Document
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
 
FORM 8-K
 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

August 3, 2017
Date of Report (Date of earliest event reported)
 
 
 
REGENCY CENTERS CORPORATION
(Exact name of registrant as specified in its charter)
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-reglogocover123116a02.jpg
 
Florida
59-3191743
(State or other jurisdiction
of incorporation)
001-12298
(IRS Employer
Identification No.)
 
(Commission
File Number)
 
 
 
 
One Independent Drive, Suite 114
Jacksonville, Florida 32202
(Address of principal executive offices) (Zip Code)
 
 
 
 (904) 598-7000
(Registrant's telephone number, including area code)
 
Not Applicable
(Former name or former address, if changed since last report)
 
 
 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 o     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230 .425)
 o     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 o     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 o     Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 






Item 2.02    Disclosure of Results of Operations and Financial Condition

On August 3, 2017, Regency issued an earnings release for the three months and year ended June 30, 2017, which is attached as Exhibit 99.1.

On August 3, 2017, Regency posted on its website, at www.regencycenters.com, the supplemental information for the three months and year ended June 30, 2017, which is attached as Exhibit 99.2.


Item 9.01    Financial Statements and Exhibits

(d) Exhibits

Exhibit 99.1     Earnings release issued by Regency on August 3, 2017, for the three months and year ended
June 30, 2017.

Exhibit 99.2
Supplemental information posted on its website on August 3, 2017, for the three months and year ended June 30, 2017.
    





SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
REGENCY CENTERS CORPORATION
August 3, 2017
By:

/s/ J. Christian Leavitt
J. Christian Leavitt, Senior Vice President and Treasurer
(Principal Accounting Officer)



Exhibit
EXHIBIT 99.1


https://cdn.kscope.io/bbce13053160164580191b22abca078d-capturea02.jpg

Regency Centers Reports Second Quarter 2017 Results

JACKSONVILLE, FL. (August 3, 2017) - Regency Centers Corporation (“Regency” or the “Company”) today reported financial and operating results for the period ended June 30, 2017.

Second Quarter 2017 Highlights

Net Income Attributable to Common Stockholders (“Net Income”) of $0.28 per diluted share.
NAREIT Funds From Operations (“NAREIT FFO”) of $0.84 per diluted share and Core Funds From Operations (“Core FFO”) of $0.93 per diluted share.
Same property Net Operating Income (“NOI”) as adjusted, which reflects adjustments for the Equity One merger, excluding termination fees, increased 3.2% as compared to the same period in the prior year.
As of June 30, 2017, the total portfolio was 95.0% leased while the same property portfolio was 95.9% leased.
Spaces less than 10,000 square feet (“Small Shops”) were 92.1% leased, a 30 basis point increase sequentially.
Executed 1.7 million square feet of new and renewal leases on a comparable basis, resulting in 9.4% blended rent spreads.
Started one ground-up development project and three redevelopment projects representing a total investment of approximately $105 million.
As of June 30, 2017, a total of 29 properties were in development or redevelopment representing a combined investment of more than $600 million.
Completed the re-opening of two tranches of senior unsecured notes: $175 million 3.6% notes due 2027 and $125 million 4.4% notes due 2047.
Retired approximately $112 million of loans secured by mortgages with interest rates ranging from 7.0% to 7.8%.

”Our exceptional portfolio of best-in-class shopping centers continues to thrive, as evidenced by our year-to-date same property NOI growth of 3.5% and occupancy levels at nearly 96%,” said Martin E. “Hap” Stein, Jr., Chairman and Chief Executive Officer. “Located in the country’s most desirable markets, leasing demand for conveniently located, well merchandised centers, such as ours, remains solid allowing us to continue to execute on operating fundamentals and drive sustainable long term growth.”

Financial Results

Regency reported Net Income for the second quarter of $48.4 million, or $0.28 per diluted share compared to Net Income of $34.8 million, or $0.35 per diluted share, for the same period in 2016. For the six months ended June 30, 2017 Net Income was $15.1 million, or $0.10 per diluted share, compared to $82.7 million, or $0.84 per diluted share, for the same period in 2016.

The Company reported NAREIT Funds From Operations (“NAREIT FFO”) for the second quarter of $143.6 million, or $0.84 per diluted share, compared to $79.7 million, or $0.81 per diluted share, for the same

1

EXHIBIT 99.1

period in 2016. For the six months ended June 30, 2017 NAREIT FFO was $177.8 million, or $1.19 per diluted share, compared to $164.1 million, or $1.67 per diluted share, for the same period in 2016.

