x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FLORIDA (REGENCY CENTERS CORPORATION) | 59-3191743 | |
DELAWARE (REGENCY CENTERS, L.P.) | 59-3429602 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
One Independent Drive, Suite 114 Jacksonville, Florida 32202 | (904) 598-7000 | |
(Address of principal executive offices) (zip code) | (Registrant's telephone number, including area code) |
Title of each class | Name of each exchange on which registered | |
Common Stock, $.01 par value | New York Stock Exchange |
Title of each class | Name of each exchange on which registered | |
None | N/A |
Large accelerated filer | x | Accelerated filer | o | Emerging growth company | o |
Non-accelerated filer | o | Smaller reporting company | o |
Large accelerated filer | o | Accelerated filer | x | Emerging growth company | o |
Non-accelerated filer | o | Smaller reporting company | o |
• | Enhances investors' understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business; |
• | Eliminates duplicative disclosure and provides a more streamlined and readable presentation; and |
• | Creates time and cost efficiencies through the preparation of one combined report instead of two separate reports. |
Item No. | Form 10-K Report Page | |
PART I | ||
1. | ||
1A. | ||
1B. | ||
2. | ||
3. | ||
4. | ||
PART II | ||
5. | ||
6. | ||
7. | ||
7A. | ||
8. | ||
9. | ||
9A. | ||
9B. | ||
PART III | ||
10. | ||
11. | ||
12. | ||
13. | ||
14. | ||
PART IV | ||
15. | ||
SIGNATURES | ||
16. |
• | Own and manage an unequaled portfolio of high-quality neighborhood and community shopping centers anchored by market leading grocers and located in affluent suburban and near urban trade areas in the country’s most desirable metro areas. We expect that this combination will produce highly desirable and attractive centers with best-in-class retailers. These centers should command higher rental and occupancy rates resulting in excellent prospects to grow net operating income ("NOI"); |
• | Maintain an industry leading and disciplined development and redevelopment platform to deliver exceptional retail centers at higher returns as compared to acquisitions; |
• | Support our business activities with a strong balance sheet; and |
• | Engage a talented, dedicated team of employees, who are guided by Regency’s strong values and special culture, which are aligned with shareholder interests. |
• | Sustain superior same property NOI growth compared to our shopping center peers; |
• | Develop and redevelop high quality shopping centers at attractive returns on investment; |
• | Maintain a conservative balance sheet providing financial flexibility to cost effectively fund investment opportunities and debt maturities on a favorable basis, and to weather economic downturns; |
• | Attract and motivate an exceptional team of employees who operate efficiently and are recognized as industry leaders; and |
• | Generate reliable growth in earnings per share, funds from operations per share, and most importantly total shareholder returns that consistently rank at or near the top of shopping center REITS. |
• | our locations within our market areas; |
• | the design and high quality of our shopping centers; |
• | the strong demographics surrounding our shopping centers; |
• | our relationships with our anchor tenants and our side-shop and out-parcel retailers; |
• | our practice of maintaining and renovating our shopping centers; and |
• | our ability to source and develop new shopping centers. |
Name | Age | Title | Executive Officer in Position Shown Since |
Martin E. Stein, Jr. | 65 | Chairman and Chief Executive Officer | 1993 |
Lisa Palmer | 50 | President and Chief Financial Officer | 2016 (1) |
Dan M. Chandler, III | 50 | Executive Vice President of Investments | 2016 (2) |
James D. Thompson | 62 | Executive Vice President of Operations | 2016 (3) |
(1) Ms. Palmer assumed the responsibilities of President, effective January 1, 2016 in addition to her responsibilities as Chief Financial Officer, which she has held since January 2013. Prior to that, Ms. Palmer served as Senior Vice President of Capital Markets since 2003 and has been with the Company since 1996. | |||
(2) Mr. Chandler assumed the role of Executive Vice President of Investments on January 1, 2016 and previously served as Managing Director since 2006. Prior to that, Mr. Chandler served in various investment officer positions since the merger with Pacific Retail Trust in 1999. | |||
(3) Mr. Thompson assumed the role of Executive Vice President of Operations on January 1, 2016 and previously served as our Managing Director - East since our initial public offering in 1993. Prior to that time, Mr. Thompson served as Executive Vice President of our predecessor real estate division beginning in 1981. |
• | Same Property information is provided for retail operating properties that were owned and operated for the entirety of both calendar year periods being compared and excludes Non-Same Properties and Properties in Development. |
• | A Non-Same Property is a property acquired, sold, or a Development Completion during either calendar year period being compared. Non-retail properties and corporate activities, including activities of our captive insurance company, are part of Non-Same Property. |
• | A Retail Operating Property is any property where the majority of the income is generated from retail uses, and is not termed a Property in Development. |
• | Property In Development includes land or Retail Operating Properties in various stages of development and redevelopment including active pre-development activities. |
• | Development Completion is a development project that is deemed complete upon the earliest of: (i) 90% of total estimated net development costs have been incurred and percent leased equals or exceeds 95%, or (ii) the project features at least two years of anchor operations, or (iii) three years have passed since the start of construction. Once deemed complete, the property is termed a Retail Operating Property. |
• | Pro-Rata information includes 100% of our consolidated properties plus our economic share (based on our ownership interest) in our unconsolidated real estate investment partnerships. |
• | The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage determined when applying the equity method of accounting or allocating noncontrolling interests, and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses; and |
• | Other companies in our industry may calculate their pro-rata interest differently, limiting the comparability of pro-rata information. |
• | Adjusted EBITDA is defined as earnings before interest, taxes, depreciation and amortization, real estate gains and losses, development and acquisition pursuit costs, straight line rental income, and above and below market rent amortization. |
• | Fixed Charge Coverage Ratio is defined as Adjusted EBITDA divided by the sum of the gross interest and scheduled mortgage principal paid to our lenders plus dividends paid to our preferred stockholders. |
• | Net Operating Income ("NOI") is the sum of minimum rent, percentage rent and recoveries from tenants and other income, less operating and maintenance, real estate taxes, and provision for doubtful accounts. NOI excludes straight-line rental income and expense, above and below market rent and ground rent amortization and other fees. The Company also provides disclosure of NOI excluding termination fees, which excludes both termination fee income and expenses. |
• | NAREIT Funds from Operations ("NAREIT FFO") is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts ("NAREIT") defines as net income, computed in accordance with GAAP, excluding gains and losses from sales of depreciable property, net of tax, excluding operating real estate impairments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. We compute NAREIT FFO for all periods presented in accordance with NAREIT's definition. Many companies use different depreciable lives and methods, and real estate values historically fluctuate with market conditions. Since NAREIT FFO excludes depreciation and amortization and gains and losses from depreciable property dispositions, and impairments, it provides a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of our financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, NAREIT FFO is a supplemental non-GAAP financial measure of our operating performance, which does not represent cash generated from operating activities in accordance with GAAP; and, therefore, should not be considered a substitute measure of cash flows from operations. The Company provides a reconciliation of Net Income (Loss) Attributable to Common Stockholders to NAREIT FFO. |
• | Core FFO is an additional performance measure used by Regency as the computation of NAREIT FFO includes certain non-comparable items that affect the Company's period-over-period performance. Core FFO excludes from NAREIT FFO: (a) transaction related income or expense; (b) impairments on land; (c) gains or losses from the early extinguishment of debt; and (d) other amounts as they occur. The Company provides a reconciliation of NAREIT FFO to Core FFO. |
• | changes in national, regional and local economic conditions; |
• | deterioration in the competitiveness and creditworthiness of our retail tenants; |
• | increased competition from the use of e-commerce by retailers and consumers as well as other concepts such as super-stores and warehouse clubs; |
• | tenant bankruptcies and subsequent rejections of our leases; |
• | reductions in consumer spending and retail sales; |
• | reduced tenant demand for retail space; |
• | oversupply of retail space; |
• | reduced consumer demand for certain retail categories; |
• | consolidation within the retail sector; |
• | increased operating costs; |
• | perceptions by retailers and shoppers of the safety, convenience and attractiveness of our properties; |
• | casualties, natural disasters and terrorist attacks; and |
• | armed conflicts against the United States. |
• | becomes bankrupt or insolvent; |
• | experiences a downturn in its business; |
• | materially defaults on its leases; |
• | does not renew its leases as they expire; |
• | renews at lower rental rates and/or requires a tenant improvement allowance; or |
• | renews, but reduces its store size, which results in down-time and additional tenant improvement costs to the landlord to release the vacated space. |
• | we may be unable to lease developments to full occupancy on a timely basis; |
• | the occupancy rates and rents of a completed project may not be sufficient to make the project profitable; |
• | actual costs of a project may exceed original estimates, possibly making the project unprofitable; |
• | delays in the development or construction process may increase our costs; |
• | we may abandon a development opportunity and lose our investment; |
• | the size of our development pipeline may strain our labor or capital capacity to complete developments within targeted timelines and may reduce our investment returns; |
• | a reduction in the demand for new retail space may reduce our future development activities, which in turn may reduce our net operating income; |
• | changes in the level of future development activity may adversely impact our results from operations by reducing the amount of internal general overhead costs that may be capitalized; |
• | a shift in our development and acquisition focus to mixed use properties in very dense urban locations (with or without joint venture or development partners for residential or office components), with differing tenant profiles or mixes, and/or multi-story buildings, all in select cases. |
• | properties we acquire may fail to achieve the occupancy or rental rates we project, within the time frames we estimate, which may result in the properties' failure to achieve the investment returns we project; |
• | our investigation of an entity, property or building prior to our acquisition, and any representation we may have received from such seller, may fail to reveal various liabilities including defects and necessary repairs, which may increase our costs; |
• | our estimate of the costs to improve, reposition or redevelop a property may prove to be too low, or the time we estimate to complete the improvement, repositioning or redevelopment may be too short, either of which may result in the property failing to achieve our projected return, either temporarily or permanently; |
• | we may not recover our costs from an unsuccessful acquisition; |
• | our acquisition activities may distract or strain our management capacity; and |
• | we may not be able to successfully integrate an acquisition into our existing operations platform. |
• | reduce the number of properties available for acquisition or development; |
• | increase the cost of properties available for acquisition or development; and |
• | hinder our ability to attract and retain tenants, leading to increased vacancy rates and/or reduced rents. |
• | actual or anticipated variations in our operating results; |
• | changes in our funds from operations or earnings estimates; |
• | publication of research reports about us or the real estate industry in general and recommendations by financial analysts or actions taken by rating agencies with respect to our securities or those of other REIT's; |
• | the ability of our tenants to pay rent and meet their other obligations to us under current lease terms and our ability to re-lease space as leases expire; |
• | increases in market interest rates that drive purchasers of our stock to demand a higher dividend yield; |
• | changes in market valuations of similar companies; |
• | adverse market reaction to any additional debt we incur in the future; |
• | any future issuances of equity securities; |
• | additions or departures of key management personnel; |
• | strategic actions by us or our competitors, such as acquisitions or restructurings; |
• | actions by institutional stockholders; |
• | changes in our dividend payments; |
• | potential tax law changes on REITs; |
• | speculation in the press or investment community; and |
• | general market and economic conditions. |
• | our financial condition and results of future operations; |
• | the terms of our loan covenants; and |
• | our ability to acquire, finance, develop or redevelop and lease additional properties at attractive rates. |
December 31, 2017 | December 31, 2016 | |||||||||||||||||||||||
Location | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | ||||||||||||||||
Florida | 96 | 11,255 | 29.1 | % | 94.7 | % | 37 | 4,168 | 17.4 | % | 93.6 | % | ||||||||||||
California | 56 | 8,549 | 22.1 | % | 96.5 | % | 43 | 5,734 | 24.0 | % | 97.7 | % | ||||||||||||
Texas | 23 | 3,018 | 7.8 | % | 97.4 | % | 23 | 3,014 | 12.6 | % | 96.0 | % | ||||||||||||
Georgia | 21 | 2,047 | 5.3 | % | 95.2 | % | 15 | 1,395 | 5.8 | % | 93.8 | % | ||||||||||||
Connecticut | 14 | 1,458 | 3.8 | % | 96.9 | % | 3 | 316 | 1.3 | % | 94.7 | % | ||||||||||||
Virginia | 8 | 1,420 | 3.7 | % | 86.3 | % | 7 | 1,233 | 5.2 | % | 87.5 | % | ||||||||||||
New York | 9 | 1,198 | 3.1 | % | 99.0 | % | 1 | 105 | 0.4 | % | —% | |||||||||||||
Ohio | 8 | 1,196 | 3.1 | % | 99.5 | % | 8 | 1,184 | 4.9 | % | 98.4 | % | ||||||||||||
Colorado | 14 | 1,146 | 3.0 | % | 97.2 | % | 14 | 1,146 | 4.8 | % | 93.8 | % | ||||||||||||
Illinois | 6 | 1,069 | 2.8 | % | 88.3 | % | 5 | 817 | 3.4 | % | 98.7 | % | ||||||||||||
Massachusetts | 9 | 907 | 2.3 | % | 99.1 | % | 3 | 516 | 2.2 | % | 95.5 | % | ||||||||||||
North Carolina | 10 | 895 | 2.3 | % | 97.0 | % | 10 | 895 | 3.8 | % | 96.2 | % | ||||||||||||
Washington | 7 | 825 | 2.1 | % | 99.4 | % | 6 | 672 | 2.8 | % | 99.3 | % | ||||||||||||
Louisiana | 5 | 753 | 1.9 | % | 94.2 | % | — | — | — | % | — | % | ||||||||||||
Oregon | 7 | 741 | 1.9 | % | 94.8 | % | 7 | 741 | 3.1 | % | 93.3 | % | ||||||||||||
Missouri | 4 | 408 | 1.1 | % | 99.7 | % | 4 | 408 | 1.7 | % | 99.5 | % | ||||||||||||
Maryland | 3 | 372 | 1.0 | % | 86.6 | % | 1 | 117 | 0.5 | % | 97.9 | % | ||||||||||||
Tennessee | 3 | 317 | 0.8 | % | 97.6 | % | 3 | 317 | 1.3 | % | 96.3 | % | ||||||||||||
Pennsylvania | 3 | 317 | 0.8 | % | 93.2 | % | 3 | 317 | 1.3 | % | 94.7 | % | ||||||||||||
Indiana | 1 | 254 | 0.7 | % | 97.7 | % | 1 | 254 | 1.1 | % | 97.9 | % | ||||||||||||
Delaware | 1 | 232 | 0.6 | % | 95.6 | % | 1 | 232 | 1.0 | % | 93.6 | % | ||||||||||||
New Jersey | 1 | 218 | 0.6 | % | 86.7 | % | 1 | 218 | 0.9 | % | 65.9 | % | ||||||||||||
Michigan | 1 | 97 | 0.3 | % | 98.6 | % | 1 | 97 | 0.4 | % | 97.1 | % | ||||||||||||
South Carolina | 1 | 51 | 0.1 | % | 71.2 | % | — | — | —% | —% | ||||||||||||||
Arizona | — | — | — | % | — | % | 1 | 36 | 0.1 | % | 60.4 | % | ||||||||||||
Total | 311 | 38,743 | 100.0 | % | 95.5 | % | 198 | 23,932 | 100.0 | % | 94.8 | % |
December 31, 2017 | December 31, 2016 | |||||||||||||||||||||||
Location | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | ||||||||||||||||
California | 21 | 2,791 | 18.4 | % | 97.0 | % | 20 | 2,652 | 19.1 | % | 97.5 | % | ||||||||||||
Virginia | 18 | 2,554 | 16.9 | % | 94.3 | % | 18 | 2,551 | 18.3 | % | 95.1 | % | ||||||||||||
North Carolina | 8 | 1,326 | 8.8 | % | 91.6 | % | 8 | 1,275 | 9.2 | % | 95.3 | % | ||||||||||||
Maryland | 11 | 1,184 | 7.8 | % | 95.8 | % | 11 | 1,182 | 8.5 | % | 96.1 | % | ||||||||||||
Florida | 10 | 1,040 | 6.9 | % | 97.4 | % | 7 | 729 | 5.2 | % | 98.4 | % | ||||||||||||
Texas | 7 | 933 | 6.2 | % | 97.4 | % | 7 | 932 | 6.7 | % | 98.4 | % | ||||||||||||
Colorado | 5 | 836 | 5.5 | % | 96.2 | % | 5 | 853 | 6.1 | % | 95.1 | % | ||||||||||||
Massachusetts | 2 | 726 | 4.8 | % | 95.7 | % | — | — | — | % | — | % | ||||||||||||
Minnesota | 5 | 674 | 4.4 | % | 98.3 | % | 5 | 674 | 4.8 | % | 98.6 | % | ||||||||||||
Illinois | 4 | 671 | 4.4 | % | 95.5 | % | 4 | 671 | 4.8 | % | 95.7 | % | ||||||||||||
Pennsylvania | 6 | 666 | 4.4 | % | 95.7 | % | 6 | 664 | 4.8 | % | 91.7 | % | ||||||||||||
Washington | 5 | 621 | 4.1 | % | 96.5 | % | 5 | 621 | 4.6 | % | 95.2 | % | ||||||||||||
New Jersey | 3 | 287 | 1.9 | % | 98.2 | % | 2 | 158 | 1.1 | % | 100.0 | % | ||||||||||||
Connecticut | 1 | 186 | 1.2 | % | 100.0 | % | 1 | 186 | 1.3 | % | 94.8 | % | ||||||||||||
New York | 1 | 141 | 0.9 | % | 100.0 | % | 1 | 141 | 1.0 | % | 100.0 | % | ||||||||||||
Indiana | 2 | 139 | 0.9 | % | 99.1 | % | 2 | 139 | 1.0 | % | 100.0 | % | ||||||||||||
Oregon | 1 | 93 | 0.6 | % | 98.4 | % | 1 | 93 | 0.7 | % | 94.7 | % | ||||||||||||
Georgia | 1 | 86 | 0.6 | % | 97.5 | % | 1 | 86 | 0.6 | % | 98.5 | % | ||||||||||||
South Carolina | 1 | 80 | 0.5 | % | 100.0 | % | 1 | 80 | 0.6 | % | 100.0 | % | ||||||||||||
Delaware | 1 | 64 | 0.4 | % | 90.1 | % | 1 | 64 | 0.5 | % | 92.6 | % | ||||||||||||
District of Columbia | 2 | 40 | 0.3 | % | 91.8 | % | 2 | 40 | 0.3 | % | 100.0 | % | ||||||||||||
Arizona | — | — | — | % | — | % | 1 | 108 | 0.8 | % | 89.7 | % | ||||||||||||
Total | 115 | 15,138 | 100.0 | % | 95.6 | % | 109 | 13,899 | 100.0 | % | 96.3 | % |
Tenant | GLA | Percent of Company Owned GLA | Annualized Base Rent | Percent of Annualized Base Rent | Number of Leased Stores | |||||||
Publix | 2,750 | 6.2% | $ | 28,002 | 3.1% | 69 | ||||||
Kroger | 2,868 | 6.5% | 27,560 | 3.1% | 58 | |||||||
Albertsons/Safeway | 1,772 | 4.0% | 25,465 | 2.9% | 46 | |||||||
TJX Companies | 1,427 | 3.2% | 20,958 | 2.4% | 58 | |||||||
Whole Foods | 970 | 2.2% | 20,133 | 2.3% | 27 | |||||||
Ahold/Delhaize | 623 | 1.4% | 13,509 | 1.5% | 16 | |||||||
CVS | 640 | 1.5% | 12,975 | 1.5% | 57 | |||||||
Nordstrom | 320 | 0.7% | 8,747 | 1.0% | 9 | |||||||
L.A. Fitness Sports Club | 445 | 1.0% | 8,384 | 0.9% | 12 | |||||||
PETCO | 351 | 0.8% | 8,233 | 0.9% | 43 | |||||||
Ross Dress For Less | 564 | 1.3% | 8,072 | 0.9% | 24 | |||||||
Bed Bath & Beyond | 500 | 1.1% | 7,880 | 0.9% | 16 | |||||||
Trader Joe's | 252 | 0.6% | 7,667 | 0.9% | 25 | |||||||
Gap | 197 | 0.4% | 6,542 | 0.7% | 15 | |||||||
Dick's Sporting Goods | 417 | 0.9% | 6,520 | 0.7% | 8 | |||||||
Wells Fargo Bank | 133 | 0.3% | 6,465 | 0.7% | 54 | |||||||
Starbucks | 137 | 0.3% | 6,423 | 0.7% | 103 | |||||||
Target | 570 | 1.3% | 6,365 | 0.7% | 6 | |||||||
Bank of America | 115 | 0.3% | 5,911 | 0.7% | 39 | |||||||
JPMorgan Chase Bank | 109 | 0.2% | 5,855 | 0.7% | 36 | |||||||
H.E.B. | 344 | 0.8% | 5,762 | 0.6% | 5 | |||||||
Kohl's | 612 | 1.4% | 5,645 | 0.6% | 8 | |||||||
Wal-Mart | 573 | 1.3% | 4,935 | 0.6% | 7 | |||||||
Best Buy | 216 | 0.5% | 4,822 | 0.5% | 7 | |||||||
Walgreens | 222 | 0.5% | 4,700 | 0.5% | 18 |
Lease Expiration Year | Number of Tenants with Expiring Leases | Pro-rata Expiring GLA | Percent of Total Company GLA | In Place Base Rent Expiring Under Leases | Percent of Base Rent | Pro-rata Expiring ABR | ||||||||||||||
(1) | 316 | 343 | 0.8 | % | $ | 8,718 | 1.0 | % | $ | 25.40 | ||||||||||
2018 | 1,055 | 2,776 | 6.8 | % | 64,498 | 7.5 | % | 23.23 | ||||||||||||
2019 | 1,236 | 5,224 | 12.7 | % | 100,542 | 11.7 | % | 19.25 | ||||||||||||
2020 | 1,313 | 4,742 | 11.5 | % | 99,892 | 11.6 | % | 21.07 | ||||||||||||
2021 | 1,216 | 4,919 | 12.0 | % | 100,850 | 11.7 | % | 20.50 | ||||||||||||
2022 | 1,313 | 5,658 | 13.8 | % | 121,526 | 14.1 | % | 21.48 | ||||||||||||
2023 | 575 | 3,435 | 8.4 | % | 72,658 | 8.4 | % | 21.15 | ||||||||||||
2024 | 372 | 2,109 | 5.1 | % | 49,721 | 5.8 | % | 23.58 | ||||||||||||
2025 | 344 | 2,003 | 4.9 | % | 47,950 | 5.6 | % | 23.94 | ||||||||||||
2026 | 306 | 1,984 | 4.8 | % | 47,744 | 5.5 | % | 24.06 | ||||||||||||
2027 | 357 | 1,973 | 4.8 | % | 43,156 | 5.0 | % | 21.87 | ||||||||||||
Thereafter | 565 | 5,945 | 14.4 | % | 105,542 | 12.1 | % | 17.75 | ||||||||||||
Total | 8,968 | 41,111 | 100.0 | % | $ | 862,797 | 100.0 | % | $ | 21.00 | ||||||||||
(1) Leases currently under month-to-month rent or in process of renewal. |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
200 Potrero | San Francisco-Oakland-Fremont | CA | 2017 | 1928 | $— | 31 | 55.1% | $8.93 | -- | |||||||||||
4S Commons Town Center | San Diego-Carlsbad-San Marcos | CA | 85% | 2004 | 2004 | 85,000 | 240 | 100.0% | 33.20 | Ralphs, Jimbo's...Naturally! | ||||||||||
Amerige Heights Town Center | Los Angeles-Long Beach-Santa Ana | CA | 2000 | 2000 | 15,844 | 89 | 100.0% | 29.35 | Albertsons, (Target) | |||||||||||
Balboa Mesa Shopping Center | San Diego-Carlsbad-San Marcos | CA | 2012 | 2014 | — | 207 | 100.0% | 25.40 | Von's Food & Drug, Kohl's | |||||||||||
Bayhill Shopping Center | San Francisco-Oakland-Fremont | CA | 40% | 2005 | 1990 | 20,412 | 122 | 97.3% | 24.73 | Mollie Stone's Market | ||||||||||
Blossom Valley | San Jose-Sunnyvale-Santa Clara | CA | 20% | 1999 | 1990 | 22,300 | 93 | 100.0% | 26.44 | Safeway | ||||||||||
Brea Marketplace (6) | Los Angeles-Long Beach-Santa Ana | CA | 40% | 2005 | 1987 | 46,121 | 352 | 99.2% | 18.71 | Sprout's Markets, Target | ||||||||||
Circle Center West | Los Angeles-Long Beach-Santa Ana | CA | 2017 | 1989 | 10,198 | 64 | 100.0% | 27.36 | -- | |||||||||||
Clayton Valley Shopping Center | San Francisco-Oakland-Fremont | CA | 2003 | 2004 | — | 260 | 92.8% | 22.27 | Grocery Outlet, Orchard Supply Hardware | |||||||||||
Corral Hollow | Stockton | CA | 25% | 2000 | 2000 | — | 167 | 100.0% | 17.39 | Safeway, Orchard Supply & Hardware | ||||||||||
Costa Verde Center | San Diego-Carlsbad-San Marcos | CA | 1999 | 1988 | — | 179 | 91.3% | 36.64 | Bristol Farms | |||||||||||
Culver Center | Los Angeles-Long Beach-Santa Ana | CA | 2017 | 2000 | — | 217 | 100.0% | 32.02 | Ralphs, Best Buy, LA Fitness | |||||||||||
Diablo Plaza | San Francisco-Oakland-Fremont | CA | 1999 | 1982 | — | 63 | 98.3% | 39.54 | (Safeway) | |||||||||||
East Washington Place | Santa Rosa-Petaluma | CA | 2011 | 2011 | — | 203 | 99.5% | 24.07 | (Target), Dick's Sporting Goods, TJ Maxx | |||||||||||
El Camino Shopping Center | Los Angeles-Long Beach-Santa Ana | CA | 1999 | 2017 | — | 136 | 98.1% | 36.64 | Bristol Farms | |||||||||||
El Cerrito Plaza | San Francisco-Oakland-Fremont | CA | 2000 | 2000 | 36,436 | 256 | 96.9% | 29.44 | (Lucky's), Trader Joe's | |||||||||||
El Norte Pkwy Plaza | San Diego-Carlsbad-San Marcos | CA | 1999 | 2013 | — | 91 | 95.5% | 18.10 | Von's Food & Drug | |||||||||||
Encina Grande | San Francisco-Oakland-Fremont | CA | 1999 | 2016 | — | 106 | 100.0% | 31.06 | Whole Foods | |||||||||||
Five Points Shopping Center | Santa Barbara-Santa Maria-Goleta | CA | 40% | 2005 | 2014 | 26,063 | 145 | 97.3% | 28.12 | Smart & Final | ||||||||||
Folsom Prairie City Crossing | Sacramento--Arden-Arcade--Roseville | CA | 1999 | 1999 | — | 90 | 98.7% | 20.73 | Safeway | |||||||||||
French Valley Village Center | Riverside-San Bernardino-Ontario | CA | 2004 | 2004 | — | 99 | 100.0% | 26.32 | Stater Bros. | |||||||||||
Friars Mission Center | San Diego-Carlsbad-San Marcos | CA | 1999 | 1989 | — | 147 | 98.5% | 33.52 | Ralphs | |||||||||||
Gateway 101 | San Francisco-Oakland-Fremont | CA | 2008 | 2008 | — | 92 | 100.0% | 32.05 | (Home Depot), (Best Buy), Target, Nordstrom Rack | |||||||||||
Gelson's Westlake Market Plaza | Oxnard-Thousand Oaks-Ventura | CA | 2002 | 2016 | — | 85 | 97.1% | 27.35 | Gelson's Markets | |||||||||||
Golden Hills Promenade | San Luis Obispo-Paso Robles | CA | 2006 | 2017 | — | 244 | 97.5% | 7.55 | Lowe's | |||||||||||
Granada Village | Los Angeles-Long Beach-Santa Ana | CA | 40% | 2005 | 2012 | 50,000 | 226 | 100.0% | 23.51 | Sprout's Markets | ||||||||||
Hasley Canyon Village | Los Angeles-Long Beach-Santa Ana | CA | 20% | 2003 | 2003 | 16,000 | 66 | 100.0% | 25.25 | Ralphs | ||||||||||
Heritage Plaza | Los Angeles-Long Beach-Santa Ana | CA | 1999 | 2012 | — | 230 | 100.0% | 36.45 | Ralphs | |||||||||||
Indio Towne Center | Riverside-San Bernardino-Ontario | CA | 2006 | 2010 | — | 182 | 95.2% | 19.13 | (Home Depot), (WinCo), Toys R Us | |||||||||||
Jefferson Square | Riverside-San Bernardino-Ontario | CA | 2007 | 2007 | — | 38 | 45.6% | 16.13 | -- | |||||||||||
Laguna Niguel Plaza | Los Angeles-Long Beach-Santa Ana | CA | 40% | 2005 | 1985 | — | 42 | 100.0% | 27.93 | (Albertsons) | ||||||||||
Marina Shores | Los Angeles-Long Beach-Santa Ana | CA | 20% | 2008 | 2001 | 10,701 | 68 | 100.0% | 34.91 | Whole Foods | ||||||||||
Mariposa Shopping Center | San Jose-Sunnyvale-Santa Clara | CA | 40% | 2005 | 1957 | 19,734 | 127 | 100.0% | 19.58 | Safeway | ||||||||||
Morningside Plaza | Los Angeles-Long Beach-Santa Ana | CA | 1999 | 1996 | — | 91 | 98.4% | 22.89 | Stater Bros. | |||||||||||
Navajo Shopping Center | San Diego-Carlsbad-San Marcos | CA | 40% | 2005 | 1964 | 8,047 | 102 | 98.0% | 14.07 | Albertsons |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
Newland Center | Los Angeles-Long Beach-Santa Ana | CA | 1999 | 2016 | — | 152 | 100.0% | 25.58 | Albertsons | |||||||||||
Oak Shade Town Center | Sacramento--Arden-Arcade--Roseville | CA | 2011 | 1998 | 8,149 | 104 | 100.0% | 21.32 | Safeway | |||||||||||
Oakbrook Plaza | Oxnard-Thousand Oaks-Ventura | CA | 1999 | 2017 | — | 83 | 92.6% | 19.86 | Gelson's Markets | |||||||||||
Parnassus Heights Medical | San Francisco-Oakland-Fremont | CA | 50% | 2017 | 1968 | — | 146 | 99.6% | 37.94 | Central Parking System | ||||||||||
Persimmon Place | San Francisco-Oakland-Fremont | CA | 2014 | 2014 | — | 153 | 100.0% | 34.55 | Whole Foods, Nordstrom Rack | |||||||||||
Plaza Escuela | San Francisco-Oakland-Fremont | CA | 2017 | 2002 | — | 155 | 88.9% | 45.46 | -- | |||||||||||
Plaza Hermosa | Los Angeles-Long Beach-Santa Ana | CA | 1999 | 2013 | — | 95 | 100.0% | 25.94 | Von's Food & Drug | |||||||||||
Pleasant Hill Shopping Center | San Francisco-Oakland-Fremont | CA | 40% | 2005 | 2016 | 50,000 | 232 | 80.8% | 23.74 | Target, Toys "R" Us | ||||||||||
Pleasanton Plaza | San Francisco-Oakland-Fremont | CA | 2017 | 1981 | — | 163 | 82.6% | 12.82 | JCPenney | |||||||||||
Point Loma Plaza | San Diego-Carlsbad-San Marcos | CA | 40% | 2005 | 1987 | 25,456 | 205 | 97.2% | 22.31 | Von's Food & Drug | ||||||||||
Potrero Center | San Francisco-Oakland-Fremont | CA | 2017 | 1997 | — | 227 | 84.2% | 33.29 | Safeway | |||||||||||
Powell Street Plaza | San Francisco-Oakland-Fremont | CA | 2001 | 1987 | — | 166 | 92.4% | 33.46 | Trader Joe's | |||||||||||
Raley's Supermarket | Sacramento--Arden-Arcade--Roseville | CA | 20% | 2007 | 1964 | — | 63 | 100.0% | 12.50 | Raley's | ||||||||||
Ralphs Circle Center | Los Angeles-Long Beach-Santa Ana | CA | 2017 | 1983 | — | 60 | 100.0% | 18.38 | Ralphs | |||||||||||
Rancho San Diego Village | San Diego-Carlsbad-San Marcos | CA | 40% | 2005 | 1981 | 21,941 | 153 | 93.7% | 21.94 | Smart & Final | ||||||||||
Rona Plaza | Los Angeles-Long Beach-Santa Ana | CA | 1999 | 1989 | — | 52 | 95.9% | 20.00 | Superior Super Warehouse | |||||||||||
San Carlos Marketplace | San Francisco-Oakland-Fremont | CA | 2017 | 2007 | — | 154 | 100.0% | 33.83 | TJ Maxx, Best Buy | |||||||||||
Scripps Ranch Marketplace | San Diego-Carlsbad-San Marcos | CA | 2017 | 2017 | 27,000 | 132 | 97.9% | 27.17 | Vons | |||||||||||
San Leandro Plaza | San Francisco-Oakland-Fremont | CA | 1999 | 1982 | — | 50 | 95.3% | 35.09 | (Safeway) | |||||||||||
Seal Beach | Los Angeles-Long Beach-Santa Ana | CA | 20% | 2002 | 1966 | 2,200 | 97 | 97.8% | 25.76 | Von's Food & Drug | ||||||||||
Sequoia Station | San Francisco-Oakland-Fremont | CA | 1999 | 1996 | — | 103 | 100.0% | 40.17 | (Safeway) | |||||||||||
Serramonte Shopping Center | San Francisco-Oakland-Fremont | CA | 2017 | In Process | — | 1,076 | 95.3% | 24.39 | Macy's, Target, Dick's Sporting Goods, JCPenney, Dave & Buster's, Nordstrom Rack | |||||||||||
Shoppes at Homestead (fka Loehmanns Plaza California) | San Jose-Sunnyvale-Santa Clara | CA | 1999 | 1983 | — | 113 | 100.0% | 22.50 | (Safeway) | |||||||||||
Silverado Plaza | Napa | CA | 40% | 2005 | 1974 | 9,853 | 85 | 97.4% | 16.99 | Nob Hill | ||||||||||
Snell & Branham Plaza | San Jose-Sunnyvale-Santa Clara | CA | 40% | 2005 | 1988 | 13,154 | 92 | 100.0% | 18.58 | Safeway | ||||||||||
South Bay Village | Los Angeles-Long Beach-Santa Ana | CA | 2012 | 2012 | — | 108 | 100.0% | 20.15 | Wal-Mart, Orchard Supply Hardware | |||||||||||
Talega Village Center | Los Angeles-Long Beach-Santa Ana | CA | 2017 | 2007 | — | 102 | 100.0% | 21.28 | Ralphs | |||||||||||
Tassajara Crossing | San Francisco-Oakland-Fremont | CA | 1999 | 1990 | — | 146 | 93.0% | 23.30 | Safeway | |||||||||||
The Hub Hillcrest Market (fka Uptown District) | San Diego-Carlsbad-San Marcos | CA | 2012 | 2015 | — | 149 | 98.0% | 38.52 | Ralphs, Trader Joe's | |||||||||||
The Marketplace Shopping Ctr | Sacramento-Arden Arcade-Roseville | CA | 2017 | 1990 | — | 111 | 95.2% | 24.47 | Safeway | |||||||||||
Tustin Legacy | Los Angeles-Long Beach-Santa Ana | CA | 2016 | 2017 | — | 112 | 97.2% | 30.93 | Stater Bros. | |||||||||||
Twin Oaks Shopping Center | Los Angeles-Long Beach-Santa Ana | CA | 40% | 2005 | 1978 | 9,721 | 98 | 95.6% | 17.65 | Ralphs | ||||||||||
Twin Peaks | San Diego-Carlsbad-San Marcos | CA | 1999 | 1988 | — | 208 | 99.4% | 20.25 | Target | |||||||||||
Valencia Crossroads | Los Angeles-Long Beach-Santa Ana | CA | 2002 | 2003 | — | 173 | 100.0% | 26.30 | Whole Foods, Kohl's | |||||||||||
Village at La Floresta | Los Angeles-Long Beach-Santa Ana | CA | 2014 | 2014 | — | 87 | 100.0% | 33.09 | Whole Foods | |||||||||||
Von's Circle Center | Los Angeles-Long Beach-Santa Ana | CA | 2017 | 1972 | 8,283 | 151 | 100.0% | 19.49 | Von's, Ross Dress for Less |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
West Park Plaza | San Jose-Sunnyvale-Santa Clara | CA | 1999 | 1996 | — | 88 | 97.8% | 18.39 | Safeway | |||||||||||
Westlake Village Plaza and Center | Oxnard-Thousand Oaks-Ventura | CA | 1999 | 2015 | — | 197 | 96.6% | 37.49 | Von's Food & Drug and Sprouts | |||||||||||
Willows Shopping Center | San Francisco-Oakland-Fremont | CA | 2017 | 2015 | — | 249 | 99.0% | 28.18 | -- | |||||||||||
Woodman Van Nuys | Los Angeles-Long Beach-Santa Ana | CA | 1999 | 1992 | — | 108 | 100.0% | 15.69 | El Super | |||||||||||
Woodside Central | San Francisco-Oakland-Fremont | CA | 1999 | 1993 | — | 81 | 96.8% | 24.25 | (Target) | |||||||||||
Ygnacio Plaza | San Francisco-Oakland-Fremont | CA | 40% | 2005 | 1968 | 26,767 | 110 | 98.5% | 36.89 | Sports Basement | ||||||||||
Applewood Shopping Center | Denver-Aurora | CO | 40% | 2005 | 2017 | — | 355 | 93.6% | 12.18 | King Soopers, Wal-Mart | ||||||||||
Arapahoe Village | Boulder | CO | 40% | 2005 | 1957/In Process | 13,689 | 159 | 96.7% | 18.30 | Safeway | ||||||||||
Belleview Square | Denver-Aurora | CO | 2004 | 2013 | — | 117 | 100.0% | 19.57 | King Soopers | |||||||||||
Boulevard Center | Denver-Aurora | CO | 1999 | 1986 | — | 79 | 89.7% | 28.73 | (Safeway) | |||||||||||
Buckley Square | Denver-Aurora | CO | 1999 | 1978 | — | 116 | 98.6% | 11.16 | King Soopers | |||||||||||
Centerplace of Greeley III Phase I | Greeley | CO | 2007 | 2007 | — | 119 | 100.0% | 11.99 | Hobby Lobby | |||||||||||
Cherrywood Square | Denver-Aurora | CO | 40% | 2005 | 1978 | 4,226 | 97 | 100.0% | 10.85 | King Soopers | ||||||||||
Crossroads Commons | Boulder | CO | 20% | 2001 | 1986 | 16,222 | 143 | 98.7% | 27.15 | Whole Foods | ||||||||||
Falcon Marketplace | Colorado Springs | CO | 2005 | 2005 | — | 22 | 93.8% | 22.48 | (Wal-Mart) | |||||||||||
Hilltop Village | Denver-Aurora | CO | 2002 | In Process | — | 100 | 97.4% | 10.55 | King Soopers | |||||||||||
Kent Place | Denver-Aurora | CO | 50% | 2011 | 2011 | 8,250 | 48 | 100.0% | 20.64 | King Soopers | ||||||||||
Littleton Square | Denver-Aurora | CO | 1999 | 2015 | — | 99 | 95.4% | 10.21 | King Soopers | |||||||||||
Lloyd King Center | Denver-Aurora | CO | 1998 | 1998 | — | 83 | 98.3% | 12.03 | King Soopers | |||||||||||
Marketplace at Briargate | Colorado Springs | CO | 2006 | 2006 | — | 29 | 100.0% | 31.36 | (King Soopers) | |||||||||||
Monument Jackson Creek | Colorado Springs | CO | 1998 | 1999 | — | 85 | 100.0% | 11.92 | King Soopers | |||||||||||
Ralston Square Shopping Center | Denver-Aurora | CO | 40% | 2005 | 1977 | 4,226 | 83 | 97.5% | 11.40 | King Soopers | ||||||||||
Shops at Quail Creek | Denver-Aurora | CO | 2008 | 2008 | — | 38 | 85.3% | 29.04 | (King Soopers) | |||||||||||
Stroh Ranch | Denver-Aurora | CO | 1998 | 1998 | — | 93 | 98.5% | 12.92 | King Soopers | |||||||||||
Woodmen Plaza | Colorado Springs | CO | 1998 | 1998 | — | 116 | 95.3% | 13.30 | King Soopers | |||||||||||
22 Crescent Road | Bridgeport-Stamford-Norwalk | CT | 2017 | - | — | 8 | 50.0% | 60.00 | -- | |||||||||||
91 Danbury Road | Bridgeport-Stamford-Norwalk | CT | 2017 | 1965 | — | 5 | 100.0% | 26.32 | -- | |||||||||||
Black Rock | Bridgeport-Stamford-Norwalk | CT | 80% | 2014 | 1996 | 20,000 | 98 | 97.8% | 31.37 | -- | ||||||||||
Brick Walk (6) | Bridgeport-Stamford-Norwalk | CT | 80% | 2014 | 2007 | 33,000 | 123 | 95.5% | 45.88 | -- | ||||||||||
Brookside Plaza | Hartford-West Hartford-East Hartford | CT | 2017 | 2006 | — | 217 | 95.1% | 14.87 | ShopRite | |||||||||||
Compo Acres Shopping Center | Bridgeport-Stamford-Norwalk | CT | 2017 | 2011 | — | 43 | 86.2% | 48.28 | Trader Joe's | |||||||||||
Copps Hill Plaza | Bridgeport-Stamford-Norwalk | CT | 2017 | 2002 | 14,221 | 185 | 100.0% | 14.17 | Stop & Shop, Kohl's | |||||||||||
Corbin's Corner | Hartford-West Hartford-East Hartford | CT | 40% | 2005 | 2015 | 38,734 | 186 | 100.0% | 27.84 | Trader Joe's, Toys "R" Us, Best Buy, The Tile Shop | ||||||||||
Danbury Green | Bridgeport-Stamford-Norwalk | CT | 2017 | 2006 | — | 124 | 100.0% | 23.53 | Trader Joe's | |||||||||||
Darinor Plaza (6) | Bridgeport-Stamford-Norwalk | CT | 2017 | 1978 | — | 153 | 100.0% | 18.80 | Kohl's | |||||||||||
Fairfield Center (6) | Bridgeport-Stamford-Norwalk | CT | 80% | 2014 | 2000 | — | 94 | 97.1% | 34.96 | -- |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
Post Road Plaza | Bridgeport-Stamford-Norwalk | CT | 2017 | 1978 | — | 20 | 100.0% | 52.35 | Trader Joe's | |||||||||||
Southbury Green | Bridgeport-Stamford-Norwalk | CT | 2017 | 2002 | — | 156 | 96.4% | 22.51 | ShopRite | |||||||||||
The Village Center | Bridgeport-Stamford-Norwalk | CT | 2017 | 2010 | 13,930 | 90 | 90.8% | 40.19 | The Fresh Market | |||||||||||
Walmart Norwalk | Bridgeport-Stamford-Norwalk | CT | 2017 | 2003 | — | 142 | 100.0% | 0.56 | Wal-Mart | |||||||||||
Shops at The Columbia | Washington-Arlington-Alexandria | DC | 25% | 2006 | 2006 | — | 23 | 85.8% | 40.91 | Trader Joe's | ||||||||||
Spring Valley Shopping Center | Washington-Arlington-Alexandria | DC | 40% | 2005 | 1930 | 12,275 | 17 | 100.0% | 101.56 | -- | ||||||||||
Pike Creek | Philadelphia-Camden-Wilmington | DE | 1998 | 2013 | — | 232 | 95.6% | 14.67 | Acme Markets, K-Mart | |||||||||||
Shoppes of Graylyn | Philadelphia-Camden-Wilmington | DE | 40% | 2005 | 1971 | — | 64 | 90.1% | 23.54 | -- | ||||||||||
Alafaya Commons | Orlando | FL | 2017 | 2015 | — | 131 | 91.3% | 14.86 | Academy Sports | |||||||||||
Alafaya Village | Orlando | FL | 2017 | 1986 | — | 38 | 90.3% | 21.62 | (Lucky's) | |||||||||||
Anastasia Plaza | Jacksonville | FL | 1993 | 1988 | — | 102 | 97.1% | 13.40 | Publix | |||||||||||
Atlantic Village | Jacksonville | FL | 2017 | 2014 | — | 105 | 97.0% | 16.03 | LA Fitness | |||||||||||
Aventura Shopping Center | Miami-Fort Lauderdale-Miami Beach | FL | 1994 | 2017 | — | 95 | 98.9% | 34.15 | Publix | |||||||||||
Aventura Square (6) | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1991 | 8,176 | 144 | 100.0% | 30.16 | Bed, Bath & Beyond | |||||||||||
Banco Popular Building | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1971 | — | 33 | 64.0% | 11.02 | -- | |||||||||||
Berkshire Commons | Naples-Marco Island | FL | 1994 | 1992 | — | 110 | 96.7% | 14.07 | Publix | |||||||||||
Bird 107 Plaza | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1990 | — | 40 | 97.5% | 19.91 | -- | |||||||||||
Bird Ludlum | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1998 | — | 192 | 97.1% | 22.86 | Winn-Dixie | |||||||||||
Bloomingdale Square | Tampa-St. Petersburg-Clearwater | FL | 1998 | 1987 | — | 268 | 61.8% | 13.65 | Publix, Bealls | |||||||||||
Bluffs Square Shoppes | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1986 | — | 124 | 93.8% | 14.07 | Publix | |||||||||||
Boca Village Square | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2014 | — | 92 | 100.0% | 21.87 | Publix Greenwise | |||||||||||
Boynton Lakes Plaza | Miami-Fort Lauderdale-Miami Beach | FL | 1997 | 2012 | — | 110 | 94.9% | 16.29 | Publix | |||||||||||
Boynton Plaza | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2015 | — | 105 | 97.2% | 21.40 | Publix | |||||||||||
Brooklyn Station on Riverside (fka Shoppes on Riverside) | Jacksonville | FL | 2013 | 2013 | — | 50 | 96.7% | 25.94 | The Fresh Market | |||||||||||
Caligo Crossing | Miami-Fort Lauderdale-Miami Beach | FL | 2007 | 2007 | — | 11 | 47.0% | 50.75 | (Kohl's) | |||||||||||
Carriage Gate | Tallahassee | FL | 1994 | 2013 | — | 72 | 89.1% | 22.40 | Trader Joe's | |||||||||||
Cashmere Corners | Port St. Lucie | FL | 2017 | 2016 | — | 86 | 85.9% | 13.31 | Wal-Mart | |||||||||||
Charlotte Square | Punta Gorda | FL | 2017 | 1980 | — | 91 | 73.7% | 10.26 | Wal-Mart | |||||||||||
Chasewood Plaza | Miami-Fort Lauderdale-Miami Beach | FL | 1993 | 2015 | — | 151 | 99.4% | 25.19 | Publix | |||||||||||
Concord Plaza Shopping Center | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1993 | 27,750 | 309 | 99.0% | 12.49 | Winn-Dixie, Home Depot | |||||||||||
Coral Reef Shopping Center | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1990 | — | 74 | 100.0% | 30.68 | Aldi | |||||||||||
Corkscrew Village | Cape Coral-Fort Myers | FL | 2007 | 1997 | — | 82 | 97.0% | 13.77 | Publix | |||||||||||
Country Walk Plaza | Miami-Fort Lauderdale-Miami Beach | FL | 30% | 2017 | 2008 | 16,000 | 101 | 93.6% | 19.56 | Publix | ||||||||||
Countryside Shops | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1991/In Process | — | 193 | 91.2% | 17.63 | Publix, Stein Mart | |||||||||||
Courtyard Shopping Center | Jacksonville | FL | 1993 | 1987 | — | 137 | 100.0% | 3.50 | (Publix), Target | |||||||||||
Crossroads Square | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1973 | — | 82 | 98.6% | 19.92 | (Lowe's) |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
Fleming Island | Jacksonville | FL | 1998 | 2000 | — | 132 | 100.0% | 15.53 | Publix, (Target) | |||||||||||
Fountain Square | Miami-Fort Lauderdale-Miami Beach | FL | 2013 | 2013 | — | 177 | 97.2% | 25.80 | Publix, (Target) | |||||||||||
Ft. Caroline | Jacksonville | FL | 2017 | 1995 | — | 77 | 100.0% | 7.40 | Winn-Dixie | |||||||||||
Garden Square | Miami-Fort Lauderdale-Miami Beach | FL | 1997 | 1991 | — | 90 | 98.8% | 17.54 | Publix | |||||||||||
Glengary Shoppes | North Port-Sarasota-Bradenton | FL | 2017 | 1995 | — | 93 | 100.0% | 21.06 | Best Buy | |||||||||||
