Naperville-Joliet | 1999 | 96,613 | 19,323 | 97.0 | % | 97.0 | % | | 65,613 | Dominicks | $ | 14.02 | |||||||||||||||||||
Stonebrook Plaza Shopping Center |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1984 | 95,825 | 23,908 | 100.0 | % | 100.0 | % | | 63,000 | Dominicks | $ | 11.38 | |||||||||||||||||||
Swansea Plaza |
JV-D | 16.40 | % | IL | St. Louis | 1988 | 118,892 | 19,498 | 97.1 | % | 97.1 | % | | 70,017 | Schnucks | $ | 10.07 | |||||||||||||||||||
Urbana Crossing |
JV-D | 16.40 | % | IL | Champaign-Urbana | 1997 | 85,196 | 13,972 | 96.7 | % | 96.7 | % | | 62,105 | Schnucks | $ | 11.13 | |||||||||||||||||||
Westbrook Commons |
IL | Chicago-Naperville-Joliet | 1984 | 121,502 | 121,502 | 81.7 | % | 81.7 | % | | 51,304 | Dominicks | $ | 11.97 | ||||||||||||||||||||||
IL | 2,773,048 | 917,499 | 89.0 | % | 86.6 | % | 89.0 | % | 86.6 | % | 117,000 | 1,355,730 | ||||||||||||||||||||||||
Airport Crossing |
IN | Chicago-Naperville-Joliet | 2006 | 11,924 | 11,924 | 66.4 | % | 66.4 | % | 89,911 | | (Kohls) | $ | 16.81 | ||||||||||||||||||||||
Augusta Center |
IN | Chicago-Naperville-Joliet | 2006 | 14,536 | 14,536 | 70.1 | % | 70.1 | % | 213,988 | 213,988 | (Menards) | $ | 30.65 | ||||||||||||||||||||||
Evansville West Center |
JV-D | 16.40 | % | IN | Evansville | 1989 | 79,885 | 13,101 | 91.9 | % | 91.9 | % | | 62,273 | Schnucks | $ | 8.50 | |||||||||||||||||||
Greenwood Springs |
IN | Indianapolis | 2004 | 28,028 | 28,028 | 29.9 | % | 29.9 | % | 265,798 | 50,000 | (Gander Mountain), (Wal-Mart Supercenter) | $ | 19.33 | ||||||||||||||||||||||
Willow Lake Shopping Center |
JV-M2 | 24.95 | % | IN | Indianapolis | 1987 | 85,923 | 21,438 | 77.4 | % | 77.4 | % | 64,000 | 64,000 | (Kroger) | $ | 16.83 | |||||||||||||||||||
Willow Lake West Shopping Center |
JV-M2 | 24.95 | % | IN | Indianapolis | 2001 | 52,961 | 13,214 | 100.0 | % | 100.0 | % | | 10,028 | Trader Joes | $ | 21.80 | |||||||||||||||||||
IN | 273,257 | 102,241 | 80.3 | % | 66.9 | % | 80.9 | % | 66.9 | % | 633,697 | 400,289 | ||||||||||||||||||||||||
Walton Towne Center |
KY | Cincinnati-Middletown | 2007 | 23,184 | 23,184 | 63.7 | % | 63.7 | % | 116,432 | 116,432 | (Kroger) | $ | 16.47 | ||||||||||||||||||||||
KY | 23,184 | 23,184 | 63.7 | % | 63.7 | % | NA | NA | 116,432 | 116,432 | ||||||||||||||||||||||||||
Shops at Saugus |
MA | Boston-Cambridge-Quincy | 2006 | 94,204 | 94,204 | 84.2 | % | 84.2 | % | | 11,000 | Trader Joes | $ | 25.75 | ||||||||||||||||||||||
Speedway Plaza |
JV-C2 | 20 | % | MA | Worcester | 1988 | 185,279 | 37,056 | 100.0 | % | 100.0 | % | | 59,970 | Stop & Shop, BJs Wholesale | $ | 10.37 | |||||||||||||||||||
Twin City Plaza |
MA | Boston-Cambridge-Quincy | 2004 | 281,703 | 281,703 | 94.0 | % | 94.0 | % | | 62,500 | Shaws, Marshalls | $ | 15.95 | ||||||||||||||||||||||
MA | 561,186 | 412,963 | 94.3 | % | 92.3 | % | 96.4 | % | 94.7 | % | | 133,470 | ||||||||||||||||||||||||
Bowie Plaza |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1966 | 104,037 | 25,957 | 82.8 | % | 82.8 | % | | 21,750 | Giant Food | $ | 19.70 | |||||||||||||||||||
Clinton Park |
JV-C | 20 | % | MD | Washington-Arlington-Alexandria | 2003 | 206,050 | 41,210 | 89.4 | % | 89.4 | % | 49,000 | 43,000 | Giant Food, Sears, (Toys R Us) | $ | 8.74 | |||||||||||||||||||
Cloppers Mill Village |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1995 | 137,035 | 34,190 | 100.0 | % | 100.0 | % | | 70,057 | Shoppers Food Warehouse | $ | 18.07 | |||||||||||||||||||
Elkridge Corners |
JV-M2 | 24.95 | % | MD | Baltimore-Towson | 1990 | 73,529 | 18,345 | 100.0 | % | 100.0 | % | | 39,571 | Super Fresh | $ | 14.70 | |||||||||||||||||||
Festival at Woodholme |
JV-M2 | 24.95 | % | MD | Baltimore-Towson | 1986 | 81,028 | 20,216 | 92.6 | % | 92.6 | % | | 10,370 | Trader Joes | $ | 34.40 | |||||||||||||||||||
Firstfield Shopping Center |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1978 | 22,328 | 5,571 | 93.3 | % | 93.3 | % | | | | $ | 35.26 | |||||||||||||||||||
Goshen Plaza |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1987 | 45,654 | 11,391 | 87.7 | % | 87.7 | % | | | | $ | 19.66 | |||||||||||||||||||
King Farm Village Center |
JV-RC | 25 | % | MD | Washington-Arlington-Alexandria | 2001 | 118,326 | 29,582 | 95.7 | % | 95.7 | % | | 53,754 | Safeway | $ | 25.06 | |||||||||||||||||||
Lee Airport |
MD | Baltimore-Towson | 2005 | 106,915 | 106,915 | 77.8 | % | 77.8 | % | 75,000 | 70,260 | Giant Food, (Sunrise) | NA | |||||||||||||||||||||||
Mitchellville Plaza |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1991 | 156,125 | 38,953 | 88.0 | % | 88.0 | % | | 45,100 | Food Lion | $ | 22.15 | |||||||||||||||||||
Parkville Shopping Center |
JV-M2 | 24.95 | % | MD | Baltimore-Towson | 1961 | 162,435 | 40,528 | 96.1 | % | 96.1 | % | | 41,223 | Super Fresh | $ | 11.37 | |||||||||||||||||||
Southside Marketplace |
JV-M2 | 24.95 | % | MD | Baltimore-Towson | 1990 | 125,146 | 31,224 | 96.5 | % | 96.5 | % | | 44,264 | Shoppers Food Warehouse | $ | 15.44 | |||||||||||||||||||
Takoma Park |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1960 | 106,469 | 26,564 | 99.5 | % | 99.5 | % | | 63,643 | Shoppers Food Warehouse | $ | 10.34 | |||||||||||||||||||
Valley Centre |
JV-M2 | 24.95 | % | MD | Baltimore-Towson | 1987 | 247,837 | 61,835 | 95.8 | % | 95.8 | % | | | | $ | 14.96 | |||||||||||||||||||
Watkins Park Plaza |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1985 | 113,443 | 28,304 | 93.6 | % | 93.6 | % | | 43,205 | Safeway | $ | 18.88 | |||||||||||||||||||
Woodmoor Shopping Center |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1954 | 67,403 | 16,817 | 90.9 | % | 90.9 | % | | | | $ | 25.09 | |||||||||||||||||||
MD | 1,873,760 | 537,603 | 92.8 | % | 90.6 | % | 93.7 | % | 93.8 | % | 124,000 | 546,197 | ||||||||||||||||||||||||
Fenton Marketplace |
MI | Flint | 1999 | 97,224 | 97,224 | 91.4 | % | 91.4 | % | | 53,739 | Farmer Jack | $ | 12.95 | ||||||||||||||||||||||
State Street Crossing |
MI | Ann Arbor | 2006 | 21,049 | 21,049 | 48.3 | % | 48.3 | % | 147,491 | | (Wal-Mart) | $ | 19.43 | ||||||||||||||||||||||
MI | 118,273 | 118,273 | 83.7 | % | 83.7 | % | 91.4 | % | 91.4 | % | 147,491 | 53,739 | ||||||||||||||||||||||||
Affton Plaza |
JV-D | 16.40 | % | MO | St. Louis | 2000 | 67,760 | 11,113 | 100.0 | % | 100.0 | % | | 61,218 | Schnucks | $ | 6.02 | |||||||||||||||||||
Bellerive Plaza |
JV-D | 16.40 | % | MO | St. Louis | 2000 | 115,208 | 18,894 | 91.2 | % | 91.2 | % | | 67,985 | Schnucks | $ | 9.49 | |||||||||||||||||||
Brentwood Plaza |
JV-D | 16.40 | % | MO | St. Louis | 2002 | 60,452 | 9,914 | 100.0 | % | 100.0 | % | | 51,800 | Schnucks | $ | 9.84 | |||||||||||||||||||
Bridgeton |
JV-D | 16.40 | % | MO | St. Louis | 2005 | 70,762 | 11,605 | 97.3 | % | 97.3 | % | 129,802 | 63,482 | Schnucks, (Home Depot) | $ | 11.82 | |||||||||||||||||||
Butler Hill Centre |
JV-D | 16.40 | % | MO | St. Louis | 1987 | 90,889 | 14,906 | 97.0 | % | 97.0 | % | | 63,304 | Schnucks | $ | 10.70 | |||||||||||||||||||
Capital Crossing |
JV-D | 16.40 | % | MO | Jefferson City | 2002 | 85,149 | 13,964 | 98.6 | % | 98.6 | % | | 63,111 | Schnucks | $ | 11.14 | |||||||||||||||||||
City Plaza |
JV-D | 16.40 | % | MO | St. Louis | 1998 | 80,149 | 13,144 | 94.9 | % | 94.9 | % | | 62,348 | Schnucks | $ | 9.00 | |||||||||||||||||||
Crestwood Commons |
JV-D | 16.40 | % | MO | St. Louis | 1994 | 67,285 | 11,035 | 100.0 | % | 100.0 | % | 132,463 | 67,285 | Schnucks, (Best Buy), (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 | 98.1 | % | 98.1 | % | 35,090 | 59,483 | Schnucks, (Orlando Gardens Banquet Center) | $ | 11.77 | |||||||||||||||||||