Core Funds From Operations (“Core FFO”) for the second quarter was $158.2 million, or $0.93 per diluted share, compared to $81.0 million, or $0.82 per diluted share, for the same period in 2016. For the six months ended June 30, 2017 Core FFO was $272.5 million, or $1.83 per diluted share, compared to $159.8 million, or $1.63 per diluted share for the same period in 2016.

Operating Results

Second quarter Same property NOI as adjusted, excluding termination fees, increased 3.2% compared to the same period in 2016. This growth included a 70 basis point positive impact from redevelopments. Please note that for purposes of evaluating Same Property NOI on a comparative basis, and in light of the merger with Equity One on March 1, 2017, we are presenting our Same Property NOI as adjusted, which is on a pro forma basis as if the merger had occurred January 1, 2016. Please refer to the Company’s supplemental package for additional details.

As of June 30, 2017, Regency’s wholly owned portfolio plus its pro-rata share of co-investment partnerships was 95.0% leased, and its same property percent leased was 95.9%, a decrease of 10 basis points sequentially and a decrease of 20 basis points from the same period in 2016 when adjusted for the current same property pool. Within the same property portfolio, Small Shops were 92.1% leased, an increase of 30 basis points sequentially and an increase of 80 basis points from the same period in 2016 when adjusted for the current same property pool.

Regency executed 1.7 million square feet of comparable new and renewal leases during the quarter at blended rent spreads of 9.4%. Rent spreads on new and renewal leases were 13.5% and 8.7%, respectively.

Investments

Property Transactions

During the quarter, the Company sold one wholly owned property and one co-investment property, for a combined gross sales price of $25.1 million. Regency’s share of the gross sales price was $7.1 million.

Developments and Redevelopments

During the quarter, the Company started the development of Mellody Farm, a 252,000 square foot center located in the Chicago metro area with total estimated net development costs of $97.4 million. This center will be co-anchored by Whole Foods Market, Nordstrom Rack, HomeGoods, and REI; and benefit from strong three mile demographics including average household incomes of $130,000. Anchors are estimated to open in the fourth quarter of 2018.

At quarter end, the Company had 29 properties in development or redevelopment with combined, estimated net development costs of more than $600 million. In-process development projects were a combined 47% funded and 77% leased, and expected to yield an average return of 7.3%.

Balance Sheet

Debt Offering

During the quarter and as previously announced, Regency completed the sale of two tranches of senior unsecured notes: $175 million 3.6% notes due 2027 (the “2027 Notes”) and $125 million 4.4% notes due 2047 (the “2047 Notes”). Both the 2027 Notes and the 2047 Notes have the same terms and are of the

2

EXHIBIT 99.1

same series as the two tranches of senior unsecured notes the Company issued on January 26, 2017. Regency now has a total of $525 million 2027 Notes and $425 million 2047 Notes outstanding.

Proceeds from the June 30, 2017, offering were used to retire approximately $112 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 Company’s line of credit. The remaining proceeds will be used to redeem all outstanding 6.0% Series 7 preferred shares on August 23, 2017.

Preferred Redemption

As previously announced, Regency will redeem all of the issued and outstanding 6.0% Series 7 cumulative redeemable preferred shares (the “Preferred Stock”). The 3,000,000 shares of Preferred Stock will be redeemed on August 23, 2017 (the “Redemption Date”). The redemption price for the Preferred Stock will be $25.22083 per share, which is equal to $25.00 plus accrued and unpaid dividends to, but excluding, the Redemption Date. The aggregate amount paid to redeem the Preferred Stock will be $75.7 million.

2017 Guidance

The Company has updated certain components of its 2017 earnings guidance. These changes are summarized below. Please refer to the Company’s second quarter 2017 supplemental information package for a complete list of updates.

 
Full Year 2017 Guidance
 
Previous Guidance
Updated Guidance
Net Income per diluted share
$0.67 - $0.77
$0.68 - $0.74
NAREIT FFO per diluted share
$3.00 - $3.10
$2.97 - $3.03
Core FFO per diluted share
$3.60 - $3.68
$3.62 - $3.68

Dividend

On August 2, 2017, Regency’s Board of Directors declared a quarterly cash dividend on the Company’s common stock of $0.53 per share. The dividend is payable on August 30, 2017 to shareholders of record as of August 16, 2017.