Grande Oak | Cape Coral-Fort Myers | FL | 2000 | 2000 | — | 79 | 100.0% | 15.84 | Publix | |||||||||||
Greenwood Shopping Centre | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1994 | — | 133 | 94.8% | 14.48 | Publix | |||||||||||
Hammocks Town Center | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1993 | — | 184 | 99.6% | 16.51 | Publix, Metro-Dade Public Library, (Kendall Ice Arena) | |||||||||||
Hibernia Pavilion | Jacksonville | FL | 2006 | 2006 | — | 51 | 89.6% | 15.90 | Publix | |||||||||||
Homestead McDonald's | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2014 | — | 4 | 100.0% | 27.74 | -- | |||||||||||
John's Creek Center | Jacksonville | FL | 20% | 2003 | 2004 | 9,000 | 75 | 100.0% | 15.00 | Publix | ||||||||||
Julington Village | Jacksonville | FL | 20% | 1999 | 1999 | 10,000 | 82 | 96.6% | 15.50 | Publix | ||||||||||
Kirkman Shoppes | Orlando | FL | 2017 | 2015 | — | 114 | 96.7% | 22.87 | LA Fitness | |||||||||||
Lake Mary Center | Orlando | FL | 2017 | 2015 | — | 360 | 93.9% | 15.41 | Academy Sports, Hobby Lobby, LA Fitness | |||||||||||
Lantan Outparcels | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1999 | — | 17 | 100.0% | 18.01 | -- | |||||||||||
Magnolia Shoppes | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1998 | — | 114 | 100.0% | 17.28 | Regal Cinemas | |||||||||||
Mandarin Landing | Jacksonville | FL | 2017 | 1976 | — | 140 | 92.3% | 17.88 | Whole Foods | |||||||||||
Marketplace Shopping Center | Tampa-St. Petersburg-Clearwater | FL | 1995 | 2012 | — | 90 | 90.6% | 19.68 | LA Fitness | |||||||||||
Millhopper Shopping Center | Gainesville | FL | 1993 | 2017 | — | 83 | 100.0% | 17.17 | Publix | |||||||||||
Naples Walk Shopping Center | Naples-Marco Island | FL | 2007 | 1999 | — | 125 | 93.9% | 16.34 | Publix | |||||||||||
Newberry Square | Gainesville | FL | 1994 | 1986 | — | 181 | 90.9% | 7.67 | Publix, K-Mart | |||||||||||
Nocatee Town Center | Jacksonville | FL | 2007 | 2017 | — | 107 | 100.0% | 18.94 | Publix | |||||||||||
Northgate Square | Tampa-St. Petersburg-Clearwater | FL | 2007 | 1995 | — | 75 | 100.0% | 14.61 | Publix | |||||||||||
Oakleaf Commons | Jacksonville | FL | 2006 | 2006 | — | 74 | 96.2% | 15.70 | Publix | |||||||||||
Ocala Corners (6) | Tallahassee | FL | 2000 | 2000 | 4,389 | 87 | 98.6% | 14.46 | Publix | |||||||||||
Old Kings Commons | Palm Coast | FL | 2017 | 1988 | — | 85 | 100.0% | 10.38 | -- | |||||||||||
Old St Augustine Plaza | Jacksonville | FL | 1996 | 2017 | — | 256 | 100.0% | 9.87 | Publix, Burlington Coat Factory, Hobby Lobby | |||||||||||
Pablo Plaza | Jacksonville | FL | 2017 | 2017 | — | 153 | 85.0% | 13.77 | -- | |||||||||||
Pavillion | Naples-Marco Island | FL | 2017 | 2011 | — | 168 | 96.2% | 20.71 | LA Fitness | |||||||||||
Pebblebrook Plaza | Naples-Marco Island | FL | 50% | 2000 | 2000 | — | 77 | 100.0% | 14.99 | Publix | ||||||||||
Pine Island | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1999 | — | 255 | 98.3% | 14.29 | Publix, Burlington Coat Factory | |||||||||||
Pine Ridge Square | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2013 | — | 118 | 96.6% | 17.62 | The Fresh Market | |||||||||||
Pine Tree Plaza | Jacksonville | FL | 1997 | 1999 | — | 63 | 92.9% | 14.14 | Publix | |||||||||||
Pinecrest Place (6) (7) | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2017 | — | 70 | 74.6% | 36.01 | Whole Foods, (Target) | |||||||||||
Plaza Venezia | Orlando | FL | 20% | 2016 | 2000 | 36,500 | 203 | 96.3% | 25.95 | Publix | ||||||||||
Point Royale Shopping Center | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | In Process | — | 202 | 97.0% | 15.16 | Winn-Dixie, Burlington Coat Factory |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
Prosperity Centre | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1993 | — | 124 | 100.0% | 21.36 | Bed, Bath & Beyond | |||||||||||
Regency Square | Tampa-St. Petersburg-Clearwater | FL | 1993 | 2013 | — | 352 | 95.1% | 17.04 | AMC Theater, Michaels, (Best Buy), (Macdill) | |||||||||||
Ryanwood Square | Sebastian-Vero Beach | FL | 2017 | 1987 | — | 115 | 88.8% | 11.11 | -- | |||||||||||
Salerno Village | Port St. Lucie | FL | 2017 | 1987 | — | 5 | 100.0% | 16.53 | -- | |||||||||||
Sawgrass Promenade | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1998 | — | 107 | 93.2% | 12.49 | Publix | |||||||||||
Seminole Shoppes | Jacksonville | FL | 50% | 2009 | In Process | 9,152 | 87 | 90.5% | 22.29 | Publix | ||||||||||
Sheridan Plaza | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1991 | 55,872 | 506 | 98.7% | 18.23 | Publix, Kohl's, LA Fitmess | |||||||||||
Shoppes @ 104 | Miami-Fort Lauderdale-Miami Beach | FL | 1998 | 1990 | — | 108 | 100.0% | 17.58 | Winn-Dixie | |||||||||||
Shoppes at Bartram Park | Jacksonville | FL | 50% | 2005 | 2017 | — | 130 | 98.8% | 19.65 | Publix, (Kohl's) | ||||||||||
Shoppes at Largo Mar | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1995 | — | 83 | 98.7% | 15.35 | Publix | |||||||||||
Shoppes at Sunlake Centre | Tampa-St. Petersburg-Clearwater | FL | 2017 | 2008 | — | 98 | 98.6% | 20.56 | Publix | |||||||||||
Shoppes of Jonathan's Landing | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1997 | — | 27 | 100.0% | 24.19 | (Publix) | |||||||||||
Shoppes of Oakbrook | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2003 | 5,339 | 200 | 99.4% | 16.53 | Publix,Stein Mart | |||||||||||
Shoppes of Silver Lakes | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1997 | — | 127 | 96.6% | 18.54 | Publix | |||||||||||
Shoppes of Sunset | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2009 | — | 22 | 74.4% | 25.09 | -- | |||||||||||
Shoppes of Sunset II | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2009 | — | 28 | 65.5% | 22.71 | -- | |||||||||||
Shops at John's Creek | Jacksonville | FL | 2003 | 2004 | — | 15 | 100.0% | 21.17 | -- | |||||||||||
Shops at Skylake | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2006 | — | 287 | 92.2% | 23.04 | Publix, LA Fitness | |||||||||||
South Beach Regional | Jacksonville | FL | 2017 | 1990 | — | 308 | 98.2% | 14.72 | Trader Joe's, Home Depot, Stein Mart | |||||||||||
South Point | Sebastian-Vero Beach | FL | 2017 | 2003 | — | 65 | 95.7% | 16.46 | Publix | |||||||||||
Starke (6) | Other | FL | 2000 | 2000 | — | 13 | 100.0% | 25.56 | -- | |||||||||||
Summerlin Square | Tampa-St. Petersburg-Clearwater | FL | 2017 | 1998 | — | 11 | 50.2% | 21.73 | -- | |||||||||||
Suncoast Crossing (6) | Tampa-St. Petersburg-Clearwater | FL | 2007 | 2007 | — | 118 | 94.4% | 6.42 | Kohl's, (Target) | |||||||||||
Tamarac Town Square | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1987 | — | 125 | 75.8% | 12.75 | Publix | |||||||||||
The Grove | Orlando | FL | 30% | 2017 | 2004 | 22,500 | 152 | 100.0% | 20.58 | Publix, LA Fitness | ||||||||||
The Plaza at St. Lucie West | Port St. Lucie | FL | 2017 | 2006 | — | 27 | 100.0% | 22.37 | -- | |||||||||||
Town and Country | Orlando | FL | 2017 | 1993 | — | 75 | 100.0% | 9.49 | Ross Dress for Less | |||||||||||
Town Square | Tampa-St. Petersburg-Clearwater | FL | 1997 | 1999 | — | 44 | 100.0% | 30.36 | -- | |||||||||||
Treasure Coast Plaza | Sebastian-Vero Beach | FL | 2017 | 1983 | 3,170 | 134 | 94.7% | 14.88 | Publix | |||||||||||
Unigold Shopping Center | Orlando | FL | 2017 | 1987 | — | 114 | 70.7% | 15.12 | Lucky's | |||||||||||
University Commons (6) | Miami-Fort Lauderdale-Miami Beach | FL | 2015 | 2001 | 36,994 | 180 | 100.0% | 31.36 | Whole Foods, Nordstrom Rack | |||||||||||
Veranda Shoppes | Miami-Fort Lauderdale-Miami Beach | FL | 30% | 2017 | 2007 | 9,000 | 45 | 100.0% | 27.82 | Publix | ||||||||||
Village Center | Tampa-St. Petersburg-Clearwater | FL | 1995 | 2014 | — | 187 | 94.4% | 19.85 | Publix | |||||||||||
Waterstone Plaza | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2005 | — | 61 | 100.0% | 16.19 | Publix | |||||||||||
Welleby Plaza | Miami-Fort Lauderdale-Miami Beach | FL | 1996 | 1982 | — | 110 | 97.5% | 13.45 | Publix | |||||||||||
Wellington Town Square | Miami-Fort Lauderdale-Miami Beach | FL | 1996 | In Process | — | 104 | 100.0% | 22.82 | Publix |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
West Bird Plaza | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2000 | — | 100 | 100.0% | 17.32 | Publix | |||||||||||
West Lake Shopping Center | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 2000 | — | 101 | 94.8% | 18.37 | Winn-Dixie | |||||||||||
Westchase | Tampa-St. Petersburg-Clearwater | FL | 2007 | 1998 | 6,286 | 79 | 100.0% | 16.37 | Publix | |||||||||||
Westport Plaza | Miami-Fort Lauderdale, Miami Beach | FL | 2017 | 2002 | 2,897 | 47 | 100.0% | 20.08 | Publix | |||||||||||
Willa Springs | Orlando | FL | 20% | 2000 | 2000 | 16,700 | 90 | 100.0% | 20.38 | Publix | ||||||||||
Young Circle Shopping Center | Miami-Fort Lauderdale-Miami Beach | FL | 2017 | 1962 | — | 65 | 95.5% | 15.58 | Publix | |||||||||||
Ashford Place | Atlanta-Sandy Springs-Marietta | GA | 1997 | 1993 | — | 53 | 100.0% | 21.26 | -- | |||||||||||
Briarcliff La Vista | Atlanta-Sandy Springs-Marietta | GA | 1997 | 1962 | — | 43 | 100.0% | 20.31 | -- | |||||||||||
Briarcliff Village (6) | Atlanta-Sandy Springs-Marietta | GA | 1997 | 1990 | — | 190 | 98.4% | 16.15 | Publix | |||||||||||
Bridgemill Market | Atlanta-Sandy Springs-Marietta | GA | 2017 | 2000 | 5,596 | 89 | 93.0% | 16.50 | Publix | |||||||||||
Brighten Park (fka Loehmanns Plaza Georgia) | Atlanta-Sandy Springs-Marietta | GA | 1997 | 2016 | — | 137 | 97.1% | 25.59 | The Fresh Market | |||||||||||
Buckhead Court | Atlanta-Sandy Springs-Marietta | GA | 1997 | 1984 | — | 49 | 87.3% | 25.44 | -- | |||||||||||
Buckhead Station | Atlanta-Sandy Springs-Marietta | GA | 2017 | 1996 | — | 234 | 100.0% | 23.99 | Nordstrom Rack, TJ Maxx, Bed, Bath & Beyond | |||||||||||
Cambridge Square | Atlanta-Sandy Springs-Marietta | GA | 1996 | 1979 | — | 71 | 100.0% | 15.29 | Kroger | |||||||||||
Chastain Square | Atlanta-Sandy Springs-Marietta | GA | 2017 | 2001 | — | 92 | 100.0% | 21.39 | Publix | |||||||||||
Cornerstone Square | Atlanta-Sandy Springs-Marietta | GA | 1997 | 1990 | — | 80 | 100.0% | 17.06 | Aldi | |||||||||||
Sope Creek Crossing (fka Delk Spectrum) | Atlanta-Sandy Springs-Marietta | GA | 1998 | 2016 | — | 99 | 91.9% | 15.87 | Publix | |||||||||||
Dunwoody Hall | Atlanta-Sandy Springs-Marietta | GA | 20% | 1997 | 1986 | 13,800 | 86 | 97.5% | 20.46 | Publix | ||||||||||
Dunwoody Village | Atlanta-Sandy Springs-Marietta | GA | 1997 | 1975 | — | 121 | 95.2% | 18.93 | The Fresh Market | |||||||||||
Howell Mill Village (6) | Atlanta-Sandy Springs-Marietta | GA | 2004 | 1984 | — | 92 | 95.2% | 22.60 | Publix | |||||||||||
Paces Ferry Plaza (6) | Atlanta-Sandy Springs-Marietta | GA | 1997 | In Process | — | 82 | 96.6% | 32.94 | 365 by Whole Foods | |||||||||||
Piedmont Peachtree Crossing | Atlanta-Sandy Springs-Marietta | GA | 2017 | 1998 | — | 152 | 84.3% | 21.26 | Kroger | |||||||||||
Powers Ferry Square | Atlanta-Sandy Springs-Marietta | GA | 1997 | 2013 | — | 101 | 100.0% | 31.26 | -- | |||||||||||
Powers Ferry Village | Atlanta-Sandy Springs-Marietta | GA | 1997 | 1994 | — | 79 | 100.0% | 14.17 | Publix | |||||||||||
Russell Ridge | Atlanta-Sandy Springs-Marietta | GA | 1994 | 1995 | — | 101 | 98.6% | 13.41 | Kroger | |||||||||||
Sandy Springs | Atlanta-Sandy Springs-Marietta | GA | 2012 | 2006 | — | 116 | 89.1% | 22.20 | Trader Joe's | |||||||||||
The Shops at Hampton Oaks | Atlanta-Sandy Springs-Marietta | GA | 2017 | 2009 | — | 21 | 53.4% | 11.28 | -- | |||||||||||
Williamsburg at Dunwoody | Atlanta-Sandy Springs-Marietta | GA | 2017 | 1983 | — | 45 | 79.1% | 24.83 | -- | |||||||||||
Civic Center Plaza | Chicago-Naperville-Joliet | IL | 40% | 2005 | 1989 | 22,000 | 265 | 97.7% | 11.21 | Super H Mart, Home Depot | ||||||||||
Clybourn Commons | Chicago-Naperville-Joliet | IL | 2014 | 1999 | — | 32 | 89.9% | 37.07 | -- | |||||||||||
Glen Oak Plaza | Chicago-Naperville-Joliet | IL | 2010 | 1967 | — | 63 | 92.8% | 23.73 | Trader Joe's | |||||||||||
Hinsdale | Chicago-Naperville-Joliet | IL | 1998 | 2015 | — | 179 | 94.4% | 15.45 | Whole Foods | |||||||||||
Mellody Farm (7) | Chicago-Naperville-Joliet | IL | 2017 | 2017 | — | 252 | 62.6% | 23.25 | Whole Foods | |||||||||||
Riverside Sq & River's Edge | Chicago-Naperville-Joliet | IL | 40% | 2005 | 1986 | 14,691 | 169 | 92.9% | 16.14 | Mariano's Fresh Market |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
Roscoe Square | Chicago-Naperville-Joliet | IL | 40% | 2005 | 2012 | 11,090 | 140 | 100.0% | 20.92 | Mariano's Fresh Market | ||||||||||
Stonebrook Plaza Shopping Center | Chicago-Naperville-Joliet | IL | 40% | 2005 | 1984 | 7,845 | 96 | 87.7% | 12.17 | Jewel-Osco | ||||||||||
Westchester Commons (fka Westbrook Commons) | Chicago-Naperville-Joliet | IL | 2001 | 2014 | — | 139 | 94.7% | 17.87 | Mariano's Fresh Market | |||||||||||
Willow Festival (6) | Chicago-Naperville-Joliet | IL | 2010 | 2007 | 39,505 | 404 | 98.5% | 17.75 | Whole Foods, Lowe's | |||||||||||
Shops on Main | Chicago-Naperville-Joliet | IN | 93% | 2013 | 2017 | — | 254 | 97.7% | 15.60 | Whole Foods | ||||||||||
Willow Lake Shopping Center | Indianapolis | IN | 40% | 2005 | 1987 | — | 86 | 100.0% | 17.45 | (Kroger) | ||||||||||
Willow Lake West Shopping Center | Indianapolis | IN | 40% | 2005 | 2001 | 10,000 | 53 | 97.6% | 25.40 | Trader Joe's | ||||||||||
Ambassador Row | Lafayette | LA | 2017 | 1991 | — | 195 | 93.5% | 12.03 | -- | |||||||||||
Ambassador Row Courtyards | Lafayette | LA | 2017 | 2005 | — | 150 | 84.0% | 9.19 | -- | |||||||||||
Bluebonnet Village | Baton Rouge | LA | 2017 | 1983 | — | 102 | 95.6% | 13.47 | Rouses Market | |||||||||||
Elmwood Oaks Shopping Center | New Orleans-Metarie | LA | 2017 | 1989 | — | 136 | 100.0% | 10.21 | Academy Sports | |||||||||||
Siegen Village | Baton Rouge | LA | 2017 | 1988 | — | 170 | 98.4% | 11.05 | -- | |||||||||||
Fellsway Plaza (6) | Boston-Cambridge-Quincy | MA | 75% | 2013 | 2016 | 37,500 | 155 | 100.0% | 23.73 | Stop & Shop | ||||||||||
Northborough Crossing | Boston-Cambridge-Quincy | MA | 30% | 2017 | 2011 | 63,519 | 646 | 95.2% | 14.06 | Wegmans, BJ's Wholesale Club, Kohl's, Toys 'R Us, Dick's Sporting Goods | ||||||||||
Old Connecticut Path | Boston-Cambridge-Quincy | MA | 30% | 2017 | 1994 | 7,841 | 80 | 100.0% | 21.30 | Stop & Shop | ||||||||||
Shaw's at Plymouth | Boston-Cambridge-Quincy | MA | 2017 | 1993 | — | 60 | 100.0% | 17.58 | Shaw's | |||||||||||
Shops at Saugus | Boston-Cambridge-Quincy | MA | 2006 | 2006 | — | 87 | 96.0% | 28.71 | Trader Joe's | |||||||||||
Star's at Cambridge | Boston-Cambridge-Quincy | MA | 2017 | 1997 | — | 66 | 100.0% | 37.44 | Star Market | |||||||||||
Star's at Quincy | Boston-Cambridge-Quincy | MA | 2017 | 1995 | — | 101 | 100.0% | 21.48 | Star Market | |||||||||||
Star's at West Roxbury | Boston-Cambridge-Quincy | MA | 2017 | 2006 | — | 76 | 100.0% | 24.69 | Star Market | |||||||||||
The Collection at Harvard Square | Boston-Cambridge-Quincy | MA | 2017 | 1912 | — | 41 | 89.0% | 58.16 | -- | |||||||||||
Twin City Plaza | Boston-Cambridge-Quincy | MA | 2006 | 2004 | — | 285 | 100.0% | 18.54 | Shaw's, Marshall's | |||||||||||
Whole Foods at Swampscott | Boston-Cambridge-Quincy | MA | 2017 | 2005 | — | 36 | 100.0% | 24.95 | Whole Foods | |||||||||||
Burnt Mills (6) | Washington-Arlington-Alexandria | MD | 20% | 2013 | 2004 | 7,000 | 31 | 100.0% | 38.69 | Trader Joe's | ||||||||||
Cloppers Mill Village | Washington-Arlington-Alexandria | MD | 40% | 2005 | 1995 | — | 137 | 99.0% | 17.98 | Shoppers Food Warehouse | ||||||||||
Festival at Woodholme | Baltimore-Towson | MD | 40% | 2005 | 1986 | 20,412 | 81 | 95.9% | 38.85 | Trader Joe's | ||||||||||
Firstfield Shopping Center | Washington-Arlington-Alexandria | MD | 40% | 2005 | 2014 | — | 22 | 100.0% | 39.22 | -- | ||||||||||
King Farm Village Center | Washington-Arlington-Alexandria | MD | 25% | 2004 | 2015 | — | 118 | 91.5% | 25.68 | Safeway | ||||||||||
Parkville Shopping Center | Baltimore-Towson | MD | 40% | 2005 | 2013 | 11,324 | 165 | 92.8% | 16.41 | Giant Food | ||||||||||
Southside Marketplace | Baltimore-Towson | MD | 40% | 2005 | 2011 | 14,076 | 125 | 96.7% | 20.48 | Shoppers Food Warehouse | ||||||||||
Takoma Park | Washington-Arlington-Alexandria | MD | 40% | 2005 | 1960 | — | 104 | 99.2% | 13.28 | Shoppers Food Warehouse | ||||||||||
Valley Centre | Baltimore-Towson | MD | 40% | 2005 | 1987 | 18,375 | 220 | 94.3% | 16.10 | Aldi, TJ Maxx | ||||||||||
Village at Lee Airpark (6) | Baltimore-Towson | MD | 2005 | 2014 | — | 117 | 97.9% | 27.90 | Giant Food, (Sunrise) | |||||||||||
Watkins Park Plaza | Washington-Arlington-Alexandria | MD | 40% | 2005 | 1985 | — | 111 | 96.3% | 25.98 | LA Fitness | ||||||||||
Wesstwood - Manor Care | Washington-Arlington-Alexandria | MD | 2017 | 1976 | — | 41 | —% | — | -- | |||||||||||
Westwood Shopping Center | Washington-Arlington-Alexandria | MD | 2017 | 2001 | — | 213 | 97.1% | 32.27 | Giant Food |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
Woodmoor Shopping Center | Washington-Arlington-Alexandria | MD | 40% | 2005 | 1954 | 6,195 | 69 | 97.5% | 30.67 | -- | ||||||||||
Fenton Marketplace | Flint | MI | 1999 | 1999 | — | 97 | 98.6% | 8.12 | Family Farm & Home | |||||||||||
Apple Valley Square | Minneapolis-St. Paul-Bloomington | MN | 25% | 2006 | 1998 | — | 185 | 99.0% | 12.68 | Rainbow Foods, Jo-Ann Fabrics, (Burlington Coat Factory) | ||||||||||
Calhoun Commons | Minneapolis-St. Paul-Bloomington | MN | 25% | 2011 | 1999 | 1,503 | 66 | 100.0% | 24.44 | Whole Foods | ||||||||||
Colonial Square | Minneapolis-St. Paul-Bloomington | MN | 40% | 2005 | 2014 | 9,463 | 93 | 98.6% | 23.05 | Lund's | ||||||||||
Rockford Road Plaza | Minneapolis-St. Paul-Bloomington | MN | 40% | 2005 | 1991 | 20,000 | 204 | 100.0% | 12.71 | Kohl's | ||||||||||
Rockridge Center | Minneapolis-St. Paul-Bloomington | MN | 20% | 2011 | 2006 | 14,500 | 125 | 93.5% | 12.95 | Cub Foods | ||||||||||
Brentwood Plaza | St. Louis | MO | 2007 | 2002 | — | 60 | 100.0% | 10.57 | Schnucks | |||||||||||
Bridgeton | St. Louis | MO | 2007 | 2005 | — | 71 | 100.0% | 12.09 | Schnucks, (Home Depot) | |||||||||||
Dardenne Crossing | St. Louis | MO | 2007 | 1996 | — | 67 | 98.1% | 10.66 | Schnucks | |||||||||||
Kirkwood Commons | St. Louis | MO | 2007 | 2000 | 9,383 | 210 | 100.0% | 10.13 | Wal-Mart, (Target), (Lowe's) | |||||||||||
Cameron Village | Raleigh-Cary | NC | 30% | 2004 | In Process | 60,000 | 558 | 92.7% | 22.42 | Harris Teeter, The Fresh Market | ||||||||||
Carmel Commons | Charlotte-Gastonia-Concord | NC | 1997 | 2012 | — | 133 | 100.0% | 20.48 | The Fresh Market | |||||||||||
Cochran Commons | Charlotte-Gastonia-Concord | NC | 20% | 2007 | 2003 | 4,979 | 66 | 95.6% | 15.97 | Harris Teeter | ||||||||||
Colonnade Center | Raleigh-Cary | NC | 2009 | 2009 | — | 58 | 100.0% | 27.32 | Whole Foods | |||||||||||
Glenwood Village | Raleigh-Cary | NC | 1997 | 1983 | — | 43 | 100.0% | 16.20 | Harris Teeter | |||||||||||
Harris Crossing | Raleigh-Cary | NC | 2007 | 2007 | — | 65 | 92.5% | 8.18 | Harris Teeter | |||||||||||
Holly Park | Raleigh-Cary | NC | 99% | 2013 | 1969 | — | 160 | 91.5% | 15.50 | Trader Joe's | ||||||||||
Lake Pine Plaza | Raleigh-Cary | NC | 1998 | 1997 | — | 88 | 100.0% | 12.60 | Kroger | |||||||||||
Midtown East (7) | Raleigh-Cary | NC | 50% | 2017 | In Process | 1,890 | 174 | 72.0% | 15.54 | Wegmans | ||||||||||
Phillips Place | Charlotte-Gastonia-Concord | NC | 50% | 2012 | 2005 | 40,000 | 133 | 93.5% | 33.35 | Dean & Deluca | ||||||||||
Providence Commons | Charlotte-Gastonia-Concord | NC | 25% | 2010 | 1994 | — | 74 | 100.0% | 18.37 | Harris Teeter | ||||||||||
Shops at Erwin Mill (fka Erwin Square) | Durham-Chapel Hill | NC | 55% | 2012 | 2012 | 10,000 | 87 | 100.0% | 17.61 | Harris Teeter | ||||||||||
Shoppes of Kildaire | Raleigh-Cary | NC | 40% | 2005 | 1986 | 20,000 | 145 | 100.0% | 18.42 | Trader Joe's | ||||||||||
Southpoint Crossing | Durham-Chapel Hill | NC | 1998 | 1998 | — | 103 | 100.0% | 16.06 | Kroger | |||||||||||
Sutton Square | Raleigh-Cary | NC | 20% | 2006 | 1985 | — | 101 | 96.2% | 17.69 | The Fresh Market | ||||||||||
Village Plaza | Durham-Chapel Hill | NC | 20% | 2012 | 1975 | 8,000 | 75 | 90.4% | 17.74 | Whole Foods | ||||||||||
Willow Oaks | Charlotte-Gastonia-Concord | NC | 2014 | 2014 | — | 69 | 94.9% | 16.96 | Publix | |||||||||||
Woodcroft Shopping Center | Durham-Chapel Hill | NC | 1996 | 1984 | — | 90 | 94.6% | 12.83 | Food Lion | |||||||||||
Chimney Rock (6) (7) | New York-Northern New Jersey-Long Island | NJ | 2016 | 2016 | — | 218 | 86.7% | 34.42 | Whole Foods, Nordstrom Rack | |||||||||||
Haddon Commons | Philadelphia-Camden-Wilmington | NJ | 40% | 2005 | 1985 | — | 54 | 100.0% | 13.73 | Acme Markets | ||||||||||
Plaza Square | New York-Northern New Jersey-Long Island | NJ | 40% | 2005 | 1990 | 13,138 | 104 | 100.0% | 22.86 | Shop Rite | ||||||||||
Riverfront Plaza | New York-Northern New Jersey-Long Island | NJ | 30% | 2017 | 1997 | 24,000 | 129 | 95.9% | 25.32 | ShopRite | ||||||||||
101 7th Avenue | New York-Northern New Jersey-Long Island | NY | 2017 | 1930 | — | 57 | 100.0% | 79.13 | Barney's New York |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
1175 Third Avenue | New York-Northern New Jersey-Long Island | NY | 2017 | 1995 | — | 25 | 100.0% | 106.86 | The Food Emporium | |||||||||||
1225-1239 Second Ave | New York-Northern New Jersey-Long Island | NY | 2017 | 1987 | — | 18 | 100.0% | 114.72 | -- | |||||||||||
90 - 30 Metropolitan Avenue | New York-Northern New Jersey-Long Island | NY | 2017 | 2007 | — | 60 | 100.0% | 31.41 | Trader Joe's | |||||||||||
Broadway Plaza (6) | New York-Northern New Jersey-Long Island | NY | 2017 | 2014 | — | 147 | 97.2% | 38.70 | Aldi | |||||||||||
Clocktower Plaza Shopping Ctr (6) | New York-Northern New Jersey-Long Island | NY | 2017 | 1995 | — | 79 | 93.6% | 48.23 | Stop & Shop | |||||||||||
Gallery At Westbury Plaza | New York-Northern New Jersey-Long Island | NY | 2017 | 2013 | — | 312 | 99.5% | 47.00 | Trader Joe's, Nordstrom Rack | |||||||||||
The Point at Garden City Park (fka Garden City Park) (6) | New York-Northern New Jersey-Long Island | NY | 2016 | In Process | — | 105 | 98.8% | 21.21 | King Kullen | |||||||||||
Lake Grove Commons | New York-Northern New Jersey-Long Island | NY | 40% | 2012 | 2008 | 30,580 | 141 | 100.0% | 32.78 | Whole Foods, LA Fitness | ||||||||||
Westbury Plaza | New York-Northern New Jersey-Long Island | NY | 2017 | 2004 | 88,000 | 394 | 100.0% | 24.33 | Wal-Mart, Costco, Marshalls, Total Wine and More | |||||||||||
Cherry Grove | Cincinnati-Middletown | OH | 1998 | 2012 | — | 196 | 100.0% | 12.20 | Kroger | |||||||||||
East Pointe | Columbus | OH | 1998 | 2014 | — | 107 | 100.0% | 10.37 | Kroger | |||||||||||
Hyde Park | Cincinnati-Middletown | OH | 1997 | 1995 | — | 397 | 99.4% | 15.96 | Kroger, Remke Markets | |||||||||||
Kroger New Albany Center | Columbus | OH | 50% | 1999 | 1999 | — | 93 | 100.0% | 12.56 | Kroger | ||||||||||
Maxtown Road (Northgate) | Columbus | OH | 1998 | 2017 | — | 105 | 100.0% | 9.82 | Kroger, (Home Depot) | |||||||||||
Red Bank Village | Cincinnati-Middletown | OH | 2006 | In Process | — | 176 | 98.2% | 7.20 | Wal-Mart | |||||||||||
Regency Commons | Cincinnati-Middletown | OH | 2004 | 2004 | — | 34 | 100.0% | 24.39 | -- | |||||||||||
Westchester Plaza | Cincinnati-Middletown | OH | 1998 | 1988 | — | 88 | 100.0% | 9.91 | Kroger | |||||||||||
Corvallis Market Center | Corvallis | OR | 2006 | 2006 | — | 85 | 100.0% | 20.15 | Trader Joe's | |||||||||||
Greenway Town Center | Portland-Vancouver-Beaverton | OR | 40% | 2005 | 2014 | 11,586 | 93 | 98.4% | 14.70 | Whole Foods | ||||||||||
Murrayhill Marketplace | Portland-Vancouver-Beaverton | OR | 1999 | 2016 | — | 150 | 84.8% | 18.25 | Safeway | |||||||||||
Northgate Marketplace | Medford | OR | 2011 | 2011 | — | 81 | 100.0% | 22.84 | Trader Joe's | |||||||||||
Northgate Marketplace Ph II (7) | Medford | OR | 2015 | 2015 | — | 177 | 91.9% | 14.96 | Dick's Sporting Goods | |||||||||||
Sherwood Crossroads | Portland-Vancouver-Beaverton | OR | 1999 | 1999 | — | 88 | 98.4% | 11.16 | Safeway | |||||||||||
Tanasbourne Market (6) | Portland-Vancouver-Beaverton | OR | 2006 | 2006 | — | 71 | 100.0% | 27.56 | Whole Foods | |||||||||||
Walker Center | Portland-Vancouver-Beaverton | OR | 1999 | 1987 | — | 90 | 100.0% | 20.78 | Bed Bath and Beyond | |||||||||||
Allen Street Shopping Center | Allentown-Bethlehem-Easton | PA | 40% | 2005 | 1958 | — | 46 | 100.0% | 14.67 | Ahart's Market | ||||||||||
City Avenue Shopping Center | Philadelphia-Camden-Wilmington | PA | 40% | 2005 | 1960 | — | 162 | 93.9% | 20.42 | Ross Dress for Less | ||||||||||
Gateway Shopping Center | Philadelphia-Camden-Wilmington | PA | 2004 | 2016 | — | 221 | 91.8% | 30.17 | Trader Joe's | |||||||||||
Hershey (6) | Harrisburg-Carlisle | PA | 2000 | 2000 | — | 6 | 100.0% | 28.00 | -- | |||||||||||
Lower Nazareth Commons | Allentown-Bethlehem-Easton | PA | 2007 | 2012 | — | 90 | 96.0% | 26.06 | (Wegmans), (Target) | |||||||||||
Mercer Square Shopping Center | Philadelphia-Camden-Wilmington | PA | 40% | 2005 | 1988 | 10,657 | 91 | 100.0% | 24.04 | Weis Markets | ||||||||||
Newtown Square Shopping Center | Philadelphia-Camden-Wilmington | PA | 40% | 2005 | 1970 | 10,474 | 143 | 94.5% | 17.88 | Acme Markets |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
Stefko Boulevard Shopping Center (6) | Allentown-Bethlehem-Easton | PA | 40% | 2005 | 1976 | — | 134 | 94.0% | 7.94 | Valley Farm Market | ||||||||||
Warwick Square Shopping Center | Philadelphia-Camden-Wilmington | PA | 40% | 2005 | 1999 | 9,371 | 90 | 97.1% | 21.06 | Giant Food | ||||||||||
Indigo Square (7) | Charleston-North Charleston | SC | 2017 | In Process | — | 51 | 71.2% | 27.41 | -- | |||||||||||
Merchants Village | Charleston-North Charleston | SC | 40% | 1997 | 1997 | 9,000 | 80 | 100.0% | 16.26 | Publix | ||||||||||
Harpeth Village Fieldstone | Nashville-Davidson--Murfreesboro | TN | 1997 | 1998 | — | 70 | 100.0% | 15.39 | Publix | |||||||||||
Northlake Village | Nashville-Davidson--Murfreesboro | TN | 2000 | 2013 | — | 138 | 94.5% | 13.54 | Kroger | |||||||||||
Peartree Village | Nashville-Davidson--Murfreesboro | TN | 1997 | 1997 | — | 110 | 100.0% | 19.60 | Harris Teeter | |||||||||||
Alden Bridge | Houston-Baytown-Sugar Land | TX | 20% | 2002 | 1998 | 26,000 | 139 | 100.0% | 20.02 | Kroger | ||||||||||
Bethany Park Place | Dallas-Fort Worth-Arlington | TX | 20% | 1998 | 1998 | 10,200 | 99 | 100.0% | 11.73 | Kroger | ||||||||||
CityLine Market | Dallas-Fort Worth-Arlington | TX | 2014 | 2014 | — | 81 | 100.0% | 26.94 | Whole Foods | |||||||||||
CityLine Market Phase II | Dallas-Fort Worth-Arlington | TX | 2014 | 2015 | — | 22 | 100.0% | 26.26 | -- | |||||||||||
Cochran's Crossing | Houston-Baytown-Sugar Land | TX | 2002 | 1994 | — | 138 | 94.1% | 17.73 | Kroger | |||||||||||
Hancock | Austin-Round Rock | TX | 1999 | 1998 | — | 410 | 98.8% | 15.54 | H.E.B., Sears | |||||||||||
Hickory Creek Plaza | Dallas-Fort Worth-Arlington | TX | 2006 | 2006 | — | 28 | 100.0% | 28.66 | (Kroger) | |||||||||||
Hillcrest Village | Dallas-Fort Worth-Arlington | TX | 1999 | 1991 | — | 15 | 100.0% | 46.12 | -- | |||||||||||
Indian Springs Center | Houston-Baytown-Sugar Land | TX | 2002 | 2003 | — | 137 | 100.0% | 24.05 | H.E.B. | |||||||||||
Keller Town Center | Dallas-Fort Worth-Arlington | TX | 1999 | 2014 | — | 120 | 96.9% | 15.54 | Tom Thumb | |||||||||||
Lebanon/Legacy Center | Dallas-Fort Worth-Arlington | TX | 2000 | 2002 | — | 56 | 93.7% | 24.61 | (Wal-Mart) | |||||||||||
Market at Preston Forest | Dallas-Fort Worth-Arlington | TX | 1999 | 1990 | — | 96 | 100.0% | 20.68 | Tom Thumb | |||||||||||
Market at Round Rock | Austin-Round Rock | TX | 1999 | 1987 | — | 123 | 99.5% | 18.19 | Sprout's Markets | |||||||||||
Market at Springwoods Village (7) | Houston-Baytown-Sugar Land | TX | 53% | 2016 | 2016 | 8,569 | 167 | 89.4% | 13.91 | Kroger | ||||||||||
Mockingbird Common | Dallas-Fort Worth-Arlington | TX | 1999 | 1987 | — | 120 | 100.0% | 17.56 | Tom Thumb | |||||||||||
North Hills | Austin-Round Rock | TX | 1999 | 1995 | — | 144 | 100.0% | 23.02 | H.E.B. | |||||||||||
Panther Creek | Houston-Baytown-Sugar Land | TX | 2002 | 1994 | — | 166 | 100.0% | 22.74 | Randall's Food | |||||||||||
Prestonbrook | Dallas-Fort Worth-Arlington | TX | 1998 | 1998 | — | 92 | 100.0% | 14.18 | Kroger | |||||||||||
Preston Oaks (6) | Dallas-Fort Worth-Arlington | TX | 2013 | 1991 | — | 104 | 99.5% | 31.45 | H.E.B. Central Market | |||||||||||
Shiloh Springs | Dallas-Fort Worth-Arlington | TX | 20% | 1998 | 1998 | — | 110 | 86.0% | 13.84 | Kroger | ||||||||||
Shops at Mira Vista | Austin-Round Rock | TX | 2014 | 2002 | 234 | 68 | 100.0% | 22.07 | Trader Joe's | |||||||||||
Southpark at Cinco Ranch | Houston-Baytown-Sugar Land | TX | 2012 | 2017 | — | 265 | 100.0% | 13.46 | Kroger, Academy Sports | |||||||||||
Sterling Ridge | Houston-Baytown-Sugar Land | TX | 2002 | 2000 | — | 129 | 98.5% | 20.52 | Kroger | |||||||||||
Sweetwater Plaza | Houston-Baytown-Sugar Land | TX | 20% | 2001 | 2000 | 10,701 | 134 | 98.9% | 17.36 | Kroger | ||||||||||
Tech Ridge Center | Austin-Round Rock | TX | 2011 | 2001 | 6,769 | 185 | 96.0% | 23.45 | H.E.B. | |||||||||||
The Village at Riverstone (7) | Houston-Baytown-Sugar Land | TX | 2016 | 2016 | — | 165 | 83.1% | 13.04 | Kroger | |||||||||||
Weslayan Plaza East | Houston-Baytown-Sugar Land | TX | 40% | 2005 | 1969 | — | 169 | 100.0% | 20.45 | Berings | ||||||||||
Weslayan Plaza West | Houston-Baytown-Sugar Land | TX | 40% | 2005 | 1969 | 37,096 | 186 | 97.5% | 19.69 | Randall's Food | ||||||||||
Westwood Village | Houston-Baytown-Sugar Land | TX | 2006 | 2006 | — | 187 | 98.3% | 19.33 | (Target) |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
Woodway Collection | Houston-Baytown-Sugar Land | TX | 40% | 2005 | 2012 | 8,506 | 97 | 97.0% | 28.41 | Whole Foods | ||||||||||
Ashburn Farm Market Center | Washington-Arlington-Alexandria | VA | 2000 | 2000 | — | 92 | 100.0% | 26.18 | Giant Food | |||||||||||
Ashburn Farm Village Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1996 | — | 89 | 97.3% | 14.18 | Shoppers Food Warehouse | ||||||||||
Belmont Chase | Washington-Arlington-Alexandria | VA | 2014 | 2014 | — | 91 | 100.0% | 30.55 | Whole Foods | |||||||||||
Braemar Shopping Center | Washington-Arlington-Alexandria | VA | 25% | 2004 | 2004 | 10,906 | 96 | 97.9% | 21.84 | Safeway | ||||||||||
Centre Ridge Marketplace | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1996 | 13,012 | 104 | 96.1% | 11.98 | Shoppers Food Warehouse | ||||||||||
Culpeper Colonnade | Culpeper | VA | 2006 | 2014 | — | 171 | 100.0% | 17.43 | Martin's, Dick's Sporting Goods, (Target) | |||||||||||
Fairfax Shopping Center | Washington-Arlington-Alexandria | VA | 2007 | 1955 | — | 68 | 58.2% | 5.78 | -- | |||||||||||
Festival at Manchester Lakes (6) | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1990 | 22,509 | 169 | 93.9% | 27.49 | Shoppers Food Warehouse | ||||||||||
Fox Mill Shopping Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 2013 | 15,629 | 103 | 100.0% | 25.01 | Giant Food | ||||||||||
Gayton Crossing | Richmond | VA | 40% | 2005 | 1983 | — | 158 | 87.1% | 15.73 | (Kroger) | ||||||||||
Greenbriar Town Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1972 | 48,785 | 340 | 96.9% | 26.17 | Giant Food | ||||||||||
Hanover Village Shopping Center | Richmond | VA | 40% | 2005 | 1971 | — | 90 | 98.4% | 9.04 | Aldi | ||||||||||
Hollymead Town Center | Charlottesville | VA | 20% | 2003 | 2004 | 25,000 | 154 | 94.7% | 22.83 | Harris Teeter, (Target) | ||||||||||
Kamp Washington Shopping Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1960 | — | 72 | 88.7% | 37.17 | Earth Fare | ||||||||||
Kings Park Shopping Center (6) | Washington-Arlington-Alexandria | VA | 40% | 2005 | 2015 | 13,206 | 93 | 100.0% | 28.63 | Giant Food | ||||||||||
Lorton Station Marketplace | Washington-Arlington-Alexandria | VA | 20% | 2006 | 2005 | 9,875 | 132 | 90.5% | 23.44 | Shoppers Food Warehouse | ||||||||||
Market Common Clarendon | Washington-Arlington-Alexandria | VA | 2016 | 2001 | — | 393 | 68.5% | 32.94 | Whole Foods, Crate & Barrel | |||||||||||
Saratoga Shopping Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1977 | 10,749 | 113 | 100.0% | 20.43 | Giant Food | ||||||||||
Shops at County Center | Washington-Arlington-Alexandria | VA | 2005 | 2005 | — | 97 | 89.6% | 19.66 | Harris Teeter | |||||||||||
Shops at Stonewall | Washington-Arlington-Alexandria | VA | 2007 | 2017 | — | 321 | 100.0% | 17.58 | Wegmans, Dick's Sporting Goods | |||||||||||
The Field at Commonwealth (7) | Washington-Arlington-Alexandria | VA | 2017 | 2017 | — | 187 | 82.4% | 14.43 | Wegmans | |||||||||||
Town Center at Sterling Shopping Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1980 | — | 187 | 91.0% | 20.77 | Giant Food | ||||||||||
Village Center at Dulles | Washington-Arlington-Alexandria | VA | 20% | 2002 | 1991 | 39,989 | 301 | 91.0% | 26.54 | Shoppers Food Warehouse, Gold's Gym | ||||||||||
Village Shopping Center | Richmond | VA | 40% | 2005 | 1948 | 15,396 | 111 | 93.8% | 23.74 | Martin's | ||||||||||
Willston Centre I | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1952 | — | 105 | 98.8% | 26.12 | -- | ||||||||||
Willston Centre II | Washington-Arlington-Alexandria | VA | 40% | 2005 | 2010 | 27,000 | 136 | 90.8% | 25.35 | Safeway, (Target) | ||||||||||
Aurora Marketplace | Seattle-Tacoma-Bellevue | WA | 40% | 2005 | 1991 | 11,162 | 107 | 100.0% | 16.25 | Safeway | ||||||||||
Broadway Market (6) | Seattle-Tacoma-Bellevue | WA | 20% | 2014 | 1988 | 21,500 | 140 | 98.6% | 24.57 | Quality Food Centers | ||||||||||
Cascade Plaza | Seattle-Tacoma-Bellevue | WA | 20% | 1999 | 1999 | 13,936 | 215 | 92.6% | 11.95 | Safeway | ||||||||||
Eastgate Plaza | Seattle-Tacoma-Bellevue | WA | 40% | 2005 | In Process | 9,923 | 79 | 95.3% | 25.62 | Albertsons | ||||||||||
Grand Ridge | Seattle-Tacoma-Bellevue | WA | 2012 | In Process | — | 331 | 99.3% | 23.35 | Safeway, Regal Cinemas | |||||||||||
Inglewood Plaza | Seattle-Tacoma-Bellevue | WA | 1999 | 1985 | — | 17 | 100.0% | 38.49 | -- | |||||||||||
Klahanie Shopping Center | Seattle-Tacoma-Bellevue | WA | 2016 | 1998 | — | 67 | 98.4% | 31.71 | (QFC) | |||||||||||
Overlake Fashion Plaza | Seattle-Tacoma-Bellevue | WA | 40% | 2005 | 1987 | — | 81 | 100.0% | 25.11 | (Sears) | ||||||||||
Pine Lake Village | Seattle-Tacoma-Bellevue | WA | 1999 | 1989 | — | 103 | 98.4% | 23.75 | Quality Food Centers |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SFT | ||||||||||
Roosevelt Square | Seattle-Tacoma-Bellevue | WA | 2017 | 2017 | — | 148 | 100.0% | 22.76 | Whole Foods | |||||||||||
Sammamish-Highlands | Seattle-Tacoma-Bellevue | WA | 1999 | 2013 | — | 101 | 100.0% | 32.99 | (Safeway) | |||||||||||
Southcenter | Seattle-Tacoma-Bellevue | WA | 1999 | 1990 | — | 58 | 100.0% | 29.14 | (Target) | |||||||||||
Regency Centers Total | $2,161,823 | 53,881 | 95.5% | |||||||||||||||||
(1) CBSA refers to Core Based Statistical Area. | ||||||||||||||||||||
(2) Represents our ownership interest in the property, if not wholly owned. | ||||||||||||||||||||
(3) Includes properties where we have not yet incurred at least 90% of the expected costs to complete and 95% occupied or the anchor has not yet been open for at least two calendar years ("development properties" or "properties in development"). If development properties are excluded, the total percentage leased would be 96.0% for our Combined Portfolio of shopping centers. | ||||||||||||||||||||
(4) Average base rent PSF is calculated based on annual minimum contractual base rent per the tenant lease, excluding percentage rent and recovery revenue. | ||||||||||||||||||||
(5) Retailers in parenthesis are shadow anchors at our centers. We have no ownership or leasehold interest in their space, which is within or adjacent to our property. | ||||||||||||||||||||
(6) The ground underlying the building and improvements are not owned by Regency or its unconsolidated real estate partnerships, but is subject to a ground lease. | ||||||||||||||||||||
(7) Property in development. |
2017 | 2016 | |||||||||||||||||||
Quarter Ended | High Price | Low Price | Cash Dividends Declared | High Price | Low Price | Cash Dividends Declared | ||||||||||||||
March 31 | $ | 72.05 | 61.90 | 0.51 | $ | 77.17 | 66.05 | 0.50 | ||||||||||||
June 30 | 69.07 | 58.63 | 0.53 | 83.73 | 72.35 | 0.50 | ||||||||||||||
September 30 | 67.67 | 60.80 | 0.53 | 85.35 | 75.76 | 0.50 | ||||||||||||||
December 31 | 70.64 | 61.19 | 0.53 | 77.25 | 65.16 | 0.50 |
Total Distribution per Share | Ordinary Dividends | Total Capital Gain Distributions | Nontaxable Distributions | Unrecapt Sec 1250 Gain | ||||||||||||
2017 | $ | 2.10 | 1.81 | 0.21 | 0.08 | 0.02 | ||||||||||
2016 | 2.00 | 1.06 | 0.16 | 0.78 | 0.16 |
Period | Total number of shares purchased (1) | Average price paid per share | Total number of shares purchased as part of publicly announced plans or programs | Maximum number or approximate dollar value of shares that may yet be purchased under the plans or programs | ||||||
October 1, 2017, through October 31, 2017 | 61 | $ | 64.31 | — | — | |||||
November 1, 2017, through November 30, 2017 | — | $ | — | — | — | |||||
December 1, 2017, through December 31, 2017 | — | $ | — | — | — | |||||
(1) Represents shares delivered in payment of withholding taxes in connection with option exercises or restricted stock vesting by participants under Regency's Long-Term Omnibus Plan. |
12/31/12 | 12/31/13 | 12/31/14 | 12/31/15 | 12/31/16 | 12/31/17 | |||||||||
Regency Centers Corporation | $ | 100.00 | 101.81 | 145.11 | 159.66 | 166.00 | 171.96 | |||||||
S&P 500 | 100.00 | 132.39 | 150.51 | 152.59 | 170.84 | 208.14 | ||||||||
FTSE NAREIT Equity REITs | 100.00 | 102.47 | 133.35 | 137.61 | 149.33 | 157.14 | ||||||||
FTSE NAREIT Equity Shopping Centers | 100.00 | 104.99 | 136.45 | 142.89 | 148.14 | 131.31 |
2017 | (1) | 2016 | 2015 | 2014 | 2013 | |||||||||||
Operating data: | ||||||||||||||||
Revenues | $ | 984,326 | 614,371 | 569,763 | 537,898 | 489,007 | ||||||||||
Operating expenses | 744,763 | (2) | 403,152 | (2) | 365,098 | 353,348 | 324,687 | |||||||||
Total other expense (income) | 141,093 | 148,066 | (3) | 110,236 | 83,046 | 111,741 | ||||||||||
Income from operations before equity in income of investments in real estate partnerships and income taxes | 98,470 | 63,153 | 94,429 | 101,504 | 52,579 | |||||||||||
Equity in income of investments in real estate partnerships | 43,341 | 56,518 | 22,508 | 31,270 | 31,718 | |||||||||||
Deferred income tax (benefit) of taxable REIT subsidiary | (9,737 | ) | — | — | (996 | ) | — | |||||||||
Income from continuing operations | 151,548 | 119,671 | 116,937 | 133,770 | 84,297 | |||||||||||
Income (loss) from discontinued operations (4) | — | — | — | — | 65,285 | |||||||||||
Gain on sale of real estate, net of tax | 27,432 | 47,321 | 35,606 | 55,077 | 1,703 | |||||||||||
Net income | 178,980 | 166,992 | 152,543 | 188,847 | 151,285 | |||||||||||
Income attributable to noncontrolling interests | (2,903 | ) | (2,070 | ) | (2,487 | ) | (1,457 | ) | (1,481 | ) | ||||||
Net income attributable to the Company | 176,077 | 164,922 | 150,056 | 187,390 | 149,804 | |||||||||||
Preferred stock dividends and issuance costs | (16,128 | ) | (21,062 | ) | (21,062 | ) | (21,062 | ) | (21,062 | ) | ||||||
Net income attributable to common stockholders | $ | 159,949 | 143,860 | 128,994 | 166,328 | 128,742 | ||||||||||
NAREIT FFO (5) | 494,843 | 277,301 | 276,515 | 269,149 | 240,621 | |||||||||||
Core FFO (5) | 592,137 | 333,957 | 288,872 | 261,506 | 241,619 | |||||||||||
Income per common share - diluted (note 13) | ||||||||||||||||
Continuing operations | $ | 1.00 | 1.42 | 1.36 | 1.80 | 0.69 | ||||||||||
Discontinued operations (4) | — | — | — | — | 0.71 | |||||||||||
Net income attributable to common stockholders | $ | 1.00 | 1.42 | 1.36 | 1.80 | 1.40 | ||||||||||
Other information: | ||||||||||||||||
Net cash provided by operating activities | $ | 471,146 | 297,360 | (7) | 285,543 | (7) | 277,742 | 250,731 | ||||||||
Net cash (used in) investing activities | (1,007,980 | ) | (409,671 | ) | (139,346 | ) | (210,290 | ) | (9,817 | ) | ||||||
Net cash provided by (used in) financing activities | 568,948 | 88,711 | (7) | (223,117 | ) | (7) | (34,360 | ) | (182,579 | ) | ||||||
Dividends paid to common stockholders and unit holders | 323,285 | 201,336 | 181,691 | 172,900 | 168,095 | |||||||||||
Common dividends declared per share | 2.10 | 2.00 | 1.94 | 1.88 | 1.85 | |||||||||||
Common stock outstanding including exchangeable operating partnership units | 171,715 | 104,651 | 97,367 | 94,262 | 92,499 | |||||||||||