Kirkwood Commons |
JV-D | 16.40 | % | MO | St. Louis | 2000 | 467,703 | 76,703 | 100.0 | % | 100.0 | % | 258,000 | | Wal-Mart, (Target), (Lowes) | $ | 9.40 | |||||||||||||||||||
Lake St. Louis |
JV-D | 16.40 | % | MO | St. Louis | 2004 | 75,643 | 12,405 | 100.0 | % | 100.0 | % | | 63,187 | Schnucks | $ | 12.95 | |||||||||||||||||||
OFallon Centre |
JV-D | 16.40 | % | MO | St. Louis | 1984 | 71,300 | 11,693 | 90.2 | % | 90.2 | % | | 55,050 | Schnucks | $ | 8.25 | |||||||||||||||||||
Plaza 94 |
JV-D | 16.40 | % | MO | St. Louis | 2005 | 66,555 | 10,915 | 97.2 | % | 97.2 | % | | 52,844 | Schnucks | $ | 9.60 | |||||||||||||||||||
Richardson Crossing |
JV-D | 16.40 | % | MO | St. Louis | 2000 | 82,994 | 13,611 | 97.1 | % | 97.1 | % | | 61,494 | Schnucks | $ | 12.09 | |||||||||||||||||||
Shackelford Center |
JV-D | 16.40 | % | MO | St. Louis | 2006 | 49,635 | 8,140 | 97.4 | % | 97.4 | % | | 45,960 | Schnucks | $ | 7.42 | |||||||||||||||||||
Sierra Vista Plaza |
JV-D | 16.40 | % | MO | St. Louis | 1993 | 74,666 | 12,245 | 100.0 | % | 100.0 | % | | 56,201 | Schnucks | $ | 10.10 | |||||||||||||||||||
Twin Oaks |
JV-D | 16.40 | % | MO | St. Louis | 2006 | 71,682 | 11,756 | 98.3 | % | 98.3 | % | | 63,482 | Schnucks | $ | 12.06 | |||||||||||||||||||
University City Square |
JV-D | 16.40 | % | MO | St. Louis | 1997 | 79,230 | 12,994 | 100.0 | % | 100.0 | % | | 61,600 | Schnucks | $ | 9.17 | |||||||||||||||||||
Washington Crossing |
JV-D | 16.40 | % | MO | St. Louis | 1999 | 117,626 | 19,291 | 95.1 | % | 95.1 | % | | 56,250 | Schnucks | $ | 10.93 |
31
Portfolio Summary Report By Region
June 30, 2009
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
||||||||||||||||||||||||||||||
Property Name |
JV |
REGs Ownership % |
State |
CBSA |
GLA | GLA | % Leased | % Leased | % Leased - Operating Properties |
% Leased - Operating Properties |
Anchor- Owned GLA |
Grocery Anchor GLA |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | ||||||||||||||||||||||
Wentzville Commons |
JV-D | 16.40 | % | MO | St. Louis | 2000 | 74,205 | 12,170 | 100.0 | % | 100.0 | % | 106,086 | 61,860 | Schnucks, (Home Depot) | $ |
10.98 | |||||||||||||||||||
Wildwood Crossing |
JV-D | 16.40 | % | MO | St. Louis | 1997 | 108,200 | 17,745 | 85.1 | % | 85.1 | % | | 61,500 | Schnucks | $ | 11.49 | |||||||||||||||||||
Zumbehl Commons |
JV-D | 16.40 | % | MO | St. Louis | 1990 | 116,682 | 19,136 | 94.2 | % | 94.2 | % | | 74,672 | Schnucks | $ | 8.66 | |||||||||||||||||||
MO | 2,265,422 | 371,529 | 97.2 | % | 97.2 | % | 97.2 | % | 97.2 | % | 661,441 | 1,337,449 | ||||||||||||||||||||||||
Apple Valley Square |
JV-RC | 25 | % | MN | Minneapolis-St. Paul-Bloomington | 1998 | 184,841 | 46,210 | 99.5 | % | 99.5 | % | 87,437 | 61,736 | Rainbow Foods, Jo-Ann Fabrics, Savers, (Burlington Coat Factory) | $ | 10.93 | |||||||||||||||||||
Colonial Square |
JV-M2 | 24.95 | % | MN | Minneapolis-St. Paul-Bloomington | 1959 | 93,200 | 23,253 | 96.1 | % | 96.1 | % | | 43,978 | Lunds | $ | 16.40 | |||||||||||||||||||
Rockford Road Plaza |
JV-M2 | 24.95 | % | MN | Minneapolis-St. Paul-Bloomington | 1991 | 205,897 | 51,371 | 95.5 | % | 95.5 | % | | 65,608 | Rainbow Foods | $ | 12.24 | |||||||||||||||||||
MN | 483,938 | 120,835 | 97.1 | % | 97.1 | % | 97.1 | % | 97.1 | % | 87,437 | 171,322 | ||||||||||||||||||||||||
Cameron Village |
JV-CCV | 30 | % | NC | Raleigh-Cary | 1949 | 635,918 | 190,775 | 85.4 | % | 85.4 | % | | 79,830 | Harris Teeter, Fresh Market | $ | 15.86 | |||||||||||||||||||
Carmel Commons |
NC | Charlotte-Gastonia-Concord | 1979 | 132,651 | 132,651 | 100.0 | % | 100.0 | % | | 14,300 | Fresh Market | $ | 16.15 | ||||||||||||||||||||||
Cochran Commons |
JV-C2 | 20 | % | NC | Charlotte-Gastonia-Concord | 2003 | 66,020 | 13,204 | 97.4 | % | 97.4 | % | | 41,500 | Harris Teeter | $ | 15.33 | |||||||||||||||||||
Fuquay Crossing |
JV-RC | 25 | % | NC | Raleigh-Cary | 2002 | 124,774 | 31,194 | 93.5 | % | 93.5 | % | | 46,478 | Kroger | $ | 9.82 | |||||||||||||||||||
Garner Towne Square |
NC | Raleigh-Cary | 1998 | 221,776 | 221,776 | 95.9 | % | 95.9 | % | 273,000 | 57,590 | Kroger, (Home Depot), (Target) | $ | 13.04 | ||||||||||||||||||||||
Glenwood Village |
NC | Raleigh-Cary | 1983 | 42,864 | 42,864 | 100.0 | % | 100.0 | % | | 27,764 | Harris Teeter | $ | 13.59 | ||||||||||||||||||||||
Harris Crossing |
NC | Burlington | 2007 | 76,818 | 76,818 | 71.4 | % | 71.4 | % | | 53,365 | Harris Teeter | NA | |||||||||||||||||||||||
Lake Pine Plaza |
NC | Raleigh-Cary | 1997 | 87,690 | 87,690 | 98.4 | % | 98.4 | % | | 57,590 | Kroger | $ | 11.77 | ||||||||||||||||||||||
Maynard Crossing |
NC | Raleigh-Cary | 1997 | 122,782 | 122,782 | 96.4 | % | 96.4 | % | | 55,973 | Kroger | $ | 15.16 | ||||||||||||||||||||||
Middle Creek Commons |
NC | Raleigh-Cary | 2006 | 73,635 | 73,635 | 79.6 | % | 79.6 | % | | 49,495 | Lowes Foods | $ | 15.26 | ||||||||||||||||||||||
Shoppes of Kildaire |
JV-M2 | 24.95 | % | NC | Raleigh-Cary | 1986 | 148,204 | 36,977 | 92.1 | % | 92.1 | % | | 18,613 | Trader Joes | $ | 14.89 | |||||||||||||||||||
Southpoint Crossing |
NC | Durham | 1998 | 103,128 | 103,128 | 98.6 | % | 98.6 | % | | 59,160 | Kroger | $ | 15.89 | ||||||||||||||||||||||
Sutton Square |
JV-C2 | 20 | % | NC | Raleigh-Cary | 1985 | 101,846 | 20,369 | 80.2 | % | 80.2 | % | | 24,167 | | $ | 14.79 | |||||||||||||||||||
Woodcroft Shopping Center |
NC | Durham | 1984 | 89,833 | 89,833 | 97.0 | % | 97.0 | % | | 40,832 | Food Lion | $ | 11.90 | ||||||||||||||||||||||
NC | 2,027,939 | 1,243,696 | 90.6 | % | 92.5 | % | 91.8 | % | 94.9 | % | 273,000 | 626,657 | ||||||||||||||||||||||||
Merrimack Shopping Center |
NH | Manchester-Nashua | 2004 | 84,793 | 84,793 | 80.9 | % | 80.9 | % | | 54,000 | Shaws | $ | 12.09 | ||||||||||||||||||||||
NH | 84,793 | 84,793 | 80.9 | % | 80.9 | % | 80.9 | % | 80.9 | % | | 54,000 | ||||||||||||||||||||||||
Plaza Square |
JV-M2 | 24.95 | % | NJ | New York-Northern New Jersey-Long Island | 1990 | 103,842 | 25,909 | 97.6 | % | 97.6 | % | | 60,000 | Shop Rite | $ | 22.03 | |||||||||||||||||||
Haddon Commons |
JV-M2 | 24.95 | % | NJ | Philadelphia-Camden-Wilmington | 1985 | 52,640 | 13,134 | 93.4 | % | 93.4 | % | | 34,240 | Acme Markets | $ | 5.19 | |||||||||||||||||||
NJ | 156,482 | 39,042 | 96.2 | % | 96.2 | % | 96.2 | % | 96.2 | % | | 94,240 | ||||||||||||||||||||||||
Anthem Highlands Shopping Center |
NV | Las Vegas-Paradise | 2004 | 93,516 | 93,516 | 84.5 | % | 84.5 | % | | 53,963 | Albertsons | $ | 14.77 | ||||||||||||||||||||||
Deer Springs Town Center |
NV | Las Vegas-Paradise | 2007 | 338,488 | 338,488 | 77.0 | % | 77.0 | % | 132,360 | | (Target), Home Depot, Toys R Us | $ | 20.05 | ||||||||||||||||||||||
Centennial Crossroads Plaza |
JV-M | 25.00 | % | NV | Las Vegas-Paradise | 2002 | 99,064 | 24,766 | 93.4 | % | 93.4 | % | 154,000 | 55,256 | Vons Food & Drug, (Target) | $ | 13.10 | |||||||||||||||||||
NV | 531,068 | 456,770 | 81.4 | % | 79.4 | % | 89.1 | % | 86.3 | % | 286,360 | 109,219 | ||||||||||||||||||||||||
Beckett Commons |
OH | Cincinnati-Middletown | 1995 | 121,498 | 121,498 | 100.0 | % | 100.0 | % | | 70,815 | Kroger | $ | 10.09 | ||||||||||||||||||||||
Cherry Grove |
OH | Cincinnati-Middletown | 1997 | 195,513 | 195,513 | 96.1 | % | 96.1 | % | | 66,336 | Kroger | $ | 10.25 | ||||||||||||||||||||||
East Pointe |
OH | Columbus | 1993 | 86,503 | 86,503 | 100.0 | % | 100.0 | % | | 59,120 | Kroger | $ | 10.81 | ||||||||||||||||||||||
Hyde Park |