Conference Call Information

To discuss Regency’s second quarter results, the Company will host a conference call on Friday, August 4, 2017 at 11:00 a.m. ET. Dial-in and webcast information is listed below.

Second Quarter Conference Call
Date:
August 4, 2017
Time:
11:00 a.m. ET
Dial#:
877-407-0789 or 201-689-8562
Webcast:
www.regencycenters.com under Investor Relations
Replay

Webcast Archive:     Investor Relations page under Webcasts






3

EXHIBIT 99.1

Non-GAAP Disclosure

The Company uses certain non-GAAP performance measures, in addition to the required GAAP presentations, as it believes these measures improve the understanding of the Company's operational results. Regency manages its entire real estate portfolio without regard to ownership structure, although certain decisions impacting properties owned through partnerships require partner approval. Therefore, the Company believes presenting its pro-rata share of operating results regardless of ownership structure, along with other non-GAAP measures, makes comparisons of other REITs' operating results to the Company's more meaningful. Management continually evaluates the usefulness, relevance, limitations, and calculation of the Company’s reported non-GAAP performance measures to determine how best to provide relevant information to the public, and thus such reported measures could change.

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 dispositions of depreciable property, net of tax, excluding operating real estate impairments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes 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 can provide a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, NAREIT FFO is a supplemental non-GAAP financial measure of the Company's 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. Core FFO is an additional performance measure used by Regency as the computation of NAREIT FFO includes certain non-cash and non-comparable items that affect the Company's period-over-period performance. Core FFO excludes from NAREIT FFO, but is not limited to: (a) transaction related gains, income or expense; (b) impairments on land; (c) gains or losses from the early extinguishment of debt; and (d) other non-core amounts as they occur. The Company provides a reconciliation of NAREIT FFO to Core FFO.























4

EXHIBIT 99.1

Reconciliation of Net Income to NAREIT FFO and Core FFO - Actual (in thousands)




For the Periods Ended June 30, 2017 and 2016
 
Three Months Ended
 
Year to Date
 
 
 
 
2017
2016
 
2017
2016
Net Income Attributable to Common Stockholders
 
$
48,368

34,810

 
$
15,144

82,687

Adjustments to reconcile to NAREIT Funds From Operations(1):
 
 
 
 
 
 
Depreciation and amortization (excluding FF&E)
 
100,144

48,130

 
167,589

95,546

Provision for impairment to operating properties
 


 

659

Gain on sale of operating properties
 
(5,054
)
(3,308
)
 
(5,065
)
(14,949
)
Exchangeable operating partnership units
 
104

64

 
85

150

NAREIT Funds From Operations
 
$
143,562

79,696

 
$
177,753

164,093

 
 
 
 
 
 
 
NAREIT Funds From Operations
 
$
143,562

79,696

 
177,753

164,093

Adjustments to reconcile to Core Funds From Operations(1):
 
 
 
 
 
 
Acquisition pursuit and closing costs
 
110

1,056

 
137

1,813

Development pursuit costs
 
(74
)
395

 
318

620

Gain on sale of land
 
(2,446
)
(148
)
 
(2,850
)
(7,258
)
Provision for impairment to land
 


 

512

(Gain) loss on derivative instruments and hedge ineffectiveness
 
(6
)
1

 
(14
)
3

Early extinguishment of debt
 
12,404

14

 
12,404

14

Merger related costs
 
4,676


 
74,408


Merger related debt offering interest
 


 
975


Preferred redemption costs
 
$


 
$
9,369


Core Funds From Operations
 
$
158,226

81,014

 
$
272,500

159,797

 
 
 
 
 
 
 
 
 
Weighted Average Shares For Diluted Earnings per Share
 
170,421

98,218

 
148,931

98,075

Weighted Average Shares For Diluted FFO and Core FFO per Share
 
170,743

98,372

 
149,170

98,229

 
 
 
 
 
 
 
 
 
(1)  Includes pro-rata share of unconsolidated co-investment partnerships, net of pro-rata share attributable to noncontrolling interests.
 

5

EXHIBIT 99.1

Same property NOI is a key non-GAAP measure used by management in evaluating the operating performance of Regency’s properties. The Company provides a reconciliation of income from operations to pro-rata same property NOI.