Ratio of earnings to fixed charges (6) | 2.2 | 2.6 | 2.5 | 2.6 | 1.8 | |||||||||||
Ratio of earnings to combined fixed charges and preference dividends (6) | 2.1 | 2.1 | 2.1 | 2.2 | 1.5 | |||||||||||
Balance sheet data: | ||||||||||||||||
Real estate investments before accumulated depreciation | $ | 11,279,125 | 5,230,198 | 4,852,106 | 4,743,053 | 4,385,380 | ||||||||||
Total assets | 11,145,717 | 4,488,906 | 4,182,881 | 4,197,170 | 3,913,516 | |||||||||||
Total debt | 3,594,977 | 1,642,420 | 1,864,285 | 2,021,357 | 1,854,697 | |||||||||||
Total liabilities | 4,412,663 | 1,864,404 | 2,100,261 | 2,260,688 | 2,052,382 | |||||||||||
Total stockholders’ equity | 6,692,052 | 2,591,301 | 2,054,109 | 1,906,592 | 1,843,354 | |||||||||||
Total noncontrolling interests | 41,002 | 33,201 | 28,511 | 29,890 | 17,780 | |||||||||||
(1) 2017 reflects the results of our merger with Equity One on March 1, 2017. | ||||||||||||||||
(2) During the years ended December 31, 2017 and 2016, the Company recognized $80.7 million and $6.5 million, respectively, of merger and integration related costs within Operating expenses associated with the Equity One merger, which was effective on March 1, 2017. |
(3) During the year ended December 31, 2016, the Company recognized a $40.6 million charge to settle $220 million of forward starting interest rate swaps related to new debt previously expected to be issued in 2017. As a result of its July 2016 equity offering and the early redemption of the $300 million notes in August 2016, the Company believed that the issuance of new fixed rate debt within the remaining period of the forward starting swaps was probable to no longer occur. Accordingly, the Company ceased hedge accounting and reclassified the $40.6 million paid to settle the forward starting swaps from Accumulated other comprehensive loss to earnings. | ||||||||||||||||
(4) On January 1, 2014, the Company prospectively adopted Financial Accounting Standards Board ("FASB") Accounting Standards Update ("ASU") No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, which changes the requirements for reporting discontinued operations. Under the new guidance, only disposals representing a strategic shift in operations should be presented as discontinued operations. No property disposals since adoption of this ASU qualify as discontinued operations, therefore prior period amounts were not reclassified for property sales since adoption. | ||||||||||||||||
(5) See Item 1, Defined Terms, for the definition of NAREIT FFO and Core FFO and Item 7, Supplemental Earnings Information, for a reconciliation to the nearest GAAP measure. | ||||||||||||||||
(6) See Exhibit 12.1 for additional information regarding the computations of ratio of earnings to fixed charges and ratio of earnings to combined fixed charges and preference dividends. | ||||||||||||||||
(7) In January 2017, the Company adopted ASU 2016-09, Improvements to Share-Based Payment Accounting, resulting in the reclassification of previously reported employee tax withholdings from Net cash provided by operating activities to Net cash provided by (used in) financing activities. See note 1 for further discussion. |
2017 | (1) | 2016 | 2015 | 2014 | 2013 | |||||||||||
Operating data: | ||||||||||||||||
Revenues | $ | 984,326 | 614,371 | 569,763 | 537,898 | 489,007 | ||||||||||
Operating expenses | 744,763 | (2) | 403,152 | (2) | 365,098 | 353,348 | 324,687 | |||||||||
Total other expense (income) | 141,093 | 148,066 | (3) | 110,236 | 83,046 | 111,741 | ||||||||||
Income from operations before equity in income of investments in real estate partnerships and income taxes | 98,470 | 63,153 | 94,429 | 101,504 | 52,579 | |||||||||||
Equity in income of investments in real estate partnerships | 43,341 | 56,518 | 22,508 | 31,270 | 31,718 | |||||||||||
Deferred income tax (benefit) of taxable REIT subsidiary | (9,737 | ) | — | — | (996 | ) | — | |||||||||
Income from continuing operations | 151,548 | 119,671 | 116,937 | 133,770 | 84,297 | |||||||||||
Income (loss) from discontinued operations (4) | — | — | — | — | 65,285 | |||||||||||
Gain on sale of real estate, net of tax | 27,432 | 47,321 | 35,606 | 55,077 | 1,703 | |||||||||||
Net income | 178,980 | 166,992 | 152,543 | 188,847 | 151,285 | |||||||||||
Income attributable to noncontrolling interests | (2,515 | ) | (1,813 | ) | (2,247 | ) | (1,138 | ) | (1,205 | ) | ||||||
Net income attributable to the Partnership | 176,465 | 165,179 | 150,296 | 187,709 | 150,080 | |||||||||||
Preferred unit distributions and issuance costs | (16,128 | ) | (21,062 | ) | (21,062 | ) | (21,062 | ) | (21,062 | ) | ||||||
Net income attributable to common unit holders | $ | 160,337 | 144,117 | 129,234 | 166,647 | 129,018 | ||||||||||
NAREIT FFO (5) | 494,843 | 277,301 | 276,515 | 269,149 | 240,621 | |||||||||||
Core FFO (5) | 592,137 | 333,957 | 288,872 | 261,506 | 241,619 | |||||||||||
Income per common unit - diluted (note 13): | ||||||||||||||||
Continuing operations | $ | 1.00 | 1.42 | 1.36 | 1.80 | 0.69 | ||||||||||
Discontinued operations (4) | — | — | — | — | 0.71 | |||||||||||
Net income attributable to common unit holders | $ | 1.00 | 1.42 | 1.36 | 1.80 | 1.40 | ||||||||||
Other information: | ||||||||||||||||
Net cash provided by operating activities | $ | 471,146 | 297,360 | (7) | 285,543 | (7) | 277,742 | 250,731 | ||||||||
Net cash (used in) investing activities | (1,007,980 | ) | (409,671 | ) | (139,346 | ) | (210,290 | ) | (9,817 | ) | ||||||
Net cash provided by (used in) financing activities | 568,948 | 88,711 | (7) | (223,117 | ) | (7) | (34,360 | ) | (182,579 | ) | ||||||
Distributions paid on common units | 323,285 | 201,336 | 181,691 | 172,900 | 168,095 | |||||||||||
Ratio of earnings to fixed charges (6) | 2.2 | 2.6 | 2.5 | 2.6 | 1.8 | |||||||||||
Ratio of combined fixed charges and preference dividends to earnings (6) | 2.1 | 2.1 | 2.1 | 2.2 | 1.5 | |||||||||||
Balance sheet data: | ||||||||||||||||
Real estate investments before accumulated depreciation | $ | 11,279,125 | 5,230,198 | 4,852,106 | 4,743,053 | 4,385,380 | ||||||||||
Total assets | 11,145,717 | 4,488,906 | 4,182,881 | 4,197,170 | 3,913,516 | |||||||||||
Total debt | 3,594,977 | 1,642,420 | 1,864,285 | 2,021,357 | 1,854,697 | |||||||||||
Total liabilities | 4,412,663 | 1,864,404 | 2,100,261 | 2,260,688 | 2,052,382 | |||||||||||
Total partners’ capital | 6,702,959 | 2,589,334 | 2,052,134 | 1,904,678 | 1,841,928 | |||||||||||
Total noncontrolling interests | 30,095 | 35,168 | 30,486 | 31,804 | 19,206 | |||||||||||
(1) 2017 reflects the results of our merger with Equity One on March 1, 2017. | ||||||||||||||||
(2) During the years ended December 31, 2017 and 2016, the Operating Partnership recognized $80.7 million and $6.5 million, respectively, of merger and integration related costs within Operating expenses associated with the Equity One merger, which was effective on March 1, 2017. | ||||||||||||||||
(3) During the year ended December 31, 2016, the Operating Partnership recognized a $40.6 million charge to settle $220 million of forward starting interest rate swaps related to new debt previously expected to be issued in 2017. As a result of its July 2016 equity offering and the early redemption of the $300 million notes in August 2016, the Operating Partnership believed that the issuance of new fixed rate debt within the remaining period of the forward starting swaps was probable to no longer occur. Accordingly, the Operating Partnership ceased hedge accounting and reclassified the $40.6 million paid to settle the forward starting swaps from Accumulated other comprehensive loss to earnings. | ||||||||||||||||
(4) On January 1, 2014, the Operating Partnership prospectively adopted Financial Accounting Standards Board ("FASB") Accounting Standards Update ("ASU") No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, which changes the requirements for reporting discontinued operations. Under the new guidance, only disposals representing a strategic shift in operations should be presented as discontinued operations. No property disposals since adoption of this ASU qualify as discontinued operations, therefore prior period amounts were not reclassified for property sales since adoption. | ||||||||||||||||
(5) See Item 1, Defined Terms, for the definition of NAREIT FFO and Core FFO and Item 7, Supplemental Earnings Information, for a reconciliation to the nearest GAAP measure. |
(6) See Exhibit 12.1 for additional information regarding the computations of ratio of earnings to fixed charges and ratio of earnings to combined fixed charges and preference dividends. | ||||||||||||||||
(7) In January 2017, the Company adopted ASU 2016-09, Improvements to Share-Based Payment Accounting, which resulted in the reclassification of previously reported employee tax withholdings from Net cash provided by operating activities to Net cash provided by (used in) financing activities. See note 1 for further discussion. |
• | We achieved pro-rata same property NOI growth, excluding termination fees, of 3.6%. |
• | We executed 1,849 leasing transactions representing 6.3 million pro-rata SF of new and renewal leasing, with trailing twelve month rent spreads of 7.8% on comparable retail operating property spaces. |
• | At December 31, 2017, our total property portfolio was 95.5% leased, while our same property portfolio was 96.3% leased. |
• | We started five new developments representing a total investment of $197.5 million upon completion, with projected weighted average returns on investment of 7.3%. |
• | Including these new projects, a total of 23 properties were in the process of development or redevelopment at December 31, 2017, representing a pro-rata investment upon completion of $543.8 million. |
• | In January 2017, we issued $300.0 million of 4.4% senior unsecured notes due February 1, 2047, the proceeds of which were used to redeem all of the $250.0 million 6.625% Series 6 preferred stock and reduce the balance of our unsecured line of credit (the "Line"). |
• | On March 1, 2017 in conjunction with the merger with Equity One, we increased the commitment amount of our line to $1.0 billion. |
• | In June 2017, we issued an additional $125.0 million of 4.4% senior unsecured notes due February 1, 2047, the proceeds of which were used to redeem the $75.0 million of 6.0% Series 7 preferred stock on August 23, 2017, and to reduce the Line balance. |
• | Also in June 2017, the Company issued an additional $175.0 million of 3.6% senior unsecured public notes due in 2027, with proceeds used to retire $112.0 million of mortgage loans with interest rates ranging from 7.0% to 7.8% on various properties, and to reduce the Line balance. |
• | At December 31, 2017, our annualized net debt-to-adjusted EBITDA ratio on a pro-rata basis was 5.4x. |
December 31, 2017 | December 31, 2016 | |||
% Leased – Operating | 96.2% | 96.0% | ||
Anchor space | 98.3% | 97.8% | ||
Shop space | 92.5% | 93.1% |
Year ended December 31, 2017 | ||||||||||||||||
Leasing Transactions (1)(3) | SF (in thousands) | Base Rent PSF (2) | Tenant Improvements PSF (2) | Leasing Commissions PSF (2) | ||||||||||||
Anchor Leases | ||||||||||||||||
New | 39 | 895 | $ | 17.34 | $ | 9.71 | $ | 4.92 | ||||||||
Renewal | 87 | 2,465 | 14.47 | — | 0.46 | |||||||||||
Total Anchor Leases | 126 | 3,360 | $ | 15.24 | $ | 2.59 | $ | 1.65 | ||||||||
Shop Space | ||||||||||||||||
New | 548 | 952 | $ | 32.45 | $ | 12.06 | $ | 13.17 | ||||||||
Renewal | 1,175 | 2,005 | 31.31 | 1.02 | 2.40 | |||||||||||
Total Shop Space Leases | 1,723 | 2,957 | $ | 31.68 | $ | 4.57 | $ | 5.87 | ||||||||
Total Leases | 1,849 | 6,317 | $ | 22.93 | $ | 3.52 | $ | 3.62 | ||||||||
(1) Number of leasing transactions reported at 100%; all other statistics reported at pro-rata share. | ||||||||||||||||
(2) Totals for base rent, tenant improvements, and leasing commissions reflect the weighted average PSF. | ||||||||||||||||
(3) For the period ending December 31, 2017, amounts include leasing activity of properties acquired from Equity One beginning March 1, 2017. |
Year ended December 31, 2016 | ||||||||||||||||
Leasing Transactions (1) | SF (in thousands) | Base Rent PSF (2) | Tenant Improvements PSF (2) | Leasing Commissions PSF (2) | ||||||||||||
Anchor Leases | ||||||||||||||||
New | 22 | 729 | $ | 16.99 | $ | 7.95 | $ | 2.42 | ||||||||
Renewal | 84 | 1,610 | 14.00 | 0.50 | 0.54 | |||||||||||
Total Anchor Leases (1) | 106 | 2,339 | $ | 14.94 | $ | 2.83 | $ | 1.13 | ||||||||
Shop Space | ||||||||||||||||
New | 443 | 774 | $ | 30.56 | $ | 12.29 | $ | 14.01 | ||||||||
Renewal | 987 | 1,502 | 31.16 | 1.26 | 3.87 | |||||||||||
Total Shop Space Leases (1) | 1,430 | 2,276 | $ | 30.95 | $ | 5.01 | $ | 7.32 | ||||||||
Total Leases | 1,536 | 4,615 | $ | 22.84 | $ | 3.90 | $ | 4.18 | ||||||||
(1) Number of leasing transactions reported at 100%; all other statistics reported at pro-rata share. | ||||||||||||||||
(2) Totals for base rent, tenant improvements, and leasing commissions reflect the weighted average PSF. |
December 31, 2017 | ||||||
Anchor | Number of Stores | Percentage of Company- owned GLA (1) | Percentage of Annualized Base Rent (1) | |||
Publix | 69 | 6.2% | 3.1% | |||
Kroger | 58 | 6.5% | 3.1% | |||
Albertsons/Safeway | 46 | 4.0% | 2.9% | |||
TJX Companies | 58 | 3.2% | 2.4% | |||
Whole Foods | 27 | 2.2% | 2.3% | |||
(1) Includes Regency's pro-rata share of Unconsolidated Properties and excludes those owned by anchors. |
(in thousands) | 2017 | 2016 | Change | |||||||
Minimum rent | $ | 728,078 | 444,305 | 283,773 | ||||||
Percentage rent | 6,635 | 4,128 | 2,507 | |||||||
Recoveries from tenants | 206,675 | 127,677 | 78,998 | |||||||
Other income | 16,780 | 12,934 | 3,846 | |||||||
Management, transaction, and other fees | 26,158 | 25,327 | 831 | |||||||
Total revenues | $ | 984,326 | 614,371 | 369,955 |
• | $7.2 million increase from development properties; |
• | $5.2 million increase from acquisitions of operating properties; |
• | $15.1 million increase at same properties reflecting an increase from rental rate growth on new and renewal leases, contractual rent steps, and our redevelopment properties; and |
• | $261.4 million increase from properties acquired through the Equity One merger; |
• | reduced by $5.2 million from the sale of operating properties. |
• | $1.7 million increase from rent commencing at development properties; |
• | $1.9 million increase from acquisitions of operating properties; |
• | $8.4 million increase from same properties associated with higher recoverable costs and an improvement in recovery rates; and |
• | $68.6 million increase from properties acquired through the Equity One merger; |
• | reduced by $1.7 million from the sale of operating properties. |
• | $354,000 increase from development properties; |
• | $1.0 million from acquisitions of operating properties; and |
• | $3.9 million from properties acquired through the Equity One merger; |
• | reduced by $1.4 million in same properties primarily due to other fee income in 2016. |
(in thousands) | 2017 | 2016 | Change | |||||||
Depreciation and amortization | $ | 334,201 | 162,327 | 171,874 | ||||||
Operating and maintenance | 143,990 | 95,022 | 48,968 | |||||||
General and administrative | 67,624 | 65,327 | 2,297 | |||||||
Real estate taxes | 109,723 | 66,395 | 43,328 | |||||||
Other operating expenses | 89,225 | 14,081 | 75,144 | |||||||
Total operating expenses | $ | 744,763 | 403,152 | 341,611 |
• | $2.8 million increase as we began depreciating costs at development properties where tenant spaces were completed and became available for occupancy; |
• | $2.7 million increase from acquisitions of operating properties and corporate assets; |
• | $2.2 million increase at same properties, attributable primarily to redevelopments; and |
• | $165.9 million increase from properties acquired through the Equity One merger; |
• | reduced by $1.8 million from the sale of operating properties. |
• | $1.4 million increase from operations commencing at development properties; |
• | $1.5 million increase from acquisitions of operating properties; |
• | $1.0 million net increase from claims losses within the company's wholly-owned captive insurance program; |
• | $1.0 million increase at same properties primarily attributable to recoverable costs; and |
• | $45.3 million increase from properties acquired through the Equity One merger; |
• | reduced by $1.2 million from the sale of operating properties. |
• | $2.2 million increase in the value of participant obligations within the deferred compensation plan, and |
• | $4.6 million increase primarily in compensation costs related to additional staffing as a result of the Equity One merger, and additional incentive compensation; |
• | reduced by $4.5 million primarily from greater development overhead capitalization based on the progress and size of current development and redevelopment projects. |
• | $782,000 increase from development properties where capitalization ceased as tenant spaces became available for occupancy; |
• | $1.3 million increase from acquisitions of operating properties; |
• | $3.6 million increase at same properties from increased tax assessments; and |
• | $38.6 million increase from properties acquired through the Equity One merger; |
• | reduced by $1.0 million from sold properties. |
• | $1.8 million increase in corporate expenses due to an increase in franchise taxes; and |
• | $79.4 million increase primarily attributable to transaction costs related to the Equity One merger in March 2017; |
(in thousands) | 2017 | 2016 | Change | |||||||
Interest expense, net | ||||||||||
Interest on notes payable | $ | 119,301 | 81,330 | 37,971 | ||||||
Interest on unsecured credit facilities | 14,677 | 5,635 | 9,042 | |||||||
Capitalized interest | (7,946 | ) | (3,481 | ) | (4,465 | ) | ||||
Hedge expense | 8,408 | 8,408 | — | |||||||
Interest income | (1,811 | ) | (1,180 | ) | (631 | ) | ||||
Interest expense, net | 132,629 | 90,712 | 41,917 | |||||||
Provision for impairment | — | 4,200 | (4,200 | ) | ||||||
Early extinguishment of debt | 12,449 | 14,240 | (1,791 | ) | ||||||
Net investment income | (3,985 | ) | (1,672 | ) | (2,313 | ) | ||||
Loss on derivative instruments | — | 40,586 | (40,586 | ) | ||||||
Total other expense (income) | $ | 141,093 | 148,066 | (6,973 | ) |
• | $38.0 million increase in interest on notes payable due to: |
◦ | $26.0 million of additional interest on notes payable assumed with the Equity One merger; and |
◦ | $29.7 million increase in interest attributable to the issuance of $950 million of new unsecured debt; |
◦ | offset by $6.9 million decrease in mortgage interest expense primarily due to the payoff of nine mortgages loans; and |
◦ | $10.8 million decrease due to the early redemption of our $300 million notes in the third quarter of 2016; |
• | $9.0 million increase in interest on unsecured credit facilities related to higher average balances including, a new $300 million term loan which closed on March 1, 2017; |
• | offset by $4.5 million decrease from higher capitalization of interest based on the size and progress of development and redevelopment projects in process. |
(in thousands) | Regency's Ownership | 2017 | 2016 | Change | ||||||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 27,440 | 29,791 | (2,351 | ) | ||||||
Equity One JV Portfolio LLC (NYC) | 30.00% | 686 | — | 686 | ||||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 3,620 | 4,180 | (560 | ) | |||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 1,530 | 3,240 | (1,710 | ) | |||||||
Cameron Village, LLC (Cameron) | 30.00% | 850 | 695 | 155 | ||||||||
RegCal, LLC (RegCal) | 25.00% | 1,403 | 1,080 | 323 | ||||||||
US Regency Retail I, LLC (USAA) | 20.01% | 4,456 | 1,180 | 3,276 | ||||||||
Other investments in real estate partnerships | 50.00% | 3,356 | 16,352 | (12,996 | ) | |||||||
Total Equity in income of investments in real estate partnerships | $ | 43,341 | 56,518 | (13,177 | ) |
• | $2.4 million decrease within GRIR driven by gains on sale of real estate that were recognized in 2016, offset by lower depreciation expense in 2017 related to assets that became fully depreciated in 2016; |
• | $1.7 million decrease within Columbia II due to gains on sale of real estate that were recognized in 2016; |
• | $3.3 million increase within USAA due to gains on sale of real estate recognized in 2017; and |
• | $13.0 million decrease within Other investments in real estate partnerships due to our pro-rata share of gains on sale of real estate recognized in these partnerships in 2016. |
(in thousands) | 2017 | 2016 | Change | |||||||
Income from operations before income taxes | $ | 141,811 | 119,671 | 22,140 | ||||||
Deferred income tax benefit | 9,737 | — | 9,737 | |||||||
Gain on sale of real estate, net of tax | 27,432 | 47,321 | (19,889 | ) | ||||||
Income attributable to noncontrolling interests | (2,903 | ) | (2,070 | ) | (833 | ) | ||||
Preferred stock dividends and issuance costs | (16,128 | ) | (21,062 | ) | 4,934 | |||||
Net income attributable to common stockholders | $ | 159,949 | 143,860 | 16,089 | ||||||
Net income attributable to exchangeable operating partnership units | 388 | 257 | 131 | |||||||
Net income attributable to common unit holders | $ | 160,337 | 144,117 | 16,220 |
(in thousands) | 2016 | 2015 | Change | |||||||
Minimum rent | $ | 444,305 | 415,155 | 29,150 | ||||||
Percentage rent | 4,128 | 3,750 | 378 | |||||||
Recoveries from tenants | 127,677 | 116,120 | 11,557 | |||||||
Other income | 12,934 | 9,175 | 3,759 | |||||||
Management, transaction, and other fees | 25,327 | 25,563 | (236 | ) | ||||||
Total revenues | $ | 614,371 | 569,763 | 44,608 |
• | $11.9 million increase from rent commencing at development properties; |
• | $15.3 million increase from acquisitions of operating properties; and |
• | $7.9 million increase at same properties, reflecting a $9.7 million increase from redevelopments and rental rate growth on new and renewal leases, offset by a $1.8 million charge to straight line rent primarily attributable to expected early terminations; |
• | reduced by $5.9 million from the sale of operating properties. |
• | $3.9 million increase from rent commencing at development properties; |
• | $4.2 million increase from acquisitions of operating properties; and |
• | $5.6 million increase from same properties associated with higher recoverable costs; |
• | reduced by $2.1 million from the sale of operating properties. |
• | $2.3 million in same properties primarily as a result of lease termination and easement fees; and |
• | $1.5 million in parking income related to the acquisition of Market Common Clarendon. |
(in thousands) | 2016 | 2015 | Change | |||||||
Depreciation and amortization | $ | 162,327 | 146,829 | 15,498 | ||||||
Operating and maintenance | 95,022 | 82,978 | 12,044 | |||||||
General and administrative | 65,327 | 65,600 | (273 | ) | ||||||
Real estate taxes | 66,395 | 61,855 | 4,540 | |||||||
Other operating expenses | 14,081 | 7,836 | 6,245 | |||||||
Total operating expenses | $ | 403,152 | 365,098 | 38,054 |
• | $4.8 million increase as we began depreciating costs at development properties where tenant spaces were completed and became available for occupancy; |
• | $8.8 million increase from acquisitions of operating properties; and |
• | $5.8 million increase at same properties, attributable to recent capital improvements and redevelopments; |
• | reduced by $3.9 million from the sale of operating properties and other corporate asset disposals. |
• | $2.6 million increase from operations commencing at development properties; |
• | $6.2 million increase from acquisitions of operating properties; and |
• | $4.8 million increase at same properties primarily attributable to recoverable costs; |
• | reduced by $1.6 million from the sale of operating properties. |
• | $1.6 million increase from development properties where capitalization ceased as tenant spaces became available for occupancy; |
• | $2.8 million increase from acquisitions of operating properties; and |
• | $1.4 million increase at same properties from increased tax assessments; |
• | reduced by $1.3 million from sold properties. |
(in thousands) | 2016 | 2015 | Change | |||||||
Interest expense, net | ||||||||||
Interest on notes payable | $ | 81,330 | 98,485 | (17,155 | ) | |||||
Interest on unsecured credit facilities | 5,635 | 3,566 | 2,069 | |||||||
Capitalized interest | (3,481 | ) | (6,739 | ) | 3,258 | |||||
Hedge expense | 8,408 | 8,900 | (492 | ) | ||||||
Interest income | (1,180 | ) | (1,590 | ) | 410 | |||||
Interest expense, net | $ | 90,712 | 102,622 | (11,910 | ) | |||||
Provision for impairment | 4,200 | — | 4,200 | |||||||
Early extinguishment of debt | 14,240 | 8,239 | 6,001 | |||||||
Net investment income | (1,672 | ) | (625 | ) | (1,047 | ) | ||||
Loss on derivative instruments | 40,586 | — | 40,586 | |||||||
Total other expense (income) | $ | 148,066 | 110,236 | 37,830 |
• | $17.2 million decrease in interest on notes payable due to lower interest rates from refinancing and deleveraging activities during 2016 and the early redemption of our $300 million notes in August 2016; offset by |
• | $2.1 million increase in interest on unsecured credit facilities related to higher average balances on our Line and a $100 million increase on our Term Loan during 2016; and |
• | $3.3 million increase due to lower interest capitalization on our development and redevelopment projects based on the status and cumulative spend on the projects in process. |
(in thousands) | Regency's Ownership | 2016 | 2015 | Change | ||||||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 29,791 | 18,148 | 11,643 | |||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 4,180 | (278 | ) | 4,458 | |||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 3,240 | 755 | 2,485 | ||||||||
Cameron Village, LLC (Cameron) | 30.00% | 695 | 643 | 52 | ||||||||
RegCal, LLC (RegCal) | 25.00% | 1,080 | 576 | 504 | ||||||||
US Regency Retail I, LLC (USAA) | 20.01% | 1,180 | 807 | 373 | ||||||||
Other investments in real estate partnerships | 50.00% | 16,352 | 1,857 | 14,495 | ||||||||
Total equity in income of investments in real estate partnerships | $ | 56,518 | 22,508 | 34,010 |
(in thousands) | 2016 | 2015 | Change | |||||||
Income from operations | $ | 119,671 | 116,937 | 2,734 | ||||||
Gain on sale of real estate, net of tax | 47,321 | 35,606 | 11,715 | |||||||
Income attributable to noncontrolling interests | (2,070 | ) | (2,487 | ) | 417 | |||||
Preferred stock dividends and issuance costs | (21,062 | ) | (21,062 | ) | — | |||||
Net income attributable to common stockholders | $ | 143,860 | 128,994 | 14,866 | ||||||
Net income attributable to exchangeable operating partnership units | 257 | 240 | 17 | |||||||
Net income attributable to common unit holders | $ | 144,117 | 129,234 | 14,883 |
(in thousands) | 2017 | 2016 | Change | |||||||
Base rent (1) | $ | 782,142 | 755,556 | 26,586 | ||||||
Percentage rent (1) | 8,499 | 10,364 | (1,865 | ) | ||||||
Recovery revenue (1) | 238,076 | 227,322 | 10,754 | |||||||
Other income (1) | 14,019 | 15,026 | (1,007 | ) | ||||||
Operating expenses (1) | 288,940 | 279,700 | 9,240 | |||||||
Pro-rata same property NOI, as adjusted | $ | 753,796 | 728,568 | 25,228 | ||||||
Less: Termination fees (1) | 690 | 1,359 | (669 | ) | ||||||
Pro-rata same property NOI, as adjusted, excluding termination fees | $ | 753,106 | 727,209 | 25,897 | ||||||
Pro-rata same property NOI growth, as adjusted | 3.6 | % | ||||||||
(1) Adjusted for Equity One operating results prior to the merger for these periods. For additional information and details about the Equity One operating results included herein, refer to the Same Property NOI reconciliation at the end of the Supplemental Earnings section. |
2017 | 2016 | ||||||||
(GLA in thousands) | Property Count | GLA | Property Count | GLA | |||||
Beginning same property count | 289 | 26,392 | 300 | 26,508 | |||||
Acquired properties owned for entirety of comparable periods | 1 | 180 | 6 | 443 | |||||
Developments that reached completion by beginning of earliest comparable period presented | 2 | 331 | 2 | 342 | |||||
Disposed properties | (7 | ) | (546 | ) | (19 | ) | (933 | ) | |
Properties acquired through Equity One merger | 110 | 14,181 | — | — | |||||
SF adjustments (1) | — | 63 | — | 32 | |||||
Ending same property count | 395 | 40,601 | 289 | 26,392 | |||||
(1) SF adjustments arise from remeasurements or redevelopments. |
(in thousands, except share information) | 2017 | 2016 | |||||
Reconciliation of Net income to NAREIT FFO | |||||||
Net income attributable to common stockholders | $ | 159,949 | 143,860 | ||||
Adjustments to reconcile to NAREIT FFO: (1) | |||||||
Depreciation and amortization (excluding FF&E) | 364,908 | 193,451 | |||||
Provision for impairment to operating properties | — | 3,159 | |||||
Gain on sale of operating properties, net of tax | (30,402 | ) | (63,426 | ) | |||
Exchangeable operating partnership units | 388 | 257 | |||||
NAREIT FFO attributable to common stock and unit holders | $ | 494,843 | 277,301 | ||||
Reconciliation of NAREIT FFO to Core FFO | |||||||
NAREIT FFO attributable to common stock and unit holders | $ | 494,843 | 277,301 | ||||
Adjustments to reconcile to Core FFO: (1) | |||||||
Development pursuit costs | 1,569 | 1,503 | |||||
Deferred income tax benefit | (9,737 | ) | — | ||||
Acquisition pursuit and closing costs | 138 | 2,007 | |||||
Merger related costs | 80,715 | 6,539 | |||||
Gain on sale of land | (3,623 | ) | (8,769 | ) | |||
Provision for impairment to land | — | 580 | |||||
(Gain) loss on derivative instruments and hedge ineffectiveness | (15 | ) | 40,589 | ||||
Loss on early extinguishment of debt | 12,449 | 14,207 | |||||
Preferred redemption charge | 12,227 | — | |||||
Merger related debt offering interest | 975 | — | |||||
Hurricane losses | 2,596 | — | |||||
Core FFO attributable to common stockholders | $ | 592,137 | 333,957 | ||||
(1) Includes Regency's pro-rata share of unconsolidated investment partnerships, net of pro-rata share attributable to noncontrolling interests. |
2017 | 2016 | ||||||||||||||||||
(in thousands) | Same Property | Other (1) | Total | Same Property | Other (1) | Total | |||||||||||||
Net income attributable to common stockholders | $ | 340,455 | (180,506 | ) | 159,949 | 278,322 | (134,462 | ) | 143,860 | ||||||||||
Less: | |||||||||||||||||||
Management, transaction, and other fees | — | 26,158 | 26,158 | — | 25,327 | 25,327 | |||||||||||||
Gain on sale of real estate, net of tax | — | 27,432 | 27,432 | — | 47,321 | 47,321 | |||||||||||||
Other (2) | 33,935 | 13,422 | 47,357 | 5,849 | 10,295 | 16,144 | |||||||||||||
Plus: | |||||||||||||||||||
Depreciation and amortization | 308,311 | 25,890 | 334,201 | 146,708 | 15,619 | 162,327 | |||||||||||||
General and administrative | — | 67,624 | 67,624 | — | 65,327 | 65,327 | |||||||||||||
Other operating expense, excluding provision for doubtful accounts | 906 | 74,590 | 75,496 | 1,966 | 10,410 | 12,376 | |||||||||||||
Other expense (income) | 44,745 | 96,348 | 141,093 | 28,335 | 119,731 | 148,066 | |||||||||||||
Equity in income (loss) of investments in real estate excluded from NOI (3) | 51,069 | 2,221 | 53,290 | 31,050 | 2,902 | 33,952 | |||||||||||||
Net income attributable to noncontrolling interests | — | 2,903 | 2,903 | — | 2,070 | 2,070 | |||||||||||||
Preferred stock dividends and issuance costs | — | 16,128 | 16,128 | — | 21,062 | 21,062 | |||||||||||||
Same Property NOI for non-ownership periods of Equity One (4) | 42,245 | — | 42,245 | 248,036 | — | 248,036 | |||||||||||||
Pro-rata NOI, as adjusted | $ | 753,796 | 38,186 | 791,982 | 728,568 | 19,716 | 748,284 | ||||||||||||
(1) Includes revenues and expenses attributable to non-same property, sold property, development properties, corporate activities, and noncontrolling interests. | |||||||||||||||||||
(2) Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interest. | |||||||||||||||||||
(3) Includes non-NOI expenses incurred at our unconsolidated real estate partnerships, including those separated out above for our consolidated properties. | |||||||||||||||||||
(4) NOI from Equity One prior to the merger was derived from the accounting records of Equity One without adjustment. Equity One's financial information for the period ended February 28, 2017 and the period ended December 31, 2016 was subject to a limited internal review by Regency. The table below provides Same Property NOI detail for the non-ownership periods of Equity One. |
(in thousands) | Two Months Ended February 2017 | Twelve Months Ended December 2016 | |||||
Base rent | $ | 43,798 | 256,326 | ||||
Percentage rent | 1,143 | 5,143 | |||||
Recovery revenue | 13,889 | 79,651 | |||||
Other income | 611 | 3,647 | |||||
Operating expenses | 17,196 | 96,731 | |||||
Pro-rata same property NOI, as adjusted | $ | 42,245 | 248,036 | ||||
Less: Termination fees | 30 | 135 | |||||
Pro-rata same property NOI, as adjusted, excluding termination fees | $ | 42,215 | 247,901 |
(in thousands) | December 31, 2017 | |||
ATM equity program (see note 10 to our Consolidated Financial Statements) | ||||
Original offering amount | $ | 500,000 | ||
Available capacity | $ | 500,000 | ||
Line of Credit (the "Line") (see note 7 to our Consolidated Financial STatements) | ||||
Total commitment amount | $ | 1,000,000 | ||
Available capacity (1) | $ | 930,600 | ||
Maturity (2) | May 13, 2019 | |||
(1) Net of letters of credit. | ||||
(2) The Company has the option to extend the maturity for two additional six-month periods. |
(in thousands) | 2017 | 2016 | Change | |||||||
Net cash provided by operating activities | $ | 471,146 | 297,360 | 173,786 | ||||||
Net cash used in investing activities | (1,007,980 | ) | (409,671 | ) | (598,309 | ) | ||||
Net cash provided by financing activities | 568,948 | 88,711 | 480,237 | |||||||
Net increase (decrease) in cash and cash equivalents | 32,114 | (23,600 | ) | 55,714 | ||||||
Total cash and cash equivalents | $ | 45,370 | 13,256 | 32,114 |
• | $201.3 million increase in cash from operating income; |
• | $3.1 million increase in operating cash flow distributions from our unconsolidated real estate partnerships; and, decreased by, |
• | $30.7 million net decrease in cash due to timing of cash receipts and payments related to operating activities. |
(in thousands) | 2017 | 2016 | Change | |||||||
Cash flows from investing activities: | ||||||||||
Acquisition of operating real estate | $ | (124,727 | ) | (333,220 | ) | 208,493 | ||||
Costs paid in advance of real estate acquisitions | (4,917 | ) | (750 | ) | (4,167 | ) | ||||
Acquisition of Equity One, net of cash acquired of $72,534 | (648,763 | ) | — | (648,763 | ) | |||||
Real estate development and capital improvements | (347,780 | ) | (234,598 | ) | (113,182 | ) | ||||
Proceeds from sale of real estate investments | 112,161 | 135,269 | (23,108 | ) | ||||||
Issuance of notes receivable | (5,236 | ) | — | (5,236 | ) | |||||
Investments in real estate partnerships | (23,529 | ) | (37,879 | ) | 14,350 | |||||
Distributions received from investments in real estate partnerships | 36,603 | 58,810 | (22,207 | ) | ||||||
Dividends on investment securities | 365 | 330 | 35 | |||||||
Acquisition of securities | (23,535 | ) | (55,223 | ) | 31,688 | |||||
Proceeds from sale of securities | 21,378 | 57,590 | (36,212 | ) | ||||||
Net cash used in investing activities | $ | (1,007,980 | ) | (409,671 | ) | (598,309 | ) |
• | Other than those included with the merger, we invested $124.7 million in 2017 to acquire two operating properties and two real estate parcels at existing operating properties, compared to three operating properties for $333.2 million during 2016. |
• | We issued 65.5 million shares of common stock to the shareholders of Equity One valued at $4.5 billion in a stock for stock exchange and merged Equity One into the Company on March 1, 2017. As part of the merger, we paid $648.8 million, net of cash acquired, which was used by Equity One to repay its credit facilities not assumed by the Company with the merger. |
• | We invested $113.2 million more in 2017 than 2016 on real estate development and capital improvements, as further detailed in a table below. |
• | We received proceeds of $112.2 million from the sale of six shopping centers and nine land parcels in 2017, compared to $135.3 million for 11 shopping centers and 16 land parcels in 2016. |
• | We invested $23.5 million in our real estate partnerships during 2017 to fund our share of maturing mortgage debt and development and redevelopment activities, compared to $37.9 million during the same period in 2016, which included contributions to fund the acquisition of an operating property. |
• | Distributions from our unconsolidated real estate partnerships include return of capital from sales or financing proceeds. The $36.6 million received in 2017 is driven by the sale of three operating properties and one land parcel plus our share of proceeds from refinancing certain operating properties within the partnerships. During the same period in 2016, we received $58.8 million from the sale of ten shopping centers within the partnerships. |
• | Acquisition of securities and proceeds from sale of securities pertain to investments held in our captive insurance company and our deferred compensation plan. |
(in thousands) | 2017 | 2016 | Change | |||||||
Capital expenditures: | ||||||||||
Land acquisitions for development / redevelopment | $ | 26,688 | 26,938 | (250 | ) | |||||
Building and tenant improvements | 54,200 | 32,941 | 21,259 | |||||||
Redevelopment costs | 133,597 | 51,226 | 82,371 | |||||||
Development costs | 108,611 | 107,300 | 1,311 | |||||||
Capitalized interest | 7,946 | 3,482 | 4,464 | |||||||
Capitalized direct compensation | 16,738 | 12,711 | 4,027 | |||||||
Real estate development and capital improvements | $ | 347,780 | 234,598 | 113,182 |
• | During both 2017 and 2016 we acquired four land parcels for new development projects. |
• | Building and tenant improvements increased $21.3 million during the year ended December 31, 2017 primarily related to the overall increase in the size of our portfolio from the merger with Equity One in March 2017. |
• | Redevelopment expenditures were higher during 2017 due to the timing, magnitude, and number of projects currently in process, including projects acquired from Equity One. We intend to continuously improve our portfolio of shopping centers through redevelopment which can include adjacent land acquisition, existing building expansion, facade renovations, new out-parcel building construction, and tenant improvement costs. The size and scope of each redevelopment project varies with each redevelopment plan. |
• | Development expenditures were higher in 2017 due to the progress towards completion of our development projects currently in process. At December 31, 2017 and 2016, we had nine and six development projects, respectively, that were either under construction or in lease up. See the tables below for more details about our development projects. |
• | Interest is capitalized on our development and redevelopment projects and is based on cumulative actual development costs expended. We cease interest capitalization when the property is no longer being developed or is available for occupancy upon substantial completion of tenant improvements, but in no event would we capitalize interest on the project beyond 12 months after the anchor opens for business. |
• | We have a staff of employees who directly support our development and redevelopment programs. Internal compensation costs directly attributable to these activities are capitalized as part of each project. Changes in the level of future development and redevelopment activity could adversely impact results of operations by reducing the amount of internal costs for development and redevelopment projects that may be capitalized. A 10% reduction in development and redevelopment activity without a corresponding reduction in development related compensation costs could result in an additional charge to net income of $1.8 million per year. |
December 31, 2017 | ||||||||||||||||||||
(in thousands, except cost PSF) | ||||||||||||||||||||
Property Name | Market | Start Date | Estimated/Actual Anchor Opens | Estimated Net Development Costs (1) | % of Costs Incurred (1) | GLA | Cost PSF GLA (1) | |||||||||||||
Northgate Marketplace Ph II | Medford, OR | Q4-15 | Oct-16 | $ | 40,791 | 98 | % | 177 | 230 | |||||||||||
The Market at Springwoods Village (2) | Houston , TX | Q1-16 | May-17 | 27,492 | 82 | % | 89 | 309 | ||||||||||||