OH | Cincinnati-Middletown | 1995 | 396,861 | 396,861 | 97.2 | % | 97.2 | % | | 169,267 | Kroger, Biggs | $ | 13.66 | ||||||||||||||||||||||
Indian Springs Market Center |
JV-RRP | 20 | % | OH | Cincinnati-Middletown | 2005 | 146,116 | 29,223 | 100.0 | % | 100.0 | % | 203,000 | | Kohls, (Wal-Mart Supercenter) | $ | 5.09 | |||||||||||||||||||
Kingsdale Shopping Center |
OH | Columbus | 1999 | 266,878 | 266,878 | 43.4 | % | 43.4 | % | | 56,006 | Giant Eagle | $ | 14.27 | ||||||||||||||||||||||
Kroger New Albany Center |
OH | Columbus | 1999 | 91,722 | 91,722 | 93.2 | % | 93.2 | % | | 63,805 | Kroger | $ | 11.72 | ||||||||||||||||||||||
Maxtown Road (Northgate) |
OH | Columbus | 1996 | 85,100 | 85,100 | 100.0 | % | 100.0 | % | 90,000 | 62,000 | Kroger, (Home Depot) | $ | 10.89 | ||||||||||||||||||||||
Park Place Shopping Center |
OH | Columbus | 1988 | 106,832 | 106,832 | 60.1 | % | 60.1 | % | | | | $ | 9.60 | ||||||||||||||||||||||
Red Bank Village |
OH | Cincinnati-Middletown | 2006 | 174,315 | 174,315 | 87.9 | % | 87.9 | % | | | Wal-Mart | $ | 4.99 | ||||||||||||||||||||||
Regency Commons |
OH | Cincinnati-Middletown | 2004 | 30,770 | 30,770 | 80.5 | % | 80.5 | % | | | | $ | 23.46 | ||||||||||||||||||||||
Shoppes at Mason |
OH | Cincinnati-Middletown | 1997 | 80,800 | 80,800 | 96.5 | % | 96.5 | % | | 56,800 | Kroger | $ | 10.11 | ||||||||||||||||||||||
Sycamore Crossing & Sycamore Plaza |
JV-RRP | 20.00 | % | OH | Cincinnati-Middletown | 1966 | 390,957 | 78,191 | 88.4 | % | 88.4 | % | | 25,723 | Fresh Market, Macys Furniture Gallery, Toys R Us, Dicks Sporting Goods | $ | 16.67 | |||||||||||||||||||
Wadsworth Crossing |
OH | Cleveland-Elyria-Mentor | 2005 | 108,176 | 108,176 | 84.6 | % | 84.6 | % | 336,263 | | (Kohls), (Lowes), (Target) | $ | 14.73 | ||||||||||||||||||||||
Westchester Plaza |
OH | Cincinnati-Middletown | 1988 | 88,181 | 88,181 | 98.4 | % | 98.4 | % | | 66,523 | Kroger | $ | 9.96 | ||||||||||||||||||||||
Windmiller Plaza Phase I |
OH | Columbus | 1997 | 140,437 | 140,437 | 97.5 | % | 97.5 | % | | 101,428 | Kroger | $ | 8.46 | ||||||||||||||||||||||
OH | 2,510,659 | 2,081,001 | 87.4 | % | 86.6 | % | 87.5 | % | 86.6 | % | 629,263 | 797,823 | ||||||||||||||||||||||||
Corvallis Market Center |
OR | Corvallis | 2006 | 84,532 | 84,532 | 91.8 | % | 91.8 | % | | | | $ | 16.50 | ||||||||||||||||||||||
Greenway Town Center |
JV-M2 | 24.95 | % | OR | Portland-Vancouver-Beaverton | 1979 | 93,101 | 23,229 | 95.7 | % | 95.7 | % | | 37,500 | Unified Western Grocers | $ | 12.54 | |||||||||||||||||||
Hillsboro Market Center |
JV-M | 25 | % | OR | Portland-Vancouver-Beaverton | 2000 | 148,051 | 37,013 | 94.0 | % | 94.0 | % | | 57,370 | Albertsons | $ | 13.95 | |||||||||||||||||||
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 | 98.6 | % | 98.6 | % | | 41,132 | Safeway | $ | 14.72 | ||||||||||||||||||||||
Sherwood Crossroads |
OR | Portland-Vancouver-Beaverton | 1999 | 87,966 | 87,966 | 97.0 | % | 97.0 | % | | 55,227 | Safeway | $ | 10.85 | ||||||||||||||||||||||
Sherwood Market Center |
OR | Portland-Vancouver-Beaverton | 1995 | 124,259 | 124,259 | 97.6 | % | 97.6 | % | | 49,793 | Albertsons | $ | 17.71 | ||||||||||||||||||||||
Sunnyside 205 |
OR | Portland-Vancouver-Beaverton | 1988 | 52,710 | 52,710 | 100.0 | % | 100.0 | % | | | | $ | 22.08 | ||||||||||||||||||||||
Tanasbourne Market |
OR | Portland-Vancouver-Beaverton | 2006 | 71,000 | 71,000 | 100.0 | % | 100.0 | % | | 56,500 | Whole Foods | $ | 25.26 | ||||||||||||||||||||||
Walker Center |
OR | Portland-Vancouver-Beaverton | 1987 | 89,610 | 89,610 | 100.0 | % | 100.0 | % | | | Sports Authority | $ | 17.00 | ||||||||||||||||||||||
OR | 976,679 | 795,768 | 97.2 | % | 97.8 | % | 97.2 | % | 97.8 | % | | 297,522 | ||||||||||||||||||||||||
Allen Street Shopping Center |
JV-M2 | 24.95 | % | PA | Allentown-Bethlehem-Easton | 1958 | 46,228 | 11,534 | 96.7 | % | 96.7 | % | | 22,075 | Ahart Market | $ | 13.37 | |||||||||||||||||||
City Avenue Shopping Center |
JV-M2 | 24.95 | % | PA | Philadelphia-Camden-Wilmington | 1960 | 159,036 | 39,679 | 94.2 | % | 94.2 | % | | | | $ | 17.43 | |||||||||||||||||||
Gateway Shopping Center |
PA | Philadelphia-Camden-Wilmington | 1960 | 219,337 | 219,337 | 90.2 | % | 90.2 | % | | 11,100 | Trader Joes | $ | 23.89 | ||||||||||||||||||||||
Hershey |
PA | Harrisburg-Carlisle | 2000 | 6,000 | 6,000 | 100.0 | % | 100.0 | % | | | | $ | 27.64 | ||||||||||||||||||||||
Kulpsville Village Center |
PA | Philadelphia-Camden-Wilmington | 2006 | 14,820 | 14,820 | 100.0 | % | 100.0 | % | | | | NA | |||||||||||||||||||||||
Lower Nazareth Commons |
PA | Allentown-Bethlehem-Easton | 2007 | 85,729 | 85,729 | 67.5 | % | 67.5 | % | 133,000 | | (Target), Sports Authority | $ | 32.75 | ||||||||||||||||||||||
Mayfair Shopping Center |
JV-M2 | 24.95 | % | PA | Philadelphia-Camden-Wilmington | 1988 | 112,276 | 28,013 | 84.9 | % | 84.9 | % | | 25,673 | Shop N Bag | $ | 15.93 |
32
Portfolio Summary Report By Region
June 30, 2009
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
||||||||||||||||||||||||||||||
Property |
JV |
REGs Ownership % |
State |
CBSA |
GLA | GLA | % Leased | % Leased | % Leased - Operating Properties |
% Leased - Operating Properties |
Anchor- Owned GLA |
Grocery Anchor GLA |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | ||||||||||||||||||||||
Mercer Square Shopping Center |
JV-M2 | 24.95 | % | PA | Philadelphia-Camden-Wilmington | 1988 | 91,400 | 22,804 | 92.1 | % | 92.1 | % | | 50,708 | Genuardis | $ | 18.99 | |||||||||||||||||||
Newtown Square Shopping Center |
JV-M2 | 24.95 | % | PA | Philadelphia-Camden-Wilmington | 1970 | 146,893 | 36,650 | 90.1 | % | 90.1 | % | | 56,226 | Acme Markets | $ | 14.94 | |||||||||||||||||||
Silver Spring Square |
JV-RRP | 20.00 | % | PA | Harrisburg-Carlisle | 2005 | 314,449 | 62,890 | 96.3 | % | 96.3 | % | 139,377 | 130,000 | Wegmans, (Target) | $ | 14.98 | |||||||||||||||||||
Stefko Boulevard Shopping Center |
JV-M2 | 24.95 | % | PA | Allentown-Bethlehem-Easton | 1976 | 133,824 | 33,389 | 90.2 | % | 90.2 | % | | 73,000 | Valley Farm Market | $ | 7.17 | |||||||||||||||||||
Warwick Square Shopping Center |
JV-M2 | 24.95 | % | PA | Philadelphia-Camden-Wilmington | 1999 | 89,680 | 22,375 | 96.5 | % | 96.5 | % | | 50,658 | Genuardis | $ | 17.18 | |||||||||||||||||||
PA | 1,419,672 | 583,220 | 91.1 | % | 88.3 | % | 92.5 | % | 91.7 | % | 272,377 | 419,440 | ||||||||||||||||||||||||
Buckwalter Village |
SC | Hilton Head Island-Beaufort | 2006 | 59,602 | 59,602 | 88.3 | % | 88.3 | % | | 45,600 | Publix | $ | 13.50 | ||||||||||||||||||||||
Merchants Village |
JV-M2 | 25 | % | SC | Charleston-North Charleston | 1997 | 79,724 | 19,891 | 97.0 | % | 97.0 | % | | 37,888 | Publix | $ | 13.28 | |||||||||||||||||||
Murray Landing |
JV-M3 | 25 | % | SC | Columbia | 2003 | 64,359 | 16,090 | 97.8 | % | 97.8 | % | | 44,840 | Publix | $ | 12.35 | |||||||||||||||||||
Orangeburg |
SC | Charleston-North Charleston | 2006 | 14,820 | 14,820 | 100.0 | % | 100.0 | % | | | | $ | 23.01 | ||||||||||||||||||||||
Queensborough Shopping Center |
JV-O | 50 | % | SC | Charleston-North Charleston | 1993 | 82,333 | 41,167 | 97.7 | % | 97.7 | % | | 65,796 | Publix | $ | 9.95 | |||||||||||||||||||
Surfside Beach Commons |
JV-C2 | 20 | % | SC | Myrtle Beach-Conway-North Myrtle Beach | 1999 | 59,881 | 11,976 | 94.5 | % | 94.5 | % | | 46,624 | Bi-Lo | $ | 11.73 | |||||||||||||||||||
SC | 360,719 | 163,546 | 95.6 | % | 94.2 | % | 97.0 | % | 97.5 | % | | 240,748 | ||||||||||||||||||||||||
Collierville Crossing |
JV-D | 16 | % | TN | Memphis | 2004 | 86,065 | 14,115 | 96.2 | % | 96.2 | % | 125,500 | 63,193 | Schnucks, (Target) | $ | 12.40 | |||||||||||||||||||