Reconciliation of Net Income to Pro-Rata Same Property NOI as adjusted - Actual (in thousands)

For the Periods Ended June 30, 2017 and 2016
 
Three Months Ended
 
Year to Date
 
 
 
 
2017
2016
 
2017
2016
Net Income Attributable to Common Stockholders
 
$
48,368

34,810

 
$
15,144

82,687

Less:
 
 
 
 
 
 
Management, transaction, and other fees
 
(6,601
)
(6,140
)
 
(13,307
)
(12,904
)
Gain on sale of real estate
 
(4,366
)
(548
)
 
(4,781
)
(13,417
)
Other(1)
 
(15,064
)
(3,584
)
 
(23,262
)
(7,492
)
Plus:
 
 
 
 
 
 
Depreciation and amortization
 
92,230

40,299

 
152,284

79,015

General and administrative
 
16,746

16,350

 
34,419

32,649

Other operating expense, excluding provision for doubtful accounts
 
5,697

1,945

 
76,643

3,846

Other expense (income)
 
46,924

23,799

 
73,026

49,764

Equity in income of investments in real estate excluded from NOI (2)
 
12,377

12,008

 
26,710

21,797

Net income attributable to noncontrolling interests
 
680

568

 
1,332

1,003

Preferred stock dividends and issuance costs
 
1,125

5,266

 
12,981

10,531

NOI
 
198,116

124,773

 
351,189

247,479

 
 
 
 
 
 
 
Less non-same property NOI (4)
 
(9,279
)
(4,114
)
 
(16,007
)
(6,775
)
Plus same property NOI for non-ownership periods of Equity One(1)
 

62,330

 
43,005

125,508

 
 
 
 
 
 
 
Same Property NOI
 
$
188,837

182,989

 
$
378,187

366,212

 
 




 




Same Property NOI without termination fees
 
$
188,813

182,886

 
$
377,928

365,311

 
 
 
 
 
 
 
Same Property NOI without termination fees or redevelopments
 
$
167,703

163,538

 
$
335,605

326,242

 
(1) Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interests.
(2) Includes non-NOI expenses incurred at our unconsolidated real estate partnerships, such as, but not limited to, straight-line rental income, above and below market rent amortization, depreciation and amortization, and interest expense.
(3) Includes revenues and expenses attributable to Non-Same Property, Projects in Development, corporate activities, and noncontrolling interests.
(4) Refer to page 2 of the Company's second quarter 2017 supplemental package for Same Property NOI detail for the non-ownership periods of Equity One.

Reported results are preliminary and not final until the filing of the Company’s Form 10-Q with the SEC and, therefore, remain subject to adjustment.









6

EXHIBIT 99.1

Reconciliation of Net Income Attributable to Common Stockholders to NAREIT FFO and Core FFO - Guidance
 
 
 
Full Year
NAREIT FFO and Core FFO Guidance:
 
2017
Net income attributable to common stockholders
 
$
0.68

0.74

Adjustments to reconcile net income to NAREIT FFO:
 
 
 
Depreciation and amortization
 
2.32

2.32

Gain on sale of operating properties
 
(0.03
)
(0.03
)
NAREIT Funds From Operations
 
$
2.97

3.03

 
 
 
 
Adjustments to reconcile NAREIT FFO to Core FFO:
 
 
 
Acquisition pursuit and closing costs
 
0.01

0.01

Development pursuit costs
 
0.01

0.01

Gain on sale of land
 
(0.02
)
(0.02
)
Early extinguishment of debt
 
0.08

0.08

Merger related costs
 
0.49

0.49

Preferred redemption costs
 
0.08

0.08

Core Funds From Operations
 
$
3.62

3.68


The Company has published forward-looking statements and additional financial information in its first quarter 2017 supplemental information package that may help investors estimate earnings for 2017. A copy of the Company’s first quarter 2017 supplemental information will be available on the Company's website at www.RegencyCenters.com or by written request to: Investor Relations, Regency Centers Corporation, One Independent Drive, Suite 114, Jacksonville, Florida, 32202. The supplemental information package contains more detailed financial and property results including financial statements, an outstanding debt summary, acquisition and development activity, investments in partnerships, information pertaining to securities issued other than common stock, property details, a significant tenant rent report and a lease expiration table in addition to earnings and valuation guidance assumptions. The information provided in the supplemental package is unaudited and there can be no assurance that the information will not vary from the final information in the Company’s Form 10-Q for the quarter ended March 31, 2017. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.