Chimney Rock Crossing | New York, NY | Q4-16 | April-18 | 71,005 | 79 | % | 218 | 326 | ||||||||||||
The Village at Riverstone | Houston, TX | Q4-16 | Oct-18 | 30,658 | 50 | % | 165 | 186 | ||||||||||||
The Field at Commonwealth | Metro DC | Q1-17 | Aug-18 | 45,033 | 64 | % | 187 | 241 | ||||||||||||
Pinecrest Place (3) | Miami, FL | Q1-17 | Jan-18 | 16,427 | 21 | % | 70 | 235 | ||||||||||||
Mellody Farm | Chicago, IL | Q2-17 | Oct-18 | 97,399 | 39 | % | 252 | 387 | ||||||||||||
Indigo Square | Charleston, SC | Q4-17 | Feb-19 | 16,574 | 31 | % | 51 | 325 | ||||||||||||
Total | $ | 345,379 | 58 | % | 1,209 | $ | 286 | |||||||||||||
(1) Includes leasing costs, and is net of tenant reimbursements. | ||||||||||||||||||||
(2) Estimated Net Development Costs are reported at full project cost. Our ownership interest in this consolidated property is 53%. | ||||||||||||||||||||
(3) Estimated Net Development Costs for Pinecrest Place excludes the cost of land, which the Company has leased long term. |
December 31, 2017 | ||||||||||||||||||||
(in thousands, except cost PSF) | ||||||||||||||||||||
Property Name | Market | Start Date | Estimated/Actual Anchor Opens | Estimated Net Development Costs (1) | % of Costs Incurred (1) | GLA | Cost PSF GLA (1) | |||||||||||||
Midtown East | Raleigh, NC | Q4-17 | July-19 | $ | 22,015 | 35 | % | 87 | $ | 253 | ||||||||||
(1) Includes leasing costs, and is net of tenant reimbursements. |
December 31, 2017 | |||||||||||||||
(in thousands, except cost PSF) | |||||||||||||||
Property Name | Market | Completion Date | Net Development Costs (1) | GLA | Cost PSF GLA (1) | ||||||||||
Willow Oaks Crossing | Charlotte, NC | Q1-17 | $ | 13,991 | 69 | $ | 203 | ||||||||
The Village at Tustin Legacy | Los Angeles, CA | Q4-17 | 37,122 | 112 | 331 | ||||||||||
$ | 51,113 | 181 | $ | 282 | |||||||||||
(1) Includes leasing costs and is net of tenant reimbursements. |
(in thousands) | 2017 | 2016 | Change | |||||||
Cash flows from financing activities: | ||||||||||
Equity issuances | $ | 88,458 | 548,920 | (460,462 | ) | |||||
Repurchase of common shares in conjunction with tax withholdings on equity award plans | (18,649 | ) | (7,984 | ) | (10,665 | ) | ||||
Preferred stock redemption | (325,000 | ) | — | (325,000 | ) | |||||
Distributions to limited partners in consolidated partnerships, net | (8,139 | ) | (4,213 | ) | (3,926 | ) | ||||
Dividend payments and operating partnership distributions | (328,314 | ) | (222,398 | ) | (105,916 | ) | ||||
Borrowings on unsecured credit facilities, net | 345,000 | 115,000 | 230,000 | |||||||
Proceeds from debt issuance | 1,084,184 | 53,446 | 1,030,738 | |||||||
Debt repayments | (255,421 | ) | (392,755 | ) | 137,334 | |||||
Payment of loan costs | (13,271 | ) | (2,233 | ) | (11,038 | ) | ||||
Proceeds from sale of treasury stock, net | 100 | 928 | (828 | ) | ||||||
Net cash provided by financing activities | $ | 568,948 | 88,711 | 480,237 |
• | We raised $88.5 million during December 2017 upon settling the remaining 1,250,000 shares under the forward equity offering. We raised $548.9 million during 2016 by: |
◦ | issuing 182,787 shares of common stock through our ATM program at an average price of $68.85 per share resulting in net proceeds of $12.3 million, |
◦ | issuing 1,850,000 shares under our forward equity offering at an average price of $74.32 per share resulting in proceeds of $137.5 million, and |
◦ | issuing 5,000,000 shares of common stock at $79.78 per share resulting in net proceeds of $400.1 million. |
• | We repurchased for cash a portion of the common stock related to stock based compensation to satisfy employee federal and state tax withholding requirements. The repurchases increased $10.7 million in 2017 primarily due to the vesting of Equity One's stock based compensation program as a result of the merger. |
• | We redeemed all of the issued and outstanding shares of our 6.625% Series 6 and 6.000% Series 7 cumulative redeemable preferred stock on February 16, 2017 and August 23, 2017, respectively, for $325.0 million. |
• | Net distributions to consolidated partnerships increased $3.9 million primarily due to excess proceeds from property refinancings during 2017. |
• | As a result of the shares of common stock issued during 2016 and common shares issued as merger consideration during 2017, combined with an increase in our quarterly dividend rate, our annual dividend payments increased $105.9 million. |
• | During 2017 and 2016, we received proceeds of $300.0 million upon closing a new term loan and $100.0 million of proceeds upon expanding an existing term loan, respectively. The proceeds from the new term loan were used to repay a $300.0 million Equity One term loan that was not assumed in the merger and proceeds from the term loan expansion were used to fund acquisition activities. During 2017, we borrowed $45.0 million on our Line, net of repayments, compared to $15.0 million net borrowings in 2016. |
• | We issued $1.1 billion of debt in 2017 related to the following activity: |
◦ | In January and June, we issued $650.0 million and $300.0 million of senior unsecured public notes, respectively. The notes were issued in two tranches of which $425.0 million is due in 2047 and $525.0 million is due in 2027. The January proceeds of $648.0 million were used to redeem all of |
◦ | A portion of the $300 million June bond offering proceeds were used to retire approximately $112.0 million of loans secured by mortgages with interest rates ranging from 7.0% to 7.8% on various properties and to reduce the outstanding balance on the Line. We used the remainder of the proceeds to redeem all of our $75.0 million Series 7 preferred stock in August and for general corporate purposes. |
◦ | Additionally, during 2017 we received proceeds of $122.5 million from mortgage loans and $8.6 million from development construction draws, all within consolidated real estate partnerships. During 2016, we received $53.4 million in mortgage proceeds upon encumbering two properties. |
• | We paid $255.4 million to repay or refinance mortgage loans and to pay scheduled principal payments as compared to $392.8 million in 2016. |
• | Recorded debt premiums or discounts and issuance costs that are not obligations; |
• | Obligations related to construction or development contracts, since payments are only due upon satisfactory performance under the contracts; |
• | Letters of credit of $9.4 million issued to cover our captive insurance program and performance obligations on certain development projects, which the latter will be satisfied upon completion of the development projects; and |
• | Obligations for retirement savings plans due to uncertainty around timing of participant withdrawals, which are solely within the control of the participant, and are further discussed in note 12 to the Consolidated Financial Statements. |
Payments Due by Period | |||||||||||||||||||||||
(in thousands) | 2018 | 2019 | 2020 | 2021 | 2022 | Beyond 5 Years | Total | ||||||||||||||||
Notes payable: | |||||||||||||||||||||||
Regency (1) | $ | 257,062 | 223,934 | 659,897 | 429,423 | 667,130 | 2,586,335 | $ | 4,823,781 | ||||||||||||||
Regency's share of joint ventures (1) (2) | 43,501 | 46,768 | 110,326 | 114,224 | 84,095 | 237,847 | 636,761 | ||||||||||||||||
Operating leases: | |||||||||||||||||||||||
Regency - office leases | 4,744 | 4,860 | 4,573 | 3,684 | 2,798 | 8,155 | 28,814 | ||||||||||||||||
Subleases: | |||||||||||||||||||||||
Regency - office leases | (216 | ) | (221 | ) | (227 | ) | (115 | ) | — | — | (779 | ) | |||||||||||
Ground leases: | |||||||||||||||||||||||
Regency | 9,738 | 10,690 | 10,432 | 10,338 | 10,251 | 473,817 | 525,266 | ||||||||||||||||
Regency's share of joint ventures | 385 | 391 | 392 | 392 | 392 | 18,321 | 20,273 | ||||||||||||||||
Purchase commitment | — | 60,000 | — | — | — | — | 60,000 | ||||||||||||||||
Total | $ | 315,214 | 346,422 | 785,393 | 557,946 | 764,666 | 3,324,475 | $ | 6,094,116 | ||||||||||||||
(1) Includes interest payments. | |||||||||||||||||||||||
(2) We are obligated to contribute our pro-rata share to fund maturities if they are not refinanced. We believe that our partners are financially sound and have sufficient capital or access thereto to fund future capital requirements. In the event that a co-investment partner was unable to fund its share of the capital requirements of the co-investment partnership, we would have the right, but not the obligation, to loan the defaulting partner the amount of its capital call. |
• | Pre-development costs are incurred prior to land acquisition during the due diligence phase and include contract deposits, legal, engineering, and other professional fees related to evaluating the feasibility of developing a shopping center. If we determine it is probable that a specific project undergoing due diligence will not be developed, we immediately expense all related capitalized pre-development costs not considered recoverable. |
• | Interest costs are capitalized to each development project based on applying our weighted average borrowing rate to that portion of the actual development costs expended. We cease interest cost capitalization when the property is no longer being developed or is available for occupancy upon substantial completion of tenant improvements, but in no event would we capitalize interest on the project beyond 12 months after the anchor opens for business. During the years ended December 31, 2017, 2016, and 2015, we capitalized interest of $7.9 million, $3.5 million, and $6.7 million, respectively, on our development projects. |
• | Real estate taxes are capitalized to each development project over the same period as we capitalize interest. |
• | We have a staff of employees who directly support our development program. All direct internal costs attributable to these development activities are capitalized as part of each development project. The capitalization of costs is directly related to the actual level of development activity occurring. During the years ended December 31, 2017, 2016, and 2015, we capitalized $17.6 million, $13.0 million, and $13.8 million, respectively, of direct internal costs incurred to support our development program. |
• | We have a Line commitment, as further described in Note 7 to the Consolidated Financial Statements, which has a variable interest rate that is based upon an annual rate of LIBOR plus 0.925%. LIBOR rates charged on our Line change monthly. The spread on the Line is dependent upon maintaining specific credit ratings. If our credit ratings are downgraded, the spread on the Line would increase, resulting in higher interest costs. The interest rate spread based on our credit rating ranges from LIBOR plus 0.875% to LIBOR plus 1.550%. |
• | We are also exposed to changes in interest rates when we refinance our existing long-term fixed rate debt. The objective of our interest rate risk management program is to limit the impact of interest rate changes on earnings and cash flows. To achieve these objectives, we borrow primarily at fixed interest rates and may enter into derivative financial instruments such as interest rate swaps, caps, or treasury locks in order to mitigate our interest rate risk on a related financial instrument. We do not enter into derivative or interest rate transactions for speculative purposes. Our interest rate swaps are structured solely for the purpose of interest rate protection. |
2018 | 2019 | 2020 | 2021 | 2022 | Thereafter | Total | Fair Value | ||||||||||||||||||
Fixed rate debt | $ | 122,867 | 22,578 | 539,702 | 300,427 | 582,466 | 1,947,384 | 3,515,424 | 3,586,673 | ||||||||||||||||
Average interest rate for all fixed rate debt (1) | 3.89 | % | 3.88 | % | 3.83 | % | 3.70 | % | 3.89 | % | 3.91 | % | |||||||||||||
Variable rate LIBOR debt | $ | — | 68,569 | — | 27,750 | — | — | 96,319 | 96,371 | ||||||||||||||||
Average interest rate for all variable rate debt (1) | — | % | 2.16 | % | — | % | 2.39 | % | — | % | — | % | — | ||||||||||||
(1) Average interest rates at the end of each year presented. |
Regency Centers Corporation: | |
Regency Centers, L.P.: | |
Financial Statement Schedule | |
REGENCY CENTERS CORPORATION Consolidated Balance Sheets | |||||||
December 31, 2017 and 2016 | |||||||
(in thousands, except share data) | |||||||
2017 | 2016 | ||||||
Assets | |||||||
Real estate investments at cost (notes 1, 2 and 3): | |||||||
Land | $ | 4,667,744 | 1,660,424 | ||||
Buildings and improvements | 5,910,686 | 3,092,197 | |||||
Properties in development | 314,391 | 180,878 | |||||
10,892,821 | 4,933,499 | ||||||
Less: accumulated depreciation | 1,339,771 | 1,124,391 | |||||
9,553,050 | 3,809,108 | ||||||
Investments in real estate partnerships (note 4) | 386,304 | 296,699 | |||||
Net real estate investments | 9,939,354 | 4,105,807 | |||||
Cash and cash equivalents | 45,370 | 13,256 | |||||
Restricted cash | 4,011 | 4,623 | |||||
Tenant and other receivables, net (note 1) | 170,985 | 111,722 | |||||
Deferred leasing costs, less accumulated amortization of $93,291 and $83,529 at December 31, 2017 and 2016, respectively | 80,044 | 69,000 | |||||
Acquired lease intangible assets, less accumulated amortization of $148,280 and $56,695 at December 31, 2017 and 2016, respectively (note 5) | 478,826 | 118,831 | |||||
Other assets (note 1) | 427,127 | 65,667 | |||||
Total assets | $ | 11,145,717 | 4,488,906 | ||||
Liabilities and Equity | |||||||
Liabilities: | |||||||
Notes payable (note 7) | $ | 2,971,715 | 1,363,925 | ||||
Unsecured credit facilities (note 7) | 623,262 | 278,495 | |||||
Accounts payable and other liabilities | 234,272 | 138,936 | |||||
Acquired lease intangible liabilities, less accumulated amortization of $56,550 and $23,538 at December 31, 2017 and 2016, respectively (note 5) | 537,401 | 54,180 | |||||
Tenants’ security and escrow deposits and prepaid rent | 46,013 | 28,868 | |||||
Total liabilities | 4,412,663 | 1,864,404 | |||||
Commitments and contingencies (notes 14 and 15) | — | — | |||||
Equity: | |||||||
Stockholders’ equity (note 10): | |||||||
Preferred stock, $0.01 par value per share, 30,000,000 shares authorized; 13,000,000 Series 6 and 7 shares issued and outstanding at December 31, 2016, with liquidation preferences of $25 per share | — | 325,000 | |||||
Common stock $0.01 par value per share, 220,000,000 and 150,000,000 shares authorized; 171,364,908 and 104,497,286 shares issued at December 31, 2017 and 2016, respectively | 1,714 | 1,045 | |||||
Treasury stock at cost, 366,628 and 347,903 shares held at December 31, 2017 and 2016, respectively | (18,307 | ) | (17,062 | ) | |||
Additional paid-in capital | 7,873,104 | 3,294,923 | |||||
Accumulated other comprehensive loss | (6,289 | ) | (18,346 | ) | |||
Distributions in excess of net income | (1,158,170 | ) | (994,259 | ) | |||
Total stockholders’ equity | 6,692,052 | 2,591,301 | |||||
Noncontrolling interests (note 10): | |||||||
Exchangeable operating partnership units, aggregate redemption value of $24,206 and $10,630 at December 31, 2017 and 2016, respectively | 10,907 | (1,967 | ) | ||||
Limited partners’ interests in consolidated partnerships | 30,095 | 35,168 | |||||
Total noncontrolling interests | 41,002 | 33,201 | |||||
Total equity | 6,733,054 | 2,624,502 | |||||
Total liabilities and equity | $ | 11,145,717 | 4,488,906 | ||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS CORPORATION Consolidated Statements of Operations | ||||||||||
For the years ended December 31, 2017, 2016, and 2015 | ||||||||||
(in thousands, except per share data) | ||||||||||
2017 | 2016 | 2015 | ||||||||
Revenues: | ||||||||||
Minimum rent | $ | 728,078 | 444,305 | 415,155 | ||||||
Percentage rent | 6,635 | 4,128 | 3,750 | |||||||
Recoveries from tenants and other income | 223,455 | 140,611 | 125,295 | |||||||
Management, transaction, and other fees | 26,158 | 25,327 | 25,563 | |||||||
Total revenues | 984,326 | 614,371 | 569,763 | |||||||
Operating expenses: | ||||||||||
Depreciation and amortization | 334,201 | 162,327 | 146,829 | |||||||
Operating and maintenance | 143,990 | 95,022 | 82,978 | |||||||
General and administrative | 67,624 | 65,327 | 65,600 | |||||||
Real estate taxes | 109,723 | 66,395 | 61,855 | |||||||
Other operating expenses | 89,225 | 14,081 | 7,836 | |||||||
Total operating expenses | 744,763 | 403,152 | 365,098 | |||||||
Other expense (income): | ||||||||||
Interest expense, net of interest income of $1,811, $1,180, and $1,590 in 2017, 2016, and 2015, respectively | 132,629 | 90,712 | 102,622 | |||||||
Provision for impairment | — | 4,200 | — | |||||||
Early extinguishment of debt | 12,449 | 14,240 | 8,239 | |||||||
Net investment income, including unrealized (gains) losses of ($1,136), ($773), and $1,734 in 2017, 2016, and 2015, respectively (note 12) | (3,985 | ) | (1,672 | ) | (625 | ) | ||||
Loss on derivative instruments | — | 40,586 | — | |||||||
Total other expense (income) | 141,093 | 148,066 | 110,236 | |||||||
Income from operations before equity in income of investments in real estate partnerships and income taxes | 98,470 | 63,153 | 94,429 | |||||||
Equity in income of investments in real estate partnerships (note 4) | 43,341 | 56,518 | 22,508 | |||||||
Deferred income tax (benefit) of taxable REIT subsidiary | (9,737 | ) | — | — | ||||||
Income from operations | 151,548 | 119,671 | 116,937 | |||||||
Gain on sale of real estate, net of tax | 27,432 | 47,321 | 35,606 | |||||||
Net income | 178,980 | 166,992 | 152,543 | |||||||
Noncontrolling interests: | ||||||||||
Exchangeable operating partnership units | (388 | ) | (257 | ) | (240 | ) | ||||
Limited partners’ interests in consolidated partnerships | (2,515 | ) | (1,813 | ) | (2,247 | ) | ||||
Income attributable to noncontrolling interests | (2,903 | ) | (2,070 | ) | (2,487 | ) | ||||
Net income attributable to the Company | 176,077 | 164,922 | 150,056 | |||||||
Preferred stock dividends and issuance costs | (16,128 | ) | (21,062 | ) | (21,062 | ) | ||||
Net income attributable to common stockholders | $ | 159,949 | 143,860 | 128,994 | ||||||
Income per common share - basic (note 13) | $ | 1.00 | 1.43 | 1.37 | ||||||
Income per common share - diluted (note 13) | $ | 1.00 | 1.42 | 1.36 | ||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS CORPORATION Consolidated Statements of Comprehensive Income | ||||||||||
For the years ended December 31, 2017, 2016, and 2015 | ||||||||||
(in thousands) | ||||||||||
2017 | 2016 | 2015 | ||||||||
Net income | $ | 178,980 | 166,992 | 152,543 | ||||||
Other comprehensive (loss) income: | ||||||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||
Effective portion of change in fair value of derivative instruments | 1,151 | (10,332 | ) | (10,089 | ) | |||||
Reclassification adjustment of derivative instruments included in net income | 11,103 | 51,139 | 9,152 | |||||||
Available for sale securities | ||||||||||
Unrealized (loss) gain on available-for-sale securities | (8 | ) | 24 | (43 | ) | |||||
Other comprehensive income (loss) | 12,246 | 40,831 | (980 | ) | ||||||
Comprehensive income | 191,226 | 207,823 | 151,563 | |||||||
Less: comprehensive income (loss) attributable to noncontrolling interests: | ||||||||||
Net income attributable to noncontrolling interests | 2,903 | 2,070 | 2,487 | |||||||
Other comprehensive income (loss) attributable to noncontrolling interests | 189 | 484 | (35 | ) | ||||||
Comprehensive income attributable to noncontrolling interests | 3,092 | 2,554 | 2,452 | |||||||
Comprehensive income attributable to the Company | $ | 188,134 | 205,269 | 149,111 | ||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS CORPORATION Consolidated Statements of Equity | |||||||||||||||||||||||||||||||||
For the years ended December 31, 2017, 2016, and 2015 | |||||||||||||||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||||||||||||||
Noncontrolling Interests | |||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Loss | Distributions in Excess of Net Income | Total Stockholders’ Equity | Exchangeable Operating Partnership Units | Limited Partners’ Interest in Consolidated Partnerships | Total Noncontrolling Interests | Total Equity | |||||||||||||||||||||||
Balance at December 31, 2014 | $ | 325,000 | 941 | (19,382 | ) | 2,540,153 | (57,748 | ) | (882,372 | ) | 1,906,592 | (1,914 | ) | 31,804 | 29,890 | 1,936,482 | |||||||||||||||||
Net income | — | — | — | — | — | 150,056 | 150,056 | 240 | 2,247 | 2,487 | 152,543 | ||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | (945 | ) | — | (945 | ) | (2 | ) | (33 | ) | (35 | ) | (980 | ) | ||||||||||||||||
Deferred compensation plan, net | — | — | (276 | ) | 276 | — | — | — | — | — | — | — | |||||||||||||||||||||
Restricted stock issued, net of amortization | — | — | — | 13,869 | — | — | 13,869 | — | — | — | 13,869 | ||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | — | (9,706 | ) | — | — | (9,706 | ) | — | — | — | (9,706 | ) | |||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 1,250 | — | — | 1,250 | — | — | — | 1,250 | ||||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | 31 | — | 198,463 | — | — | 198,494 | — | — | — | 198,494 | ||||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | — | 717 | 717 | 717 | ||||||||||||||||||||||
Distributions to partners | — | — | — | (1,797 | ) | — | — | (1,797 | ) | — | (4,249 | ) | (4,249 | ) | (6,046 | ) | |||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (21,062 | ) | (21,062 | ) | — | — | — | (21,062 | ) | |||||||||||||||||||
Common stock/unit ($1.94 per share) | — | — | — | — | — | (182,642 | ) | (182,642 | ) | (299 | ) | — | (299 | ) | (182,941 | ) | |||||||||||||||||
Balance at December 31, 2015 | $ | 325,000 | 972 | (19,658 | ) | 2,742,508 | (58,693 | ) | (936,020 | ) | 2,054,109 | (1,975 | ) | 30,486 | 28,511 | 2,082,620 | |||||||||||||||||
Net income | — | — | — | — | — | 164,922 | 164,922 | 257 | 1,813 | 2,070 | 166,992 | ||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 40,347 | — | 40,347 | 58 | 426 | 484 | 40,831 | ||||||||||||||||||||||
Deferred compensation plan, net | — | — | 2,596 | (2,596 | ) | — | — | — | — | — | — | — | |||||||||||||||||||||
Restricted stock issued, net of amortization | — | 2 | — | 13,419 | — | — | 13,421 | — | — | — | 13,421 | ||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | — | (7,789 | ) | — | — | (7,789 | ) | — | — | — | (7,789 | ) | |||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 1,070 | — | — | 1,070 | — | — | — | 1,070 | ||||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | 71 | — | 548,849 | — | — | 548,920 | — | — | — | 548,920 | ||||||||||||||||||||||
Reallocation of limited partners' interest | — | — | — | (538 | ) | — | — | (538 | ) | — | 538 | 538 | — | ||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | — | 8,760 | 8,760 | 8,760 | ||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | (6,855 | ) | (6,855 | ) | (6,855 | ) | |||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (21,062 | ) | (21,062 | ) | — | — | — | (21,062 | ) | |||||||||||||||||||
Common stock/unit ($2.00 per share) | — | — | — | — | — | (202,099 | ) | (202,099 | ) | (307 | ) | — | (307 | ) | (202,406 | ) | |||||||||||||||||
Balance at December 31, 2016 | $ | 325,000 | 1,045 | (17,062 | ) | 3,294,923 | (18,346 | ) | (994,259 | ) | 2,591,301 | (1,967 | ) | 35,168 | 33,201 | 2,624,502 | |||||||||||||||||
Net income | — | — | — | — | — | 176,077 | 176,077 | 388 | 2,515 | 2,903 | 178,980 | ||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 12,057 | — | 12,057 | 21 | 168 | 189 | 12,246 |
REGENCY CENTERS CORPORATION Consolidated Statements of Equity | |||||||||||||||||||||||||||||||||
For the years ended December 31, 2017, 2016, and 2015 | |||||||||||||||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||||||||||||||
Noncontrolling Interests | |||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Loss | Distributions in Excess of Net Income | Total Stockholders’ Equity | Exchangeable Operating Partnership Units | Limited Partners’ Interest in Consolidated Partnerships | Total Noncontrolling Interests | Total Equity | |||||||||||||||||||||||
Deferred compensation plan, net | — | — | (1,245 | ) | 1,236 | — | — | (9 | ) | — | — | — | (9 | ) | |||||||||||||||||||
Restricted stock issued, net of amortization | — | 2 | — | 15,293 | — | — | 15,295 | — | — | — | 15,295 | ||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | (1 | ) | — | (18,345 | ) | — | — | (18,346 | ) | — | — | — | (18,346 | ) | ||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 1,210 | — | — | 1,210 | — | — | — | 1,210 | ||||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | 667 | — | 4,559,810 | — | — | 4,560,477 | — | — | — | 4,560,477 | ||||||||||||||||||||||
Restricted stock issued upon Equity One merger | — | 1 | — | 7,950 | — | — | 7,951 | — | — | — | 7,951 | ||||||||||||||||||||||
Redemption of preferred stock | (325,000 | ) | — | — | 11,099 | — | (11,099 | ) | (325,000 | ) | — | — | — | (325,000 | ) | ||||||||||||||||||
Reallocation of limited partners' interest | — | — | — | (72 | ) | — | — | (72 | ) | — | 72 | 72 | — | ||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | 13,100 | 378 | 13,478 | 13,478 | ||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | (8,206 | ) | (8,206 | ) | (8,206 | ) | |||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (5,029 | ) | (5,029 | ) | — | — | — | (5,029 | ) | |||||||||||||||||||
Common stock/unit ($2.10 per share) | — | — | — | — | — | (323,860 | ) | (323,860 | ) | (635 | ) | — | (635 | ) | (324,495 | ) | |||||||||||||||||
Balance at December 31, 2017 | $ | — | 1,714 | (18,307 | ) | 7,873,104 | (6,289 | ) | (1,158,170 | ) | 6,692,052 | 10,907 | 30,095 | 41,002 | 6,733,054 | ||||||||||||||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS CORPORATION Consolidated Statements of Cash Flows | ||||||||||
For the years ended December 31, 2017, 2016, and 2015 | ||||||||||
(in thousands) | ||||||||||
2017 | 2016 | 2015 | ||||||||
Cash flows from operating activities: | ||||||||||
Net income | $ | 178,980 | 166,992 | 152,543 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 334,201 | 162,327 | 146,829 | |||||||
Amortization of deferred loan cost and debt premium | 9,509 | 9,762 | 9,677 | |||||||
Net accretion of above and below market lease intangibles, net | (23,144 | ) | (3,879 | ) | (1,598 | ) | ||||
Stock-based compensation, net of capitalization | 20,549 | 10,652 | 11,081 | |||||||
Equity in income of investments in real estate partnerships | (43,341 | ) | (56,518 | ) | (22,508 | ) | ||||
Gain on sale of real estate, net of tax | (27,432 | ) | (47,321 | ) | (35,606 | ) | ||||
Provision for impairment | — | 4,200 | — | |||||||
Early extinguishment of debt | 12,449 | 14,240 | 8,239 | |||||||
Deferred income tax benefit of taxable REIT subsidiary | (9,737 | ) | — | — | ||||||
Distribution of earnings from operations of investments in real estate partnerships | 53,502 | 50,361 | 46,646 | |||||||
Settlement of derivative instruments | — | — | (7,267 | ) | ||||||
Gain on derivative instruments | 76 | — | — | |||||||
Deferred compensation expense | 3,844 | 1,655 | 207 | |||||||
Realized and unrealized gain on investments (note 12) | (3,837 | ) | (1,673 | ) | (626 | ) | ||||
Changes in assets and liabilities: | ||||||||||
Restricted cash | 1,362 | 59 | 1,926 | |||||||
Accounts receivable, net | (7,077 | ) | (1,581 | ) | (2,059 | ) | ||||
Straight-line rent receivable, net | (19,004 | ) | (7,219 | ) | (8,231 | ) | ||||
Deferred leasing costs | (14,448 | ) | (10,349 | ) | (12,949 | ) | ||||
Other assets (note 1) | 9,536 | 673 | (496 | ) | ||||||
Accounts payable and other liabilities | (2,114 | ) | 5,543 | (3,810 | ) | |||||
Tenants’ security and escrow deposits and prepaid rent | (2,728 | ) | (564 | ) | 3,545 | |||||
Net cash provided by operating activities | 471,146 | 297,360 | 285,543 | |||||||
Cash flows from investing activities: | ||||||||||
Acquisition of operating real estate | (124,727 | ) | (333,220 | ) | (42,983 | ) | ||||
Costs paid in advance of real estate acquisitions | (4,917 | ) | (750 | ) | (2,250 | ) | ||||
Acquisition of Equity One, net of cash acquired of $72,534 | (648,763 | ) | — | — | ||||||
Real estate development and capital improvements | (347,780 | ) | (234,598 | ) | (205,103 | ) | ||||
Proceeds from sale of real estate investments | 112,161 | 135,269 | 108,822 | |||||||
(Issuance) / Collection of notes receivable | (5,236 | ) | — | 1,719 | ||||||
Investments in real estate partnerships | (23,529 | ) | (37,879 | ) | (20,054 | ) | ||||
Distributions received from investments in real estate partnerships | 36,603 | 58,810 | 23,801 | |||||||
Dividends on investment securities | 365 | 330 | 243 | |||||||
Acquisition of securities | (23,535 | ) | (55,223 | ) | (31,941 | ) | ||||
Proceeds from sale of securities | 21,378 | 57,590 | 28,400 | |||||||
Net cash used in investing activities | (1,007,980 | ) | (409,671 | ) | (139,346 | ) | ||||
REGENCY CENTERS CORPORATION Consolidated Statements of Cash Flows | ||||||||||
For the years ended December 31, 2017, 2016, and 2015 | ||||||||||
(in thousands) | ||||||||||
2017 | 2016 | 2015 | ||||||||
Cash flows from financing activities: | ||||||||||
Net proceeds from common stock issuance | 88,458 | 548,920 | 198,494 | |||||||
Repurchase of common shares in conjunction with tax withholdings on equity award plans | (18,649 | ) | (7,984 | ) | (9,906 | ) | ||||
Proceeds from sale of treasury stock | 100 | 957 | — | |||||||
Acquisition of treasury stock | — | (29 | ) | — | ||||||
Redemption of preferred stock and partnership units | (325,000 | ) | — | — | ||||||
Distributions to limited partners in consolidated partnerships, net | (8,139 | ) | (4,213 | ) | (5,341 | ) | ||||
Distributions to exchangeable operating partnership unit holders | (635 | ) | (307 | ) | (299 | ) | ||||
Dividends paid to common stockholders | (322,650 | ) | (201,029 | ) | (181,392 | ) | ||||
Dividends paid to preferred stockholders | (5,029 | ) | (21,062 | ) | (21,062 | ) | ||||
Repayment of fixed rate unsecured notes | — | (300,000 | ) | (450,000 | ) | |||||
Proceeds from issuance of fixed rate unsecured notes, net | 953,115 | — | 248,160 | |||||||
Proceeds from unsecured credit facilities | 1,100,000 | 460,000 | 445,000 | |||||||
Repayment of unsecured credit facilities | (755,000 | ) | (345,000 | ) | (355,000 | ) | ||||
Proceeds from notes payable | 131,069 | 53,446 | 4,316 | |||||||
Repayment of notes payable | (232,839 | ) | (72,803 | ) | (76,168 | ) | ||||
Scheduled principal payments | (10,162 | ) | (5,860 | ) | (5,878 | ) | ||||
Payment of loan costs | (13,271 | ) | (2,233 | ) | (5,998 | ) | ||||
Early redemption costs | (12,420 | ) | (14,092 | ) | (8,043 | ) | ||||
Net cash provided by (used in) financing activities | 568,948 | 88,711 | (223,117 | ) | ||||||
Net increase (decrease) in cash and cash equivalents | 32,114 | (23,600 | ) | (76,920 | ) | |||||
Cash and cash equivalents at beginning of the year | 13,256 | 36,856 | 113,776 | |||||||
Cash and cash equivalents at end of the year | $ | 45,370 | 13,256 | 36,856 | ||||||
Supplemental disclosure of cash flow information: | ||||||||||
Cash paid for interest (net of capitalized interest of $7,946, $3,482, and $6,740 in 2017, 2016, and 2015, respectively) | $ | 109,956 | 82,950 | 101,527 | ||||||
Cash (received) paid for income taxes | $ | (269 | ) | — | 1,015 | |||||
Supplemental disclosure of non-cash transactions: | ||||||||||
Exchangeable operating partnership units issued for acquisition of real estate | $ | 13,100 | — | — | ||||||
Mortgage loans assumed for the acquisition of operating real estate | $ | 27,000 | — | 42,799 | ||||||
Change in fair value of securities available-for-sale | $ | (8 | ) | 24 | (43 | ) | ||||
Common stock issued for dividend reinvestment plan | $ | 1,210 | 1,070 | 1,250 | ||||||
Stock-based compensation capitalized | $ | 3,210 | 2,963 | 2,988 | ||||||
Contributions from limited partners in consolidated partnerships, net | $ | 186 | 8,755 | 13 | ||||||
Common stock issued for dividend reinvestment in trust | $ | 557 | 728 | 833 | ||||||
Contribution of stock awards into trust | $ | 1,372 | 1,538 | 1,651 | ||||||
Distribution of stock held in trust | $ | 677 | 4,114 | 1,898 | ||||||
Equity One Merger: | ||||||||||
Notes payable assumed in Equity One merger, at fair value | $ | 757,399 | — | — | ||||||
Common stock exchanged for Equity One shares | $ | 4,471,808 | — | — | ||||||
Deconsolidation of previously consolidated partnership: | ||||||||||
Real estate, net | $ | — | 14,144 | — | ||||||
Investments in real estate partnerships | $ | — | (3,355 | ) | — | |||||
Notes payable | $ | — | (9,415 | ) | — | |||||
Other assets and liabilities | $ | — | 571 | — | ||||||
Limited partners' interest in consolidated partnerships | $ | — | (2,099 | ) | — | |||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS, L.P. Consolidated Balance Sheets | |||||||
December 31, 2017 and 2016 | |||||||
(in thousands, except unit data) | |||||||
2017 | 2016 | ||||||
Assets | |||||||
Real estate investments at cost (notes 1, 2 and 3): | |||||||
Land | $ | 4,667,744 | 1,660,424 | ||||
Buildings and improvements | 5,910,686 | 3,092,197 | |||||
Properties in development | 314,391 | 180,878 | |||||
10,892,821 | 4,933,499 | ||||||
Less: accumulated depreciation | 1,339,771 | 1,124,391 | |||||
9,553,050 | 3,809,108 | ||||||
Investments in real estate partnerships (note 4) | 386,304 | 296,699 | |||||
Net real estate investments | 9,939,354 | 4,105,807 | |||||
Cash and cash equivalents | 45,370 | 13,256 | |||||
Restricted cash | 4,011 | 4,623 | |||||
Tenant and other receivables, net (note 1) | 170,985 | 111,722 | |||||
Deferred leasing costs, less accumulated amortization of $93,291 and $83,529 at December 31, 2017 and 2016, respectively | 80,044 | 69,000 | |||||
Acquired lease intangible assets, less accumulated amortization of $148,280 and $56,695 at December 31, 2017 and 2016, respectively (note 5) | 478,826 | 118,831 | |||||
Other assets (note 1) | 427,127 | 65,667 | |||||
Total assets | $ | 11,145,717 | 4,488,906 | ||||
Liabilities and Capital | |||||||
Liabilities: | |||||||
Notes payable (note 7) | $ | 2,971,715 | 1,363,925 | ||||
Unsecured credit facilities (note 7) | 623,262 | 278,495 | |||||
Accounts payable and other liabilities | 234,272 | 138,936 | |||||
Acquired lease intangible liabilities, less accumulated amortization of $56,550 and $23,538 at December 31, 2017 and 2016, respectively (note 5) | 537,401 | 54,180 | |||||
Tenants’ security and escrow deposits and prepaid rent | 46,013 | 28,868 | |||||
Total liabilities | 4,412,663 | 1,864,404 | |||||
Commitments and contingencies (notes 14 and 15) | — | — | |||||
Capital: | |||||||
Partners’ capital (note 10): | |||||||
Preferred units of general partner, $0.01 par value per unit, 13,000,000 units issued and outstanding at December 31, 2016, liquidation preference of $25 per unit | — | 325,000 | |||||
General partner; 171,364,908 and 104,497,286 units outstanding at December 31, 2017 and 2016, respectively | 6,698,341 | 2,284,647 | |||||
Limited partners; 349,902 and 154,170 units outstanding at December 31, 2017 and 2016 | 10,907 | (1,967 | ) | ||||
Accumulated other comprehensive loss | (6,289 | ) | (18,346 | ) | |||
Total partners’ capital | 6,702,959 | 2,589,334 | |||||
Noncontrolling interests (note 10): | |||||||
Limited partners’ interests in consolidated partnerships | 30,095 | 35,168 | |||||
Total noncontrolling interests | 30,095 | 35,168 | |||||
Total capital | 6,733,054 | 2,624,502 | |||||
Total liabilities and capital | $ | 11,145,717 | 4,488,906 | ||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS, L.P. Consolidated Statements of Operations | ||||||||||
For the years ended December 31, 2017, 2016, and 2015 | ||||||||||
(in thousands, except per unit data) | ||||||||||
2017 | 2016 | 2015 | ||||||||
Revenues: | ||||||||||
Minimum rent | $ | 728,078 | 444,305 | 415,155 | ||||||
Percentage rent | 6,635 | 4,128 | 3,750 | |||||||
Recoveries from tenants and other income | 223,455 | 140,611 | 125,295 | |||||||
Management, transaction, and other fees | 26,158 | 25,327 | 25,563 | |||||||
Total revenues | 984,326 | 614,371 | 569,763 | |||||||
Operating expenses: | ||||||||||
Depreciation and amortization | 334,201 | 162,327 | 146,829 | |||||||
Operating and maintenance | 143,990 | 95,022 | 82,978 | |||||||
General and administrative | 67,624 | 65,327 | 65,600 | |||||||
Real estate taxes | 109,723 | 66,395 | 61,855 | |||||||
Other operating expenses | 89,225 | 14,081 | 7,836 | |||||||
Total operating expenses | 744,763 | 403,152 | 365,098 | |||||||
Other expense (income): | ||||||||||
Interest expense, net of interest income of $1,811, $1,180, and $1,590 in 2017, 2016, and 2015, respectively | 132,629 | 90,712 | 102,622 | |||||||
Provision for impairment | — | 4,200 | — | |||||||
Early extinguishment of debt | 12,449 | 14,240 | 8,239 | |||||||
Net investment income, including unrealized (gains) losses of ($1,136), ($773), and $1,734 in 2017, 2016, and 2015, respectively (note 12) | (3,985 | ) | (1,672 | ) | (625 | ) | ||||
Loss on derivative instruments | — | 40,586 | — | |||||||
Total other expense (income) | 141,093 | 148,066 | 110,236 | |||||||
Income from operations before equity in income of investments in real estate partnerships and income taxes | 98,470 | 63,153 | 94,429 | |||||||
Equity in income of investments in real estate partnerships (note 4) | 43,341 | 56,518 | 22,508 | |||||||
Deferred income tax (benefit) of taxable REIT subsidiary | (9,737 | ) | — | — | ||||||
Income from operations | 151,548 | 119,671 | 116,937 | |||||||
Gain on sale of real estate, net of tax | 27,432 | 47,321 | 35,606 | |||||||
Net income | 178,980 | 166,992 | 152,543 | |||||||
Limited partners’ interests in consolidated partnerships | (2,515 | ) | (1,813 | ) | (2,247 | ) | ||||
Net income attributable to the Partnership | 176,465 | 165,179 | 150,296 | |||||||
Preferred unit distributions and issuance costs | (16,128 | ) | (21,062 | ) | (21,062 | ) | ||||
Net income attributable to common unit holders | $ | 160,337 | 144,117 | 129,234 | ||||||
Income per common unit - basic (note 13): | $ | 1.00 | 1.43 | 1.37 | ||||||
Income per common unit - diluted (note 13): | $ | 1.00 | 1.42 | 1.36 | ||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS, L.P. Consolidated Statements of Comprehensive Income | ||||||||||
For the years ended December 31, 2017, 2016, and 2015 | ||||||||||
(in thousands) | ||||||||||
2017 | 2016 | 2015 | ||||||||
Net income | $ | 178,980 | 166,992 | 152,543 | ||||||
Other comprehensive (loss) income: | ||||||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||
Effective portion of change in fair value of derivative instruments | 1,151 | (10,332 | ) | (10,089 | ) | |||||
Reclassification adjustment of derivative instruments included in net income | 11,103 | 51,139 | 9,152 | |||||||
Available for sale securities | ||||||||||
Unrealized (loss) gain on available-for-sale securities | (8 | ) | 24 | (43 | ) | |||||
Other comprehensive income (loss) | 12,246 | 40,831 | (980 | ) | ||||||
Comprehensive income | 191,226 | 207,823 | 151,563 | |||||||
Less: comprehensive income (loss) attributable to noncontrolling interests: | ||||||||||
Net income attributable to noncontrolling interests | 2,515 | 1,813 | 2,247 | |||||||
Other comprehensive income (loss) attributable to noncontrolling interests | 168 | 426 | (33 | ) | ||||||
Comprehensive income attributable to noncontrolling interests | 2,683 | 2,239 | 2,214 | |||||||
Comprehensive income attributable to the Partnership | $ | 188,543 | 205,584 | 149,349 | ||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS, L.P. Consolidated Statements of Capital | ||||||||||||||||||
For the years ended December 31, 2017, 2016, and 2015 | ||||||||||||||||||
(in thousands) | ||||||||||||||||||
General Partner Preferred and Common Units | Limited Partners | Accumulated Other Comprehensive Loss | Total Partners’ Capital | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | Total Capital | |||||||||||||
Balance at December 31, 2014 | $ | 1,964,340 | (1,914 | ) | (57,748 | ) | 1,904,678 | 31,804 | 1,936,482 | |||||||||
Net income | 150,056 | 240 | — | 150,296 | 2,247 | 152,543 | ||||||||||||
Other comprehensive income (loss) | — | (2 | ) | (945 | ) | (947 | ) | (33 | ) | (980 | ) | |||||||
Contributions from partners | — | — | — | — | 717 | 717 | ||||||||||||
Distributions to partners | (184,439 | ) | (299 | ) | — | (184,738 | ) | (4,249 | ) | (188,987 | ) | |||||||
Preferred unit distributions | (21,062 | ) | — | — | (21,062 | ) | — | (21,062 | ) | |||||||||
Restricted units issued as a result of restricted stock issued by Parent Company, net of amortization | 13,869 | — | — | 13,869 | — | 13,869 | ||||||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | 190,038 | — | — | 190,038 | — | 190,038 | ||||||||||||