Dickson Tn |
TN | Nashville-Davidson--Murfreesboro | 1998 | 10,908 | 10,908 | 100.0 | % | 100.0 | % | | | | $ | 20.35 | ||||||||||||||||||||||
Harding Place |
TN | Nashville-Davidson--Murfreesboro | 2004 | 4,848 | 4,848 | 0.0 | % | 0.0 | % | 177,000 | | (Wal-Mart) | NA | |||||||||||||||||||||||
Harpeth Village Fieldstone |
TN | Nashville-Davidson--Murfreesboro | 1998 | 70,091 | 70,091 | 100.0 | % | 100.0 | % | | 55,377 | Publix | $ | 13.50 | ||||||||||||||||||||||
Lebanon Center |
TN | Nashville-Davidson--Murfreesboro | 2006 | 63,801 | 63,801 | 75.9 | % | 75.9 | % | | 45,600 | Publix | $ | 12.14 | ||||||||||||||||||||||
Nashboro Village |
TN | Nashville-Davidson--Murfreesboro | 1998 | 86,811 | 86,811 | 96.8 | % | 96.8 | % | | 61,224 | Kroger | $ | 10.57 | ||||||||||||||||||||||
Northlake Village I & II |
TN | Nashville-Davidson--Murfreesboro | 1988 | 137,807 | 137,807 | 84.0 | % | 84.0 | % | | 64,537 | Kroger | $ | 12.87 | ||||||||||||||||||||||
Peartree Village |
TN | Nashville-Davidson--Murfreesboro | 1997 | 109,904 | 109,904 | 97.9 | % | 97.9 | % | | 60,647 | Harris Teeter | $ | 17.71 | ||||||||||||||||||||||
TN | 570,235 | 498,285 | 91.1 | % | 90.4 | % | 93.0 | % | 92.5 | % | 302,500 | 350,578 | ||||||||||||||||||||||||
Alden Bridge |
TX | Houston-Baytown-Sugar Land | 1998 | 138,953 | 138,953 | 95.4 | % | 95.4 | % | | 67,768 | Kroger | $ | 16.88 | ||||||||||||||||||||||
Atascocita Center |
TX | Houston-Baytown-Sugar Land | 2003 | 97,240 | 97,240 | 94.3 | % | 94.3 | % | | 65,740 | Kroger | $ | 10.14 | ||||||||||||||||||||||
Bethany Park Place |
TX | Dallas-Fort Worth-Arlington | 1998 | 98,906 | 98,906 | 98.0 | % | 98.0 | % | | 83,214 | Kroger | $ | 11.23 | ||||||||||||||||||||||
Cochrans Crossing |
TX | Houston-Baytown-Sugar Land | 1994 | 138,192 | 138,192 | 98.0 | % | 98.0 | % | | 63,449 | Kroger | $ | 16.23 | ||||||||||||||||||||||
Cooper Street |
TX | Dallas-Fort Worth-Arlington | 1992 | 133,196 | 133,196 | 91.5 | % | 91.5 | % | 102,950 | | (Home Depot) | $ | 10.21 | ||||||||||||||||||||||
Fort Bend Center |
TX | Houston-Baytown-Sugar Land | 2000 | 30,164 | 30,164 | 92.1 | % | 92.1 | % | 67,106 | 67,106 | (Kroger) | $ | 16.61 | ||||||||||||||||||||||
Hancock |
TX | Austin-Round Rock | 1998 | 410,438 | 410,438 | 95.7 | % | 95.7 | % | | 90,217 | H.E.B., Sears | $ | 12.65 | ||||||||||||||||||||||
Hickory Creek Plaza |
TX | Dallas-Fort Worth-Arlington | 2006 | 28,134 | 28,134 | 36.4 | % | 36.4 | % | 81,264 | 81,264 | (Kroger) | $ | 22.87 | ||||||||||||||||||||||
Hillcrest Village |
TX | Dallas-Fort Worth-Arlington | 1991 | 14,530 | 14,530 | 100.0 | % | 100.0 | % | | | | $ | 33.89 | ||||||||||||||||||||||
Highland Village |
TX | Dallas-Fort Worth-Arlington | 2005 | 351,635 | 351,635 | 80.2 | % | 80.2 | % | | | AMC Theater | $ | 25.86 | ||||||||||||||||||||||
Indian Springs Center |
JV-O | 50 | % | TX | Houston-Baytown-Sugar Land | 2003 | 136,625 | 68,313 | 100.0 | % | 100.0 | % | | 79,000 | H.E.B. | $ | 18.88 | |||||||||||||||||||
Keller Town Center |
TX | Dallas-Fort Worth-Arlington | 1999 | 114,937 | 114,937 | 94.1 | % | 94.1 | % | | 63,631 | Tom Thumb | $ | 14.24 | ||||||||||||||||||||||
Kleinwood Center |
JV-M3 | 25 | % | TX | Houston-Baytown-Sugar Land | 2003 | 148,964 | 37,241 | 83.6 | % | 83.6 | % | | 80,925 | H.E.B. | $ | 16.48 | |||||||||||||||||||
Kleinwood Center II |
TX | Houston-Baytown-Sugar Land | 2005 | 45,000 | 45,000 | 100.0 | % | 100.0 | % | 45,000 | | (LA Fitness) | $ | 16.50 | ||||||||||||||||||||||
Lebanon/Legacy Center |
TX | Dallas-Fort Worth-Arlington | 2002 | 56,674 | 56,674 | 91.4 | % | 91.4 | % | 62,804 | 62,804 | (Albertsons) | $ | 22.90 | ||||||||||||||||||||||
Main Street Center |
JV-M2 | 24.95 | % | TX | Dallas-Fort Worth-Arlington | 2002 | 42,754 | 10,667 | 74.8 | % | 74.8 | % | 62,322 | 62,322 | (Albertsons) | $ | 20.92 | |||||||||||||||||||
Market at Preston Forest |
TX | Dallas-Fort Worth-Arlington | 1990 | 96,353 | 96,353 | 98.8 | % | 98.8 | % | | 64,228 | Tom Thumb | $ | 17.97 | ||||||||||||||||||||||
Market at Round Rock |
TX | Austin-Round Rock | 1987 | 122,646 | 122,646 | 61.7 | % | 61.7 | % | | 29,523 | Sprouts Markets | $ | 17.94 | ||||||||||||||||||||||
Memorial Collection Shopping Center |
JV-M2 | 24.95 | % | TX | Houston-Baytown-Sugar Land | 1974 | 103,330 | 25,781 | 97.5 | % | 97.5 | % | | 53,993 | Randalls Food | $ | 14.59 | |||||||||||||||||||
Mockingbird Common |
TX | Dallas-Fort Worth-Arlington | 1987 | 120,321 | 120,321 | 96.2 | % | 96.2 | % | | 48,525 | Tom Thumb | $ | 14.62 | ||||||||||||||||||||||
North Hills |
TX | Austin-Round Rock | 1995 | 144,020 | 144,020 | 92.3 | % | 92.3 | % | | 60,465 | H.E.B. | $ | 17.99 | ||||||||||||||||||||||
Panther Creek |
TX | Houston-Baytown-Sugar Land | 1994 | 165,560 | 165,560 | 93.3 | % | 93.3 | % | | 65,800 | Randalls Food | $ | 16.57 | ||||||||||||||||||||||
Preston Park |
TX | Dallas-Fort Worth-Arlington | 1985 | 239,333 | 239,333 | 90.6 | % | 90.6 | % | | 53,118 | Tom Thumb | $ | 24.67 | ||||||||||||||||||||||
Prestonbrook |
TX | Dallas-Fort Worth-Arlington | 1998 | 91,537 | 91,537 | 97.2 | % | 97.2 | % | | 63,636 | Kroger | $ | 13.40 | ||||||||||||||||||||||
Prestonwood Park |
TX | Dallas-Fort Worth-Arlington | 1999 | 101,167 | 101,167 | 68.1 | % | 68.1 | % | 62,322 | 62,322 | (Albertsons) | $ | 18.90 | ||||||||||||||||||||||
Rockwall Town Center |
TX | Dallas-Fort Worth-Arlington | 2004 | 46,095 | 46,095 | 100.0 | % | 100.0 | % | 73,770 | 57,017 | (Kroger) | $ | 22.59 | ||||||||||||||||||||||
Shiloh Springs |
TX | Dallas-Fort Worth-Arlington | 1998 | 110,040 | 110,040 | 93.4 | % | 93.4 | % | | 60,932 | Kroger | $ | 14.30 | ||||||||||||||||||||||
Signature Plaza |
TX | Dallas-Fort Worth-Arlington | 2004 | 32,414 | 32,414 | 67.2 | % | 67.2 | % | 61,962 | 61,962 | (Kroger) | $ | 23.37 | ||||||||||||||||||||||
Sterling Ridge |
TX | Houston-Baytown-Sugar Land | 2000 | 128,643 | 128,643 | 100.0 | % | 100.0 | % | | 63,373 | Kroger | $ | 17.69 | ||||||||||||||||||||||
Sweetwater Plaza |
JV-C | 20 | % | TX | Houston-Baytown-Sugar Land | 2000 | 134,045 | 26,809 | 95.3 | % | 95.3 | % | | 65,241 | Kroger | $ | 16.04 | |||||||||||||||||||
Trophy Club |
TX | Dallas-Fort Worth-Arlington | 1999 | 106,507 | 106,507 | 89.7 | % | 89.7 | % | | 63,654 | Tom Thumb | $ | 13.02 | ||||||||||||||||||||||
Waterside Marketplace |
TX | Houston-Baytown-Sugar Land | 2007 | 24,859 | 24,859 | 79.1 | % | 79.1 | % | 102,984 | 102,984 | (Kroger) | $ | 23.28 | ||||||||||||||||||||||
Weslayan Plaza East |
JV-M2 | 24.95 | % | TX | Houston-Baytown-Sugar Land | 1969 | 169,693 | 42,338 | 98.3 | % | 98.3 | % | | | | $ | 13.64 | |||||||||||||||||||
Weslayan Plaza West |
JV-M2 | 24.95 | % | TX | Houston-Baytown-Sugar Land | 1969 | 186,069 | 46,424 | 91.9 | % | 91.9 | % | | 51,960 | Randalls Food | $ | 16.32 | |||||||||||||||||||
Westwood Village |
TX | Houston-Baytown-Sugar Land | 2006 | 183,371 | 183,371 | 84.6 | % | 84.6 | % | 126,874 | | (Target) | $ | 15.55 | ||||||||||||||||||||||
Woodway Collection |
JV-M2 | 24.95 | % | TX | Houston-Baytown-Sugar Land | 1974 | 111,165 | 27,736 | 86.9 | % | 86.9 | % | | 56,596 | Randalls Food | $ | 15.16 | |||||||||||||||||||
TX | 4,403,510 | 3,656,174 | 90.5 | % | 90.1 | % | 92.2 | % | 92.2 | % | 849,358 | 1,952,769 | ||||||||||||||||||||||||
601 King Street |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1980 | 8,349 | 2,083 | 79.2 | % | 79.2 | % | | | | $ | 49.02 | |||||||||||||||||||
Ashburn Farm Market Center |