About Regency Centers Corporation (NYSE: REG)

Regency Centers is the preeminent national owner, operator, and developer of shopping centers located in affluent and densely populated trade areas. Our portfolio includes thriving properties merchandised with highly productive grocers, restaurants, service providers, and best-in-class retailers that connect to their neighborhoods, communities, and customers. Operating as a fully integrated real estate company, Regency Centers is a qualified real estate investment trust (REIT) that is self-administered, self-managed, and an S&P 500 Index member. For more information, please visit regencycenters.com.

###

Forward-looking statements involve risks and uncertainties. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on Forms 10-K and 10-Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.


7
Exhibit
EXHIBIT 99.2

https://cdn.kscope.io/bbce13053160164580191b22abca078d-supplementalcover2q17072617.jpg



https://cdn.kscope.io/bbce13053160164580191b22abca078d-graphicvalue123116a02.jpg

At Regency Centers, we have lived our values
for 50 years by executing and successfully
meeting our commitments to our people, our
customers, and our communities. We hold
ourselves to that high standard every day.
Our exceptional culture will set us apart
for the next 50 years through our unending
dedication to these beliefs:

We are our people.
We believe our people are our most
fundamental asset - the best professionals
in the business who bring our culture to life.
We are the company you want to work for and
the people you want to do business with.

We work together to sustain
superior results.
We believe that, by partnering with each other
and with our customers, our talented team
will sustain superior results over the long
term. We believe that when you are passionate
about what you are doing and who you are
working with in a results-oriented, family
atmosphere, you do it better.

We provide exceptional service
to our customers.
We believe in putting our customers first.
This starts by owning, operating, and
developing dominant shopping centers
that are exceptionally merchandised and
maintained and most preferred by the
neighborhoods and communities where our
best-in-class retailers will thrive.



 
We add value.
We believe in creating value from every
transaction. We realize the critical importance
of executing, performing and delivering on our
commitments.

We perform for our investors.
We believe that the capital that our investors
have entrusted to us is precious. We are
open and transparent. We are committed
to enhancing the investments of our
shareholders, bond and mortgage holders,
lenders, and co-investment partners.

We connect to our communities.
We believe in contributing to the betterment
of our communities. We strive to develop
and operate thriving shopping centers that
are connected to our neighborhoods. We are
continuously reducing our environmental
impact through our greengenuity® program.

We do what is right.
We believe in unwavering standards of
honesty and integrity. Since 1963, our
Company has built its reputation by
maintaining the highest ethical principles.
You will find differentiation in our character –
we do what is right and you can take us at
our word.

We are the industry leader.
We believe that through dedication to
excellence, innovation, and ongoing process
improvements, and by remaining focused on
our core values, we will continue to be the
industry leader in a highly competitive and
ever-changing market.

Our Mission is to enhance our standing as the preeminent national shopping center company through the first-rate performance of our exceptionally merchandised portfolio of dominant grocery-anchored shopping centers, the value-added service from the best team of professionals in the business to our top-performing retailers, and profitable growth and development.



Table of Contents
June 30, 2017

 
 
 
Non-GAAP Disclosures..............................................................................................................................................
 
 
 
Earnings Press Release................................................................................................................................................
 
 
 
Summary Information:
 
 
 
 
Summary Financial Information..................................................................................................................................
 
 
 
Summary Real Estate Information..............................................................................................................................
 
 
 
Financial Information:
 
 
 
 
Consolidated Balance Sheets.......................................................................................................................................
 
 
 
Consolidated Statements of Operations.......................................................................................................................
 
 
 
Supplemental Details of Operations............................................................................................................................
 
 
 
Supplemental Details of Assets and Liabilities (Real Estate Partnerships Only)........................................................
 
 
 
Supplemental Details of Operations (Real Estate Partnerships Only)........................................................................
 
 
 
Supplemental Details of Same Property NOI as adjusted (Pro-Rata).........................................................................
 
 
Reconciliations of Non-GAAP Financial Measures and Additional Disclosures.......................................................
 
 
 
Summary of Consolidated Debt .................................................................................................................................
 