Balance at December 31, 2015 | $ | 2,112,802 | (1,975 | ) | (58,693 | ) | 2,052,134 | 30,486 | 2,082,620 | |||||||||
Net income | 164,922 | 257 | — | 165,179 | 1,813 | 166,992 | ||||||||||||
Other comprehensive income (loss) | — | 58 | 40,347 | 40,405 | 426 | 40,831 | ||||||||||||
Contributions from partners | — | — | — | — | 8,760 | 8,760 | ||||||||||||
Distributions to partners | (202,099 | ) | (307 | ) | — | (202,406 | ) | (6,855 | ) | (209,261 | ) | |||||||
Reallocation of limited partners' interest | (538 | ) | — | — | (538 | ) | 538 | — | ||||||||||
Preferred unit distributions | (21,062 | ) | — | — | (21,062 | ) | — | (21,062 | ) | |||||||||
Restricted units issued as a result of restricted stock issued by Parent Company, net of amortization | 13,421 | — | — | 13,421 | — | 13,421 | ||||||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | 542,201 | — | — | 542,201 | — | 542,201 | ||||||||||||
Balance at December 31, 2016 | $ | 2,609,647 | (1,967 | ) | (18,346 | ) | 2,589,334 | 35,168 | 2,624,502 |
REGENCY CENTERS, L.P. Consolidated Statements of Capital | ||||||||||||||||||
For the years ended December 31, 2017, 2016, and 2015 | ||||||||||||||||||
(in thousands) | ||||||||||||||||||
General Partner Preferred and Common Units | Limited Partners | Accumulated Other Comprehensive Loss | Total Partners’ Capital | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | Total Capital | |||||||||||||
Net income | 176,077 | 388 | — | 176,465 | 2,515 | 178,980 | ||||||||||||
Other comprehensive income (loss) | — | 21 | 12,057 | 12,078 | 168 | 12,246 | ||||||||||||
Deferred compensation plan, net | (9 | ) | — | — | (9 | ) | — | (9 | ) | |||||||||
Contributions from partners | — | 13,100 | — | 13,100 | 378 | 13,478 | ||||||||||||
Distributions to partners | (323,860 | ) | (635 | ) | — | (324,495 | ) | (8,206 | ) | (332,701 | ) | |||||||
Reallocation of limited partners' interest | (72 | ) | — | — | (72 | ) | 72 | — | ||||||||||
Preferred unit distributions | (5,029 | ) | — | — | (5,029 | ) | — | (5,029 | ) | |||||||||
Restricted units issued as a result of restricted stock issued by Parent Company, net of amortization | 15,295 | — | — | 15,295 | — | 15,295 | ||||||||||||
Preferred stock redemptions | (325,000 | ) | — | — | (325,000 | ) | — | (325,000 | ) | |||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | 4,543,341 | — | — | 4,543,341 | — | 4,543,341 | ||||||||||||
Restricted units issued as a result of restricted stock issued by Parent Company upon Equity One merger | 7,951 | — | — | 7,951 | — | 7,951 | ||||||||||||
Balance at December 31, 2017 | $ | 6,698,341 | 10,907 | (6,289 | ) | 6,702,959 | 30,095 | 6,733,054 | ||||||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS, L.P. Consolidated Statements of Cash Flows | ||||||||||
For the years ended December 31, 2017, 2016, and 2015 | ||||||||||
(in thousands) | ||||||||||
2017 | 2016 | 2015 | ||||||||
Cash flows from operating activities: | ||||||||||
Net income | $ | 178,980 | 166,992 | 152,543 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 334,201 | 162,327 | 146,829 | |||||||
Amortization of deferred loan cost and debt premium | 9,509 | 9,762 | 9,677 | |||||||
Net accretion of above and below market lease intangibles, net | (23,144 | ) | (3,879 | ) | (1,598 | ) | ||||
Stock-based compensation, net of capitalization | 20,549 | 10,652 | 11,081 | |||||||
Equity in income of investments in real estate partnerships | (43,341 | ) | (56,518 | ) | (22,508 | ) | ||||
Gain on sale of real estate, net of tax | (27,432 | ) | (47,321 | ) | (35,606 | ) | ||||
Provision for impairment | — | 4,200 | — | |||||||
Early extinguishment of debt | 12,449 | 14,240 | 8,239 | |||||||
Deferred income tax benefit of taxable REIT subsidiary | (9,737 | ) | — | — | ||||||
Distribution of earnings from operations of investments in real estate partnerships | 53,502 | 50,361 | 46,646 | |||||||
Settlement of derivative instruments | — | — | (7,267 | ) | ||||||
Gain on derivative instruments | 76 | — | — | |||||||
Deferred compensation expense | 3,844 | 1,655 | 207 | |||||||
Realized and unrealized gain on investments (note 12) | (3,837 | ) | (1,673 | ) | (626 | ) | ||||
Changes in assets and liabilities: | ||||||||||
Restricted cash | 1,362 | 59 | 1,926 | |||||||
Accounts receivable, net | (7,077 | ) | (1,581 | ) | (2,059 | ) | ||||
Straight-line rent receivable, net | (19,004 | ) | (7,219 | ) | (8,231 | ) | ||||
Deferred leasing costs | (14,448 | ) | (10,349 | ) | (12,949 | ) | ||||
Other assets (note 1) | 9,536 | 673 | (496 | ) | ||||||
Accounts payable and other liabilities | (2,114 | ) | 5,543 | (3,810 | ) | |||||
Tenants’ security and escrow deposits and prepaid rent | (2,728 | ) | (564 | ) | 3,545 | |||||
Net cash provided by operating activities | 471,146 | 297,360 | 285,543 | |||||||
Cash flows from investing activities: | ||||||||||
Acquisition of operating real estate | (124,727 | ) | (333,220 | ) | (42,983 | ) | ||||
Costs paid in advance of real estate acquisitions | (4,917 | ) | (750 | ) | (2,250 | ) | ||||
Acquisition of Equity One, net of cash acquired of $72,534 | (648,763 | ) | — | — | ||||||
Real estate development and capital improvements | (347,780 | ) | (234,598 | ) | (205,103 | ) | ||||
Proceeds from sale of real estate investments | 112,161 | 135,269 | 108,822 | |||||||
(Issuance) / Collection of notes receivable | (5,236 | ) | — | 1,719 | ||||||
Investments in real estate partnerships | (23,529 | ) | (37,879 | ) | (20,054 | ) | ||||
Distributions received from investments in real estate partnerships | 36,603 | 58,810 | 23,801 | |||||||
Dividends on investment securities | 365 | 330 | 243 | |||||||
Acquisition of securities | (23,535 | ) | (55,223 | ) | (31,941 | ) | ||||
Proceeds from sale of securities | 21,378 | 57,590 | 28,400 | |||||||
Net cash used in investing activities | (1,007,980 | ) | (409,671 | ) | (139,346 | ) | ||||
REGENCY CENTERS, L.P. Consolidated Statements of Cash Flows | ||||||||||
For the years ended December 31, 2017, 2016, and 2015 | ||||||||||
(in thousands) | ||||||||||
2017 | 2016 | 2015 | ||||||||
Cash flows from financing activities: | ||||||||||
Net proceeds from common units issued as a result of common stock issued by Parent Company | 88,458 | 548,920 | 198,494 | |||||||
Repurchase of common units in conjunction with tax withholdings on equity award plans | (18,649 | ) | (7,984 | ) | (9,906 | ) | ||||
Proceeds from treasury units issued as a result of treasury stock sold by Parent Company | 100 | 957 | — | |||||||
Acquisition of treasury units as a result of treasury stock acquired by Parent Company | — | (29 | ) | — | ||||||
Redemption of preferred partnership units | (325,000 | ) | — | — | ||||||
Distributions to limited partners in consolidated partnerships, net | (8,139 | ) | (4,213 | ) | (5,341 | ) | ||||
Distributions to partners | (323,285 | ) | (201,336 | ) | (181,691 | ) | ||||
Distributions to preferred unit holders | (5,029 | ) | (21,062 | ) | (21,062 | ) | ||||
Repayment of fixed rate unsecured notes | — | (300,000 | ) | (450,000 | ) | |||||
Proceeds from issuance of fixed rate unsecured notes, net | 953,115 | — | 248,160 | |||||||
Proceeds from unsecured credit facilities | 1,100,000 | 460,000 | 445,000 | |||||||
Repayment of unsecured credit facilities | (755,000 | ) | (345,000 | ) | (355,000 | ) | ||||
Proceeds from notes payable | 131,069 | 53,446 | 4,316 | |||||||
Repayment of notes payable | (232,839 | ) | (72,803 | ) | (76,168 | ) | ||||
Scheduled principal payments | (10,162 | ) | (5,860 | ) | (5,878 | ) | ||||
Payment of loan costs | (13,271 | ) | (2,233 | ) | (5,998 | ) | ||||
Early redemption costs | (12,420 | ) | (14,092 | ) | (8,043 | ) | ||||
Net cash provided by (used in) financing activities | 568,948 | 88,711 | (223,117 | ) | ||||||
Net increase (decrease) in cash and cash equivalents | 32,114 | (23,600 | ) | (76,920 | ) | |||||
Cash and cash equivalents at beginning of the year | 13,256 | 36,856 | 113,776 | |||||||
Cash and cash equivalents at end of the year | $ | 45,370 | 13,256 | 36,856 | ||||||
Supplemental disclosure of cash flow information: | ||||||||||
Cash paid for interest (net of capitalized interest of $7,946, $3,482, and $6,740 in 2017, 2016, and 2015, respectively) | $ | 109,956 | 82,950 | 101,527 | ||||||
Cash paid for income taxes | $ | (269 | ) | — | 1,015 | |||||
Supplemental disclosure of non-cash transactions: | ||||||||||
Common stock issued by Parent Company for partnership units exchanged | $ | 13,100 | — | — | ||||||
Mortgage loans assumed for the acquisition of operating real estate | $ | 27,000 | — | 42,799 | ||||||
Change in fair value of securities available-for-sale | $ | (8 | ) | 24 | (43 | ) | ||||
Common stock issued by Parent Company for dividend reinvestment plan | $ | 1,210 | 1,070 | 1,250 | ||||||
Stock-based compensation capitalized | $ | 3,210 | 2,963 | 2,988 | ||||||
Contributions from limited partners in consolidated partnerships, net | $ | 186 | 8,755 | 13 | ||||||
Common stock issued for dividend reinvestment in trust | $ | 557 | 728 | 833 | ||||||
Contribution of stock awards into trust | $ | 1,372 | 1,538 | 1,651 | ||||||
Distribution of stock held in trust | $ | 677 | 4,114 | 1,898 | ||||||
Equity One Merger: | ||||||||||
Notes payable assumed in Equity One merger, at fair value | $ | 757,399 | — | — | ||||||
Common stock exchanged for Equity One shares | $ | 4,471,808 | — | — | ||||||
Deconsolidation of previously consolidated partnership: | ||||||||||
Real estate, net | $ | — | 14,144 | — | ||||||
Investments in real estate partnerships | $ | — | (3,355 | ) | — | |||||
Notes payable | $ | — | (9,415 | ) | — | |||||
Other assets and liabilities | $ | — | 571 | — | ||||||
Limited partners' interest in consolidated partnerships | $ | — | (2,099 | ) | — | |||||
See accompanying notes to consolidated financial statements. |
1. | Summary of Significant Accounting Policies |
• | Those partnerships for which the Partners only have protective rights are considered VIEs under ASC 810, Consolidation. Regency is the primary beneficiary of these VIEs as Regency has power over these partnerships and they operate primarily for the benefit of Regency. As such, Regency consolidates these entities and reports the limited partners’ interest as noncontrolling interests. |
• | Those partnerships for which the Partners are involved in the day to day decisions and do not have any other aspects that would cause them to be considered VIEs, are evaluated for consolidation using the voting interest model. |
◦ | Those partnerships in which Regency has a controlling financial interest are consolidated and the limited partners’ ownership interest and share of net income is recorded as noncontrolling interest. |
◦ | Those partnerships in which Regency does not have a controlling financial interest are accounted for using the equity method and its ownership interest is recognized through single-line presentation as Investments in Real Estate Partnerships, in the Consolidated Balance Sheet, and Equity in Income of Investments in Real Estate Partnerships, in the Consolidated Statements of Operations. Cash distributions of earnings from operations from investments in real estate partnerships are presented in cash flows provided by operating activities in the accompanying Consolidated Statements of Cash Flows. Cash distributions from the sale of a property or loan proceeds received from the placement of debt on a property included in investments in real estate partnerships are presented in cash flows provided by investing activities in the accompanying Consolidated Statements of Cash Flows. Distributed proceeds from debt refinancing and real estate sales in excess of Regency's carrying value of its investment has resulted in a negative investment balance for one partnership, which is recorded within Accounts payable and other liabilities in the Consolidated Balance Sheets. |
◦ | The net difference in the carrying amount of investments in real estate partnerships and the underlying equity in net assets is either accreted to income and recorded in equity in income of investments in real estate partnerships in the accompanying Consolidated Statements of Operations over the expected useful lives of the properties and other intangible assets, which range in lives from 10 to 40 years, or recognized at liquidation if the joint venture agreement includes a unilateral right to elect to dissolve the real estate partnership and, upon such an election, receive a distribution in-kind. |
(in thousands) | December 31, 2017 | December 31, 2016 |
Assets | ||
Net real estate investments | $172,736 | 86,440 |
Cash and cash equivalents | 4,993 | 3,444 |
Liabilities | ||
Notes payable | 16,551 | 8,175 |
Equity | ||
Limited partners’ interests in consolidated partnerships | 17,572 | 17,565 |
December 31, | ||||||
(in thousands) | 2017 | 2016 | ||||
Billed tenant receivables | $ | 25,329 | 15,599 | |||
Accrued CAM, insurance and tax reimbursements | 14,825 | 9,221 | ||||
Other receivables | 34,472 | 12,058 | ||||
Straight-line rent receivables | 93,284 | 73,384 | ||||
Notes receivable | 15,803 | 10,481 | ||||
Less: allowance for doubtful accounts | (8,040 | ) | (5,460 | ) | ||
Less: straight-line rent reserves | (4,688 | ) | (3,561 | ) | ||
Total tenant and other receivables, net | $ | 170,985 | 111,722 |
Year ended December 31, | |||||||||
(in thousands) | 2017 | 2016 | 2015 | ||||||
Gross provision for doubtful accounts | $ | 3,992 | 1,705 | 2,364 | |||||
Provision for straight line rent reserve | $ | 1,129 | 2,271 | 714 |
December 31, | ||||||
(in thousands) | 2017 | 2016 | ||||
Goodwill (1) | $ | 331,884 | — | |||
Investments | 41,636 | 36,008 | ||||
Prepaid and other | 30,332 | 10,386 | ||||
Derivative assets | 14,515 | 11,622 | ||||
Furniture, fixtures, and equipment, net | 6,123 | 4,094 | ||||
Deferred financing costs, net | 2,637 | 3,557 | ||||
Total other assets | $ | 427,127 | 65,667 | |||
(1) Goodwill amount is subject to provisional accounting for the purchase price allocation from the Equity One merger, as discussed in note 2. |
• | Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access. |
• | Level 2 - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. |
• | Level 3 - Unobservable inputs for the asset or liability, which are typically based on the Company's own assumptions, as there is little, if any, related market activity. |
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
Recently adopted: | ||||||
ASU 2016-09, March 2016, Compensation-Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting | This ASU affects entities that issue share-based payment awards to their employees. The ASU is designed to simplify several aspects of accounting for share-based payment award transactions including income tax consequences, classification of awards as either equity or liabilities, an option to recognize stock compensation forfeitures as they occur, and changes to classification on the statement of cash flows. | January 2017 | The adoption of this standard resulted in the reclassification of income taxes withheld on share-based awards out of operating activities into financing activities on the Statement of Cash Flows. As retrospective application was required for this component of the ASU, $8.0 million was reclassified on the Statements of Cash Flows for the year ended December 31, 2016. | |||
ASU 2017-01 January 2017, Business Combinations (Topic 805): Clarifying the Definition of a Business | This ASU amends and provides a screen to determine when an integrated set of assets and activities, collectively referred to as a "set", is not a business. The screen requires that when substantially all of the fair value of the gross assets acquired (or disposed of) is concentrated in a single identifiable asset or a group of similar identifiable assets, the set is not a business. If the screen is not met, the amendments in this update (1) require that to be considered a business, a set must include, at a minimum, an input and a substantive process that together significantly contribute to the ability to create output and (2) remove the evaluation of whether a market participant could replace missing elements. The amendments provide a framework to assist entities in evaluating whether both an input and a substantive process are present. Early adoption is permitted. | July 2017 | This standard changed the treatment of individual operating properties from being considered a business to being considered an asset. This change results in acquisition costs being capitalized as part of asset acquisitions, whereas previous treatment had them recognized in earnings in the period incurred. The Company adopted this standard effective July 1, 2017. | |||
ASU 2017-04, January 2017, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment | This ASU simplifies how an entity tests goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a reporting unit's goodwill with the carrying amount of that goodwill. Instead, under this update, the Company will perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. The Company would then recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value, not to exceed the total amount of goodwill allocated to that reporting unit. | October 2017 | The Company early adopted this ASU on October 1, 2017. The adoption of this ASU did not have an impact on the Company's financial statements and related disclosures, but rather simplified the method of evaluating goodwill for impairment. | |||
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
Not yet adopted: | ||||||
ASU 2017-12, August 2017, Targeted Improvements to Accounting for Hedging Activities | This ASU provides updated guidance to better align a company’s financial reporting for hedging activities with the economic objectives of those activities. The transition guidance provides companies with the option of early adopting the new standard using a modified retrospective transition method in any interim period after issuance of the update, or alternatively requires adoption for fiscal years beginning after December 15, 2018. This adoption method will require the Company to recognize the cumulative effect of initially applying the ASU as an adjustment to accumulated other comprehensive income with a corresponding adjustment to the opening balance of retained earnings as of the beginning of the fiscal year that an entity adopts the update. | January 2018 | The Company plans to early adopt this ASU on January 1, 2018. The Company has assessed the impacts of the standard and has determined that the adoption and implementation of this standard will not have a material impact on the consolidated financial statements. | |||
ASU 2016-01, January 2016, Financial Instruments—Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities | This ASU amends the guidance to classify equity securities with readily-determinable fair values into different categories and requires equity securities to be measured at fair value with changes in the fair value recognized through net income. Equity investments accounted for under the equity method are not included in the scope of this amendment. Early adoption of this amendment is not permitted. | January 2018 | The Company has assessed the impacts of the standard and determined that the adoption and implementation of this standard will not have a material impact on its results of operations, financial condition or cash flows. | |||
ASU 2016-15, August 2016, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments | This ASU makes eight targeted changes to how cash receipts and cash payments are presented and classified in the statement of cash flows to eliminate current diversity in practice. Early adoption is permitted on a retrospective basis. | January 2018 | The ASU is consistent with the Company's current treatment and the Company has determined that the adoption and implementation of this standard will not have an impact on its cash flow statement. | |||
ASU 2016-18, November 2016, Statement of Cash Flows (Topic 230): Restricted Cash | This ASU requires entities to show the changes in the total of cash, cash equivalents, restricted cash, and restricted cash equivalents in the statement of cash flows. The amendments in this ASU should be applied using a retrospective transition method to each period presented. | January 2018 | The Company has assessed the impacts of the standard and determined that the adoption will result in a change to the classification and presentation of changes in restricted cash on its cash flow statement, which is not expected to be material. There will be no change to the Company's financial condition or results of operations from the adoption of this standard. | |||
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
Revenue from Contracts with Customers (Topic 606) and related updates: ASU 2014-09, May 2014, Revenue from Contracts with Customers (Topic 606) ASU 2016-08, March 2016, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations ASU 2016-10, April 2016, Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing ASU 2016-12, May 2016, Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients ASU 2016-19, December 2016, Technical Corrections and Improvements ASU 2016-20, December 2016, Technical Corrections and Improvements to Topic 606 Revenue from Contracts With Customers ASU 2017-05, February 2017, Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets (Subtopic 610-20) | In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers ("Topic 606"). The objective of Topic 606 is to establish a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers. It will supersede most of the existing revenue guidance, including industry-specific guidance. The core principal of this new standard is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In applying Topic 606, companies will perform a five-step analysis of transactions to determine when and how revenue is recognized. Topic 606 applies to all contracts with customers except those that are within the scope of other topics in the FASB's accounting standards codification. As a result, Topic 606 does not apply to revenue from lease contracts until the adoption of the new leases standard, Topic 842, in January 2019. ASU 2017-05 clarifies that ASC 610-20 applies to all nonfinancial assets (including real estate) for which the counterparty is not a customer and requires an entity to derecognize a nonfinancial asset in a partial sale transaction when it ceases to have a controlling financial interest in the asset and has transferred control of the asset. Once an entity transfers control of the nonfinancial asset, the entity is required to measure any noncontrolling interest it receives or retains at fair value. Under the current guidance, a partial sale is recognized and carryover basis is used for the retained interest resulting in only partial gain recognition by the entity, however, the new guidance eliminates the use of carryover basis and generally requires the full gain be recognized. The standard allows for either "full retrospective" adoption, meaning the standard is applied to all of the periods presented, or "modified retrospective" adoption, meaning the standard is applied only to the most recent period presented in the financial statements. Additional disclosures are also required in order to enable users of financial statements to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers, including disaggregated disclosures of revenue recognized, contract balances, and performance obligations. | January 2018 | The majority of the Company's revenue originates from lease contracts and will be subject to Topic 842 to be adopted in January 2019. Upon the adoption of the new leases standard, certain recoveries from tenants may become subject to the revenue standard, which may have a different recognition pattern or presentation than under current GAAP. Beyond revenue from lease contracts, the Company's other main revenue streams, include: - Management, transaction and other fees from the Company's real estate partnerships, primarily in the form of property management fees, asset management fees, and leasing commission fees. The Company evaluated all partnership fee relationships and does not currently expect any changes in the timing of revenue recognition from these revenue streams. - Sales of real estate assets will be accounted for under Subtopic 610-20, which provides for revenue recognition based on transfer of control. For property sales where Regency has no continuing involvement, there should be no change to the Company's timing of recognition. For property sales in which Regency has continuing involvement, full gain recognition may be required, where gains may have been deferred under existing GAAP. Upon adoption of ASU 2017-05, the Company's $30.9 million of previously deferred gains from transactions with equity method investees will be recognized through opening retained earnings. The Company intends to follow the modified retrospective method of adoption, applying the standard to only 2018, and not restating prior periods presented in future financial statements. | |||
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
ASU 2016-02, February 2016, Leases (Topic 842) | This ASU amends the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets. It also makes targeted changes to lessor accounting, including a change to the treatment of internal leasing costs and legal costs, which can no longer be capitalized. Early adoption of this standard is permitted to coincide with adoption of ASU 2014-09. The standard requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief. | January 2019 | The Company is evaluating the impact this standard will have on its financial statements and related disclosures. Upon adoption, the Company will recognize right of use assets and corresponding lease obligations for its office and ground lease obligations. Capitalization of internal leasing costs and legal costs will no longer be permitted upon the adoption of this standard, which will result in an increase in Total operating expenses in the Consolidated Statements of Operations in the period of adoption and prospectively. Historic capitalization of internal leasing costs was $10.4 million and $10.5 million during the years ended December 31, 2017 and 2016, respectively. Historic capitalization of legal costs was $1.2 million and $0.7 million during the years ended December 31, 2017 and 2016, respectively, including our pro rata share recognized through Equity in income of investments in real estate partnerships. | |||
ASU 2016-13, June 2016, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments | This ASU replaces the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. This ASU also applies to how the Company determines its allowance for doubtful accounts on tenant receivables. | January 2020 | The Company is evaluating the alternative methods of adoption and the impact it will have on its financial statements and related disclosures. | |||
2. | Real Estate Investments |
(in thousands) | December 31, 2017 | ||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||
3/6/2017 | The Field at Commonwealth | Chantilly, VA | Development | $ | 9,500 | — | — | — | |||||||||||
3/8/2017 | Pinecrest Place (1) | Miami, FL | Development | — | — | — | — | ||||||||||||
4/13/2017 | Mellody Farm (2) | Chicago, IL | Development | 26,200 | — | — | — | ||||||||||||
6/28/2017 | Concord outparcel (3) | Miami, FL | Operating | 350 | — | — | — | ||||||||||||
7/20/2017 | Aventura Square outparcel (4) | Miami, FL | Operating | 1,750 | — | 90 | 9 | ||||||||||||
11/15/2017 | Indigo Square | Mount Pleasant, SC | Development | 3,900 | — | — | — | ||||||||||||
12/21/2017 | Scripps Ranch Marketplace | San Diego, CA | Operating | 81,600 | 27,000 | 4,997 | 9,551 | ||||||||||||
12/28/2017 | Roosevelt Square | Seattle, WA | Operating | 68,084 | — | 3,842 | 8,002 | ||||||||||||
Total property acquisitions | $ | 191,384 | 27,000 | 8,929 | 17,562 | ||||||||||||||
(1) The Company leased 10.67 acres for a ground up development. | |||||||||||||||||||
(2) The Operating Partnership issued 195,732 partnership units valued at $13.1 million as partial consideration for the purchase price. | |||||||||||||||||||
(3) The Company purchased a 0.67 acre vacant outparcel adjacent to the Company's existing operating Concord Shopping Plaza. | |||||||||||||||||||
(4) The Company purchased a 0.06 acre outparcel improved with a leased building adjacent to the Company's existing operating Aventura Square. |
(in thousands) | December 31, 2016 | ||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||
2/22/2016 | Garden City Park | Garden City Park, NY | Operating | $ | 17,300 | — | 10,171 | 2,940 | |||||||||||
3/4/2016 | The Market at Springwoods Village (1) | Houston, TX | Development | 17,994 | — | — | — | ||||||||||||
5/16/2016 | Market Common Clarendon | Arlington, VA | Operating | 280,500 | — | 15,428 | 15,662 | ||||||||||||
7/15/2016 | Klahanie Shopping Center | Sammamish, WA | Operating | 35,988 | — | 2,264 | 539 | ||||||||||||
8/4/2016 | The Village at Tustin Legacy | Tustin, CA | Development | 18,800 | — | — | — | ||||||||||||
10/26/2016 | Nocatee Phase III | Jacksonville, FL | Development | 240 | — | — | — | ||||||||||||
10/30/2016 | Brooklyn Station Phase II | Jacksonville, FL | Development | 50 | — | — | — | ||||||||||||
12/6/2016 | The Village at Riverstone | Houston, TX | Development | 16,656 | — | — | — | ||||||||||||
Total property acquisitions | $ | 387,528 | — | 27,863 | 19,141 | ||||||||||||||
(1) Regency acquired a 53% controlling interest in the Market at Springwoods Village partnership to develop a shopping center on land contributed by the partner. As a result of consolidation, the Company recorded the partner's non-controlling interest of $8.4 million in Limited partners' interests in consolidated partnerships in the accompanying Consolidated Balance Sheets. |
(in thousands, except stock price) | Purchase Price | ||
Shares of common stock issued for merger | 65,379 | ||
Closing stock price on March 1, 2017 | $ | 68.40 | |
Value of common stock issued for merger | $ | 4,471,808 | |
Other cash payments | 721,297 | ||
Total purchase price | $ | 5,193,105 |
(in thousands) | Year ended December 31, 2017 | ||
Increase in total revenues | $ | 337,761 | |
Increase in net income attributable to common stockholders | $ | 81,766 |
(in thousands) | Provisional Purchase Price Allocation | |||
Land | $ | 2,865,053 | ||
Building and improvements | 2,619,553 | |||
Properties in development | 68,744 | |||
Properties held for sale | 19,600 | |||
Investments in unconsolidated real estate partnerships | 99,666 | |||
Real estate assets | 5,672,616 | |||
Cash, accounts receivable and other assets | 112,909 | |||
Intangible assets | 458,554 | |||
Goodwill | 331,884 | |||
Total assets acquired | 6,575,963 | |||
Notes payable | 757,399 | |||
Accounts payable, accrued expenses, and other liabilities | 121,798 | |||
Lease intangible liabilities | 503,661 | |||
Total liabilities assumed | 1,382,858 | |||
Total purchase price | $ | 5,193,105 |
(in thousands) | Three months ended December 31, 2017 | ||
decrease in Minimum rent | $ | (2,386 | ) |
decrease in Depreciation and amortization | 1,435 | ||
increase in Equity in income of investments in real estate partnerships | 350 | ||
Net decrease to earnings of provisional purchase price allocation adjustments | $ | (601 | ) |
(in years) | Weighted Average Amortization Period | |
Assets: | ||
In-place leases | 11.3 | |
Above-market leases | 7.9 | |
Below-market ground leases | 55.3 | |
Liabilities: | ||
Below-market leases | 25.8 |
Year ended December 31, | ||||||||
(in thousands, except per share data) | 2017 | 2016 | ||||||
Total revenues | $ | 1,052,221 | 1,006,367 | |||||
Income (loss) from operations | (1) | 281,393 | 63,907 | |||||
Net income (loss) attributable to common stockholders | (1) | 262,270 | 40,868 | |||||
Income (loss) per common share - basic | 1.54 | 0.25 | ||||||
Income (loss) per common share - diluted | 1.54 | 0.25 | ||||||
(1) The pro forma earnings for the year ended December 31, 2017, were adjusted to exclude $103.6 million of merger costs, while 2016 pro forma earnings were adjusted to include all merger costs during the first quarter of 2016. |
3. | Property Dispositions |
Year ended December 31, | |||||||||
(in thousands) | 2017 | 2016 | 2015 | ||||||
Net proceeds from sale of real estate investments | $ | 112,161 | 137,479 | (1) | 108,822 | ||||
Gain on sale of real estate, net of tax | $ | 27,432 | 47,321 | 35,606 | |||||
Provision for impairment of real estate sold | $ | — | 1,700 | — | |||||
Number of operating properties sold | 6 | 11 | 5 | ||||||
Number of land out-parcels sold | 9 | 16 | 2 | ||||||
(1) Includes cash deposits received in the previous year. |
4. | Investments in Real Estate Partnerships |
December 31, 2017 | ||||||||||||||||
(in thousands) | Regency's Ownership | Number of Properties | Total Investment | Total Assets of the Partnership | Net Income of the Partnership | The Company's Share of Net Income of the Partnership | ||||||||||
GRI - Regency, LLC (GRIR) | 40.00% | 70 | $ | 198,521 | 1,656,068 | 69,211 | 27,440 | |||||||||
Equity One JV Portfolio, LLC (NYC) | 30.00% | 6 | 53,277 | 284,412 | 2,757 | 686 | ||||||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 6 | 7,057 | 130,836 | 18,233 | 3,620 | ||||||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 12 | 13,720 | 329,992 | 7,690 | 1,530 | ||||||||||
Cameron Village, LLC (Cameron) | 30.00% | 1 | 11,784 | 99,808 | 2,917 | 850 | ||||||||||
RegCal, LLC (RegCal) | 25.00% | 7 | 27,829 | 138,717 | 5,613 | 1,403 | ||||||||||
US Regency Retail I, LLC (USAA) | 20.01% | 7 | — | 90,900 | 22,299 | 4,456 | ||||||||||
Other investments in real estate partnerships | 50.00% | 6 | 74,116 | 154,987 | 11,238 | 3,356 | ||||||||||
Total investments in real estate partnerships | 115 | $ | 386,304 | 2,885,720 | 139,958 | 43,341 |
December 31, 2016 | ||||||||||||||||
(in thousands) | Regency's Ownership | Number of Properties | Total Investment | Total Assets of the Partnership | Net Income of the Partnership | The Company's Share of Net Income of the Partnership | ||||||||||
GRI - Regency, LLC (GRIR) | 40.00% | 70 | $ | 201,240 | 1,676,134 | 74,758 | 29,791 | |||||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 7 | 9,687 | 145,192 | 21,024 | 4,180 | ||||||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 12 | 14,750 | 338,307 | 16,765 | 3,240 | ||||||||||
Cameron Village, LLC (Cameron) | 30.00% | 1 | 11,877 | 99,967 | 2,326 | 695 | ||||||||||
RegCal, LLC (RegCal) | 25.00% | 7 | 21,516 | 141,827 | 4,358 | 1,080 | ||||||||||
US Regency Retail I, LLC (USAA) | 20.01% | 8 | 13,176 | 109,665 | 5,901 | 1,180 | ||||||||||
Other investments in real estate partnerships | 50.00% | 4 | 24,453 | 97,650 | 35,915 | 16,352 | ||||||||||
Total investments in real estate partnerships | 109 | $ | 296,699 | 2,608,742 | 161,047 | 56,518 | ||||||||||
December 31, | |||||||
(in thousands) | 2017 | 2016 | |||||
Investments in real estate, net | $ | 2,682,578 | 2,439,110 | ||||
Acquired lease intangible assets, net | 54,021 | 42,974 | |||||
Other assets | 149,121 | 126,658 | |||||
Total assets | $ | 2,885,720 | 2,608,742 | ||||
Notes payable | $ | 1,514,729 | 1,309,931 | ||||
Acquired lease intangible liabilities, net | 42,466 | 29,678 | |||||
Other liabilities | 70,498 | 64,979 | |||||
Capital - Regency | 445,068 | 405,722 | |||||
Capital - Third parties | 812,959 | 798,432 | |||||
Total liabilities and capital | $ | 2,885,720 | 2,608,742 |
December 31, | |||||||
(in thousands) | 2017 | 2016 | |||||
Capital - Regency | $ | 445,068 | 405,722 | ||||
Basis difference | 40,351 | 1,382 | |||||
Negative investment in USAA (1) | 11,290 | — | |||||
Impairment of investment in real estate partnerships | (1,300 | ) | (1,300 | ) | |||
Restricted Gain Method deferral (2) | (30,902 | ) | (30,902 | ) | |||
Net book equity in excess of purchase price | (78,203 | ) | (78,203 | ) | |||
Investments in real estate partnerships | $ | 386,304 | 296,699 | ||||
(1) During 2017, the USAA partnership distributed proceeds from debt refinancing and real estate sales in excess of Regency's carrying value of its investment resulting in a negative investment balance, which is recorded within Accounts payable and other liabilities in the Consolidated Balance Sheets. | |||||||
(2) Represents gains deferred under the Company's restricted gain method to maximize deferrals of gains associated with historic sales of shopping centers into joint ventures which contain distribution-in-kind ("DIK") provisions as a liquidation election. Regency has not sold any shopping centers into joint ventures during the years ended December 31, 2017, 2016 and 2015. As discussed further in note 1(n), the accounting for these deferred gains will change upon the adoption of ASU 2017-05 and Topic 606 on January 1, 2018. |
Year ended December 31, | ||||||||||
(in thousands) | 2017 | 2016 | 2015 | |||||||
Total revenues | $ | 396,596 | 364,087 | 363,745 | ||||||
Operating expenses: | ||||||||||
Depreciation and amortization | 99,327 | 99,252 | 111,648 | |||||||
Operating and maintenance | 58,283 | 52,725 | 51,970 | |||||||
General and administrative | 5,582 | 5,342 | 5,292 | |||||||
Real estate taxes | 49,904 | 42,813 | 43,769 | |||||||
Other operating expenses | 2,923 | 2,356 | 2,989 | |||||||
Total operating expenses | $ | 216,019 | 202,488 | 215,668 | ||||||
Other expense (income): | ||||||||||
Interest expense, net | 73,244 | 69,193 | 79,477 | |||||||
Gain on sale of real estate | (34,276 | ) | (70,907 | ) | (2,766 | ) | ||||
Provision for impairment | — | — | 9,102 | |||||||
Early extinguishment of debt | — | 69 | — | |||||||
Other expense (income) | 1,651 | 2,197 | 1,516 | |||||||
Total other expense (income) | 40,619 | 552 | 87,329 | |||||||
Net income of the Partnerships | $ | 139,958 | 161,047 | 60,748 | ||||||
The Company's share of net income of the Partnerships | $ | 43,341 | 56,518 | 22,508 |
(in thousands) | Year ended December 31, 2017 | ||||||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Co-investment Partner | Ownership % | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||||
10/11/2017 | Midtown East | Raleigh, NC | Development | ITB Holdings, LLC | 50.00% | $ | 15,075 | — | — | — | |||||||||||||
Total property acquisitions | $ | 15,075 | — | — | — | ||||||||||||||||||
(in thousands) | Year ended December 31, 2016 | ||||||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Co-investment Partner | Ownership % | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||||
3/24/2016 | Applewood Village Shops | Denver, CO | Operating (1) | GRIR | 40.00% | $ | 200 | — | — | — | |||||||||||||
12/20/2016 | Plaza Venezia | Orlando, FL | Operating | Columbia II | 20.00% | 92,350 | 35,076 | 6,899 | 11,548 | ||||||||||||||
Total property acquisitions | $ | 92,550 | 35,076 | 6,899 | 11,548 | ||||||||||||||||||
(1) Land parcels purchased as additions to the operating property. |
Year ended December 31, | ||||||||||
(in thousands) | 2017 | 2016 | 2015 | |||||||
Proceeds from sale of real estate investments | $ | 73,122 | 174,090 | 39,459 | ||||||
Gain on sale of real estate | $ | 34,276 | 70,907 | 2,766 | ||||||
The Company's share of gain on sale of real estate | $ | 6,591 | 25,003 | 1,108 | ||||||
Number of operating properties sold | 3 | 10 | 2 | |||||||
Number of land out-parcels sold | 1 | 1 | — |
Scheduled Principal Payments and Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities | Total | Regency’s Pro-Rata Share | |||||||||||
2018 | $ | 21,059 | 30,022 | — | 51,081 | 19,647 | ||||||||||
2019 | 19,852 | 73,259 | — | 93,111 | 24,448 | |||||||||||
2020 | 16,823 | 224,090 | 19,635 | 260,548 | 91,039 | |||||||||||
2021 | 10,818 | 269,942 | — | 280,760 | 100,402 | |||||||||||
2022 | 7,569 | 195,702 | — | 203,271 | 73,369 | |||||||||||
Beyond 5 Years | 3,011 | 633,298 | — | 636,309 | 215,071 | |||||||||||
Net unamortized loan costs, debt premium / (discount) | — | (10,351 | ) | — | (10,351 | ) | (3,365 | ) | ||||||||
Total notes payable | $ | 79,132 | 1,415,962 | 19,635 | 1,514,729 | 520,611 |
Year ended December 31, | ||||||||||
(in thousands) | 2017 | 2016 | 2015 | |||||||
Asset management, property management, leasing, and investment and financing services | $ | 25,260 | 24,595 | 24,519 |
5. | Acquired Lease Intangibles |
December 31, | ||||||
(in thousands) | 2017 (1) | 2016 | ||||
In-place leases | $ | 470,315 | 96,178 | |||
Above-market leases | 64,625 | 14,684 | ||||