VA | Washington-Arlington-Alexandria | 2000 | 91,905 | 91,905 | 96.8 | % | 96.8 | % | | 48,999 | Giant Food | $ | 21.46 | ||||||||||||||||||||||
Ashburn Farm Village Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1996 | 88,897 | 22,180 | 97.3 | % | 97.3 | % | | 57,030 | Shoppers Food Warehouse | $ | 14.18 | |||||||||||||||||||
Braemar Shopping Center |
JV-RC | 25 | % | VA | Washington-Arlington-Alexandria | 2004 | 96,439 | 24,110 | 95.9 | % | 95.9 | % | | 57,860 | Safeway | $ | 17.50 | |||||||||||||||||||
Centre Ridge Marketplace |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1996 | 104,100 | 25,973 | 100.0 | % | 100.0 | % | | 55,138 | Shoppers Food Warehouse | $ | 16.55 | |||||||||||||||||||
Cheshire Station |
VA | Washington-Arlington-Alexandria | 2000 | 97,156 | 97,156 | 100.0 | % | 100.0 | % | | 55,163 | Safeway | $ | 16.58 | ||||||||||||||||||||||
Culpeper Colonnade |
VA | Culpeper | 2006 | 139,725 | 139,725 | 96.0 | % | 96.0 | % | 127,307 | 68,421 | Martins, (Target) | $ | 16.05 | ||||||||||||||||||||||
Fairfax Shopping Center |
VA | Washington-Arlington-Alexandria | 1955 | 85,482 | 85,482 | 78.8 | % | 78.8 | % | | | | $ | 13.56 | ||||||||||||||||||||||
Festival at Manchester Lakes |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1990 | 165,130 | 41,200 | 98.5 | % | 98.5 | % | | 65,000 | Shoppers Food Warehouse | $ | 23.02 |
33
Portfolio Summary Report By Region
June 30, 2009
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
||||||||||||||||||||||||||||||
Property |
JV |
REGs Ownership % |
State |
CBSA |
GLA | GLA | % Leased |
% Leased |
% Leased - Operating Properties |
% Leased - Operating Properties |
Anchor- Owned GLA |
Grocery Anchor GLA |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | ||||||||||||||||||||||
Fortuna Center Plaza |
JV-RRP | 20.00 | % | VA | Washington-Arlington-Alexandria | 2004 | 90,131 | 18,026 | 100.0 | % | 100.0 | % | 123,735 | 66,870 | Shoppers Food Warehouse, (Target) | $ | 13.96 | |||||||||||||||||||
Fox Mill Shopping Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1977 | 103,269 | 25,766 | 97.6 | % | 97.6 | % | | 49,837 | Giant Food | $ | 20.19 | |||||||||||||||||||
Gayton Crossing |
JV-M2 | 24.95 | % | VA | Richmond | 1983 | 156,917 | 39,151 | 95.4 | % | 95.4 | % | | 38,408 | Ukrops | $ | 13.31 | |||||||||||||||||||
Greenbriar Town Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1972 | 340,006 | 84,831 | 97.6 | % | 97.6 | % | | 62,319 | Giant Food | $ | 21.37 | |||||||||||||||||||
Hanover Village Shopping Center |
JV-M2 | 24.95 | % | VA | Richmond | 1971 | 96,146 | 23,988 | 69.9 | % | 69.9 | % | | | | $ | 9.95 | |||||||||||||||||||
Hollymead Town Center |
JV-C2 | 20.00 | % | VA | Charlottesville | 2004 | 153,739 | 30,748 | 97.0 | % | 97.0 | % | 142,500 | 60,607 | Harris Teeter, (Target) | $ | 19.98 | |||||||||||||||||||
Kamp Washington Shopping Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1960 | 71,825 | 17,920 | 95.8 | % | 95.8 | % | | | | $ | 32.77 | |||||||||||||||||||
Kings Park Shopping Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1966 | 74,702 | 18,638 | 95.6 | % | 95.6 | % | | 28,161 | Giant Food | $ | 23.11 | |||||||||||||||||||
Lorton Station Marketplace |
JV-C2 | 20 | % | VA | Washington-Arlington-Alexandria | 2005 | 132,445 | 26,489 | 97.3 | % | 97.3 | % | | 63,000 | Shoppers Food Warehouse | $ | 18.72 | |||||||||||||||||||
Lorton Town Center |
JV-C2 | 20 | % | VA | Washington-Arlington-Alexandria | 2005 | 51,807 | 10,361 | 91.3 | % | 91.3 | % | | | | $ | 28.03 | |||||||||||||||||||
Market at Opitz Crossing |
VA | Washington-Arlington-Alexandria | 2003 | 149,791 | 149,791 | 81.0 | % | 81.0 | % | | 51,922 | Safeway | $ | 14.80 | ||||||||||||||||||||||
Saratoga Shopping Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1977 | 113,013 | 28,197 | 97.8 | % | 97.8 | % | | 55,713 | Giant Food | $ | 16.07 | |||||||||||||||||||
Shops at County Center |
VA | Washington-Arlington-Alexandria | 2005 | 96,694 | 96,694 | 98.8 | % | 98.8 | % | | 52,409 | Harris Teeter | $ | 20.56 | ||||||||||||||||||||||
Signal Hill |
JV-C2 | 20.00 | % | VA | Washington-Arlington-Alexandria | 2004 | 95,172 | 19,034 | 97.5 | % | 97.5 | % | | 67,470 | Shoppers Food Warehouse | $ | 18.14 | |||||||||||||||||||
Stonewall |
VA | Washington-Arlington-Alexandria | 2007 | 293,744 | 293,744 | 92.0 | % | 92.0 | % | | 140,000 | Wegmans | $ | 14.42 | ||||||||||||||||||||||
Town Center at Sterling Shopping Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1980 | 190,069 | 47,422 | 94.2 | % | 94.2 | % | | 46,935 | Giant Food | $ | 17.75 | |||||||||||||||||||
Village Center at Dulles |
JV-C | 20 | % | VA | Washington-Arlington-Alexandria | 1991 | 298,271 | 59,654 | 97.7 | % | 97.7 | % | | 48,424 | Shoppers Food Warehouse, Golds Gym | $ | 20.68 | |||||||||||||||||||
Village Shopping Center |
JV-M2 | 24.95 | % | VA | Richmond | 1948 | 111,177 | 27,739 | 100.0 | % | 100.0 | % | | 45,023 | Ukrops | $ | 17.93 | |||||||||||||||||||
Willston Centre I |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1952 | 105,376 | 26,291 | 94.0 | % | 94.0 | % | | | | $ | 20.97 | |||||||||||||||||||
Willston Centre II |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1986 | 127,449 | 31,799 | 96.2 | % | 96.2 | % | 140,984 | 42,491 | Safeway, (Target) | $ | 18.23 | |||||||||||||||||||
VA | 3,728,926 | 1,606,098 | 94.9 | % | 93.4 | % | 95.2 | % | 93.7 | % | 534,526 | 1,327,200 | ||||||||||||||||||||||||
Aurora Marketplace |
JV-M2 | 24.95 | % | WA | Seattle-Tacoma-Bellevue | 1991 | 106,921 | 26,677 | 98.3 | % | 98.3 | % | | 48,893 | Safeway | $ | 15.04 | |||||||||||||||||||
Cascade Plaza |
JV-C | 20 | % | WA | Seattle-Tacoma-Bellevue | 1999 | 211,072 | 42,214 | 97.1 | % | 97.1 | % | | 49,440 | Safeway | $ | 11.68 | |||||||||||||||||||
Eastgate Plaza |
JV-M2 | 24.95 | % | WA | Seattle-Tacoma-Bellevue | 1956 | 78,230 | 19,518 | 100.0 | % | 100.0 | % | | 28,775 | Albertsons | $ | 21.30 | |||||||||||||||||||
Inglewood Plaza |
WA | Seattle-Tacoma-Bellevue | 1985 | 17,253 | 17,253 | 100.0 | % | 100.0 | % | | | | $ | 27.28 | ||||||||||||||||||||||
Orchards Market Center I |
JV-RRP | 20 | % | WA | Portland-Vancouver-Beaverton | 2004 | 100,663 | 20,133 | 100.0 | % | 100.0 | % | | | Sportsmans Warehouse | $ | 12.51 | |||||||||||||||||||
Orchards Market Center II |
WA | Portland-Vancouver-Beaverton | 2005 | 77,478 | 77,478 | 89.9 | % | 89.9 | % | | | LA Fitness | $ | 18.03 | ||||||||||||||||||||||
Overlake Fashion Plaza |
JV-M2 | 24.95 | % | WA | Seattle-Tacoma-Bellevue | 1987 | 80,555 | 20,098 | 100.0 | % | 100.0 | % | 230,300 | | (Sears) | $ | 21.86 | |||||||||||||||||||
Pine Lake Village |
WA | Seattle-Tacoma-Bellevue | 1989 | 102,899 | 102,899 | 96.4 | % | 96.4 | % | | 40,982 | Quality Foods | $ | 19.04 | ||||||||||||||||||||||
Sammamish-Highlands |
WA | Seattle-Tacoma-Bellevue | 1992 | 101,289 | 101,289 | 100.0 | % | 100.0 | % | 55,000 | 55,000 | (Safeway) | $ | 22.82 | ||||||||||||||||||||||
Southcenter |
WA | Seattle-Tacoma-Bellevue | 1990 | 58,282 | 58,282 | 88.4 | % | 88.4 | % | 111,900 | | (Target) | $ | 33.03 | ||||||||||||||||||||||
Thomas Lake |
WA | Seattle-Tacoma-Bellevue | 1998 | 103,872 | 103,872 | 96.1 | % | 96.1 | % | | 50,065 | Albertsons | $ | 14.63 | ||||||||||||||||||||||
WA | 1,038,514 | 589,714 | 97.1 | % | 95.9 | % | 97.7 | % | 96.8 | % | 397,200 | 273,155 | ||||||||||||||||||||||||
Racine Centre Shopping Center |
JV-M2 | 24.95 | % | WI | Racine | 1988 | 135,827 | 33,889 | 98.2 | % | 98.2 | % | | 50,979 | Piggly Wiggly | $ | 7.39 | |||||||||||||||||||
Whitnall Square Shopping Center |