 
Summary of Unsecured Debt Covenants and Leverage Ratios...................................................................................
 
 
 
Summary of Unconsolidated Debt..............................................................................................................................
 
 
 
Summary of Preferred Stock.......................................................................................................................................
 
 
 
Investment Activity:
 
 
 
 
Property Transactions..................................................................................................................................................
 
 
 
Summary of Development...........................................................................................................................................
 
 
 
Summary of Redevelopment.......................................................................................................................................
 
 
 
Co-investment Partnerships:
 
 
 
 
Unconsolidated Investments........................................................................................................................................
 
 
 
Real Estate Information:
 
 
 
 
Leasing Statistics.........................................................................................................................................................
 
 
 
Average Base Rent by CBSA......................................................................................................................................
 
 
 
Significant Tenant Rents..............................................................................................................................................
 
 
 
Tenant Lease Expirations.............................................................................................................................................
 
 
Portfolio Summary Report by State............................................................................................................................
 
 
 
Forward-Looking Information:
 
 
 
 
Earnings and Valuation Guidance................................................................................................................................
 
 
 
Reconciliation of NAREIT FFO and Core FFO Guidance to Net Income................................................................
 
 
 
Glossary of Terms........................................................................................................................................................




Non-GAAP Disclosures
June 30, 2017

We use certain non-GAAP performance measures, in addition to the required GAAP presentations, as we believe these measures improve the understanding of the Company's operational results. We manage our entire real estate portfolio without regard to ownership structure, although certain decisions impacting properties owned through partnerships require partner approval. Therefore, we believe presenting our pro-rata share of operating results regardless of ownership structure, along with other non-GAAP measures, makes comparisons of other REITs' operating results to the Company's more meaningful. We continually evaluate the usefulness, relevance, limitations, and calculation of our reported non-GAAP performance measures to determine how best to provide relevant information to the public, and thus such reported measures could change.

The pro-rata information provided is not, and is not intended to be, presented in accordance with GAAP. The pro- rata supplemental details of assets and liabilities and supplemental details of operations reflect our proportionate economic ownership of the assets, liabilities and operating results of the properties in our portfolio, regardless of ownership structure.

The items labeled as "Consolidated" are prepared on a basis consistent with the Company's consolidated financial statements as filed with the SEC on the most recent Form 10-Q or 10-K, as applicable.

The columns labeled "Share of JVs" represent our ownership interest in our unconsolidated (equity method) investments in real estate partnerships, and was derived on a partnership by partnership basis by applying to each financial statement line item our ownership percentage interest used to arrive at our share of investments in real estate partnerships and equity in income or loss of investments in real estate partnerships during the period when applying the equity method of accounting to each of our unconsolidated co-investment partnerships.

A similar calculation was performed for the amounts in columns labeled ''Noncontrolling Interests”, which represent the limited partners’ interests in consolidated partnerships attributable to each financial statement line item.

We do not control the unconsolidated investment partnerships, and the presentations of the assets and liabilities and revenues and expenses do not necessarily represent our legal claim to such items. The partners are entitled to profit or loss allocations and distributions of cash flows according to the operating agreements, which provide for such allocations according to their invested capital. Our share of invested capital establishes the ownership interest we
use to prepare our pro-rata share.

The presentation of pro-rata financial information has limitations as an analytical tool. Some of these limitations include, but are not limited to the following:

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 usefulness as a comparative measure.

Because of these limitations, the supplemental details of assets and liabilities and supplemental details of operations should not be considered independently or as a substitute for our financial statements as reported under GAAP. We compensate for these limitations by relying primarily on our GAAP results and using the pro-rata details as a supplement.


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   1


The following non-GAAP measures, as defined in the Glossary of Terms, are commonly used by management and the investing public to understand and evaluate our operating results and performance:

NAREIT Funds From Operations (NAREIT FFO): The Company believes NAREIT FFO 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. The Company provides a reconciliation of Net Income (Loss) Attributable to Common Stockholders to NAREIT FFO.

Core Funds From Operations (Core FFO): The Company believes Core FFO, which excludes certain non-cash and non-comparable items from the computation of NAREIT FFO that affect the Company's period-over-period performance, is useful to investors because it is more reflective of the core operating performance of its portfolio of properties. The Company provides a reconciliation of NAREIT FFO to Core FFO.