Below-market ground leases | 92,166 | 64,664 | ||||
Total intangible assets | $ | 627,106 | 175,526 | |||
Accumulated amortization | (148,280 | ) | (56,695 | ) | ||
Acquired lease intangible assets, net | $ | 478,826 | 118,831 | |||
Below-market leases | $ | 588,850 | 71,996 | |||
Above-market ground leases | 5,101 | 5,722 | ||||
Total intangible liabilities | 593,951 | 77,718 | ||||
Accumulated amortization | (56,550 | ) | (23,538 | ) | ||
Acquired lease intangible liabilities, net | $ | 537,401 | 54,180 | |||
(1) Includes estimated values for acquired lease intangibles from the Equity One merger, for which the accounting remains provisional as of December 31, 2017, as discussed in Note 2. |
Year ended December 31, | |||||||||
(in thousands) | 2017 (4) | 2016 | 2015 | ||||||
In-place lease amortization | $ | 88,284 | 11,533 | 9,141 | |||||
Above-market lease amortization (1) | 9,443 | 1,742 | 1,950 | ||||||
Below-market ground lease amortization (3) | 1,886 | 1,111 | 351 | ||||||
Acquired lease intangible asset amortization | $ | 99,613 | 14,386 | 11,442 | |||||
Below-market lease amortization (2) | $ | 34,786 | 6,827 | 3,940 | |||||
Above-market ground lease amortization (3) | 136 | 167 | 215 | ||||||
Acquired lease intangible liability amortization | $ | 34,922 | 6,994 | 4,155 | |||||
(1) Amounts are recorded as a reduction to minimum rent. | |||||||||
(2) Amounts are recorded as an increase to minimum rent. | |||||||||
(3) Above and below market ground lease amortization are recorded as offsets to Operating and maintenance. | |||||||||
(4) Amortization and net accretion for the year ended December 31, 2017, includes amounts subject to provisional accounting from the Equity One merger, as discussed in Note 2. |
(in thousands) | ||||||||||
In Process Year Ending December 31, | Net accretion of Above / Below market lease intangibles | Amortization of In-place lease intangibles | Net amortization of Below / Above ground lease intangibles | |||||||
2018 | $ | 29,654 | 72,769 | 1,560 | ||||||
2019 | 28,754 | 54,743 | 1,550 | |||||||
2020 | 27,710 | 41,211 | 1,544 | |||||||
2021 | 27,106 | 32,893 | 1,545 | |||||||
2022 | 25,440 | 25,202 | 1,555 |
Year ended December 31, | |||||
(in thousands) | 2017 | 2016 | 2015 | ||
Dividend per share | $2.10 | 2.00 | 1.94 | ||
Ordinary income | 86% | 53% | 71% | ||
Capital gain | 10% | 8% | 5% | ||
Return of capital | 4% | 39% | 19% | ||
Qualified dividend income | —% | —% | 5% |
Year ended December 31, | |||||||||
(in thousands) | 2017 | 2016 | 2015 | ||||||
Income tax (benefit) expense: | |||||||||
Current | $ | 1,168 | (153 | ) | (1,604 | ) | |||
Deferred | (10,815 | ) | — | — | |||||
Total income tax (benefit) expense (1) | $ | (9,647 | ) | (153 | ) | (1,604 | ) | ||
(1) Includes $90 thousand of tax expense presented within Other operating expenses during the year ended December 31, 2017, and $153 thousand and $1.6 million of tax benefit presented within Gain on sale of real estate, net of tax, during the years ended December 31, 2016 and 2015, respectively. |
Year ended December 31, | |||||||||
(in thousands) | 2017 | 2016 | 2015 | ||||||
Computed expected tax expense (benefit) | $ | 1,190 | 933 | 1,730 | |||||
State income tax, net of federal benefit | 108 | 56 | 224 | ||||||
Valuation allowance | (1,512 | ) | (1,239 | ) | (3,556 | ) | |||
Tax rate change | (9,737 | ) | — | — | |||||
All other items | 304 | 97 | (2 | ) | |||||
Total income tax benefit (1) | (9,647 | ) | (153 | ) | (1,604 | ) | |||
Income tax benefit attributable to operations (1) | $ | (9,647 | ) | (153 | ) | (1,604 | ) | ||
(1) Includes $90 thousand of tax expense presented within Other operating expenses during the year ended December 31, 2017, and $153 thousand and $1.6 million of tax benefit presented within Gain on sale of real estate, net of tax, during the years ended December 31, 2016 and 2015, respectively. |
December 31, | ||||||
(in thousands) | 2017 | 2016 | ||||
Deferred tax assets | ||||||
Investments in real estate partnerships | $ | — | 361 | |||
Provision for impairment | 3,785 | 5,827 | ||||
Deferred interest expense | 2,754 | 2,714 | ||||
Capitalized costs under Section 263A | 729 | 1,145 | ||||
Net operating loss carryforward | 373 | — | ||||
Employee benefits | — | 44 | ||||
Other | 2,297 | 3,059 | ||||
Deferred tax assets | 9,938 | 13,150 | ||||
Valuation allowance | (8,300 | ) | (12,507 | ) | ||
Deferred tax assets, net | 1,638 | 643 | ||||
Deferred tax liabilities | ||||||
Straight line rent | (528 | ) | 643 | |||
Fixed assets | (19,757 | ) | — | |||
Other | (7 | ) | — | |||
Deferred tax liabilities | (20,292 | ) | 643 | |||
Net deferred tax liabilities | $ | (18,654 | ) | — |
7. | Notes Payable and Unsecured Credit Facilities |
December 31, | ||||||
(in thousands) | 2017 | 2016 | ||||
Notes payable: | ||||||
Fixed rate mortgage loans | $ | 520,193 | 384,786 | |||
Variable rate mortgage loans | 125,866 | (1) | 86,969 | |||
Fixed rate unsecured public and private debt | 2,325,656 | 892,170 | ||||
Total notes payable | $ | 2,971,715 | 1,363,925 | |||
Unsecured credit facilities: | ||||||
Line of Credit | 60,000 | 15,000 | ||||
Term Loans | 563,262 | 263,495 | ||||
Total unsecured credit facilities | $ | 623,262 | 278,495 | |||
Total debt outstanding | $ | 3,594,977 | 1,642,420 | |||
(1) Includes five mortgages, whose interest varies on LIBOR based formulas. Three of these variable rate loans have interest rate swaps in place to fix the interest rates at a range of 2.8% to 4.1%. |
Interest Rates | ||||||||||
Maturing Through | Minimum | Maximum | Weighted Average Effective Rate | Weighted Average Contractual Rate | ||||||
Mortgage loans (1) | 2036 | 2.39% | 8.00% | 4.23% | 4.77% | |||||
Fixed rate unsecured public and private debt | 2047 | 3.60% | 6.00% | 4.11% | 4.57% | |||||
(1) Interest rates disclosed for mortgages include variable rate mortgages using the fixed interest rates from the interest rate swaps, as disclosed in Note 8. |
December 31, 2017 | |||||||||||||||||||||
(in thousands) | Total Capacity | Remaining Capacity | Maturing Through | Variable Interest Rate (4) | Fee | Weighted Average Effective Rate | Weighted Average Contractual Rate | ||||||||||||||
Line (7) | $ | 1,000,000 | $ | 930,600 | (1) | 5/13/2019 | (2) | LIBOR plus 0.925% | $ | 75 | (3) (6) | 2.30 | % | 2.12 | % | ||||||
Term Loan (8) | $ | 265,000 | $ | — | 1/5/2022 | LIBOR plus 0.95% | (5) | $ | 35 | (6) | 2.20 | % | 2.00 | % | |||||||
Term Loan (8) | $ | 300,000 | $ | — | 12/2/2020 | LIBOR plus 0.95% | (9) | $ | 35 | (6) | 2.80 | % | 2.77 | % | |||||||
(1) Borrowing capacity is reduced by the balance of outstanding borrowings and commitments under outstanding letters of credit. | |||||||||||||||||||||
(2) Maturity is subject to two six month extensions at the Company's option. | |||||||||||||||||||||
(3) In addition, carries a commitment fee that is subject to adjustment based on the higher of the Company's corporate credit ratings from Moody's and S&P. At December 31, 2017, the commitment fee was 0.15%. | |||||||||||||||||||||
(4) Interest rate spread is subject to Regency maintaining its corporate credit and senior unsecured ratings at BBB+. | |||||||||||||||||||||
(5) The interest rate on the underlying debt is LIBOR + 0.95%. Effective July 7, 2016, an interest rate swap is in place to fix the interest on the entire balance at 2% through maturity. | |||||||||||||||||||||
(6) Annual fee, in thousands. | |||||||||||||||||||||
(7) Weighted average contractual and effective rates for the Line are calculated based on a fully drawn Line balance. | |||||||||||||||||||||
(8) Weighted average contractual and effective rates for the Term Loans are based on the fixed rate with the interest rate swap. | |||||||||||||||||||||
(9) The interest rate on the underlying debt is LIBOR + 0.95%, with an interest rate swap in place to fix the interest on the entire balance at 2.774% through maturity. |
(in thousands) | December 31, 2017 | |||||||||||
Scheduled Principal Payments and Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities (1) | Total | ||||||||
2018 | $ | 10,641 | 112,226 | — | 122,867 | |||||||
2019 | 9,360 | 21,787 | 60,000 | 91,147 | ||||||||
2020 | 11,122 | 78,580 | 450,000 | 539,702 | ||||||||
2021 | 11,426 | 66,751 | 250,000 | 328,177 | ||||||||
2022 | 11,618 | 5,848 | 565,000 | 582,466 | ||||||||
Beyond 5 Years | 37,056 | 260,328 | 1,650,000 | 1,947,384 | ||||||||
Unamortized debt premium/(discount) and issuance costs | — | 9,316 | (26,082 | ) | (16,766 | ) | ||||||
Total notes payable | $ | 91,223 | 554,836 | 2,948,918 | 3,594,977 | |||||||
(1) Includes unsecured public and private debt and unsecured credit facilities. |
8. | Derivative Financial Instruments |
Fair Value at December 31, | |||||||||||||||||
(in thousands) | Assets (Liabilities) (1) | ||||||||||||||||
Effective Date | Maturity Date | Notional Amount | Bank Pays Variable Rate of | Regency Pays Fixed Rate of | 2017 | 2016 | |||||||||||
4/3/17 | 12/2/20 | $ | 300,000 | 1 Month LIBOR with Floor | 1.824% | $ | 1,804 | — | |||||||||
8/1/16 | 1/5/22 | 265,000 | 1 Month LIBOR with Floor | 1.053% | 10,744 | 9,889 | |||||||||||
4/7/16 | 4/1/23 | 20,000 | 1 Month LIBOR | 1.303% | 801 | 720 | |||||||||||
12/1/16 | 11/1/23 | 33,000 | 1 Month LIBOR | 1.490% | 1,166 | 1,013 | |||||||||||
6/2/17 | 6/2/27 | 37,500 | 1 Month LIBOR with Floor | 2.366% | (177 | ) | (580 | ) | |||||||||
Total derivative financial instruments | $ | 14,338 | 11,042 | ||||||||||||||
(1) Derivatives in an asset position are included within Other assets in the accompanying Consolidated Balance Sheets, while those in a liability position are included within Accounts payable and other liabilities. |
Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion) | Location and Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | Location and Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Missed Forecast) | |||||||||||||||||||||||||||||||
Year ended December 31, | Year ended December 31, | Year ended December 31, | |||||||||||||||||||||||||||||||
(in thousands) | 2017 | 2016 | 2015 | 2017 | 2016 | 2015 | 2017 | 2016 | 2015 | ||||||||||||||||||||||||
Interest rate swaps | $ | 1,151 | (10,332 | ) | (10,089 | ) | Interest expense | $ | (11,103 | ) | (51,139 | ) | (9,152 | ) | Loss on derivative instruments | $ | — | (40,586 | ) | — |
9. | Fair Value Measurements |
December 31, | |||||||||||||
2017 | 2016 | ||||||||||||
(in thousands) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||
Financial assets: | |||||||||||||
Notes receivable | $ | 15,803 | 15,660 | $ | 10,481 | 10,380 | |||||||
Financial liabilities: | |||||||||||||
Notes payable | $ | 2,971,715 | 3,058,044 | $ | 1,363,925 | 1,435,000 | |||||||
Unsecured credit facilities | $ | 623,262 | 625,000 | $ | 278,495 | 279,700 |
December 31, | ||||||||
2017 | 2016 | |||||||
Low | High | Low | High | |||||
Notes receivable | 3.8% | 7.8% | 7.2% | 7.2% | ||||
Notes payable | 3.0% | 3.9% | 2.9% | 3.9% | ||||
Unsecured credit facilities | 2.0% | 3.0% | 1.5% | 1.6% |
Fair Value Measurements as of December 31, 2017 | ||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||
(in thousands) | Balance | (Level 1) | (Level 2) | (Level 3) | ||||||||
Assets: | ||||||||||||
Trading securities held in trust | $ | 31,662 | 31,662 | — | — | |||||||
Available-for-sale securities | 9,974 | — | 9,974 | — | ||||||||
Interest rate derivatives | 14,515 | — | 14,515 | — | ||||||||
Total | $ | 56,151 | 31,662 | 24,489 | — | |||||||
Liabilities: | ||||||||||||
Interest rate derivatives | $ | (177 | ) | — | (177 | ) | — |
Fair Value Measurements as of December 31, 2016 | ||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||
(in thousands) | Balance | (Level 1) | (Level 2) | (Level 3) | ||||||||
Assets: | ||||||||||||
Trading securities held in trust | $ | 28,588 | 28,588 | — | — | |||||||
Available-for-sale securities | 7,420 | — | 7,420 | — | ||||||||
Interest rate derivatives | 11,622 | — | 11,622 | — | ||||||||
Total | $ | 47,630 | 28,588 | 19,042 | — | |||||||
Liabilities: | ||||||||||||
Interest rate derivatives | $ | (580 | ) | — | (580 | ) | — |
10. | Equity and Capital |
Date of Issuance | Shares Issued and Outstanding | Liquidation Preference | Distribution Rate | Callable By Company | |||||||||
Series 6 | 2/16/2012 | 10,000,000 | $ | 250,000,000 | 6.625% | 2/16/2017 | |||||||
Series 7 | 8/23/2012 | 3,000,000 | 75,000,000 | 6.000% | 8/23/2017 | ||||||||
13,000,000 | $ | 325,000,000 |
Year ended December 31, | ||||||
(dollar amounts are in thousands, except price per share data) | 2017 | 2016 | ||||
Shares issued (1) | — | 182,787 | ||||
Weighted average price per share | $ | — | 68.85 | |||
Gross proceeds | $ | — | 12,584 | |||
Commissions | $ | — | 157 | |||
Issuance costs (2) | $ | 349 | 97 | |||
(1) Reflects shares traded in December and settled in January each year. | ||||||
(2) Includes legal and accounting costs associated with maintaining the ATM program. |
December 31, | ||||||
(in thousands) | 2017 | 2016 | ||||
Partnership units owned by the general partner | 171,365 | 104,497 | ||||
Partnership units owned by the limited partners | 350 | 154 | ||||
Total partnership units outstanding | 171,715 | 104,651 | ||||
Percentage of partnership units owned by the general partner | 99.8% | 99.9% |
Controlling Interest | Noncontrolling Interest | Total | |||||||||||||||||||
(in thousands) | Cash Flow Hedges | Unrealized gain (loss) on Available-For-Sale Securities | AOCI | Cash Flow Hedges | Unrealized gain (loss) on Available-For-Sale Securities | AOCI | AOCI | ||||||||||||||
Balance as of December 31, 2014 | $ | (57,748 | ) | — | (57,748 | ) | (750 | ) | — | (750 | ) | (58,498 | ) | ||||||||
Other comprehensive income before reclassifications | (9,897 | ) | (43 | ) | (9,940 | ) | (192 | ) | — | (192 | ) | (10,132 | ) | ||||||||
Amounts reclassified from accumulated other comprehensive income | 8,995 | — | 8,995 | 157 | — | 157 | 9,152 | ||||||||||||||
Current period other comprehensive income, net | (902 | ) | (43 | ) | (945 | ) | (35 | ) | — | (35 | ) | (980 | ) | ||||||||
Balance as of December 31, 2015 | $ | (58,650 | ) | (43 | ) | (58,693 | ) | (785 | ) | — | (785 | ) | (59,478 | ) | |||||||
Other comprehensive income before reclassifications | (10,587 | ) | 24 | (10,563 | ) | 255 | — | 255 | (10,308 | ) | |||||||||||
Amounts reclassified from accumulated other comprehensive income | 50,910 | — | 50,910 | 229 | — | 229 | 51,139 | ||||||||||||||
Current period other comprehensive income, net | 40,323 | 24 | 40,347 | 484 | — | 484 | 40,831 | ||||||||||||||
Balance as of December 31, 2016 | $ | (18,327 | ) | (19 | ) | (18,346 | ) | (301 | ) | — | (301 | ) | (18,647 | ) | |||||||
Other comprehensive income before reclassifications | 1,134 | (8 | ) | 1,126 | 17 | — | 17 | 1,143 | |||||||||||||
Amounts reclassified from accumulated other comprehensive income | 10,931 | — | 10,931 | 172 | — | 172 | 11,103 | ||||||||||||||
Current period other comprehensive income, net | 12,065 | (8 | ) | 12,057 | 189 | — | 189 | 12,246 | |||||||||||||
Balance as of December 31, 2017 | $ | (6,262 | ) | (27 | ) | (6,289 | ) | (112 | ) | — | (112 | ) | (6,401 | ) |
AOCI Component | Amount Reclassified from AOCI into Income | Affected Line Item(s) Where Net Income is Presented | |||||||||
Year ended December 31, | |||||||||||
(in thousands) | 2017 | 2016 | 2015 | ||||||||
Interest rate swaps | $ | 11,103 | 51,139 | 9,152 | Interest expense and Loss on derivative instruments |
11. | Stock-Based Compensation |
Year ended December 31, | |||||||||
(in thousands) | 2017 | 2016 | 2015 | ||||||
Restricted stock (1) | $ | 15,525 | 13,422 | 13,869 | |||||
Directors' fees paid in common stock (1) | 303 | 193 | 200 | ||||||
Capitalized stock-based compensation (2) | (3,210 | ) | (2,963 | ) | (2,988 | ) | |||
Stock based compensation attributable to post-combination service from Equity One merger | 7,931 | — | — | ||||||
Stock-based compensation, net of capitalization | $ | 20,549 | 10,652 | 11,081 | |||||
(1) Includes amortization of the grant date fair value of restricted stock awards over the respective vesting periods. | |||||||||
(2) Includes compensation expense specifically identifiable to development and leasing activities. |
Year ended December 31, 2017 | |||||||||||||
Number of Shares | Intrinsic Value (in thousands) | Weighted Average Grant Price | |||||||||||
Non-vested as of December 31, 2016 | 561,261 | ||||||||||||
Add: Time-based awards granted (1) (4) | 118,339 | $69.47 | |||||||||||
Add: Performance-based awards granted (2) (4) | 38,494 | $68.95 | |||||||||||
Add: Market-based awards granted (3) (4) | 65,449 | $78.54 | |||||||||||
Less: Vested and Distributed (5) | 207,403 | $69.32 | |||||||||||
Less: Forfeited | 6,063 | $66.91 | |||||||||||
Non-vested and expected to vest as of December 31, 2017 (6) | 570,077 | $39,438 | |||||||||||
(1) Time-based awards vest beginning on the first anniversary following the grant date over a three or four year service period. These grants are subject only to continued employment and are not dependent on future performance measures. Accordingly, if such vesting criteria are not met, compensation cost previously recognized would be reversed. | |||||||||||||
(2) Performance-based awards are earned subject to future performance measurements. Once the performance criteria are achieved and the actual number of shares earned is determined, shares vest over a required service period. The Company considers the likelihood of meeting the performance criteria based upon management's estimates from which it determines the amounts recognized as expense on a periodic basis. | |||||||||||||
(3) Market-based awards are earned dependent upon the Company's total shareholder return in relation to the shareholder return of a NAREIT index over a three-year period. Once the performance criteria are met and the actual number of shares earned is determined, the shares are immediately vested and distributed. The probability of meeting the criteria is considered when calculating the estimated fair value on the date of grant using a Monte Carlo simulation. These awards are accounted for as awards with market criteria, with compensation cost recognized over the service period, regardless of whether the performance criteria are achieved and the awards are ultimately earned. The significant assumptions underlying determination of fair values for market-based awards granted were as follows: | |||||||||||||
Year ended December 31, | |||||||||||||
2017 | 2016 | 2015 | |||||||||||
Volatility | 18.00% | 18.50% | 17.10% | ||||||||||
Risk free interest rate | 1.48% | 0.88% | 0.78% | ||||||||||
(4)The weighted-average grant price for restricted stock granted during the years is summarized below: | |||||||||||||
Year ended December 31, | |||||||||||||
2017 | 2016 | 2015 | |||||||||||
Weighted-average grant price for restricted stock | $ | 72.05 | $ | 79.40 | $ | 69.80 | |||||||
(5) The total intrinsic value of restricted stock vested during the years is summarized below (in thousands): | |||||||||||||
Year ended December 31, | |||||||||||||
2017 | 2016 | 2015 | |||||||||||
Intrinsic value of restricted stock vested | $ | 14,376 | $ | 15,400 | $ | 18,600 | |||||||
(6) As of December 31, 2017, there was $14.2 million of unrecognized compensation cost related to non-vested restricted stock granted under the Parent Company's Plan. When recognized, this compensation results in additional paid in capital in the accompanying Consolidated Statements of Equity of the Parent Company and in general partner preferred and common units in the accompanying Consolidated Statements of Capital of the Operating Partnership. This unrecognized compensation cost is expected to be recognized over the next three years. The Company issues new restricted stock from its authorized shares available at the date of grant. |
12. | Saving and Retirement Plans |
Non Qualified Deferred Compensation Plan Component (1) | Year ended December 31, | |||||
(in thousands) | 2017 | 2016 | ||||
Assets: | ||||||
Trading securities held in trust (2) | $ | 31,662 | 28,588 | |||
Liabilities: | ||||||
Accounts payable and other liabilities | $ | 31,383 | 28,214 | |||
(1) Assets and liabilities of the Rabbi trust are exclusive of the shares of the Company's common stock. | ||||||
(2) Included within Other assets in the accompanying Consolidated Balance Sheets. |
13. | Earnings per Share and Unit |
Year ended December 31, | ||||||||||
(in thousands, except per share data) | 2017 | 2016 | 2015 | |||||||
Numerator: | ||||||||||
Income from operations attributable to common stockholders - basic | $ | 159,949 | 143,860 | 128,994 | ||||||
Income from operations attributable to common stockholders - diluted | $ | 159,949 | 143,860 | 128,994 | ||||||
Denominator: | ||||||||||
Weighted average common shares outstanding for basic EPS | 159,536 | 100,863 | 94,391 | |||||||
Weighted average common shares outstanding for diluted EPS (1) | 159,960 | 101,285 | 94,856 | |||||||
Income per common share – basic | $ | 1.00 | 1.43 | 1.37 | ||||||
Income per common share – diluted | $ | 1.00 | 1.42 | 1.36 | ||||||
(1) Includes the dilutive impact of unvested restricted stock. |
Year ended December 31, | ||||||||||
(in thousands, except per share data) | 2017 | 2016 | 2015 | |||||||
Numerator: | ||||||||||
Income from operations attributable to common unit holders - basic | $ | 160,337 | 144,117 | 129,234 | ||||||
Income from operations attributable to common unit holders - diluted | $ | 160,337 | 144,117 | 129,234 | ||||||
Denominator: | ||||||||||
Weighted average common units outstanding for basic EPU | 159,831 | 101,017 | 94,546 | |||||||
Weighted average common units outstanding for diluted EPU (1) | 160,255 | 101,439 | 95,011 | |||||||
Income per common unit – basic | $ | 1.00 | 1.43 | 1.37 | ||||||
Income per common unit – diluted | $ | 1.00 | 1.42 | 1.36 | ||||||
(1) Includes the dilutive impact of unvested restricted stock and forward equity offering using the treasury stock method. |
14. | Operating Leases |
In Process Year Ending December 31, | Future Minimum Rents (in thousands) | |||
2018 | $ | 734,157 | ||
2019 | 669,345 | |||
2020 | 589,515 | |||
2021 | 505,592 | |||
2022 | 412,924 | |||
Thereafter | 1,643,594 | |||
Total | $ | 4,555,127 |
In Process Year Ending December 31, | Future Obligations (in thousands) | |||
2018 | $ | 14,266 | ||
2019 | 15,329 | |||
2020 | 14,778 | |||
2021 | 13,907 | |||
2022 | 13,049 | |||
Thereafter | 481,972 | |||
Total | $ | 553,301 |
15. | Commitments and Contingencies |
16. | Summary of Quarterly Financial Data (Unaudited) |
(in thousands except per share and per unit data) | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||
Year ended December 31, 2017 | |||||||||||||
Operating Data: | |||||||||||||
Revenue | $ | 196,131 | 261,305 | 262,141 | 264,749 | ||||||||
Net income attributable to common stockholders | $ | (33,223 | ) | 48,368 | 59,666 | 85,138 | |||||||
Net income attributable to exchangeable operating partnership units | (19 | ) | 104 | 132 | 171 | ||||||||
Net income attributable to common unit holders | $ | (33,242 | ) | 48,472 | 59,798 | 85,309 | |||||||
Net income attributable to common stock and unit holders per share and unit: | |||||||||||||
Basic | $ | (0.26 | ) | 0.28 | 0.35 | 0.50 | |||||||
Diluted | $ | (0.26 | ) | 0.28 | 0.35 | 0.50 | |||||||
Year ended December 31, 2016 | |||||||||||||
Operating Data: | |||||||||||||
Revenue | $ | 149,628 | 152,413 | 152,769 | 159,561 | ||||||||
Net income attributable to common stockholders | $ | 47,877 | 34,810 | 5,305 | 55,868 | ||||||||
Net income attributable to exchangeable operating partnership units | 85 | 64 | 16 | 92 | |||||||||
Net income attributable to common unit holders | $ | 47,962 | 34,874 | 5,321 | 55,960 | ||||||||
Net income attributable to common stock and unit holders per share and unit: | |||||||||||||
Basic | $ | 0.49 | 0.36 | 0.05 | 0.53 | ||||||||
Diluted | $ | 0.49 | 0.35 | 0.05 | 0.53 |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2017 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land (3) | Building & Improvements (3) | Cost Capitalized Subsequent to Acquisition (2) (3) | Land (3) | Building & Improvements (3) | Total (3) | Accumulated Depreciation (3) | Net of Accumulated Depreciation (3) | Mortgages | |||||||||||||||||||
101 7th Avenue | $ | 48,339 | 34,895 | — | 48,339 | 34,895 | 83,234 | 934 | 82,300 | — | ||||||||||||||||||
1175 Third Avenue | 40,560 | 25,617 | — | 40,560 | 25,617 | 66,177 | 623 | 65,554 | — | |||||||||||||||||||
1225-1239 Second Ave | 23,033 | 17,173 | 46 | 23,033 | 17,219 | 40,252 | 447 | 39,805 | — | |||||||||||||||||||
200 Potrero | 4,860 | 2,251 | — | 4,860 | 2,251 | 7,111 | 87 | 7,024 | — | |||||||||||||||||||
22 Crescent Road | 2,152 | 318 | — | 2,152 | 318 | 2,470 | 18 | 2,452 | — | |||||||||||||||||||
4S Commons Town Center | 30,760 | 35,830 | 1,230 | 30,812 | 37,008 | 67,820 | 22,825 | 44,995 | 85,000 | |||||||||||||||||||
90-30 Metropolitan Avenue | 16,355 | 24,429 | 79 | 16,355 | 24,508 | 40,863 | 536 | 40,327 | — | |||||||||||||||||||
91 Danbury Road | 690 | 893 | — | 690 | 893 | 1,583 | 31 | 1,552 | — | |||||||||||||||||||
Alafaya Commons | 7,388 | 12,690 | 77 | 7,388 | 12,767 | 20,155 | 557 | 19,598 | — | |||||||||||||||||||
Alafaya Village | 2,806 | 6,046 | 63 | 2,806 | 6,109 | 8,915 | 216 | 8,699 | — | |||||||||||||||||||
Ambassador Row | 2,572 | 20,457 | — | 2,572 | 20,457 | 23,029 | 819 | 22,210 | — | |||||||||||||||||||
Ambassador Row Courtyards | 1,779 | 6,783 | 553 | 1,779 | 7,336 | 9,115 | 380 | 8,735 | — | |||||||||||||||||||
Amerige Heights Town Center | 10,109 | 11,288 | 614 | 10,109 | 11,902 | 22,011 | 4,340 | 17,671 | 15,844 | |||||||||||||||||||
Anastasia Plaza | 9,065 | — | 639 | 3,338 | 6,366 | 9,704 | 2,324 | 7,380 | — | |||||||||||||||||||
Ashburn Farm Market Center | 9,835 | 4,812 | 640 | 9,835 | 5,452 | 15,287 | 4,272 | 11,015 | — | |||||||||||||||||||
Ashford Place | 2,584 | 9,865 | 1,105 | 2,584 | 10,970 | 13,554 | 7,247 | 6,307 | — | |||||||||||||||||||
Atlantic Village | 2,446 | 20,663 | 23 | 2,446 | 20,686 | 23,132 | 701 | 22,431 | — | |||||||||||||||||||
Aventura Shopping Center | 2,751 | 10,459 | 9,663 | 8,975 | 13,898 | 22,873 | 121 | 22,752 | — | |||||||||||||||||||
Aventura Square | 86,933 | 21,936 | 1,695 | 88,492 | 22,072 | 110,564 | 696 | 109,868 | 8,176 | |||||||||||||||||||
Balboa Mesa Shopping Center | 23,074 | 33,838 | 13,915 | 27,758 | 43,069 | 70,827 | 9,747 | 61,080 | — | |||||||||||||||||||
Banco Popular Building | 2,003 | 1,294 | 47 | 2,016 | 1,328 | 3,344 | 55 | 3,289 | — | |||||||||||||||||||
Belleview Square | 8,132 | 9,756 | 3,097 | 8,323 | 12,662 | 20,985 | 7,389 | 13,596 | — | |||||||||||||||||||
Belmont Chase | 13,881 | 17,193 | (588 | ) | 14,372 | 16,114 | 30,486 | 2,527 | 27,959 | — | ||||||||||||||||||
Berkshire Commons | 2,295 | 9,551 | 2,247 | 2,965 | 11,128 | 14,093 | 7,351 | 6,742 | — | |||||||||||||||||||
Bird 107 Plaza | 10,108 | 5,399 | 8 | 10,108 | 5,407 | 15,515 | 192 | 15,323 | — | |||||||||||||||||||
Bird Ludlam | 40,945 | 40,200 | 66 | 40,945 | 40,266 | 81,211 | 1,228 | 79,983 | — | |||||||||||||||||||
Black Rock | 22,251 | 20,815 | 301 | 22,250 | 21,117 | 43,367 | 3,535 | 39,832 | 20,000 | |||||||||||||||||||
Bloomingdale Square | 3,940 | 14,912 | 3,174 | 4,430 | 17,596 | 22,026 | 9,152 | 12,874 | — | |||||||||||||||||||
Bluebonnet Village | 3,688 | 10,167 | 533 | 3,688 | 10,700 | 14,388 | 438 | 13,950 | — | |||||||||||||||||||
Bluffs Square Shoppes | 6,412 | 13,072 | (165 | ) | 6,412 | 12,907 | 19,319 | 527 | 18,792 | — | ||||||||||||||||||
Boca Village Square | 42,543 | 11,043 | 30 | 42,543 | 11,073 | 53,616 | 464 | 53,152 | — | |||||||||||||||||||
Boulevard Center | 3,659 | 10,787 | 2,268 | 3,659 | 13,055 | 16,714 | 6,647 | 10,067 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2017 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land (3) | Building & Improvements (3) | Cost Capitalized Subsequent to Acquisition (2) (3) | Land (3) | Building & Improvements (3) | Total (3) | Accumulated Depreciation (3) | Net of Accumulated Depreciation (3) | Mortgages | |||||||||||||||||||
Boynton Lakes Plaza | 2,628 | 11,236 | 4,936 | 3,606 | 15,194 | 18,800 | 6,817 | 11,983 | — | |||||||||||||||||||
Boynton Plaza | 11,781 | 21,812 | 106 | 11,781 | 21,918 | 33,699 | 694 | 33,005 | — | |||||||||||||||||||
Brentwood Plaza | 2,788 | 3,473 | 289 | 2,788 | 3,762 | 6,550 | 1,242 | 5,308 | — | |||||||||||||||||||
Briarcliff La Vista | 694 | 3,292 | 495 | 694 | 3,787 | 4,481 | 2,746 | 1,735 | — | |||||||||||||||||||
Briarcliff Village | 4,597 | 24,836 | 2,054 | 4,597 | 26,890 | 31,487 | 17,528 | 13,959 | — | |||||||||||||||||||
Brick Walk | 25,299 | 41,995 | 1,042 | 25,299 | 43,037 | 68,336 | 5,447 | 62,889 | 33,000 | |||||||||||||||||||
BridgeMill Market | 6,303 | 14,526 | 276 | 6,303 | 14,802 | 21,105 | 540 | 20,565 | 5,596 | |||||||||||||||||||
Bridgeton | 3,033 | 8,137 | 485 | 3,067 | 8,588 | 11,655 | 2,226 | 9,429 | — | |||||||||||||||||||
Brighten Park | 3,983 | 18,687 | 11,341 | 4,234 | 29,777 | 34,011 | 14,230 | 19,781 | — | |||||||||||||||||||
Broadway Plaza | 40,391 | 42,281 | — | 40,391 | 42,281 | 82,672 | 1,155 | 81,517 | — | |||||||||||||||||||
Brooklyn Station on Riverside | 7,019 | 8,688 | (34 | ) | 7,019 | 8,654 | 15,673 | 1,095 | 14,578 | — | ||||||||||||||||||
Brookside Plaza | 33,612 | 19,043 | 151 | 33,612 | 19,194 | 52,806 | 854 | 51,952 | — | |||||||||||||||||||
Buckhead Court | 1,417 | 7,432 | 3,371 | 1,417 | 10,803 | 12,220 | 6,232 | 5,988 | — | |||||||||||||||||||
Buckhead Station | 69,831 | 35,397 | 2,217 | 69,868 | 37,577 | 107,445 | 1,306 | 106,139 | — | |||||||||||||||||||
Buckley Square | 2,970 | 5,978 | 1,151 | 2,970 | 7,129 | 10,099 | 4,026 | 6,073 | — | |||||||||||||||||||
Caligo Crossing | 2,459 | 4,897 | 39 | 2,546 | 4,849 | 7,395 | 2,536 | 4,859 | — | |||||||||||||||||||
Cambridge Square | 774 | 4,347 | 784 | 774 | 5,131 | 5,905 | 3,109 | 2,796 | — | |||||||||||||||||||
Carmel Commons | 2,466 | 12,548 | 5,119 | 3,422 | 16,711 | 20,133 | 9,047 | 11,086 | — | |||||||||||||||||||
Carriage Gate | 833 | 4,974 | 3,042 | 1,302 | 7,547 | 8,849 | 5,608 | 3,241 | — | |||||||||||||||||||
Cashmere Corners | 2,268 | 10,317 | 37 | 2,268 | 10,354 | 12,622 | 401 | 12,221 | — | |||||||||||||||||||
Centerplace of Greeley III | 6,661 | 11,502 | 460 | 5,694 | 12,929 | 18,623 | 4,447 | 14,176 | — | |||||||||||||||||||
Charlotte Square | 545 | 7,441 | 389 | 545 | 7,830 | 8,375 | 306 | 8,069 | — | |||||||||||||||||||
Chasewood Plaza | 4,612 | 20,829 | 5,234 | 6,518 | 24,157 | 30,675 | 15,835 | 14,840 | — | |||||||||||||||||||
Chastain Square | 29,501 | 13,217 | 1,278 | 29,501 | 14,495 | 43,996 | 551 | 43,445 | — | |||||||||||||||||||
Cherry Grove | 3,533 | 15,862 | 4,063 | 3,533 | 19,925 | 23,458 | 9,494 | 13,964 | — | |||||||||||||||||||
Circle Center West | 22,602 | 9,355 | 14 | 22,602 | 9,369 | 31,971 | 353 | 31,618 | 10,198 | |||||||||||||||||||
CityLine Market | 12,208 | 15,839 | 71 | 12,246 | 15,872 | 28,118 | 1,404 | 26,714 | — | |||||||||||||||||||
CityLine Market Phase II | 2,611 | 3,233 | (47 | ) | 2,611 | 3,186 | 5,797 | 186 | 5,611 | — | ||||||||||||||||||
Clayton Valley Shopping Center | 24,189 | 35,422 | 2,722 | 24,538 | 37,795 | 62,333 | 22,624 | 39,709 | — | |||||||||||||||||||
Clocktower Plaza Shopping Ctr | 48,907 | 20,347 | 64 | 48,907 | 20,411 | 69,318 | 594 | 68,724 | — | |||||||||||||||||||
Clybourn Commons | 15,056 | 5,594 | 254 | 15,056 | 5,848 | 20,904 | 925 | 19,979 | — | |||||||||||||||||||
Cochran's Crossing | 13,154 | 12,315 | 1,150 | 13,154 | 13,465 | 26,619 | 9,374 | 17,245 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2017 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land (3) | Building & Improvements (3) | Cost Capitalized Subsequent to Acquisition (2) (3) | Land (3) | Building & Improvements (3) | Total (3) | Accumulated Depreciation (3) | Net of Accumulated Depreciation (3) | Mortgages | |||||||||||||||||||
Compo Acres Shopping Center | 28,096 | 10,925 | 235 | 28,096 | 11,160 | 39,256 | 312 | 38,944 | — | |||||||||||||||||||
Concord Shopping Plaza | 28,037 | 39,288 | 453 | 28,490 | 39,288 | 67,778 | 1,143 | 66,635 | 27,750 | |||||||||||||||||||
Copps Hill Plaza | 28,508 | 41,680 | 194 | 28,508 | 41,874 | 70,382 | 1,285 | 69,097 | 14,221 | |||||||||||||||||||
Coral Reef Shopping Center | 14,210 | 15,913 | — | 14,210 | 15,913 | 30,123 | 516 | 29,607 | — | |||||||||||||||||||
Corkscrew Village | 8,407 | 8,004 | 595 | 8,407 | 8,599 | 17,006 | 3,238 | 13,768 | — | |||||||||||||||||||
Cornerstone Square | 1,772 | 6,944 | 1,683 | 1,772 | 8,627 | 10,399 | 5,254 | 5,145 | — | |||||||||||||||||||
Corvallis Market Center | 6,674 | 12,244 | 456 | 6,696 | 12,678 | 19,374 | 5,254 | 14,120 | — | |||||||||||||||||||
Costa Verde Center | 12,740 | 26,868 | 1,640 | 12,798 | 28,450 | 41,248 | 15,398 | 25,850 | — | |||||||||||||||||||
Countryside Shops | 16,667 | 30,087 | (108 | ) | 16,667 | 29,979 | 46,646 | 1,035 | 45,611 | — | ||||||||||||||||||
Courtyard Shopping Center | 5,867 | 4 | 3 | 5,867 | 7 | 5,874 | 2 | 5,872 | — | |||||||||||||||||||
Crossroads Square | 7,257 | 13,212 | 31 | 7,257 | 13,243 | 20,500 | 508 | 19,992 | — | |||||||||||||||||||
Culpeper Colonnade | 15,944 | 10,601 | 4,893 | 16,258 | 15,180 | 31,438 | 9,033 | 22,405 | — | |||||||||||||||||||
Culver Center | 108,355 | 32,798 | 144 | 108,355 | 32,942 | 141,297 | 1,157 | 140,140 | — | |||||||||||||||||||
Danbury Green | 29,579 | 19,979 | 105 | 29,579 | 20,084 | 49,663 | 601 | 49,062 | — | |||||||||||||||||||
Dardenne Crossing | 4,194 | 4,005 | 328 | 4,343 | 4,184 | 8,527 | 1,556 | 6,971 | — | |||||||||||||||||||
Darinor Plaza | — | 32,832 | 529 | — | 33,361 | 33,361 | 1,006 | 32,355 | — | |||||||||||||||||||
Diablo Plaza | 5,300 | 8,181 | 1,444 | 5,300 | 9,625 | 14,925 | 4,906 | 10,019 | — | |||||||||||||||||||
Dunwoody Village | 3,342 | 15,934 | 4,041 | 3,342 | 19,975 | 23,317 | 13,297 | 10,020 | — | |||||||||||||||||||
East Pointe | 1,730 | 7,189 | 2,024 | 1,941 | 9,002 | 10,943 | 5,157 | 5,786 | — | |||||||||||||||||||
East Washington Place | 15,993 | 40,180 | 1,743 | 15,509 | 42,407 | 57,916 | 9,140 | 48,776 | — | |||||||||||||||||||
El Camino Shopping Center | 7,600 | 11,538 | 11,954 | 10,000 | 21,092 | 31,092 | 6,317 | 24,775 | — | |||||||||||||||||||
El Cerrito Plaza | 11,025 | 27,371 | 1,337 | 11,025 | 28,708 | 39,733 | 9,450 | 30,283 | 36,436 | |||||||||||||||||||
El Norte Parkway Plaza | 2,834 | 7,370 | 3,308 | 3,263 | 10,249 | 13,512 | 4,965 | 8,547 | — | |||||||||||||||||||
Elmwood Oaks Shopping Center | 5,139 | 9,542 | 244 | 5,139 | 9,786 | 14,925 | 534 | 14,391 | — | |||||||||||||||||||
Encina Grande | 5,040 | 11,572 | 19,253 | 10,053 | 25,812 | 35,865 | 9,887 | 25,978 | — | |||||||||||||||||||
Fairfax Shopping Center | 15,239 | 11,367 | (8,807 | ) | 10,793 | 7,006 | 17,799 | 6,691 | 11,108 | — | ||||||||||||||||||
Fairfield | 6,731 | 29,420 | 610 | 6,731 | 30,030 | 36,761 | 3,695 | 33,066 | — | |||||||||||||||||||
Falcon Marketplace | 1,340 | 4,168 | 442 | 1,340 | 4,610 | 5,950 | 2,086 | 3,864 | — | |||||||||||||||||||
Fellsway Plaza | 30,712 | 7,327 | 10,094 | 34,923 | 13,210 | 48,133 | 3,886 | 44,247 | 37,500 | |||||||||||||||||||
Fenton Marketplace | 2,298 | 8,510 | (8,240 | ) | 512 | 2,056 | 2,568 | 705 | 1,863 | — | ||||||||||||||||||
Fleming Island | 3,077 | 11,587 | 2,979 | 3,111 | 14,532 | 17,643 | 7,240 | 10,403 | — | |||||||||||||||||||
Folsom Prairie City Crossing | 4,164 | 13,032 | 619 | 4,164 | 13,651 | 17,815 | 5,890 | 11,925 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2017 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land (3) | Building & Improvements (3) | Cost Capitalized Subsequent to Acquisition (2) (3) | Land (3) | Building & Improvements (3) | Total (3) | Accumulated Depreciation (3) | Net of Accumulated Depreciation (3) | Mortgages | |||||||||||||||||||
Fountain Square | 29,650 | 28,984 | 21 | 29,719 | 28,936 | 58,655 | 4,835 | 53,820 | — | |||||||||||||||||||
French Valley Village Center | 11,924 | 16,856 | 237 | 11,822 | 17,195 | 29,017 | 11,234 | 17,783 | — | |||||||||||||||||||
Friars Mission Center | 6,660 | 28,021 | 1,730 | 6,660 | 29,751 | 36,411 | 14,164 | 22,247 | — | |||||||||||||||||||
Ft. Caroline | 595 | 2,509 | 32 | 595 | 2,541 | 3,136 | 243 | 2,893 | — | |||||||||||||||||||
Gardens Square | 2,136 | 8,273 | 601 | 2,136 | 8,874 | 11,010 | 4,743 | 6,267 | — | |||||||||||||||||||
Gateway 101 | 24,971 | 9,113 | (1,356 | ) | 24,971 | 7,757 | 32,728 | 2,872 | 29,856 | — | ||||||||||||||||||
Gateway Shopping Center | 52,665 | 7,134 | 8,803 | 55,346 | 13,256 | 68,602 | 13,622 | 54,980 | — | |||||||||||||||||||
Gelson's Westlake Market Plaza | 3,157 | 11,153 | 5,677 | 4,654 | 15,333 | 19,987 | 6,098 | 13,889 | — | |||||||||||||||||||
Glen Oak Plaza | 4,103 | 12,951 | 557 | 4,103 | 13,508 | 17,611 | 3,386 | 14,225 | — | |||||||||||||||||||
Glengary Shoppes | 8,170 | 12,715 | — | 8,170 | 12,715 | 20,885 | 555 | 20,330 | — | |||||||||||||||||||
Glenwood Village | 1,194 | 5,381 | 290 | 1,194 | 5,671 | 6,865 | 4,094 | 2,771 | — | |||||||||||||||||||
Golden Hills Plaza | 12,699 | 18,482 | 3,607 | 11,528 | 23,260 | 34,788 | 7,762 | 27,026 | — | |||||||||||||||||||
Grand Ridge Plaza | 24,208 | 61,033 | 3,434 | 24,879 | 63,796 | 88,675 | 13,941 | 74,734 | — | |||||||||||||||||||
Greenwood Shopping Centre | 6,287 | 26,263 | 360 | 6,287 | 26,623 | 32,910 | 836 | 32,074 | — | |||||||||||||||||||
Hammocks Town Center | 26,380 | 27,498 | — | 26,380 | 27,498 | 53,878 | 1,018 | 52,860 | — | |||||||||||||||||||
Hancock | 8,232 | 28,260 | 1,808 | 8,232 | 30,068 | 38,300 | 15,494 | 22,806 | — | |||||||||||||||||||
Harpeth Village Fieldstone | 2,284 | 9,443 | 580 | 2,284 | 10,023 | 12,307 | 5,008 | 7,299 | — | |||||||||||||||||||
Harris Crossing | 7,199 | 3,687 | (1,631 | ) | 5,508 | 3,747 | 9,255 | 2,113 | 7,142 | — | ||||||||||||||||||
Heritage Plaza | 12,390 | 26,097 | 13,851 | 12,215 | 40,123 | 52,338 | 16,384 | 35,954 | — | |||||||||||||||||||
Hershey | 7 | 808 | 8 | 7 | 816 | 823 | 395 | 428 | — | |||||||||||||||||||
Hibernia Pavilion | 4,929 | 5,065 | 84 | 4,929 | 5,149 | 10,078 | 2,673 | 7,405 | — | |||||||||||||||||||
Hickory Creek Plaza | 5,629 | 4,564 | 439 | 5,629 | 5,003 | 10,632 | 3,830 | 6,802 | — | |||||||||||||||||||
Hillcrest Village | 1,600 | 1,909 | 51 | 1,600 | 1,960 | 3,560 | 947 | 2,613 | — | |||||||||||||||||||
Hilltop Village | 2,995 | 4,581 | 2,966 | 3,104 | 7,438 | 10,542 | 1,672 | 8,870 | — | |||||||||||||||||||
Hinsdale | 5,734 | 16,709 | 11,903 | 8,343 | 26,003 | 34,346 | 11,456 | 22,890 | — | |||||||||||||||||||
Holly Park | 8,975 | 23,799 | (177 | ) | 8,828 | 23,769 | 32,597 | 3,533 | 29,064 | — | ||||||||||||||||||
Homestead McDonald's | 2,110 | 119 | — | 2,110 | 119 | 2,229 | 7 | 2,222 | — | |||||||||||||||||||
Howell Mill Village | 5,157 | 14,279 | 2,391 | 5,157 | 16,670 | 21,827 | 5,564 | 16,263 | — | |||||||||||||||||||
Hyde Park | 9,809 | 39,905 | 2,930 | 9,809 | 42,835 | 52,644 | 23,693 | 28,951 | — | |||||||||||||||||||
Indian Springs | 24,974 | 25,903 | 116 | 25,034 | 25,959 | 50,993 | 2,989 | 48,004 | — | |||||||||||||||||||
Indio Towne Center | 17,946 | 32,617 | 5,394 | 23,105 | 32,852 | 55,957 | 14,848 | 41,109 | — | |||||||||||||||||||
Inglewood Plaza | 1,300 | 2,159 | 627 | 1,300 | 2,786 | 4,086 | 1,370 | 2,716 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2017 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land (3) | Building & Improvements (3) | Cost Capitalized Subsequent to Acquisition (2) (3) | Land (3) | Building & Improvements (3) | Total (3) | Accumulated Depreciation (3) | Net of Accumulated Depreciation (3) | Mortgages | |||||||||||||||||||
Jefferson Square | 5,167 | 6,445 | (7,220 | ) | 1,894 | 2,498 | 4,392 | 660 | 3,732 | — | ||||||||||||||||||
Keller Town Center | 2,294 | 12,841 | 596 | 2,404 | 13,327 | 15,731 | 6,380 | 9,351 | — | |||||||||||||||||||
Kent Place | 4,855 | 3,586 | 805 | 5,269 | 3,977 | 9,246 | 789 | 8,457 | 8,250 | |||||||||||||||||||
Kirkman Shoppes | 8,085 | 27,518 | 167 | 8,089 | 27,681 | 35,770 | 838 | 34,932 | — | |||||||||||||||||||
Kirkwood Commons | 6,772 | 16,224 | 666 | 6,802 | 16,860 | 23,662 | 3,967 | 19,695 | 9,383 | |||||||||||||||||||
Klahanie Shopping Center | 14,451 | 20,089 | 385 | 14,451 | 20,474 | 34,925 | 1,082 | 33,843 | — | |||||||||||||||||||
Kroger New Albany Center | 3,844 | 6,599 | 811 | 3,844 | 7,410 | 11,254 | 5,220 | 6,034 | — | |||||||||||||||||||
Lake Mary Centre | 19,181 | 62,066 | 792 | 19,181 | 62,858 | 82,039 | 2,142 | 79,897 | — | |||||||||||||||||||
Lake Pine Plaza | 2,008 | 7,632 | 706 | 2,029 | 8,317 | 10,346 | 4,283 | 6,063 | — | |||||||||||||||||||