JV-M2 | 24.95 | % | WI | Milwaukee-Waukesha-West Allis | 1989 | 133,301 | 33,259 | 97.2 | % | 97.2 | % | | 69,090 | Pick N Save | $ | 7.54 | |||||||||||||||||||
WI | 269,128 | 67,147 | 97.7 | % | 97.7 | % | 97.7 | % | 97.7 | % | | 120,069 | ||||||||||||||||||||||||
Regency Centers Total |
46,267,519 | 29,444,233 | 91.8 | % | 90.7 | % | 93.3 | % | 93.0 | % | 8,415,358 | 17,895,487 | ||||||||||||||||||||||||
(1) | Major Tenants are the grocer anchor and any tenant over 40,000 square feet. Tenants in parenthesis own their own GLA. |
(2) | Average Base Rent/Sq. Ft. does not include ground leases. |
JV-C: Co-investment Partnership with Oregon
JV-C2: Co-investment Partnership with Oregon
JV-CCV: Co-investment Partnership with Oregon
JV-RC: Co-investment Partnership with CalSTRS
JV-M: Co-investment Partnership with Macquarie
JV-M2: Co-investment Partnership with Macquarie
JV-M3: Co-investment Partnership with Macquarie
JV-RRP: Regency Retail Partners (open-end fund)
JV-D: Co-investment Partnership with Macquarie and DESCO
JV-O: Other, single property Co-investment Partnerships
Properties managed by Regency, but not owned
Lynnhaven |
FL | Panama City-Lynn Haven | 63,871 | |||
Pebblebrook Plaza |
FL | Naples-Marco Island | 76,767 | |||
Northlake Promenade |
GA | Atlanta-Sandy Springs-Marietta | 25,394 | |||
Orchard Square |
GA | Atlanta-Sandy Springs-Marietta | 93,222 | |||
Powers Ferry Kroger |
GA | Atlanta-Sandy Springs-Marietta | 45,528 | |||
Franklin Square |
KY | Frankfort | 203,317 | |||
Regency Milford Center |
OH | Cincinnati-Middletown | 108,923 | |||
Cherry Park Market |
OR | Portland-Vancouver-Beaverton | 113,518 | |||
Total square footage managed by Regency, but not owned |
730,540 | |||||
34
Significant Tenant Rents Wholly Owned and Regencys Pro-Rata Share of Co-investment Partnerships
June 30, 2009
Tenant |
Tenant GLA(1) |
% of Company- Owned GLA (1) |
Total Annualized Base Rent(2) |
% of Total Annualized Base Rent(2) |
# of Leased Stores |
# of Leased Stores in JV | |||||||||
Kroger |
2,476,841 | 8.62 | % | $ | 23,526,157 | 5.44 | % | 47 | 9 | ||||||
Publix |
1,942,453 | 6.76 | % | 17,931,069 | 4.15 | % | 55 | 18 | |||||||
Safeway |
1,640,872 | 5.71 | % | 15,901,107 | 3.68 | % | 56 | 31 | |||||||
Supervalu |
950,472 | 3.31 | % | 11,042,550 | 2.55 | % | 31 | 17 | |||||||
CVS |
459,135 | 1.60 | % | 6,889,958 | 1.59 | % | 50 | 23 | |||||||
Blockbuster Video |
290,621 | 1.01 | % | 6,181,228 | 1.43 | % | 73 | 26 | |||||||
TJX Companies |
421,255 | 1.47 | % | 4,267,302 | 0.99 | % | 25 | 13 | |||||||
Ross Dress For Less |
241,474 | 0.84 | % | 3,932,588 | 0.91 | % | 16 | 10 | |||||||
Sports Authority |
179,745 | 0.63 | % | 3,746,372 | 0.87 | % | 5 | 1 | |||||||
Wells Fargo Bank |
66,777 | 0.23 | % | 3,664,335 | 0.85 | % | 51 | 27 | |||||||
Starbucks |
102,916 | 0.36 | % | 3,493,805 | 0.81 | % | 91 | 36 | |||||||
PETCO |
176,951 | 0.62 | % | 3,303,183 | 0.76 | % | 22 | 12 | |||||||
Sears Holdings |
435,225 | 1.51 | % | 3,296,350 | 0.76 | % | 14 | 8 | |||||||
Walgreens |
189,948 | 0.66 | % | 2,966,359 | 0.69 | % | 18 | 6 | |||||||
Rite Aid |
205,825 | 0.72 | % | 2,922,658 | 0.68 | % | 25 | 13 | |||||||
Schnucks |
309,522 | 1.08 | % | 2,695,784 | 0.62 | % | 31 | 31 | |||||||
Bank of America |
68,836 | 0.24 | % | 2,677,502 | 0.62 | % | 32 | 14 | |||||||
Subway |
90,184 | 0.31 | % | 2,584,794 | 0.60 | % | 109 | 51 | |||||||
Hallmark |
144,459 | 0.50 | % | 2,533,416 | 0.59 | % | 52 | 26 | |||||||
H.E.B. |
210,413 | 0.73 | % | 2,499,163 | 0.58 | % | 4 | 2 | |||||||
JPMorgan Chase Bank |
62,981 | 0.22 | % | 2,402,129 | 0.56 | % | 25 | 7 | |||||||
The UPS Store |
93,248 | 0.32 | % | 2,364,543 | 0.55 | % | 98 | 42 | |||||||
Harris Teeter |
182,108 | 0.63 | % | 2,315,621 | 0.54 | % | 7 | 4 | |||||||
Best Buy |
113,280 | 0.39 | % | 2,310,476 | 0.53 | % | 7 | 4 | |||||||
Michaels |
190,496 | 0.66 | % | 2,284,054 | 0.53 | % | 12 | 4 | |||||||
PetSmart |
149,326 | 0.52 | % | 2,276,767 | 0.53 | % | 11 | 6 | |||||||
Whole Foods |
104,529 | 0.36 | % | 2,239,860 | 0.52 | % | 4 | 2 | |||||||
Staples |
147,312 | 0.51 | % | 2,224,514 | 0.51 | % | 12 | 6 | |||||||
Home Depot |
135,546 | 0.47 | % | 2,214,291 | 0.51 | % | 4 | 1 | |||||||
Target |
268,864 | 0.94 | % | 2,186,323 | 0.51 | % | 3 | 1 | |||||||
Ahold |
191,645 | 0.67 | % | 2,166,951 | 0.50 | % | 10 | 8 |
Fuel Pad base rent (below) is included in the respective grocers annualized base rent above.
Grocer fuel pads on ground leases |
Annualized Base Rent(2) | ||
Safeway Total |
$ | 125,300 | |
Kroger Total |
34,450 | ||
Supervalu Total |
10,625 | ||
Schnucks Total |
6,560 |
GLA owned and occupied by the anchor not included above: |
# of Tenant- Owned Stores |
# of Stores including Tenant- Owned |
||||||||
Target |
1,949,246 | 21 | 24 | |||||||
Kroger |
679,300 | 9 | 56 | |||||||
Safeway |
314,000 | 6 | 62 | |||||||
Sears Holdings |
57,435 | 1 | 15 | |||||||
Supervalu |
72,514 | 3 | 34 | |||||||
Publix |
62,771 | 1 | 56 | |||||||
3,135,266 | ||||||||||
(1) | GLA includes only 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
June 30, 2009
Tenant |
Tenant GLA(1) |
% of Company- Owned GLA (1) |
Total Annualized Base Rent(2) |
% of Total Annualized Base Rent(2) |
# of Leased Stores |
# of Leased Stores in JV | |||||||||
Safeway |
2,984,785 | 6.59 | % | $ | 30,496,081 | 4.53 | % | 56 | 31 | ||||||
Kroger |
2,818,345 | 6.23 | % | $ | 25,408,646 | 3.77 | % | 47 | 9 | ||||||
Publix |
2,535,303 | 5.60 | % | $ | 23,417,878 | 3.48 | % | 55 | 18 | ||||||
Supervalu |
1,605,782 | 3.55 | % | $ | 17,769,171 | 2.64 | % | 31 | 17 | ||||||
Schnucks |
1,887,329 | 4.17 | % | $ | 16,437,709 | 2.44 | % | 31 | 31 | ||||||
CVS |
718,350 | 1.59 | % | $ | 11,064,223 | 1.64 | % | 50 | 23 | ||||||
Blockbuster Video |
400,258 | 0.88 | % | $ | 8,411,924 | 1.25 | % | 73 | 26 | ||||||
TJX Companies |
695,007 | 1.54 | % | $ | 7,095,552 | 1.05 | % | 25 | 13 | ||||||
Ross Dress For Less |
461,225 | 1.02 | % | $ | 6,895,193 | 1.02 | % | 16 | 10 | ||||||
Wells Fargo Bank |
117,120 | 0.26 | % | $ | 6,117,662 | 0.91 | % | 51 | 27 | ||||||
PETCO |
313,537 | 0.69 | % | $ | 5,987,741 | 0.89 | % | 22 | 12 | ||||||
Starbucks |
148,349 | 0.33 | % | $ | 5,040,115 | 0.75 | % | 91 | 36 | ||||||
Ahold |
472,690 | 1.04 | % | $ | 4,765,993 | 0.71 | % | 10 | 8 | ||||||
Sears Holdings |
596,196 | 1.32 | % | $ | 4,711,038 | 0.70 | % | 14 | 8 | ||||||
Rite Aid |
354,008 | 0.78 | % | $ | 4,694,113 | 0.70 | % | 25 | 13 | ||||||
Bank of America |
97,463 | 0.22 | % | $ | 4,169,225 | 0.62 | % | 32 | 14 | ||||||
Sports Authority |
207,979 | 0.46 | % | $ | 4,097,890 | 0.61 | % | 5 | 1 | ||||||
Subway |
144,271 | 0.32 | % | $ | 4,055,462 | 0.60 | % | 109 | 51 | ||||||
Hallmark |
237,297 | 0.52 | % | $ | 3,984,420 | 0.59 | % | 52 | 26 | ||||||
24 Hour Fitness |
198,706 | 0.44 | % | $ | 3,940,020 | 0.58 | % | 6 | 4 | ||||||
Walgreens |
249,996 | 0.55 | % | $ | 3,925,042 | 0.58 | % | 18 | 6 | ||||||
Target |
355,430 | 0.79 | % | $ | 3,917,636 | 0.58 | % | 3 | 1 | ||||||
Harris Teeter |
315,760 | 0.70 | % | $ | 3,884,755 | 0.58 | % | 7 | 4 | ||||||
H.E.B. |
310,607 | 0.69 | % | $ | 3,874,163 | 0.57 | % | 4 | 2 | ||||||
PetSmart |
248,696 | 0.55 | % | $ | 3,680,315 | 0.55 | % | 11 | 6 | ||||||
Staples |
249,021 | 0.55 | % | $ | 3,531,887 | 0.52 | % | 12 | 6 | ||||||
Whole Foods |
156,644 | 0.35 | % | $ | 3,516,300 | 0.52 | % | 4 | 2 | ||||||
The UPS Store |
139,908 | 0.31 | % | $ | 3,514,678 | 0.52 | % | 98 | 42 | ||||||
Best Buy |
170,259 | 0.38 | % | $ | 3,494,338 | 0.52 | % | 7 | 4 |
Fuel Pad base rent (below) is included in the respective grocers annualized base rent above.