Net Operating Income (NOI): The Company believes NOI provides useful information to investors to measure the operating performance of its portfolio properties. The Company provides a reconciliation of Net Income (Loss) Attributable to Common Stockholders to pro-rata NOI.

Same Property NOI: The Company provides disclosure of NOI on a same property basis because it believes the measure provides investors with additional information regarding the operating performances of comparable assets. Same Property NOI excludes all development, non-same property and corporate level revenue and expenses. The Company also provides disclosure of NOI excluding termination fees, which excludes bother termination fee income and expenses.

Same Property NOI as adjusted: For purposes of evaluating Same Property NOI on a comparative basis, and in light of the merger with Equity One on March 1, 2017, we are presenting our Same Property NOI as adjusted, which is on a pro forma basis as if the merger had occurred January 1, 2016. This perspective allows us to evaluate Same Property NOI growth over a comparable period. Same Property NOI as adjusted is not necessarily indicative of what the actual Same Property NOI and growth would have been if the merger had occurred as of the earliest period presented, nor does it purport to represent the Same Property NOI and growth for future periods. We derived this information from the accounting records of Equity One and did not adjust such information. Equity One’s financial information for the two month period ended February 28, 2017 and six month period ended June 30, 2016 was subject to a limited internal review by Regency. The Company provides a reconciliation of Net Income (Loss) Attributable to Common Stockholders to Same Property NOI as adjusted.
Following is the detail for the current non-ownership periods of Equity One included in Same Property NOI as adjusted:
 
Two months ended February 2017
 
Three Months Ended June 2016
Six Months Ended June 2016
Same Property NOI detail for non-ownership periods of Equity One:
 
 
 
 
 
 
 
Real Estate Revenues:
 
 
 
 
Base Rent
$
44,593

 
$
65,481

129,647

Recoveries from Tenants
14,175

 
20,226

40,980

Percentage Rent
1,151

 
643

3,203

Termination Fees
30

 
18

72

Other Income
585

 
829

1,747

Total Real Estate Revenues
60,534

 
87,197

175,649

 
 
 
 
 
Real Estate Operating Expenses:
 
 
 
 
Operating and Maintenance
9,456

 
13,306

27,079

Termination Expense

 


Real Estate Taxes
7,808

 
10,999

21,695

Ground Rent
35

 
79

158

Provision for Doubtful Accounts
230

 
483

1,209

Total Real Estate Operating Expenses
17,529

 
24,867

50,141

 
 
 
 
 
Same Property NOI
$
43,005

 
$
62,330

125,508

 
 
 
 
 
Same Property NOI without Termination Fees
$
42,975

 
$
62,312

125,436

 
 
 
 
 
Same Property NOI without Termination Fees or Redevelopments
$
37,666

 
$
55,407

111,192



https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   2



https://cdn.kscope.io/bbce13053160164580191b22abca078d-capturea02.jpg

Regency Centers Reports Second Quarter 2017 Results

JACKSONVILLE, FL. (August 3, 2017) - Regency Centers Corporation (“Regency” or the “Company”) today reported financial and operating results for the period ended June 30, 2017.

Second Quarter 2017 Highlights

Net Income Attributable to Common Stockholders (“Net Income”) of $0.28 per diluted share.
NAREIT Funds From Operations (“NAREIT FFO”) of $0.84 per diluted share and Core Funds From Operations (“Core FFO”) of $0.93 per diluted share.
Same property Net Operating Income (“NOI”) as adjusted, which reflects adjustments for the Equity One merger, excluding termination fees, increased 3.2% as compared to the same period in the prior year.
As of June 30, 2017, the total portfolio was 95.0% leased while the same property portfolio was 95.9% leased.
Spaces less than 10,000 square feet (“Small Shops”) were 92.1% leased, a 30 basis point increase sequentially.
Executed 1.7 million square feet of new and renewal leases on a comparable basis, resulting in 9.4% blended rent spreads.
Started one ground-up development project and three redevelopment projects representing a total investment of approximately $105 million.
As of June 30, 2017, a total of 29 properties were in development or redevelopment representing a combined investment of more than $600 million.
Completed the re-opening of two tranches of senior unsecured notes: $175 million 3.6% notes due 2027 and $125 million 4.4% notes due 2047.
Retired approximately $112 million of loans secured by mortgages with interest rates ranging from 7.0% to 7.8%.