Lantana Outparcels | 3,496 | 1,219 | — | 3,496 | 1,219 | 4,715 | 71 | 4,644 | — | |||||||||||||||||||
Lebanon/Legacy Center | 3,913 | 7,874 | 53 | 3,913 | 7,927 | 11,840 | 5,648 | 6,192 | — | |||||||||||||||||||
Littleton Square | 2,030 | 8,859 | (3,869 | ) | 2,423 | 4,597 | 7,020 | 1,951 | 5,069 | — | ||||||||||||||||||
Lloyd King Center | 1,779 | 10,060 | 1,126 | 1,779 | 11,186 | 12,965 | 5,870 | 7,095 | — | |||||||||||||||||||
Lower Nazareth Commons | 15,992 | 12,964 | 3,585 | 16,343 | 16,198 | 32,541 | 7,474 | 25,067 | — | |||||||||||||||||||
Magnolia Shoppes | 16,546 | 8,384 | 42 | 16,546 | 8,426 | 24,972 | 561 | 24,411 | — | |||||||||||||||||||
Mandarin Landing | 5,942 | 29,201 | 290 | 5,942 | 29,491 | 35,433 | 926 | 34,507 | — | |||||||||||||||||||
Market at Colonnade Center | 6,455 | 9,839 | 69 | 6,160 | 10,203 | 16,363 | 3,377 | 12,986 | — | |||||||||||||||||||
Market at Preston Forest | 4,400 | 11,445 | 1,211 | 4,400 | 12,656 | 17,056 | 6,483 | 10,573 | — | |||||||||||||||||||
Market at Round Rock | 2,000 | 9,676 | 6,467 | 2,000 | 16,143 | 18,143 | 8,776 | 9,367 | — | |||||||||||||||||||
Market at Springwoods Village | 13,457 | 11,346 | — | 13,457 | 11,346 | 24,803 | 261 | 24,542 | 8,569 | |||||||||||||||||||
Market Common Clarendon | 154,932 | 126,328 | 806 | 154,932 | 127,134 | 282,066 | 7,561 | 274,505 | — | |||||||||||||||||||
Marketplace at Briargate | 1,706 | 4,885 | 141 | 1,727 | 5,005 | 6,732 | 2,510 | 4,222 | — | |||||||||||||||||||
Marketplace Shopping Center | 1,287 | 5,509 | 5,536 | 1,330 | 11,002 | 12,332 | 6,392 | 5,940 | — | |||||||||||||||||||
Millhopper Shopping Center | 1,073 | 5,358 | 5,958 | 1,901 | 10,488 | 12,389 | 6,578 | 5,811 | — | |||||||||||||||||||
Mockingbird Commons | 3,000 | 10,728 | 1,640 | 3,000 | 12,368 | 15,368 | 6,035 | 9,333 | — | |||||||||||||||||||
Monument Jackson Creek | 2,999 | 6,765 | 730 | 2,999 | 7,495 | 10,494 | 5,379 | 5,115 | — | |||||||||||||||||||
Morningside Plaza | 4,300 | 13,951 | 719 | 4,300 | 14,670 | 18,970 | 7,400 | 11,570 | — | |||||||||||||||||||
Murryhill Marketplace | 2,670 | 18,401 | 12,799 | 2,903 | 30,967 | 33,870 | 11,309 | 22,561 | — | |||||||||||||||||||
Naples Walk | 18,173 | 13,554 | 1,060 | 18,173 | 14,614 | 32,787 | 5,658 | 27,129 | — | |||||||||||||||||||
Newberry Square | 2,412 | 10,150 | 765 | 2,412 | 10,915 | 13,327 | 7,943 | 5,384 | — | |||||||||||||||||||
Newland Center | 12,500 | 10,697 | 8,081 | 16,179 | 15,099 | 31,278 | 7,033 | 24,245 | — | |||||||||||||||||||
Nocatee Town Center | 10,124 | 8,691 | 7,106 | 10,478 | 15,443 | 25,921 | 4,216 | 21,705 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2017 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land (3) | Building & Improvements (3) | Cost Capitalized Subsequent to Acquisition (2) (3) | Land (3) | Building & Improvements (3) | Total (3) | Accumulated Depreciation (3) | Net of Accumulated Depreciation (3) | Mortgages | |||||||||||||||||||
North Hills | 4,900 | 19,774 | 1,231 | 4,900 | 21,005 | 25,905 | 10,584 | 15,321 | — | |||||||||||||||||||
Northgate Marketplace | 5,668 | 13,727 | (52 | ) | 4,995 | 14,348 | 19,343 | 4,060 | 15,283 | — | ||||||||||||||||||
Northgate Marketplace Phase II | 12,189 | 29,050 | — | 12,189 | 29,050 | 41,239 | 1,689 | 39,550 | — | |||||||||||||||||||
Northgate Plaza (Maxtown Road) | 1,769 | 6,652 | 4,807 | 2,839 | 10,389 | 13,228 | 4,272 | 8,956 | — | |||||||||||||||||||
Northgate Square | 5,011 | 8,692 | 1,026 | 5,011 | 9,718 | 14,729 | 3,683 | 11,046 | — | |||||||||||||||||||
Northlake Village | 2,662 | 11,284 | 1,511 | 2,686 | 12,771 | 15,457 | 6,223 | 9,234 | — | |||||||||||||||||||
Oak Shade Town Center | 6,591 | 28,966 | 679 | 6,591 | 29,645 | 36,236 | 6,921 | 29,315 | 8,149 | |||||||||||||||||||
Oakbrook Plaza | 4,000 | 6,668 | 5,152 | 4,981 | 10,839 | 15,820 | 3,659 | 12,161 | — | |||||||||||||||||||
Oakleaf Commons | 3,503 | 11,671 | 55 | 3,190 | 12,039 | 15,229 | 5,281 | 9,948 | — | |||||||||||||||||||
Ocala Corners | 1,816 | 10,515 | 475 | 1,816 | 10,990 | 12,806 | 3,246 | 9,560 | 4,389 | |||||||||||||||||||
Old Kings Commons | 3,350 | 5,678 | 21 | 3,350 | 5,699 | 9,049 | 262 | 8,787 | — | |||||||||||||||||||
Old St Augustine Plaza | 2,368 | 11,405 | 7,749 | 3,163 | 18,359 | 21,522 | 6,175 | 15,347 | — | |||||||||||||||||||
Pablo Plaza | 10,736 | 19,315 | 3,766 | 10,739 | 23,078 | 33,817 | 946 | 32,871 | — | |||||||||||||||||||
Paces Ferry Plaza | 2,812 | 12,639 | (462 | ) | 2,812 | 12,177 | 14,989 | 7,620 | 7,369 | — | ||||||||||||||||||
Panther Creek | 14,414 | 14,748 | 3,763 | 15,212 | 17,713 | 32,925 | 11,984 | 20,941 | — | |||||||||||||||||||
Pavilion | 13,938 | 23,747 | 333 | 13,938 | 24,080 | 38,018 | 879 | 37,139 | — | |||||||||||||||||||
Peartree Village | 5,197 | 19,746 | 866 | 5,197 | 20,612 | 25,809 | 11,701 | 14,108 | — | |||||||||||||||||||
Persimmons Place | 25,975 | 38,114 | 17 | 26,600 | 37,506 | 64,106 | 5,359 | 58,747 | — | |||||||||||||||||||
Piedmont Peachtree Crossing | 45,118 | 17,027 | 52 | 45,118 | 17,079 | 62,197 | 669 | 61,528 | — | |||||||||||||||||||
Pike Creek | 5,153 | 20,652 | 1,962 | 5,251 | 22,516 | 27,767 | 11,740 | 16,027 | — | |||||||||||||||||||
Pine Island | 19,358 | 29,641 | 1,501 | 19,358 | 31,142 | 50,500 | 1,276 | 49,224 | — | |||||||||||||||||||
Pine Lake Village | 6,300 | 10,991 | 969 | 6,300 | 11,960 | 18,260 | 6,120 | 12,140 | — | |||||||||||||||||||
Pine Ridge Square | 12,565 | 24,534 | 116 | 12,565 | 24,650 | 37,215 | 781 | 36,434 | — | |||||||||||||||||||
Pine Tree Plaza | 668 | 6,220 | 609 | 668 | 6,829 | 7,497 | 3,471 | 4,026 | — | |||||||||||||||||||
Plaza Escuela | 24,677 | 104,547 | 23 | 24,677 | 104,570 | 129,247 | 2,498 | 126,749 | — | |||||||||||||||||||
Plaza Hermosa | 4,200 | 10,109 | 3,243 | 4,202 | 13,350 | 17,552 | 6,138 | 11,414 | — | |||||||||||||||||||
Pleasanton Plaza | 20,560 | 26,022 | 14 | 20,560 | 26,036 | 46,596 | 830 | 45,766 | — | |||||||||||||||||||
Point Royale Shopping Center | 17,246 | 15,738 | 498 | 17,730 | 15,752 | 33,482 | 716 | 32,766 | — | |||||||||||||||||||
Post Road Plaza | 14,997 | 5,439 | 150 | 14,997 | 5,589 | 20,586 | 164 | 20,422 | — | |||||||||||||||||||
Potrero Center | 133,422 | 116,758 | — | 133,422 | 116,758 | 250,180 | 2,853 | 247,327 | — | |||||||||||||||||||
Powell Street Plaza | 8,248 | 30,716 | 2,403 | 8,248 | 33,119 | 41,367 | 14,506 | 26,861 | — | |||||||||||||||||||
Powers Ferry Square | 3,687 | 17,965 | 6,848 | 5,348 | 23,152 | 28,500 | 14,585 | 13,915 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2017 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land (3) | Building & Improvements (3) | Cost Capitalized Subsequent to Acquisition (2) (3) | Land (3) | Building & Improvements (3) | Total (3) | Accumulated Depreciation (3) | Net of Accumulated Depreciation (3) | Mortgages | |||||||||||||||||||
Powers Ferry Village | 1,191 | 4,672 | 518 | 1,191 | 5,190 | 6,381 | 3,620 | 2,761 | — | |||||||||||||||||||
Preston Oaks | 763 | 30,438 | 641 | 763 | 31,079 | 31,842 | 4,364 | 27,478 | — | |||||||||||||||||||
Prestonbrook | 7,069 | 8,622 | 577 | 7,069 | 9,199 | 16,268 | 6,513 | 9,755 | — | |||||||||||||||||||
Prosperity Centre | 10,120 | 27,777 | 25 | 10,120 | 27,802 | 37,922 | 913 | 37,009 | — | |||||||||||||||||||
Ralphs Circle Center | 20,653 | 6,602 | — | 20,653 | 6,602 | 27,255 | 266 | 26,989 | — | |||||||||||||||||||
Red Bank Village | 10,336 | 9,505 | (89 | ) | 10,110 | 9,642 | 19,752 | 2,598 | 17,154 | — | ||||||||||||||||||
Regency Commons | 3,917 | 3,616 | 236 | 3,917 | 3,852 | 7,769 | 2,355 | 5,414 | — | |||||||||||||||||||
Regency Square | 4,770 | 25,191 | 5,713 | 5,060 | 30,614 | 35,674 | 22,980 | 12,694 | — | |||||||||||||||||||
Rona Plaza | 1,500 | 4,917 | 221 | 1,500 | 5,138 | 6,638 | 2,855 | 3,783 | — | |||||||||||||||||||
Roosevelt Square | 40,371 | 32,108 | — | 40,371 | 32,108 | 72,479 | — | 72,479 | — | |||||||||||||||||||
Russell Ridge | 2,234 | 6,903 | 1,403 | 2,234 | 8,306 | 10,540 | 4,847 | 5,693 | — | |||||||||||||||||||
Ryanwood Square | 9,912 | 10,714 | (63 | ) | 9,912 | 10,651 | 20,563 | 446 | 20,117 | — | ||||||||||||||||||
Salerno Village | 1,279 | 76 | — | 1,279 | 76 | 1,355 | 4 | 1,351 | — | |||||||||||||||||||
Sammamish-Highlands | 9,300 | 8,075 | 8,145 | 9,592 | 15,928 | 25,520 | 7,309 | 18,211 | — | |||||||||||||||||||
San Carlos Marketplace | 33,977 | 59,916 | — | 33,977 | 59,916 | 93,893 | 1,446 | 92,447 | — | |||||||||||||||||||
San Leandro Plaza | 1,300 | 8,226 | 558 | 1,300 | 8,784 | 10,084 | 4,335 | 5,749 | — | |||||||||||||||||||
Sandy Springs | 6,889 | 28,056 | 2,562 | 6,889 | 30,618 | 37,507 | 5,351 | 32,156 | — | |||||||||||||||||||
Sawgrass Promenade | 10,106 | 13,264 | 115 | 10,106 | 13,379 | 23,485 | 509 | 22,976 | — | |||||||||||||||||||
Scripps Ranch Marketplace | 59,949 | 26,334 | — | 59,949 | 26,334 | 86,283 | — | 86,283 | 27,000 | |||||||||||||||||||
Sequoia Station | 9,100 | 18,356 | 1,744 | 9,100 | 20,100 | 29,200 | 9,798 | 19,402 | — | |||||||||||||||||||
Serramonte Center | 383,465 | 127,304 | 2,991 | 383,465 | 130,295 | 513,760 | 4,608 | 509,152 | — | |||||||||||||||||||
Shaw's at Plymouth | 3,753 | 8,582 | — | 3,753 | 8,582 | 12,335 | 303 | 12,032 | — | |||||||||||||||||||
Sheridan Plaza | 76,375 | 103,159 | 730 | 76,375 | 103,889 | 180,264 | 3,122 | 177,142 | 55,875 | |||||||||||||||||||
Sherwood Crossings | 2,731 | 6,360 | 690 | 2,731 | 7,050 | 9,781 | 2,887 | 6,894 | — | |||||||||||||||||||
Shoppes @ 104 | 11,193 | — | 1,013 | 6,652 | 5,554 | 12,206 | 2,201 | 10,005 | — | |||||||||||||||||||
Shoppes at Homestead (fka Loehmanns Plaza California) | 5,420 | 9,450 | 1,667 | 5,420 | 11,117 | 16,537 | 5,457 | 11,080 | — | |||||||||||||||||||
Shoppes at Lago Mar | 7,575 | 12,094 | 33 | 7,575 | 12,127 | 19,702 | 464 | 19,238 | — | |||||||||||||||||||
Shoppes at Sunlake Centre | 13,584 | 18,150 | 48 | 13,584 | 18,198 | 31,782 | 668 | 31,114 | — | |||||||||||||||||||
Shoppes of Grande Oak | 5,091 | 5,985 | 393 | 5,091 | 6,378 | 11,469 | 4,885 | 6,584 | — | |||||||||||||||||||
Shoppes of Jonathan's Landing | 3,859 | 6,243 | 67 | 3,859 | 6,310 | 10,169 | 207 | 9,962 | — | |||||||||||||||||||
Shoppes of Oakbrook | 18,130 | 45,400 | 345 | 18,130 | 45,745 | 63,875 | 1,350 | 62,525 | 5,339 |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2017 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land (3) | Building & Improvements (3) | Cost Capitalized Subsequent to Acquisition (2) (3) | Land (3) | Building & Improvements (3) | Total (3) | Accumulated Depreciation (3) | Net of Accumulated Depreciation (3) | Mortgages | |||||||||||||||||||
Shoppes of Silver Lakes | 14,544 | 24,814 | 15 | 14,544 | 24,829 | 39,373 | 855 | 38,518 | — | |||||||||||||||||||
Shoppes of Sunset | 2,678 | 1,497 | — | 2,678 | 1,497 | 4,175 | 73 | 4,102 | — | |||||||||||||||||||
Shoppes of Sunset II | 2,669 | 880 | (2 | ) | 2,669 | 878 | 3,547 | 60 | 3,487 | — | ||||||||||||||||||
Shops at County Center | 9,957 | 11,296 | 922 | 10,254 | 11,921 | 22,175 | 7,897 | 14,278 | — | |||||||||||||||||||
Shops at Erwin Mill | 9,082 | 6,124 | 122 | 9,082 | 6,246 | 15,328 | 1,734 | 13,594 | 10,000 | |||||||||||||||||||
Shops at Johns Creek | 1,863 | 2,014 | (335 | ) | 1,501 | 2,041 | 3,542 | 1,241 | 2,301 | — | ||||||||||||||||||
Shops at Mira Vista | 11,691 | 9,026 | 104 | 11,691 | 9,130 | 20,821 | 1,423 | 19,398 | 234 | |||||||||||||||||||
Shops at Quail Creek | 1,487 | 7,717 | 417 | 1,458 | 8,163 | 9,621 | 3,119 | 6,502 | — | |||||||||||||||||||
Shops at Saugus | 19,201 | 17,984 | (306 | ) | 18,811 | 18,068 | 36,879 | 8,289 | 28,590 | — | ||||||||||||||||||
Shops at Skylake | 80,089 | 43,837 | 37 | 80,099 | 43,864 | 123,963 | 1,597 | 122,366 | — | |||||||||||||||||||
Shops at Stonewall | 27,511 | 22,123 | 8,717 | 28,633 | 29,718 | 58,351 | 15,450 | 42,901 | — | |||||||||||||||||||
Shops on Main | 17,020 | 27,055 | 6,819 | 18,399 | 32,495 | 50,894 | 5,622 | 45,272 | — | |||||||||||||||||||
Siegen Village | 5,569 | 12,726 | 74 | 5,569 | 12,800 | 18,369 | 676 | 17,693 | — | |||||||||||||||||||
Sope Creek Crossing (fka Delk Spectrum) | 2,985 | 12,001 | 2,913 | 3,332 | 14,567 | 17,899 | 7,494 | 10,405 | — | |||||||||||||||||||
South Bay Village | 11,714 | 15,580 | 1,712 | 11,776 | 17,230 | 29,006 | 3,342 | 25,664 | — | |||||||||||||||||||
South Beach Regional | 25,705 | 55,888 | 98 | 25,705 | 55,986 | 81,691 | 1,936 | 79,755 | — | |||||||||||||||||||
South Point | 6,266 | 8,235 | 16 | 6,266 | 8,251 | 14,517 | 307 | 14,210 | — | |||||||||||||||||||
Southbury Green | 25,929 | 35,058 | 33 | 25,929 | 35,091 | 61,020 | 1,045 | 59,975 | — | |||||||||||||||||||
Southcenter | 1,300 | 12,750 | 1,885 | 1,300 | 14,635 | 15,935 | 7,054 | 8,881 | — | |||||||||||||||||||
Southpark at Cinco Ranch | 18,395 | 11,306 | 7,354 | 21,438 | 15,617 | 37,055 | 4,200 | 32,855 | — | |||||||||||||||||||
SouthPoint Crossing | 4,412 | 12,235 | 831 | 4,382 | 13,096 | 17,478 | 6,384 | 11,094 | — | |||||||||||||||||||
Starke | 71 | 1,683 | 6 | 71 | 1,689 | 1,760 | 728 | 1,032 | — | |||||||||||||||||||
Star's at Cambridge | 30,942 | 13,660 | — | 30,942 | 13,660 | 44,602 | 418 | 44,184 | — | |||||||||||||||||||
Star's at Quincy | 26,355 | 10,073 | — | 26,355 | 10,073 | 36,428 | 460 | 35,968 | — | |||||||||||||||||||
Star's at West Roxbury | 21,787 | 13,573 | (37 | ) | 21,787 | 13,536 | 35,323 | 428 | 34,895 | — | ||||||||||||||||||
Sterling Ridge | 12,846 | 12,162 | 703 | 12,846 | 12,865 | 25,711 | 9,229 | 16,482 | — | |||||||||||||||||||
Stroh Ranch | 4,280 | 8,189 | 510 | 4,280 | 8,699 | 12,979 | 6,006 | 6,973 | — | |||||||||||||||||||
Summerlin Square | 1,183 | 1,696 | — | 1,183 | 1,696 | 2,879 | 52 | 2,827 | — | |||||||||||||||||||
Suncoast Crossing | 9,030 | 10,764 | 4,449 | 13,374 | 10,869 | 24,243 | 5,648 | 18,595 | — | |||||||||||||||||||
Talega Village Center | 21,601 | 12,869 | 5 | 21,601 | 12,874 | 34,475 | 584 | 33,891 | — | |||||||||||||||||||
Tamarac Town Square | 12,153 | 9,652 | 20 | 12,153 | 9,672 | 21,825 | 434 | 21,391 | — | |||||||||||||||||||
Tanasbourne Market | 3,269 | 10,861 | (275 | ) | 3,269 | 10,586 | 13,855 | 4,511 | 9,344 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2017 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land (3) | Building & Improvements (3) | Cost Capitalized Subsequent to Acquisition (2) (3) | Land (3) | Building & Improvements (3) | Total (3) | Accumulated Depreciation (3) | Net of Accumulated Depreciation (3) | Mortgages | |||||||||||||||||||
Tassajara Crossing | 8,560 | 15,464 | 1,002 | 8,560 | 16,466 | 25,026 | 8,064 | 16,962 | — | |||||||||||||||||||
Tech Ridge Center | 12,945 | 37,169 | (128 | ) | 12,945 | 37,041 | 49,986 | 9,990 | 39,996 | 6,769 | ||||||||||||||||||
The Collection at Harvard Square | 72,910 | 6,086 | 14 | 72,910 | 6,100 | 79,010 | 155 | 78,855 | — | |||||||||||||||||||
The Gallery at Westbury Plaza | 95,771 | 229,479 | 489 | 95,771 | 229,968 | 325,739 | 5,909 | 319,830 | — | |||||||||||||||||||
The Hub Hillcrest Market | 18,773 | 61,906 | 4,952 | 19,611 | 66,020 | 85,631 | 10,011 | 75,620 | — | |||||||||||||||||||
The Marketplace Shopping Center | 8,960 | 38,019 | 84 | 8,960 | 38,103 | 47,063 | 1,077 | 45,986 | — | |||||||||||||||||||
The Plaza at St. Lucie West | 1,167 | 6,754 | — | 1,167 | 6,754 | 7,921 | 215 | 7,706 | — | |||||||||||||||||||
The Point at Garden City Park (fka Garden City Park) | 741 | 9,764 | 214 | 741 | 9,978 | 10,719 | 762 | 9,957 | — | |||||||||||||||||||
The Shops at Hampton Oaks | 822 | 393 | 72 | 822 | 465 | 1,287 | 28 | 1,259 | — | |||||||||||||||||||
The Village Center | 43,126 | 13,939 | 2,984 | 43,594 | 16,455 | 60,049 | 469 | 59,580 | 13,930 | |||||||||||||||||||
Town and Country | 4,247 | 5,623 | 5 | 4,247 | 5,628 | 9,875 | 289 | 9,586 | — | |||||||||||||||||||
Town Square | 883 | 8,132 | 389 | 883 | 8,521 | 9,404 | 4,813 | 4,591 | — | |||||||||||||||||||
Treasure Coast Plaza | 7,004 | 22,102 | 89 | 7,004 | 22,191 | 29,195 | 726 | 28,469 | 3,170 | |||||||||||||||||||
Tustin Legacy | 14,455 | 23,801 | — | 14,455 | 23,801 | 38,256 | 345 | 37,911 | — | |||||||||||||||||||
Twin City Plaza | 17,245 | 44,225 | 2,023 | 17,263 | 46,230 | 63,493 | 15,155 | 48,338 | — | |||||||||||||||||||
Twin Peaks | 5,200 | 25,827 | 1,519 | 5,200 | 27,346 | 32,546 | 13,055 | 19,491 | — | |||||||||||||||||||
Unigold Shopping Center | 4,744 | 5,890 | 558 | 4,744 | 6,448 | 11,192 | 276 | 10,916 | — | |||||||||||||||||||
University Commons | 4,070 | 30,785 | (2 | ) | 4,070 | 30,783 | 34,853 | 2,982 | 31,871 | 36,994 | ||||||||||||||||||
Valencia Crossroads | 17,921 | 17,659 | 1,034 | 17,921 | 18,693 | 36,614 | 15,223 | 21,391 | — | |||||||||||||||||||
Village at La Floresta | 13,140 | 20,571 | (266 | ) | 13,152 | 20,293 | 33,445 | 2,166 | 31,279 | — | ||||||||||||||||||
Village at Lee Airpark | 11,099 | 12,968 | 3,464 | 12,007 | 15,524 | 27,531 | 7,734 | 19,797 | — | |||||||||||||||||||
Village Center | 3,885 | 14,131 | 8,815 | 5,480 | 21,351 | 26,831 | 8,649 | 18,182 | — | |||||||||||||||||||
Vons Circle Center | 48,542 | 23,113 | 29 | 48,542 | 23,142 | 71,684 | 806 | 70,878 | 8,283 | |||||||||||||||||||
Walker Center | 3,840 | 7,232 | 3,798 | 3,878 | 10,992 | 14,870 | 5,857 | 9,013 | — | |||||||||||||||||||
Walmart Norwalk | 19,661 | 21,994 | — | 19,661 | 21,994 | 41,655 | 777 | 40,878 | — | |||||||||||||||||||
Waterstone Plaza | 4,857 | 14,141 | 12 | 4,857 | 14,153 | 19,010 | 439 | 18,571 | — | |||||||||||||||||||
Welleby Plaza | 1,496 | 7,787 | 1,276 | 1,496 | 9,063 | 10,559 | 7,003 | 3,556 | — | |||||||||||||||||||
Wellington Town Square | 2,041 | 12,131 | 106 | 2,041 | 12,237 | 14,278 | 6,856 | 7,422 | — | |||||||||||||||||||
West Bird Plaza | 11,748 | 19,779 | 8 | 11,748 | 19,787 | 31,535 | 632 | 30,903 | — | |||||||||||||||||||
West Lake Shopping Center | 9,572 | 10,781 | 5 | 9,572 | 10,786 | 20,358 | 474 | 19,884 | — | |||||||||||||||||||
West Park Plaza | 5,840 | 5,759 | 1,415 | 5,840 | 7,174 | 13,014 | 3,933 | 9,081 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2017 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land (3) | Building & Improvements (3) | Cost Capitalized Subsequent to Acquisition (2) (3) | Land (3) | Building & Improvements (3) | Total (3) | Accumulated Depreciation (3) | Net of Accumulated Depreciation (3) | Mortgages | |||||||||||||||||||
Westbury Plaza | 113,606 | 53,983 | 745 | 113,606 | 54,728 | 168,334 | 2,162 | 166,172 | 88,000 | |||||||||||||||||||
Westchase | 5,302 | 8,273 | 509 | 5,302 | 8,782 | 14,084 | 3,279 | 10,805 | 6,286 | |||||||||||||||||||
Westchester Commons | 3,366 | 11,751 | 10,802 | 4,894 | 21,025 | 25,919 | 6,483 | 19,436 | — | |||||||||||||||||||
Westchester Plaza | 1,857 | 7,572 | 371 | 1,857 | 7,943 | 9,800 | 5,269 | 4,531 | — | |||||||||||||||||||
Westlake Plaza and Center | 7,043 | 27,195 | 29,447 | 17,598 | 46,087 | 63,685 | 19,980 | 43,705 | — | |||||||||||||||||||
Westport Plaza | 7,982 | 8,507 | 4 | 7,982 | 8,511 | 16,493 | 353 | 16,140 | 2,897 | |||||||||||||||||||
Westwood - Manor Care | 12,736 | 2,493 | — | 12,736 | 2,493 | 15,229 | 54 | 15,175 | — | |||||||||||||||||||
Westwood Shopping Center | 113,582 | 20,565 | — | 113,582 | 20,565 | 134,147 | 802 | 133,345 | — | |||||||||||||||||||
Westwood Village | 19,933 | 25,301 | (2,064 | ) | 18,723 | 24,447 | 43,170 | 12,001 | 31,169 | — | ||||||||||||||||||
Whole Foods at Swampscott | 7,083 | 8,638 | — | 7,083 | 8,638 | 15,721 | 261 | 15,460 | — | |||||||||||||||||||
Williamsburg at Dunwoody | 7,108 | 3,996 | 452 | 7,118 | 4,438 | 11,556 | 198 | 11,358 | — | |||||||||||||||||||
Willow Festival | 1,954 | 56,501 | 1,553 | 1,954 | 58,054 | 60,008 | 12,883 | 47,125 | 39,505 | |||||||||||||||||||
Willows Oaks Crossing | 7,325 | 7,847 | — | 7,325 | 7,847 | 15,172 | 1,095 | 14,077 | — | |||||||||||||||||||
Willows Shopping Center | 48,848 | 80,917 | 382 | 48,876 | 81,271 | 130,147 | 2,258 | 127,889 | — | |||||||||||||||||||
Woodcroft Shopping Center | 1,419 | 6,284 | 950 | 1,421 | 7,232 | 8,653 | 4,264 | 4,389 | — | |||||||||||||||||||
Woodman Van Nuy | 5,500 | 7,195 | 293 | 5,500 | 7,488 | 12,988 | 3,747 | 9,241 | — | |||||||||||||||||||
Woodmen Plaza | 7,621 | 11,018 | 761 | 7,621 | 11,779 | 19,400 | 10,292 | 9,108 | — | |||||||||||||||||||
Woodside Central | 3,500 | 9,288 | 586 | 3,489 | 9,885 | 13,374 | 4,891 | 8,483 | — | |||||||||||||||||||
Young Circle Shopping Center | 5,666 | 10,714 | 11 | 5,666 | 10,725 | 16,391 | 360 | 16,031 | — | |||||||||||||||||||
Total Corporate Assets | 151 | — | 1,931 | 151 | 1,931 | 2,082 | 1,758 | 324 | — | |||||||||||||||||||
Land held for future development | 62,103 | 135 | 9 | 62,061 | 144 | 62,205 | 9 | 62,196 | — | |||||||||||||||||||
Properties in Development | — | 68,744 | 245,647 | — | 314,391 | 314,391 | — | 314,391 | — | |||||||||||||||||||
$ | 4,610,000 | 5,574,604 | 708,259 | 4,667,744 | 6,225,077 | 10,892,821 | 1,339,771 | 9,553,050 | 636,743 | |||||||||||||||||||
(1) See Item 2, Properties for geographic location and year each operating property was acquired. | ||||||||||||||||||||||||||||
(2) The negative balance for costs capitalized subsequent to acquisition could include out-parcels sold, provision for loss recorded, and demolition of part of the property for redevelopment. | ||||||||||||||||||||||||||||
(3) The initial and total cost of land, building and improvements, and related accumulated depreciation as of and for the year ended December 31, 2017, includes amounts subject to provisional accounting for shopping centers acquired from the Equity One merger, as discussed in Note 2. |
2017 | 2016 | 2015 | ||||||||
Beginning balance | $ | 4,933,499 | 4,545,900 | 4,409,886 | ||||||
Acquired properties | 5,772,265 | 370,010 | 39,850 | |||||||
Developments and improvements | 273,871 | 148,904 | 174,972 | |||||||
Sale of properties | (86,814 | ) | (126,855 | ) | (78,808 | ) | ||||
Provision for impairment | — | (4,460 | ) | — | ||||||
Ending balance | $ | 10,892,821 | 4,933,499 | 4,545,900 |
2017 | 2016 | 2015 | ||||||||
Beginning balance | $ | 1,124,391 | 1,043,787 | 933,708 | ||||||
Depreciation expense | 222,395 | 115,355 | 119,475 | |||||||
Sale of properties | (7,015 | ) | (32,791 | ) | (9,396 | ) | ||||
Provision for impairment | — | (1,960 | ) | — | ||||||
Ending balance | $ | 1,339,771 | 1,124,391 | 1,043,787 |
(a) | (b) | (c) | ||||||||
Plan Category | Number of securities to be issued upon exercise of outstanding options, warrants and rights (1) | Weighted-average exercise price of outstanding options, warrants and rights(2) | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column a) (3) | |||||||
Equity compensation plans approved by security holders | — | $ | — | 1,502,643 | ||||||
Equity compensation plans not approved by security holders | N/A | N/A | N/A | |||||||
Total | — | $ | — | 1,502,643 | ||||||
(1) This column does not include 570,077 shares that may be issued pursuant to unvested restricted stock and performance share awards. | ||||||||||
(2) The weighted average exercise price excludes stock rights awards, which we sometimes refer to as unvested restricted stock. | ||||||||||
(3) The Regency Centers Corporation 2011 Omnibus Incentive Plan, (“Omnibus Plan”), as approved by stockholders at our 2011 annual meeting, provides that an aggregate maximum of 4.1 million shares of our common stock are reserved for issuance under the Omnibus Plan. |
• | should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate; |
• | have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement; |
• | may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and |
• | were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments. |
(a) | Form of Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and the parties listed below (incorporated by reference to Exhibit 1.1 to the Company’s Form 8-K filed on May 17, 2017). The Equity Distribution Agreements listed below are substantially identical in all material respects to the Form of Equity Distribution Agreement, except for the identities of the parties, and have not been filed as exhibits to the Company’s 1934 Act reports pursuant to Instruction 2 to item 601 of Regulation S-K: |
(i) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and Wells Fargo Securities, LLC; |
(ii) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and J.P. Morgan Securities LLC; |
(iii) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and Merrill Lynch, Pierce, Fenner & Smith Incorporated; |
(iv) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and BB&T Capital Markets, a division of BB&T Securities, LLC; |
(v) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and BTIG, LLC; |
(vi) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and RBC Capital Markets, LLC; |
(vii) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and SunTrust Robinson Humphrey, Inc.; and |
(viii) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and Mizuho Securities USA LLC. |
(b) | Forward Master Confirmation, dated May 17, 2017, by and between Regency Centers Corporation and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 1.2 to the Company’s Form 8-K filed on May 17, 2017). |
(c) | Forward Master Confirmation, dated May 17, 2017, by and between Regency Centers Corporation and JPMorgan Chase Bank, National Association (incorporated by reference to Exhibit 1.3 to the Company’s Form 8-K filed on May 17, 2017). |
(d) | Forward Master Confirmation, dated May 17, 2017, by and between Regency Centers Corporation and Bank of America, N.A. (incorporated by reference to Exhibit 1.4 to the Company’s Form 8-K filed on May 17, 2017) |
(e) | Forward Master Confirmation, dated May 17, 2017, by and between Regency Centers Corporation and Royal Bank of Canada (incorporated by reference to Exhibit 1.5 to the Company’s Form 8-K filed on May 17, 2017). |
(a) | Restated Articles of Incorporation of Regency Centers Corporation (amendment is incorporated by reference to Exhibit 3.A to the Company’s Form 10-Q filed on August 8, 2017). |
(b) | Amended and Restated Bylaws of Regency Centers Corporation (amendment is incorporated by reference to Exhibit 3.B to the Company’s Form 10-Q filed on August 8, 2017). |
(c) | Fifth Amended and Restated Agreement of Limited Partnership of Regency Centers, L.P., (incorporated by reference to Exhibit 3(d) to the Company's Form 10-K filed on February 19, 2014). |
(a) | See Exhibits 3(a) and 3(b) for provisions of the Articles of Incorporation and Bylaws of the Company defining the rights of security holders. See Exhibits 3(c) and 3(d) for provisions of the Partnership Agreement of Regency Centers, L.P. defining rights of security holders. |
(b) | Indenture dated December 5, 2001 between Regency Centers, L.P., the guarantors named therein and First Union National Bank, as trustee (incorporated by reference to Exhibit 4.4 to Regency Centers, L.P.'s Form 8-K filed on December 10, 2001). |
(i) | First Supplemental Indenture dated as of June 5, 2007 among Regency Centers, L.P., the Company as guarantor and U.S. Bank National Association, as successor to Wachovia Bank, National Association (formerly known as First Union National Bank), as trustee (incorporated by reference to Exhibit 4.1 to Regency Centers, L.P.'s Form 8-K filed on June 5, 2007). |
(ii) | Second Supplemental Indenture dated as of June 2, 2010 to the Indenture dated as of December 5, 2001 between Regency Centers, L.P., Regency Centers Corporation, as guarantor, and U.S. Bank National Association, as successor to Wachovia Bank, National Association (formerly known as First Union National Bank), as Trustee (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on June 3, 2010). |
(iii) |
(iv) | Fourth Supplemental Indenture dated as of January 26, 2017 among Regency Centers, L.P., Regency Centers Corporation, as guarantor, and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 4.1 to the Company's Form 8-K filed on January 26, 2016). |
(c) | Indenture dated September 9, 1998 between the Company, as successor-by-merger to IRT Property Company, and SunTrust Bank, as trustee (incorporated by reference to Exhibit 4.2 of Form 8-K filed by IRT Property Company on September 15, 1998) |
(i) | Supplemental Indenture No. 1, dated September 9, 1998, between the Company, as successor-by-merger to IRT Property Company, and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.3 of Form 8-K filed by IRT Property Company on September 15, 1998) |
(ii) | Supplemental Indenture No. 2, dated November 1, 1999, between the Company, as successor-by-merger to IRT Property Company, and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.5 of Form 8-K filed by IRT Property Company on November 12, 1999) |
(iii) | Supplemental Indenture No. 3, dated February 12, 2003, between the Company and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.2 of Form 8-K filed by Equity One, Inc. on February 20, 2003) |
(iv) | Supplemental Indenture No. 5, dated April 23, 2004, between the Company and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.1 of Form 10-Q filed by Equity One, Inc. on May 10, 2004) |
(v) | Supplemental Indenture No. 6, dated May 20, 2005, between the Company and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.2 of Form 10-Q filed by Equity One, Inc. on August 5, 2005) |
(vi) | Supplemental Indenture No. 8, dated December 30, 2005, between the Company and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.17 of Form 10-K filed by Equity One, Inc. on March 3, 2006) |
(vii) | Supplemental Indenture No. 13, dated as of October 25, 2012, between the Company and U.S. Bank National Association, as Trustee (incorporated by reference to Exhibit 4.1 of Form 8-K filed by Equity One, Inc. on October 25, 2012) |
(d) | Supplemental Indenture No. 14, dated as of March 1, 2017, among Equity One, Inc., Regency Centers Corporation, Regency Centers, L.P., and U.S. Bank National Association (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on March 1, 2017). |
(e) | Supplemental Indenture No. 15, dated as of July 26, 2017, among Regency Centers Corporation, Regency Centers, L.P., and U.S. Bank National Association (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on July 27, 2017). |
(f) | Assumption Agreement, dated as of March 1, 2017, by Regency Centers Corporation (incorporated by reference to Exhibit 4.2 to the Company’s Form 8-K filed on March 1, 2017) |
~(a) | Form of Stock Rights Award Agreement (incorporated by reference to Exhibit 10(b) to the Company's Form 10-K filed on March 10, 2006). |
~(b) | Form of 409A Amendment to Stock Rights Award Agreement (incorporated by reference to Exhibit 10(b)(i) to the Company's Form 10-K filed on March on 17, 2009). |
~(c) | Form of Nonqualified Stock Option Agreement (incorporated by reference to Exhibit 10(c) to the Company's Form 10-K filed on March 10, 2006). |
~(d) | Form of 409A Amendment to Stock Option Agreement (incorporated by reference to Exhibit 10(c)(i) to the Company's Form 10-K filed on March 17, 2009). |
~(e) | Amended and Restated Deferred Compensation Plan dated May 6, 2003 (incorporated by reference to Exhibit 10(k) to the Company's Form 10-K filed on March 12, 2004). |
~(f) | Regency Centers Corporation 2005 Deferred Compensation Plan (incorporated by reference to Exhibit 10(s) to the Company's Form 8-K filed on December 21, 2004). |
~(g) | First Amendment to Regency Centers Corporation 2005 Deferred Compensation Plan dated December 2005 (incorporated by reference to Exhibit 10(q)(i) to the Company's Form 10-K filed on March 10, 2006). |
~(h) | Second Amendment to the Regency Centers Corporation Amended and Restated Deferred Compensation Plan (incorporated by reference to Exhibit 10.2 to the Company's Form 8-K filed on June 14, 2011). |
~(i) | Third Amendment to the Regency Centers Corporation 2005 Deferred Compensation Plan (incorporated by reference to Exhibit 10.1 to the Company's Form 8-K filed on June 14, 2011). |
~(j) | Regency Centers Corporation 2011 Omnibus Plan (incorporated by reference to Annex A to the Company's 2011 Annual Meeting Proxy Statement filed on March 24, 2011). |
~(k) | Form of Director/Officer Indemnification Agreement (filed as an Exhibit to Pre-effective Amendment No. 2 to the Company's registration statement on Form S-11 filed on October 5, 1993 (33-67258), and incorporated by reference). |
~(l) | Amended and Restated Severance and Change of Control Agreement dated as of April 27, 2017, by and between the Company and Martin E. Stein, Jr. (incorporated by reference to Exhibit 10.1 of the Company's Form 10-Q filed on May 10, 2017). |
~(m) | Form of Amended and Restated Severance and Change of Control Agreement dated as of July 15, 2015 by and between the Company and Lisa Palmer (incorporated by reference to Exhibit 10.3 of the Company's Form 8-K filed on July 20, 2015). |
~(n) | Form of Amended and Restated Severance and Change of Control Agreement dated as of July 15, 2015 by and between the Company and Dan M. Chandler, III (incorporated by reference to Exhibit 10.4 of the Company's Form 8-K filed on July 20, 2015). |
~(o) | Form of Amended and Restated Severance and Change of Control Agreement dated as of July 15, 2015 by and between the Company and James D. Thompson (incorporated by reference to Exhibit 10.6 of the Company's Form 8-K filed on July 20, 2015). |
(p) | Third Amended and Restated Credit Agreement dated as of September 7, 2011 by and among Regency Centers, , L.P., the Company, each of the financial institutions party thereto, and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 to the Company's Form 10-Q filed on November 8, 2011). |
(i) | First Amendment to Third Amended and Restated Credit Agreement dated September 13, 2012 (incorporated by reference to Exhibit 10.1 to the Company's Form 10-Q filed on November 9, 2012). |
(ii) | Second Amendment to Third Amended and Restated Credit Agreement dated June 27, 2014 (incorporated by reference to Exhibit 10.1 to the Company's Form 10-Q filed on August 8, 2014). |
(iii) | Third Amendment to Third Amended and Restated Credit Agreement dated May 13, 2015 (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on May 18, 2015). |
(iv) | Fourth Amendment to Third Amended and Restated Credit Agreement dated June 15, 2016 (incorporated by reference to Exhibit 10.1 to the Company’s Form 10-Q filed on August 5, 2016). |
(v) | Fifth Amendment to Third Amended and Restated Credit Agreement, dated as of March 2, 2017, by and among Regency Centers, L.P., as borrower, Regency Centers Corporation, as guarantor, Wells Fargo Bank, National Association, as administrative agent, and certain lenders party thereto (incorporated by reference to Exhibit 4.2 to the Company’s Form 8-K filed on March 2, 2017). |
(q) | Term Loan Agreement dated as of November 17, 2011 by and among Regency Centers, L.P., the Company, each of the financial institutions party thereto and Wells Fargo Securities, LLC (incorporated by reference to Exhibit 10.1 to the Company's Form 10-K filed on February 29, 2012). |
(i) | First Amendment to Term Loan Agreement dated as of June 19, 2012 (incorporated by reference to Exhibit 10(h)(i) to the Company's Form 10-K filed on March 1, 2013). |
(ii) | Second Amendment to Term Loan Agreement dated as of December 19, 2012 (incorporated by reference to Exhibit 10(h)(ii) to the Company's Form 10-K filed on March 1, 2013). |
(iii) | Third Amendment to Term Loan Agreement dated as of June 27, 2014 (incorporated by reference to Exhibit 10.2 to the Company's Form 10-Q filed on August 8, 2014). |
(iv) | Fourth Amendment to Term Loan Agreement dated as of May 13, 2015 (incorporated by reference to Exhibit 10(j)(iv) to the Company's Form 10-K filed on February 18, 2016). |
(v) | Fifth Amendment to Term Loan Agreement dated as of July 7, 2016 (incorporated by reference to exhibit 10.1 to the Company's Form 8-K filed on July 7, 2016). |
(vi) | Sixth Amendment to Term Loan Agreement, dated as of March 2, 2017, by and among Regency Centers L.P., as borrower, Regency Centers Corporation, as guarantor, Wells Fargo Bank, National Association, as administrative agent, and certain lenders party thereto (incorporated by reference to Exhibit 4.3 to the Company’s Form 8-K filed on March 2, 2017). |
(r) | Second Amended and Restated Limited Liability Company Agreement of Macquarie CountryWide-Regency II, LLC dated as of July 31, 2009 by and among Global Retail Investors, LLC, Regency Centers, L.P. and Macquarie CountryWide (US) No. 2 LLC (incorporated by reference to Exhibit 10.1 to the Company's Form 10-Q filed on November 6, 2009). |
(i) | Amendment No. 1 to Second Amended and Restate Limited Liability Company Agreement of GRI-Regency, LLC (formerly Macquarie CountryWide-Regency II, LLC) (incorporated by reference to Exhibit 10.(h)(i) to the Company’s Form 10-K filed March 1, 2011). |
(s) | Governance Agreement, dated as of November 14, 2016, by and among Regency Centers Corporation, Gazit Globe, Ltd. and certain of its affiliated entities (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed by Regency Centers Corporation with the SEC on November 15, 2016). |
(t) | Term Loan Agreement, dated as of March 2, 2017, by and among Regency Centers, L.P., as borrower, Regency Centers Corporation, as guarantor, Wells Fargo Bank, National Association, as administrative agent, and certain lenders party thereto (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on March 2, 2017). |
12.1 |
February 27, 2018 | REGENCY CENTERS CORPORATION | |
By: | /s/ Martin E. Stein, Jr. Martin E. Stein. Jr., Chairman of the Board and Chief Executive Officer |
February 27, 2018 | REGENCY CENTERS, L.P. | |
By: | Regency Centers Corporation, General Partner | |
By: | /s/ Martin E. Stein, Jr. Martin E. Stein. Jr., Chairman of the Board and Chief Executive Officer |
February 27, 2018 | /s/ Martin E. Stein, Jr. Martin E. Stein. Jr., Chairman of the Board and Chief Executive Officer | |
February 27, 2018 | /s/ Lisa Palmer Lisa Palmer, President and Chief Financial Officer (Principal Financial Officer) | |
February 27, 2018 | /s/ J. Christian Leavitt J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) | |
February 27, 2018 | /s/ Joseph Azrack Joseph Azrack, Director | |
February 27, 2018 | /s/ Raymond L Bank Raymond L Bank, Director | |
February 27, 2018 | /s/ Bryce Blair Bryce Blair, Director | |
February 27, 2018 | /s/ C. Ronald Blankenship C. Ronald Blankenship, Director | |
February 27, 2018 | /s/ Mary Lou Fiala Mary Lou Fiala, Director | |
February 27, 2018 | /s/ Peter Linneman Peter Linneman, Director | |
February 27, 2018 | /s/ David P. O'Connor David P. O'Connor, Director | |
February 27, 2018 | /s/ John C. Schweitzer John C. Schweitzer, Director | |
February 27, 2018 | /s/ Thomas G. Wattles Thomas G. Wattles, Director |
Year Ended December 31, | |||||||||||||||
2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||
Fixed Charge Coverage Ratio: | |||||||||||||||
Add: pre-tax income from continuing operations before adjustment for income or loss from equity investees and noncontrolling interests in consolidated subsidiaries | $ | 125,992 | 110,474 | 128,431 | 158,823 | 54,282 | |||||||||
Add: fixed charges | 145,638 | 98,190 | 113,697 | 120,963 | 119,264 | ||||||||||
Add: distributed income of equity investees | 53,502 | 50,361 | 46,646 | 42,767 | 45,377 | ||||||||||
Subtract: capitalized interest | (7,946 | ) | (3,482 | ) | (6,740 | ) | (7,142 | ) | (6,078 | ) | |||||
Subtract: noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges | (503 | ) | (301 | ) | (764 | ) | (471 | ) | (323 | ) | |||||
Total earnings | $ | 316,683 | 255,242 | 281,270 | 314,940 | 212,522 | |||||||||
Fixed Charges: | |||||||||||||||
Interest expensed and capitalized | $ | 141,291 | 94,018 | 109,602 | 116,067 | 113,799 | |||||||||
Amortized premiums, discounts and capitalized expenses related to indebtedness | 1,100 | 1,355 | 1,350 | 1,776 | 2,887 | ||||||||||
Estimate of the interest within rental expense | 3,247 | 2,817 | 2,745 | 3,120 | 2,577 | ||||||||||
Total fixed charges | $ | 145,638 | 98,190 | 113,697 | 120,963 | 119,263 | |||||||||
Ratio of earnings to fixed charges | 2.2 | 2.6 | 2.5 | 2.6 | 1.8 |
Year Ended December 31, | |||||||||||||||
2107 | 2016 | 2015 | 2014 | 2013 | |||||||||||
Combined Fixed Charges and Preference Dividends Coverage Ratio: | |||||||||||||||
Add: pre-tax income from continuing operations before adjustment for income or loss from equity investees and noncontrolling interests in consolidated subsidiaries | $ | 125,992 | 110,474 | 128,431 | 158,823 | 54,282 | |||||||||
Add: fixed charges | 150,667 | 119,252 | 134,759 | 142,025 | 140,325 | ||||||||||
Add: distributed income of equity investees | 53,502 | 50,361 | 46,646 | 42,767 | 45,377 | ||||||||||
Subtract: capitalized interest | (7,946 | ) | (3,482 | ) | (6,740 | ) | (7,142 | ) | (6,078 | ) | |||||
Subtract: preference dividends | (5,029 | ) | (21,062 | ) | (21,062 | ) | (21,062 | ) | (21,062 | ) | |||||