Grocer fuel pads on ground leases |
Annualized Base Rent(2) | ||
Safeway Total |
$ | 332,000 | |
Kroger Total |
44,200 | ||
Supervalu Total |
42,500 | ||
Schnucks Total |
40,000 |
GLA owned and occupied by the anchor not included above: |
# of Tenant- Owned Stores |
# of Stores including Tenant- Owned |
||||||||
Target |
2,790,406 | 21 | 24 | |||||||
Kroger |
727,332 | 9 | 56 | |||||||
Safeway |
314,000 | 6 | 62 | |||||||
Sears Holdings |
230,200 | 1 | 15 | |||||||
Supervalu |
101,721 | 3 | 34 | |||||||
Publix |
62,771 | 1 | 56 | |||||||
4,226,430 |
(1) | GLA includes 100% of the GLA in unconsolidated co-investment partnerships. |
(2) | Total Annualized Base Rent includes 100% of the base rent in unconsolidated co-investment partnerships. |
36
Tenant Lease Expirations
June 30, 2009
All Tenants |
|||||||||||||||||||||||||
Regencys Pro-Rata Share | Co-investment Partnerships at 100% | ||||||||||||||||||||||||
Lease Expiration Year |
Pro-Rata Expiring GLA |
Percent of Pro-Rata Expiring GLA |
Pro-Rata In-Place Minimum Rent Under Expiring Leases |
Percent of Expiring Pro-Rata Minimum Rent(2) |
Pro-rata Expiring A.B.R |
Expiring GLA at 100% |
Percent of Expiring GLA |
In-Place Minimum Rent Under Expiring Leases at 100% |
Percent of Expiring Minimum Rent(2) |
||||||||||||||||
(1) | 388,908 | 1.5 | % | $ | 7,046,523 | 1.6 | % | $ | 18.12 | 652,680 | 1.6 | % | $ | 11,673,666 | 1.7 | % | |||||||||
2009 | 1,242,950 | 4.9 | % | 24,178,808 | 5.6 | % | 19.45 | 2,093,850 | 5.1 | % | 39,047,056 | 5.8 | % | ||||||||||||
2010 | 2,463,164 | 9.7 | % | 46,726,513 | 10.8 | % | 18.97 | 3,963,477 | 9.7 | % | 72,896,957 | 10.8 | % | ||||||||||||
2011 | 2,906,822 | 11.4 | % | 51,959,524 | 12.0 | % | 17.88 | 4,313,233 | 10.5 | % | 78,783,663 | 11.7 | % | ||||||||||||
2012 | 3,250,060 | 12.8 | % | 60,132,555 | 13.9 | % | 18.50 | 5,008,599 | 12.2 | % | 91,654,680 | 13.6 | % | ||||||||||||
2013 | 2,518,151 | 9.9 | % | 48,931,497 | 11.3 | % | 19.43 | 4,314,519 | 10.5 | % | 76,507,430 | 11.4 | % | ||||||||||||
2014 | 1,547,412 | 6.1 | % | 28,536,401 | 6.6 | % | 18.44 | 2,425,492 | 5.9 | % | 44,327,169 | 6.6 | % | ||||||||||||
2015 | 686,289 | 2.7 | % | 11,638,859 | 2.7 | % | 16.96 | 1,335,074 | 3.3 | % | 22,469,020 | 3.3 | % | ||||||||||||
2016 | 694,383 | 2.7 | % | 12,067,158 | 2.8 | % | 17.38 | 1,591,856 | 3.9 | % | 24,485,739 | 3.6 | % | ||||||||||||
2017 | 1,237,932 | 4.9 | % | 21,709,313 | 5.0 | % | 17.54 | 2,098,312 | 5.1 | % | 34,987,253 | 5.2 | % | ||||||||||||
2018 | 1,272,557 | 5.0 | % | 20,088,005 | 4.6 | % | 15.79 | 1,881,365 | 4.6 | % | 29,308,668 | 4.3 | % | ||||||||||||
10 Year Total | 18,208,627 | 71.5 | % | 333,015,156 | 77.0 | % | 18.29 | 29,678,457 | 72.5 | % | 526,141,300 | 78.1 | % | ||||||||||||
Thereafter | 7,256,010 | 28.5 | % | 99,565,997 | 23.0 | % | 13.72 | 11,245,938 | 27.5 | % | 147,709,516 | 21.9 | % | ||||||||||||
25,464,636 | 100.0 | % | $ | 432,581,153 | 100.0 | % | $ | 16.99 | 40,924,395 | 100.0 | % | $ | 673,850,816 | 100.0 | % | ||||||||||
Anchor Tenants(3) |
|||||||||||||||||||||||||
Regencys Pro-Rata Share | Co-investment Partnerships at 100% | ||||||||||||||||||||||||
Lease |
Pro-Rata Expiring GLA |
Percent of Pro-Rata Expiring GLA |
Pro-Rata In-Place Minimum Rent Under Expiring Leases |
Percent of Expiring Pro-Rata Minimum Rent(2) |
Pro-rata Expiring A.B.R |
Expiring GLA at 100% |
Percent of Expiring GLA |
In-Place Minimum Rent Under Expiring Leases at 100% |
Percent of Expiring Minimum Rent(2) |
||||||||||||||||
(1) | 53,714 | 0.4 | % | $ | 442,891 | 0.3 | % | $ | 8.25 | 117,500 | 0.5 | % | $ | 1,492,240 | 0.6 | % | |||||||||
2009 | 318,576 | 2.3 | % | 3,433,698 | 2.4 | % | 10.78 | 649,527 | 2.9 | % | 7,690,585 | 3.2 | % | ||||||||||||
2010 | 635,281 | 4.7 | % | 5,161,978 | 3.6 | % | 8.13 | 1,130,637 | 5.0 | % | 9,467,603 | 4.0 | % | ||||||||||||
2011 | 1,028,681 | 7.5 | % | 7,601,292 | 5.3 | % | 7.39 | 1,417,704 | 6.2 | % | 11,317,196 | 4.8 | % | ||||||||||||
2012 | 1,228,402 | 9.0 | % | 11,867,234 | 8.2 | % | 9.66 | 1,885,743 | 8.3 | % | 18,082,536 | 7.6 | % | ||||||||||||
2013 | 794,247 | 5.8 | % | 6,742,042 | 4.7 | % | 8.49 | 1,727,715 | 7.6 | % | 14,585,270 | 6.1 | % | ||||||||||||
2014 | 577,659 | 4.2 | % | 5,022,282 | 3.5 | % | 8.69 | 909,418 | 4.0 | % | 8,423,679 | 3.5 | % | ||||||||||||
2015 | 406,841 | 3.0 | % | 4,516,585 | 3.1 | % | 11.10 | 833,469 | 3.7 | % | 9,154,713 | 3.9 | % | ||||||||||||
2016 | 401,753 | 2.9 | % | 4,387,910 | 3.0 | % | 10.92 | 984,717 | 4.3 | % | 10,150,939 | 4.3 | % | ||||||||||||
2017 | 738,317 | 5.4 | % | 8,816,859 | 6.1 | % | 11.94 | 1,444,601 | 6.4 | % | 17,844,782 | 7.5 | % | ||||||||||||
2018 | 835,424 | 6.1 | % | 9,217,910 | 6.4 | % | 11.03 | 1,271,991 | 5.6 | % | 14,101,301 | 5.9 | % | ||||||||||||
10 Year Total | 7,018,895 | 51.4 | % | 67,210,681 | 46.5 | % | 9.58 | 12,373,022 | 54.4 | % | 122,310,845 | 51.5 | % | ||||||||||||
Thereafter | 6,636,978 | 48.6 | % | 77,384,735 | 53.5 | % | 11.66 | 10,350,734 | 45.6 | % | 115,397,754 | 48.5 | % | ||||||||||||
13,655,873 | 100.0 | % | $ | 144,595,416 | 100.0 | % | $ | 10.59 | 22,723,756 | 100.0 | % | $ | 237,708,599 | 100.0 | % | ||||||||||
Reflects in place leases as of June 30, 2009, assuming that no tenants exercise renewal options.
(1) | Leases currently under month to month lease or in process of renewal. |
(2) | Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements. |
(3) | Anchor tenants represent any tenant greater than 20,000 square feet. |
37
Tenant Lease Expirations
June 30, 2009
Inline Tenants
Regencys Pro-Rata Share | Co-investment Partnerships at 100% | ||||||||||||||||||||||||
Lease Expiration Year |
Pro-Rata Expiring GLA |
Percent of Pro-Rata Expiring GLA |
Pro-Rata In-Place Minimum Rent Under Expiring Leases |
Percent of Expiring Pro-Rata Minimum Rent(2) |
Pro-rata Expiring A.B.R |
Expiring GLA at 100% |
Percent of Expiring GLA |
In-Place Minimum Rent Under Expiring Leases at 100% |
Percent of Expiring Minimum Rent(2) |
||||||||||||||||
(1) | 335,194 | 2.8 | % | $ | 6,603,632 | 2.3 | % | $ | 19.70 | 535,180 | 2.9 | % | $ | 10,181,426 | 2.3 | % | |||||||||
2009 | 924,374 | 7.8 | % | 20,745,110 | 7.2 | % | 22.44 | 1,444,323 | 7.9 | % | 31,356,470 | 7.2 | % | ||||||||||||
2010 | 1,827,883 | 15.5 | % | 41,564,535 | 14.4 | % | 22.74 | 2,832,840 | 15.6 | % | 63,429,354 | 14.5 | % | ||||||||||||
2011 | 1,878,140 | 15.9 | % | 44,358,233 | 15.4 | % | 23.62 | 2,895,529 | 15.9 | % | 67,466,467 | 15.5 | % | ||||||||||||
2012 | 2,021,657 | 17.1 | % | 48,265,321 | 16.8 | % | 23.87 | 3,122,856 | 17.2 | % | 73,572,144 | 16.9 | % | ||||||||||||
2013 | 1,723,904 | 14.6 | % | 42,189,455 | 14.6 | % | 24.47 | 2,586,804 | 14.2 | % | 61,922,160 | 14.2 | % | ||||||||||||
2014 | 969,753 | 8.2 | % | 23,514,119 | 8.2 | % | 24.25 | 1,516,074 | 8.3 | % | 35,903,489 | 8.2 | % | ||||||||||||
2015 | 279,447 | 2.4 | % | 7,122,274 | 2.5 | % | 25.49 | 501,605 | 2.8 | % | 13,314,307 | 3.1 | % | ||||||||||||
2016 | 292,631 | 2.5 | % | 7,679,248 | 2.7 | % | 26.24 | 607,139 | 3.3 | % | 14,334,800 | 3.3 | % | ||||||||||||
2017 | 499,615 | 4.2 | % | 12,892,454 | 4.5 | % | 25.80 | 653,711 | 3.6 | % | 17,142,471 | 3.9 | % | ||||||||||||
2018 | 437,133 | 3.7 | % | 10,870,095 | 3.8 | % | 24.87 | 609,374 | 3.3 | % | 15,207,367 | 3.5 | % | ||||||||||||
10 Year Total | 11,189,732 | 94.8 | % | 265,804,475 | 92.3 | % | 23.75 | 17,305,435 | 95.1 | % | 403,830,456 | 92.6 | % | ||||||||||||
Thereafter | 619,032 | 5.2 | % | 22,181,263 | 7.7 | % | 35.83 | 895,204 | 4.9 | % | 32,311,761 | 7.4 | % | ||||||||||||
11,808,764 | 100.0 | % | $ | 287,985,737 | 100.0 | % | $ | 24.39 | 18,200,639 | 100.0 | % | $ | 436,142,217 | 100.0 | % | ||||||||||
Reflects in place leases as of June 30, 2009, assuming that no tenants exercise renewal options.
(1) | Leases currently under month to month lease or in process of renewal. |
(2) | Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements. |
38
Earnings and Valuation Guidance
June 30, 2009
Annual Guidance | Quarterly | |||||||||||||
($000s except per share numbers) |
2007A | 2008A | 2009E | 1Q09A | 2Q09A | 3Q09E | ||||||||
FFO / Share (for actuals please see related press release) |
$2.39 $2.53 | $0.78 | $0.24 | $.67 $.72 | ||||||||||
Operating Portfolio Wholly owned and Regencys pro-rata share of co-investment partnerships |
||||||||||||||
Occupancy at period end |
95.0% | 93.8% | 90.0% 92.0% | 93.3% | 93.0% | |||||||||
Same store growth |
3.0% | 2.6% | (9.0)% (5.0)% | -2.0% | -10.6% | |||||||||
Rental rate growth |
13.0% | 10.6% | (4.0)% 0.0% | 0.9% | -3.8% | |||||||||
Percentage Rent Consolidated Only |
$4,678 | $4,260 | $3,000 $4,000 | $700 | $307 | |||||||||
Recovery Rate Consolidated Only All Properties |
78.5% | 79.4% | 72% 74% | 76.9% | 70.9% | |||||||||
Operating Portfolio only excluding development |
81.0% | 83.0% | 76% 78% | 80.0% | 76.9% | |||||||||
Investment Activity |
||||||||||||||
Acquisitions consolidated |
$105,984 | $0 | $0 | $0 | $0 | |||||||||
Cap rate |
6.0% | 0.0% | 0.0% | 0.0% | 0.0% | |||||||||
JV Acquisitions 3rd Party (gross $) |
$507,850 | $121,775 | $17,900 $150,000 | $0 | $0 | |||||||||
Cap rate |
6.4% | 6.5% | 9.0% 9.5% | 0.0% | 0.0% | |||||||||
REG % ownership |
17% | 20% | 20% | 0% | 0% | |||||||||
JV Acquisitions REG contributions (gross $) |
$126,375 | $157,894 | $0 $125,000 | $0 | $0 | |||||||||
Cap rate |
6.2% | 7.0% | 8.5% 9.0% | 0.0% | 0.0% | |||||||||
REG % ownership |
20% | 20% | 20% | 0% | 0% | |||||||||
Dispositions op. properties (REG Pro-Rata) |
$82,110 | $64,313 | $50,000 $150,000 | $8,825 | $0 | |||||||||
Cap rate (average) |
7.2% | 7.9% | 8.75% 9.0% | 7.5% | 0.0% | |||||||||
Development starts |
$378,831 | $176,891 | $14,000 $32,000 | $0 | $0 | |||||||||
Development stabilizations net costs |
$326,555 | $102,888 | $88,589 $95,500 | $32,525 | $56,064 | |||||||||
NOI yield on stabilizations (net dev costs) |
9.0% | 10.3% | 7.6% 8.0% | 8.6% | 7.5% | |||||||||
Development stabilizations total costs after outparcel allocation |
$352,784 | $111,250 | $95,805 $103,500 |
$35,163 | $60,643 | |||||||||
NOI yield on costs after outparcel allocation |
8.3% | 9.5% | 7.1% 7.3% | 7.9% | 6.9% | |||||||||
Transaction profits net of taxes and dead deal costs * |
$57,927 | $42,411 | $23,500 $26,500 | $4,059 | -$130 | |||||||||
Minority share of transaction profits |
$0 | $0 | $0 | $0 | $0 | |||||||||
Third party fees and commissions |
$33,064 | $36,332 | $26,000 $30,000 | $7,757 | $6,898 | |||||||||
* 2007A includes $4.4 MM for our 50% share of the sale of Shops of San Marco, accounted for as an unconsolidated development; 2008A includes $19.7 million of promote income. 2009E includes $12 million of promote income. |
||||||||||||||
Financing Assumptions |
||||||||||||||
Debt / total assets before depreciation including pro-rata share of JVs |
48.9% | 50.0% | < 50% | 51.2% | ||||||||||
Net Asset Valuation Guidance |
1Q09 | 2Q09 | ||||||||||||
Expansion land and outparcels available |
||||||||||||||
estimated market value |
$ | 35,595 | $ | 57,416 | ||||||||||
NOI from CIP properties |
$ | 6,933 | $ | 5,812 | ||||||||||
NOI from leases signed but not yet rent-paying in operating properties (including stabilized developments) |
$ | 1,471 | $ | 1,046 | ||||||||||
Straight-line rent receivable |
$ | 37,068 | $ | 38,202 |
Forward-looking statements involve risks, uncertainties and assumptions. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on forms 10K and 10Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.
39
Reconciliation of FFO Guidance to Net Income
June 30, 2009
All numbers are per share except weighted average shares
Funds From Operations Guidance: | Three Months Ended September 30, 2009 |
Full Year 2009 | ||||||||||
Net income attributable to common stockholders |
$ | 0.22 | 0.27 | $ | 0.52 | 0.66 | ||||||
Add (less): |
||||||||||||
Depreciation expense and amortization |
0.45 | 0.45 | 1.90 | 1.90 | ||||||||
Loss (gain) on sale of operating properties |
| | (0.03 | ) | (0.03 | ) | ||||||
Funds From Operations |
$ | 0.67 | 0.72 | $ | 2.39 | 2.53 | ||||||
Weighted average shares (000s) |
80,180 | 77,042 |
Regency considers FFO to be an accurate benchmark to its peer group and a meaningful performance measurement for the company because it excludes various items in net income that do not relate to or are not indicative of the operating performance of the ownership, management and development of real estate. FFO is defined by the National Association of Real Estate Investment Trusts generally as net income attributable to common stockholders (computed in accordance with GAAP), (1) excluding real estate depreciation and amortization and gains and losses from sales of operating properties (excluding gains and losses from the sale of development properties or land), (2) after adjustment for unconsolidated partnerships and joint ventures computed on the same basis as item 1 and (3) excluding items classified by GAAP as extraordinary.
40
EXHIBIT 99.3
Capital Availability
Assumes no property sales, no additional cash flow, no additional consolidated refinancings
as of July 31, 2009
($ thousands)
2009 | 2010 | 2011 | ||||||||||
Capital Sources: |
||||||||||||
Line commitments combined |
$ | 713,833 | $ | | $ | | ||||||
Outstanding line balance7/31/09 |
$ | | $ | | $ | | ||||||
Line maturity2/11/11 |
| | (113,833 | ) | ||||||||
Cash + Line Availability |
$ | 713,833 | $ | 915,045 | $ | 538,260 | ||||||
Cash balance |
$ | 231,135 | $ | | $ | | ||||||
Dividend reduction |
42,140 | 55,444 | 55,444 | |||||||||
Funding Availability before Capital Requirements |
$ | 987,108 | $ | 970,489 | $ | 593,704 | ||||||
Capital Requirements: |
||||||||||||
Financing requirementsmaturing consolidated debt |
$ | (5,049 | ) | $ | (177,043 | ) | $ | (478,943 | ) | |||
Assumed equity requirement to refinance maturing JV mortgage debt |
894 | (90,848 | ) | (34,330 | ) | |||||||
Net costs to complete in-process developments |
(67,908 | ) | (39,005 | ) | (13,156 | ) | ||||||
$294 MM derivative settlement at 7/31/09 valuation |
| (11,500 | ) | (20,600 | ) | |||||||
Total Capital Requirements |
$ | (72,063 | ) | $ | (318,395 | ) | $ | (547,029 | ) | |||
Total Capital Availability |
$ | 915,045 | $ | 652,093 | $ | 46,675 | ||||||
Capital from a combination of the recent equity offering, dividend reduction and committed mortgage financing can fund all commitments through 2011