Subtract: noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges | (503 | ) | (301 | ) | (764 | ) | (471 | ) | (323 | ) | |||||
Earnings | $ | 316,683 | 255,242 | 281,270 | 314,940 | 212,521 | |||||||||
Fixed Charges and Preference Dividend Data: | |||||||||||||||
Interest expensed and capitalized | $ | 141,291 | 94,018 | 109,602 | 116,067 | 113,799 | |||||||||
Amortized premiums, discounts and capitalized expenses related to indebtedness | 1,100 | 1,355 | 1,350 | 1,776 | 2,887 | ||||||||||
Estimate of the interest within rental expense | 3,249 | 2,817 | 2,745 | 3,120 | 2,577 | ||||||||||
Preference dividends | 5,029 | 21,062 | 21,062 | 21,062 | 21,062 | ||||||||||
Total fixed charges and preference dividends | $ | 150,669 | 119,252 | 134,759 | 142,025 | 140,325 | |||||||||
Ratio of combined fixed charges and preference dividends to earnings | 2.1 | 2.1 | 2.1 | 2.2 | 1.5 |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
Regency Centers, L.P. | Delaware | Regency Centers Corporation Outside Investors | General Partner Limited Partners | 99.9% 0.1% |
Columbia Cameron Village SPE, LLC | Delaware | Regency Centers, L.P. Columbia Perfco Partners, L.P. | Managing Member Member | 30% 70% |
Columbia Cameron Village, LLC | Delaware | Columbia Cameron Village SPE, LLC | Member | 100% |
Columbia Regency Retail Partners, LLC | Delaware | Regency Centers, L.P. Columbia Perfco Partners, L.P. | Managing Member Member | 20% 80% |
Columbia Crossroads Commons, LLC | Delaware | Columbia Regency Retail Partners, LLC | Member | 100% |
Columbia Retail Dulles, LLC | Delaware | Columbia Regency Retail Partners, LLC | Member | 100% |
Columbia Retail Geneva Crossing, LLC | Delaware | Columbia Regency Retail Partners, LLC | Member | 100% |
Columbia Retail Texas 3, LLC | Delaware | Columbia Regency Retail Partners, LLC | Member | 100% |
Columbia Retail Sweetwater Plaza, LP | Delaware | Columbia Retail Texas 3, LLC Columbia Regency Retail Partners, LLC | General Partner Limited Partner | 1% 99% |
Columbia Retail Washington 1, LLC | Delaware | Columbia Regency Retail Partners, LLC | Member | 100% |
Columbia Cascade Plaza, LLC | Delaware | Columbia Retail Washington 1, LLC Columbia Regency Retail Partners, LLC | Managing Member Member | 1% 99% |
Columbia Julington Village, LLC | Delaware | Columbia Regency Retail Partners, LLC | Member | 100% |
Columbia Palm Valley Marketplace, LLC | Delaware | Columbia Regency Retail Partners, LLC | Member | 100% |
Columbia Regency Partners II, LLC | Delaware | Regency Centers, L.P. Columbia Perfco Partners, L.P. | Managing Member Member | 20% 80% |
Columbia II Broadway Market, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia II Burnt Mills Shopping Center, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia Cochran Commons, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Hollymead Town Center, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia II Hollymead, LLC | Delaware | Hollymead Town Center, LLC | Member | 100% |
Columbia II Johns Creek, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia Lorton Station Marketplace Member, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia Lorton Station Marketplace, LLC | Delaware | Columbia Lorton Station Marketplace Member, LLC | Member | 100% |
Columbia Lorton Station Town Center, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia II Marina Shores, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia Plantation Plaza Member, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia Plantation Plaza, LLC | Delaware | Columbia Plantation Plaza Member, LLC | Member | 100% |
Columbia II Rockridge Center, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia Retail Shorewood Crossing, LLC | Delaware | Columbia Regency Retail Partners, LLC | Member | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
Columbia Shorewood Crossing Phase 2 Member, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia Shorewood Crossing Phase 2, LLC | Delaware | Columbia Shorewood Crossing Phase 2 Member, LLC | Member | 100% |
Columbia Shorewood Crossing Phase 3, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Signal Hill Two, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia II Signal Hill, LLC | Delaware | Signal Hill Two, LLC | Member | 100% |
Columbia Speedway Plaza Member, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia Speedway Plaza, LLC | Delaware | Columbia Speedway Plaza Member, LLC | Member | 100% |
Columbia Sutton Square, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia II Holding, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Columbia II Island Crossing, LLC | Delaware | Columbia II Holding, LLC | Member | 100% |
Columbia II Raley’s Center, LLC | Delaware | Columbia II Holding, LLC | Member | 100% |
Columbia II Village Plaza, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
GRI-Regency, LLC | Delaware | Global Retail Investors, LLC Regency Centers, L.P. | Member Managing Member | 60% 40% |
GRI-Lake Grove, LLC | Delaware | GRI-Regency Lake Grove Member, LLC | Member | 100% |
GRI-Regency Lake Grove Member, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
FW PA-Mercer Square, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
FW PA-Newtown Square, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
FW PA-Warwick Plaza, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
MCW-RC SC-Merchant’s, LLC (fka MCW-RC South Carolina, LLC) | Delaware | GRI-Regency, LLC | Member | 100% |
MCW-RC SC-Merchant’s Village Member, LLC | Delaware | MCW-RC SC-Merchant’s, LLC | Member | 100% |
MCW-RC SC-Merchant’s Village, LLC | Delaware | MCW-RC SC-Merchant’s Village Member, LLC | Member | 100% |
FW CA-Brea Marketplace Member, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
FW CA-Brea Marketplace, LLC | Delaware | FW CA-Brea Marketplace Member, LLC | Member | 100% |
U.S. Retail Partners Holding, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
U.S. Retail Partners Member, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
U.S. Retail Partners, LLC | Delaware | U.S. Retail Partners Holding, LLC U.S. Retail Partners Member, LLC | Managing Member Member | 1% 99% |
FW CO-Arapahoe Village, LLC | Delaware | U.S. Retail Partners, LLC | Member | 100% |
FW CO-Cherrywood Square, LLC | Delaware | U.S. Retail Partners, LLC | Member | 100% |
FW MN-Rockford Road, LLC | Delaware | U.S. Retail Partners, LLC | Member | 100% |
FW CO-Ralston Square, LLC | Delaware | U.S. Retail Partners, LLC | Member | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
FW MN-Colonial Square, LLC | Delaware | U.S. Retail Partners, LLC | Member | 100% |
USRP I Holding, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
USRP I Member, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
USRP I, LLC | Delaware | USRP I Holding, LLC USRP I Member, LLC | Managing Member Member | 1% 99% |
FW NJ-Plaza Square, LLC | Delaware | USRP I, LLC | Member | 100% |
FW VA-Greenbriar Town Center, LLC | Delaware | USRP I, LLC | Member | 100% |
FW VA-Festival at Manchester, LLC | Delaware | USRP I, LLC | Member | 100% |
FW-Reg II Holdings, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
FW CA-Auburn Village, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW WI-Whitnall Square, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW CA-Bay Hill Shopping Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW CA-Five Points Shopping Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW CA-Mariposa Gardens Shopping Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW CA-Navajo Shopping Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW CA-Point Loma Plaza, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW CA-Rancho San Diego Village, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW CA-Silverado Plaza, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW CA-Snell & Branham Plaza, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW CA-Twin Oaks Shopping Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW CA-Ygnacio Plaza, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW CT-Corbins Corner Shopping Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW DC-Spring Valley Shopping Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW IL-Riverside/Rivers Edge, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW IL-Riverview Plaza, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW IL-Stonebrook Plaza, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
USRP Willow East, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW VA-Ashburn Farm Village Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW VA-Centre Ridge Marketplace, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW VA-Fox Mill Shopping Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW VA-Kings Park Shopping Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW VA-Saratoga Shopping Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
FW VA-The Village Shopping Center, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW WA-Aurora Marketplace, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW WA-Eastgate Plaza, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
FW WA-Overlake Fashion Plaza, LLC | Delaware | FW-Reg II Holdings, LLC | Member | 100% |
Parkville Shopping Center, LLC | Maryland | FW-Reg II Holdings, LLC | Member | 100% |
FW-Reg II Holding Company Two, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
FW IL-McHenry Commons Shopping Center, LLC | Delaware | FW-Reg II Holding Company Two, LLC | Member | 100% |
FW CA-Granada Village, LLC | Delaware | FW-Reg II Holding Company Two, LLC | Member | 100% |
FW CA-Laguna Niguel Plaza, LLC | Delaware | FW-Reg II Holding Company Two, LLC | Member | 100% |
FW CA-Pleasant Hill Shopping Center, LLC | Delaware | FW-Reg II Holding Company Two, LLC | Member | 100% |
FW IL-Civic Center Plaza, LLC | Delaware | FW-Reg II Holding Company Two, LLC | Member | 100% |
FW IN-Willow Lake West, LLC | Delaware | FW-Reg II Holding Company Two, LLC | Member | 100% |
FW NJ-Westmont Shopping Center, LLC | Delaware | FW-Reg II Holding Company Two, LLC | Member | 100% |
FW NC-Shoppes of Kildaire, LLC | Delaware | FW-Reg II Holding Company Two, LLC | Member | 100% |
FW OR-Greenway Town Center, LLC | Delaware | FW-Reg II Holding Company Two, LLC | Member | 100% |
USRP LP, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
USRP GP, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
US Retail Partners Limited Partnership | Delaware | USRP GP, LLC USRP LP, LLC | General Partner Limited Partner | 1% 99% |
FW MD Woodmoor Borrower, LLC | Delaware | US Retail Partners Limited Partnership | Member | 100% |
FW VA-Willston Centre II, LLC | Delaware | US Retail Partners Limited Partnership | Member | 100% |
FW Bowie Plaza GP, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
Capitol Place 1 Investment Limited Partnership | Maryland | FW Bowie Plaza GP, LLC Eastern Shopping Centers I, LLC | General Partner Limited Partner | 1% 99% |
FW Woodholme GP, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
Woodholme Properties Limited Partnership | Maryland | FW Woodholme GP, LLC Eastern Shopping Centers I, LLC | General Partner Limited Partner | 1% 99% |
FW Woodholme Borrower, LLC | Delaware | Woodholme Properties Limited Partnership | Member | 100% |
FW Southside Marketplace GP, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
Southside Marketplace Limited Partnership | Maryland | FW Southside Marketplace GP, LLC Eastern Shopping Centers I, LLC | General Partner Limited Partner | 1% 99% |
FW Southside Marketplace Borrower, LLC | Delaware | Southside Marketplace Limited Partnership | Member | 100% |
FW Valley Centre GP, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
Greenspring Associates Limited Partnership | Maryland | FW Valley Centre GP, LLC Eastern Shopping Centers I, LLC | General Partner Limited Partner | 1% 99% |
FW MD-Greenspring Borrower, LLC | Delaware | Greenspring Associates Limited Partnership | Member | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
Eastern Shopping Centers I, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
Cloppers Mill Village Center, LLC | Maryland | Eastern Shopping Centers I, LLC FW-Reg II Holdings, LLC | Member Member | 1% 99% |
City Line Shopping Center Associates | Pennsylvania | US Retail Partners Limited Partnership City Line LP, LLC | General Partner Limited Partner | 1% 99% |
City Line LP, LLC | Delaware | USRP LP, LLC | Member | 100% |
FW Allenbeth GP, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
Allenbeth Associates Limited Partnership | Maryland | FW Allenbeth GP, LLC Eastern Shopping Centers I, LLC | General Partner Limited Partner | 1% 99% |
FW Weslyan GP, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
FW TX-Weslyan Plaza, L.P. | Delaware | FW Weslyan GP, LLC GRI-Regency, LLC | General Partner Limited Partner | 1% 99% |
FW Woodway GP, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
FW TX-Woodway Collection, L.P. | Delaware | FW Woodway GP, LLC GRI-Regency, LLC | General Partner Limited Partner | 1% 99% |
FW Gayton Crossing Holding, LLC | Delaware | GRI-Regency, LLC | Member | 100% |
FW VA-Gayton Crossing Shopping Center, LLC | Delaware | FW Gayton Crossing Holding, LLC | Member | 100% |
MCW RC III Hilltop Village Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCW RC III Hilltop Village, LLC | Delaware | MCW RC III Hilltop Village Member, LLC | Member | 100% |
MCW-RD Brentwood Plaza, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCW-RD Bridgeton, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCW-RD Dardenne Crossing, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCW-RD Kirkwood Commons Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCW-RD Kirkwood Commons, LLC | Delaware | MCW-RD Kirkwood Commons Member, LLC | Member | 100% |
RegCal, LLC | Delaware | California State Teachers Retirement System Regency Centers, L.P. | Member Managing Member | 75% 25% |
RegCal Holding, LLC | Delaware | RegCal, LLC | Member | 100% |
CAR Apple Valley Square Member, LLC | Delaware | RegCal, LLC | Member | 100% |
CAR Apple Valley Square, LLC | Delaware | CAR Apple Valley Square Member, LLC | Member | 100% |
CAR Apple Valley Land, LLC | Delaware | RegCal, LLC | Member | 100% |
CAR Braemar Village, LLC | Delaware | RegCal, LLC | Member | 100% |
CAR Calhoun Commons, LLC | Delaware | RegCal, LLC | Member | 100% |
CAR Corral Hollow, LLC | Delaware | RegCal Holding, LLC | Member | 100% |
Five Corners Plaza Member, LLC | Delaware | RegCal, LLC | Member | 100% |
CAR Five Corners Plaza, LLC | Delaware | Five Corners Plaza Member, LLC | Member | 100% |
CAR Providence Commons, LLC | Delaware | RegCal, LLC | Member | 100% |
CAR Shops at the Columbia, LLC | Delaware | RegCal, LLC | Member | 100% |
KF-REG Holding, LLC | Delaware | RegCal, LLC | Member | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
KF-REG Associates, LLC | Delaware | KF-REG Holding, LLC | Member | 100% |
King Farm Center, LLC | Delaware | KF-REG Associates, LLC | Member | 100% |
US Regency Retail REIT I | Texas | US Southern Retail, LLC US Republic Core Fund, L.P. Regency Centers, L.P. | Common Stock Common Stock Common Stock | 57.27% 23.53% 19.20% |
US Regency Retail I, LLC | Delaware | US Regency Retail REIT I Regency Centers, L.P. | Member Managing Member | 99% 1% |
RC FL-King’s Crossing, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
RC FL-Anastasia, LLC (fka MCW-RC FL-Anastasia, LLC) | Delaware | Regency Centers, L.P. | Member | 100% |
RC FL-Shoppes at 104, LLC (fka MCW-RC FL-Shoppes at 104, LLC) | Delaware | Regency Centers, L.P. | Member | 100% |
RC GA-Howell Mill, LLC (fka MCW-RC GA-Howell Mill Village, LLC) | Delaware | Regency Centers, LLC | Member | 100% |
MCD-RC CA-Amerige, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCD-RC El Cerrito Holdings, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCD-RC CA-El Cerrito, LLC | Delaware | MCD-RC El Cerrito Holdings, LLC | Member | 100% |
REG8 Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
REG8 Tassajara Crossing, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Plaza Hermosa, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Sequoia Station, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Mockingbird Commons, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Sterling Ridge, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Prestonbrook Crossing, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Wellington, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Berkshire Commons, LLC | Delaware | REG8 Member, LLC | Member | 100% |
FL-Corkscrew Village Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
FL-Corkscrew Village, LLC | Delaware | FL-Corkscrew Village Member, LLC | Member | 100% |
FL-Naples Walk Shopping Center Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
FL-Naples Walk Shopping Center, LLC | Delaware | FL-Naples Walk Shopping Center Member, LLC | Member | 100% |
FL-Northgate Square Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
FL-Northgate Square, LLC | Delaware | FL-Northgate Square Member, LLC | Member | 100% |
FL-Westchase Center Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
FL-Westchase Center, LLC | Delaware | FL-Westchase Center Member, LLC | Member | 100% |
19330 Hawthorne, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
1C Tustin Legacy, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
60617 Balboa Mesa, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
4S Regency Partners, LLC | Delaware | Regency Centers, L.P. 4S Ranch Company 1700, L.P. | Member Member | 85% 15% |
Alba Village Phase II, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
Alba Village Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Bartram Park Center, LLC | Delaware | Regency Centers, L.P. Real Sub, LLC | Managing Member Member | 50% 50% |
Belleview Square, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Belmont Chase, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Bridges Insurance Company | South Carolina | Regency Centers, L.P. | Shareholder | 100% |
Buckwalter Bluffton, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Caligo Crossing, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
CityLine-REG, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Clayton Valley Shopping Center, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Clybourn Commons-REG, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Colonnade Regency, L.P. | Delaware | Regency NC GP, LLC Regency Centers, L.P. | General Partner Limited Partner | 1% 99% |
Corvallis Market Center, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
CPGPI Regency Erwin, LLC | Delaware | Regency Centers, L.P. CPGPI Erwin Retail, LLC | Managing Member Member | 55% 45% |
Fairfax Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Fairhope, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Fellsway Associates Holdings Company, LLC | Delaware | Regency Centers, L.P. Charter Fellsway, LLC Charter Fellsway Group, LLC | Member Member Member | 75% 24% 1% |
Fellsway Associates, LLC | Delaware | Fellsway Associates Holdings Company, LLC | Member | 100% |
Fellsway Property, LLC | Delaware | Fellsway Associates Holdings Company, LLC | Member | 100% |
Fontainebleau Square, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Gateway 101, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Gateway Azco GP, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Gateway Azco LP, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
AZCO Partners | Pennsylvania | Gateway Azco Partners GP, LLC Gateway Azco LP, LLC | General Partner Limited Partner | 1% 99% |
Glen Oak Glenview, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Grand Ridge Plaza I, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Grand Ridge Plaza II, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Hibernia North, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Hickory Creek Plaza, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Hoadly Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Holly Park Property, LLC | Delaware | Regency Centers, L.P. Purser HP, LLC | Managing Member Member | 99.273% .0727% |
Hunters Lake Tampa, LLC | Delaware | Regency Centers, L.P. Harrison Bennett Properties, LLC | Managing Member Member | Interests Vary |
Indian Springs at Woodlands, Ltd. | Texas | Indian Springs GP, LLC Regency Centers, L.P. | General Partner Limited Partner | 0.1% 99.9% |
Indian Springs GP, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Indio Jackson, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Kent Place Regency, LLC | Delaware | Regency Centers, L.P. Kent Place Investors, LLC | Managing Member Member | 50% 50% |
La Floresta Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Lee Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
The Marketplace at Briargate, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
Murfreesboro North, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
NSHE Winnebago, LLC | Arizona | Regency Centers, L.P. | Member | 100% |
NTC-REG, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
New Smyrna Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Northlake Village Shopping Center, LLC | Florida | Regency Centers, L.P. | Member | 100% |
Oakshade Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Ocala Corners, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Otay Mesa Crossing, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Parmer Tech Ridge, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Phillips Place Partners, LLC | North Carolina | Regency Centers, L.P. John Harris Phillips Place Management Company | Member Member Member | 50% 49% 1% |
Regency Centers Acquisitions, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Centers Advisors, LLC | Florida | Regency Centers, L.P. | Member | 100% |
Red Bank Village, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Blue Ash, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Marinita-LaQuinta, LLC | Delaware | Regency Centers, L.P. Marinita Development Co. | Managing Member Member | Interests Vary |
Regency NC GP, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency-Kleban Properties, LLC | Delaware | Regency Centers, L.P. Brick Walk Associates, LLC Pine Tree Ventures, LLC Bright Star, LLC 1261 Post Road Associates, LLC Kleban Holding Company, LLC Kleban Holding Company II, LLC Kleban Fairfield, LLC Alida Kleban Holding Company, LLC Sun Realty Associates, LLC Kleban Development Company FBW, LLC | Member Member Member Member Member Member Member Member Member Member Member Member | 80.0000% 5.1676% 1.1789% 0.9871% 1.3768% 2.6451% 0.7769% 1.1790% 0.8306% 3.9009% 0.4598% 1.4973% |
R-K Brick Walk I, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Brick Walk II, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Brick Walk III, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Brick Walk IV, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Brick Walk V, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Fairfield I, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Fairfield IV, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Fairfield V, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Black Rock I, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Black Rock II, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Black Rock III, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
Regency Petaluma, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Remediation, LLC | Florida | Regency Centers, L.P. | Member | 100% |
Regency Village at Dublin, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Sandy Springs Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
SEPR Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Shops at Saugus, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
Shops at Mira Vista Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Shoppes on Riverside Jax, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Signature Plaza, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Southpark Cinco Ranch, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Spring Hill Town Center, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
T&R New Albany Development Company, LLC | Ohio | Regency Centers, L.P. Topvalco | Managing Member Member | 50% 50% |
Tinwood, LLC | Delaware | Regency Centers, L.P. Real Sub, LLC | Managing Member Member | 50% 50% |
Tinwood-Pebblebrooke, LLC | Delaware | Tinwood, LLC | Member | 100% |
Twin City Plaza Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Twin City Plaza, LLC | Delaware | Twin City Plaza Member, LLC | Member | 100% |
UC Shopping Center, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Uncommon, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Uptown Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Uptown District Regency, LLC | Delaware | Uptown Member, LLC | Member | 100% |
WFC-Purnell, L.P. | Delaware | Regency NC GP, LLC Regency Centers, L.P. | General Partner Limited Partner | 1% 99% |
Willow Festival Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Willow Oaks Crossing, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Realty Group, Inc. | Florida | Regency Centers, L.P. | Common Stock | 100% |
1488-2978 SC GP, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
1488-2978 SC, L.P. | Texas | 1488-2978 SC GP, LLC Regency Centers, L.P. | General Partner Limited Partner | 1% 99% |
Bordeaux Development, LLC | Florida | Regency Realty Group, Inc. | Member | 100% |
Centerplace of Greeley III, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Culpeper Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
East San Marco, LLC | Florida | Regency Realty Group, Inc. | Member | 100% |
Edmunson Orange Corp. | Tennessee | Regency Realty Group, Inc. | Common Stock | 100% |
Kulpsville Village Center LP, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Kulpsville Village Center, L.P. | Delaware | RRG Pennsylvania GP, Inc. Kulpsville Village Center LP, LLC | General Partner Limited Partner | 1% 99% |
Lake Grove Commons Solar, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Lower Nazareth LP Holding, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Lower Nazareth Partner, LP | Delaware | Regency Realty Group, Inc. Lower Nazareth LP Holding, LLC | Limited Partner General Partner | 100% 0% |
Lower Nazareth GP, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Lower Nazareth Commons, LP | Delaware | Lower Nazareth GP, LLC Lower Nazareth Partner, LP | General Partner Limited Partner | .5% 99.5% |
NorthGate Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Paso Golden Hill, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
RB Airport Crossing, LLC | Delaware | Regency Realty Group, Inc. Airport 6, LLC | Managing Member Member | 88% 12% |
RB Augusta, LLC | Delaware | Regency Realty Group, Inc. P-6, LLC | Managing Member Member | 96% 4% |
RB Schererville Crossings, LLC | Delaware | Regency Realty Group, Inc. WH41, LLC | Managing Member Member | Interests Vary |
RB Schererville 101, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 102, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 103, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 104, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 105, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 106, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 107, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
Schererville GRG, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
LQR1, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
Baronhawks, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
RRG Mineral Holdings, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
RRG Net, LLC | Florida | Regency Realty Group, Inc. | Member | 100% |
Regency Solar, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Seminole Shoppes, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Shops at Highland Village GP, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Shops at Highland Village Development, Ltd. | Delaware | Shops at Highland Village GP, LLC Shops at Highland Village Development, Ltd. | General Partner Limited Partner | 1% 99% |
Shops at Quail Creek, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Slauson Central, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Stonewall Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
RRG Pennsylvania GP, Inc. | Florida | Regency Realty Group, Inc. | Common Stock | 100% |
US Regency Hasley Canyon Village, LLC | Delaware | US Regency Retail I, LLC | Member | 100% |
US Regency Blossom Valley, LLC | Delaware | US Regency Retail I, LLC | Member | 100% |
US Regency Alden Bridge, LLC | Delaware | US Regency Retail I, LLC | Member | 100% |
US Regency Bethany Park Place, LLC | Delaware | US Regency Retail I, LLC | Member | 100% |
US Regency Shiloh Springs, LLC | Delaware | US Regency Retail I, LLC | Member | 100% |
US Regency Willa Springs, LLC | Delaware | US Regency Retail I, LLC | Member | 100% |
US Regency Dunwoody Hall, LLC | Delaware | US Regency Retail I, LLC | Member | 100% |
US Regency Maynard Crossing, LLC | Delaware | US Regency Retail I, LLC | Member | 100% |
Clarendon Regency I, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Fort Worth Leasing and Management, LLC | Texas | Regency Centers, L.P. | Member | 100% |
Mellody Farm, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
REG/AVB Market Commons, LLC | Delaware | Regency Centers Acquisition, LLC Avalon Arlington Acquisition, LLC | Member | 70.37% 29.63% |
Springwoods Village Stuebner/Regency, LLC | Delaware | Regency Centers, L.P. Spring RRC I, LLC | Member | 53% 47% |
Spring Stuebner RRC I Inc. | Delaware | Springwoods Village Stuebner/Regency, LLC | Member | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
Culver Public Market, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Clarendon Regency II, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Clarendon Regency III, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Clarendon Regency IV, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Clarendon Regency V, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
2C Tustin Legacy, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Market Common Apartment Retail, LLC | Delaware | REG/AVB Market Commons, LLC | Member | 100% |
Ocala Retail Partners II, LLC | Delaware | Regency Centers, L.P. Publix | Member | 50% 50% |
Klahanie Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Commonwealth Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Bridgewater Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Midtown East Regency-ITB, LLC | Delaware | Regency Centers, L.P. I.T.B. Holdings, L.L.C. | Member | 50% 50% |
The Village at Riverstone, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Columbia II Plaza Venezia, LLC | Delaware | Columbia Regency Partners II, LLC | Member | 100% |
Chimney Rock LQR, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
FV Commons, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Garden City Park, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Glenview-Reg, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Loveland Shopping Center, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Middle Creek Commons, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Pinecrest Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Lending, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Regency Opitz, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Springing Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
State Street Crossing, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Regency Goodwyn, LLC | Delaware | Regency Centers, L.P. Richmond Shopping Center, Inc. and Goodwyn Bros. General Partnership | Managing Member Member | 60% 40% |
Regency Protective Trust, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Indigo Square Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
5510-5520 Broadway, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Equity Asset Investor (Talega) LLC | Florida | Regency Centers, L.P. | Member | 100% |
Equity One (Bridgemill) LLC | Georgia | Regency Centers, L.P. | Member | 100% |
Equity One (Copps Hill) LLC | Florida | Regency Centers, L.P. | Member | 100% |
Equity One (Florida Portfolio) LLC | Florida | Regency Centers, L.P. | Member | 100% |
Equity One (Louisiana Portfolio) LLC | Florida | Louisiana Holding LLC | Member | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
Equity One (Northeast Portfolio) LLC | Massachusetts | Regency Centers, L.P. | Member | 100% |
Equity One (San Carlos) LLC | Delaware | Equity One (West Coast Portfolio) LLC | Member | 100% |
Equity One (Sheridan Plaza) LLC | Florida | Regency Centers, L.P. | Member | 100% |
Equity One (Southeast Portfolio) LLC | Georgia | Regency Centers, L.P. | Member | 100% |
Equity One (Summerlin) LLC | Florida | Regency Centers, L.P. | Member | 100% |
Equity One (Westbury Plaza) LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Equity One (West Coast Portfolio) LLC | Florida | Regency Centers, L.P. | Member | 100% |
Equity One (Westport) LLC | Florida | Regency Centers, L.P. | Member | 100% |
Equity One (Westport Village Center) LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Equity One Capital Management LLC | Florida | Regency Centers, L.P. | Member | 100% |
Equity One Realty & Management FL, LLC | Florida | Regency Centers, L.P. | Member | 100% |
Equity One Realty & Management NE, LLC | Massachusetts | Regency Centers, L.P. | Member | 100% |
Equity One Realty & Management SE, LLC | Georgia | Regency Centers, L.P. | Member | 100% |
EQY Portfolio Investor (DRA) LLC | Florida | Regency Centers, L.P. | Member | 100% |
EQY Portfolio Investor (Empire) LLC | Florida | Regency Centers, L.P. | Member | 100% |
EQY Portfolio Investor (GRI) LLC | Florida | Regency Centers, L.P. | Member | 100% |
GRI-EQY (Concord) LLC | Delaware | EQY Portfolio Investor (GRI) LLC | Member | 100% |
Harvard Collection LLC | Delaware | Regency Centers, L.P. | Member | 100% |
IRT Management LLC | Georgia | Regency Centers, L.P. | Member | 100% |
IRT Partners, L.P. | Georgia | Regency Centers, L.P. IRT Management LLC | General Partner Limited Partner | 1% 99% |
Louisiana Holding LLC | Florida | Regency Centers, L.P. | Member | 100% |
Southbury Spirits Member, LLC | Connecticut | Regency Centers, L.P. | Member | 100% |
Southbury Spirits, LLC | Connecticut | Southbury Spirits Member, LLC | Member | 100% |
IRT Capital Corporation II | Georgia | Regency Centers, L.P. | Member | 100% |
DIM Vastgoed N.V. | Netherlands | Regency Centers, L.P. | Member | 100% |
EQY-CSC, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
C&C (US) No. 1, Inc. | Delaware | Regency Centers. L.P. Outside Investors | Common Stock Preferred Stock | 100% varies |
C&C Delaware, Inc. | Delaware | C&C (US) No. 1, Inc. | Common Stock | 100% |
621 Colorado Associates, LLC | Delaware | C&C Delaware, Inc. Equity One Realty & Management CA, Inc. | Member Member | 1% 99% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
Equity One (Culver) LLC | Delaware | 621 Colorado Associates, LLC | Member | 100% |
Equity One Realty & Management CA, Inc. | Delaware | C&C (US) No. 1, Inc. | Common Stock | 100% |
Equity One (Circle West) LLC | Delaware | Equity One Realty & Management CA, Inc. | Member | 100% |
Equity One (Compo Acres) LLC | Connecticut | Equity One Realty & Management CA, Inc. | Member | 100% |
Equity One (Darinor) LLC | Delaware | Equity One Realty & Management CA, Inc. | Member | 100% |
Equity One (Metropolitan) LLC | Delaware | Equity One Realty & Management CA, Inc. | Member | 100% |
Equity One (Post Road) LLC | Connecticut | Equity One Realty & Management CA, Inc. | Member | 100% |
Equity One (Ralphs Circle) LLC | Delaware | Equity One Realty & Management CA, Inc. | Member | 100% |
Equity One (Vons Circle) LLC | Delaware | Equity One Realty & Management CA, Inc. | Member | 100% |
Marketplace Center, Inc. | California | Equity One Realty & Management CA, Inc. | Common Stock | 100% |
Daly City Serramonte Center, LLC | Delaware | Equity One Realty & Management CA, Inc. | Member | 100% |
Serramonte Center Holding Co. LLC | Delaware | Daly City Serramonte Center, LLC | Member | 100% |
Willows Center Concord, Inc. | California | Equity One Realty & Management CA, Inc. | Common Stock | 100% |
Willows Center Concord, LLC | California | Willows Center Concord, Inc. | Member | 100% |
G.S. Associates Holding Corp. | Delaware | Equity One Realty & Management CA, Inc. | Common Stock | 100% |
G.S. Associates Joint Venture 326118 | California | Equity One Realty & Management CA, Inc. G.S. Associates Holding Corp. | Partner Partner | 99.9% 0.1% |
Escuela Shopping Center, LLC | Delaware | G.S. Associates Joint Venture 326118 | Member | 100% |
Equity One JV Portfolio LLC | Delaware | EQY Portfolio Investor (Empire) LLC New York Common Fund | Managing Member Member | 30% 70% |
Equity One JV Sub Riverfront Plaza LLC | Delaware | Equity One JV Portfolio LLC | Member | 100% |
Equity One (Country Walk) LLC | Delaware | Equity One JV Portfolio LLC | Member | 100% |
Equity One JV Sub CT Path LLC | Delaware | Equity One JV Portfolio LLC | Member | 100% |
Equity One JV Sub Veranda LLC | Delaware | Equity One JV Portfolio LLC | Member | 100% |
Equity One JV Sub Northborough LLC | Delaware | Equity One JV Portfolio LLC | Member | 100% |
Equity One JV Sub Grove LLC | Delaware | Equity One JV Portfolio LLC | Member | 100% |
G&I VI South Florida Portfolio LLC | Delaware | EQY Portfolio Investor (DRA) LLC G&I VI Investment South Florida Portfolio LLC | Managing Member Member | 20% 80% |
G&I VI South Florida Portfolio SPE LLC | Delaware | G&I VI South Florida Portfolio LLC | Member | 100% |
Sunlake-Equity One LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Equity One (Sunlake) Inc. | Florida | IRT Capital Corporation II | Common Stock | 100% |
Entity | Jurisdiction | Owner(s) | Nature of Interest (1) | % of Ownership |
Sunlake-Equity Joint Venture | Florida | Equity One (Sunlake) Inc. IRT Capital Corporation II | Partner Partner | 60% 40% |
EQY Talega LLC | Delaware | Equity Asset Investor (Talega) LLC Regency Centers, L.P. | Member Managing Member | 99% 1% |
Talega Village Center JV, LLC | Delaware | EQY Talega LLC Regency Centers, L.P. | Member Managing Member | 99% 1% |
Talega Village Center, LLC | Delaware | Talega Village Center JV, LLC | Member | 100% |
Riverstone Market SWC, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Columbia II Metuchen, LLC | Delaware | Columbia II Holding, LLC | Member | 100% |
Glengary Shoppes LLC | Delaware | DIM Vastgoed, N.V. | Member | 100% |
Hammocks Town Center LLC | Delaware | DIM Vastgoed, N.V. | Member | 100% |
Magnolia Shoppes LLC | Delaware | DIM Vastgoed, N.V. | Member | 100% |
Scripps REG, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Hewlett I Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Hewlett II Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Waverly Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Roosevelt Square Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Rivertowns Square Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Columbia Crossroads Common II, LLC | Delaware | Columbia Regency Retail Partners, LLC | Member | 100% |
Shops on Main LQR, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
East Towne Center, LLC | Delaware | Regency Centers, L.P. Lake McLeod LLC | Member Member | 50% 50% |
1. | I have reviewed this Annual Report on Form 10-K of Regency Centers Corporation (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer |
1. | I have reviewed this Annual Report on Form 10-K of Regency Centers Corporation (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Lisa Palmer |
Lisa Palmer |
President and Chief Financial Officer |
1. | I have reviewed this Annual Report on Form 10-K of Regency Centers, L.P. (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer of Regency Centers Corporation, general partner of registrant |
1. | I have reviewed this Annual Report on Form 10-K of Regency Centers, L.P. (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Lisa Palmer |
Lisa Palmer |
President and Chief Financial Officer of Regency Centers Corporation, general partner of registrant |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer |
/s/ Lisa Palmer |
Lisa Palmer |
President and Chief Financial Officer |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer of Regency Centers Corporation, general partner of registrant |
/s/ Lisa Palmer |
Lisa Palmer |
President and Chief Financial Officer of Regency Centers Corporation, general partner of registrant |