”Our exceptional portfolio of best-in-class shopping centers continues to thrive, as evidenced by our year-to-date same property NOI growth of 3.5% and occupancy levels at nearly 96%,” said Martin E. “Hap” Stein, Jr., Chairman and Chief Executive Officer. “Located in the country’s most desirable markets, leasing demand for conveniently located, well merchandised centers, such as ours, remains solid allowing us to continue to execute on operating fundamentals and drive sustainable long term growth.”

Financial Results

Regency reported Net Income for the second quarter of $48.4 million, or $0.28 per diluted share compared to Net Income of $34.8 million, or $0.35 per diluted share, for the same period in 2016. For the six months ended June 30, 2017 Net Income was $15.1 million, or $0.10 per diluted share, compared to $82.7 million, or $0.84 per diluted share, for the same period in 2016.

The Company reported NAREIT Funds From Operations (“NAREIT FFO”) for the second quarter of $143.6 million, or $0.84 per diluted share, compared to $79.7 million, or $0.81 per diluted share, for the same

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   3


period in 2016. For the six months ended June 30, 2017 NAREIT FFO was $177.8 million, or $1.19 per diluted share, compared to $164.1 million, or $1.67 per diluted share, for the same period in 2016.

Core Funds From Operations (“Core FFO”) for the second quarter was $158.2 million, or $0.93 per diluted share, compared to $81.0 million, or $0.82 per diluted share, for the same period in 2016. For the six months ended June 30, 2017 Core FFO was $272.5 million, or $1.83 per diluted share, compared to $159.8 million, or $1.63 per diluted share for the same period in 2016.

Operating Results

Second quarter Same property NOI as adjusted, excluding termination fees, increased 3.2% compared to the same period in 2016. This growth included a 70 basis point positive impact from redevelopments. Please note that for purposes of evaluating Same Property NOI on a comparative basis, and in light of the merger with Equity One on March 1, 2017, we are presenting our Same Property NOI as adjusted, which is on a pro forma basis as if the merger had occurred January 1, 2016. Please refer to the Company’s supplemental package for additional details.

As of June 30, 2017, Regency’s wholly owned portfolio plus its pro-rata share of co-investment partnerships was 95.0% leased, and its same property percent leased was 95.9%, a decrease of 10 basis points sequentially and a decrease of 20 basis points from the same period in 2016 when adjusted for the current same property pool. Within the same property portfolio, Small Shops were 92.1% leased, an increase of 30 basis points sequentially and an increase of 80 basis points from the same period in 2016 when adjusted for the current same property pool.

Regency executed 1.7 million square feet of comparable new and renewal leases during the quarter at blended rent spreads of 9.4%. Rent spreads on new and renewal leases were 13.5% and 8.7%, respectively.

Investments

Property Transactions

During the quarter, the Company sold one wholly owned property and one co-investment property, for a combined gross sales price of $25.1 million. Regency’s share of the gross sales price was $7.1 million.

Developments and Redevelopments

During the quarter, the Company started the development of Mellody Farm, a 252,000 square foot center located in the Chicago metro area with total estimated net development costs of $97.4 million. This center will be co-anchored by Whole Foods Market, Nordstrom Rack, HomeGoods, and REI; and benefit from strong three mile demographics including average household incomes of $130,000. Anchors are estimated to open in the fourth quarter of 2018.

At quarter end, the Company had 29 properties in development or redevelopment with combined, estimated net development costs of more than $600 million. In-process development projects were a combined 47% funded and 77% leased, and expected to yield an average return of 7.3%.

Balance Sheet

Debt Offering

During the quarter and as previously announced, Regency completed the sale of two tranches of senior unsecured notes: $175 million 3.6% notes due 2027 (the “2027 Notes”) and $125 million 4.4% notes due 2047 (the “2047 Notes”). Both the 2027 Notes and the 2047 Notes have the same terms and are of the

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   4


same series as the two tranches of senior unsecured notes the Company issued on January 26, 2017. Regency now has a total of $525 million 2027 Notes and $425 million 2047 Notes outstanding.

Proceeds from the June 30, 2017, offering were used to retire approximately $112 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 Company’s line of credit. The remaining proceeds will be used to redeem all outstanding 6.0% Series 7 preferred shares on August 23, 2017.

Preferred Redemption

As previously announced, Regency will redeem all of the issued and outstanding 6.0% Series 7 cumulative redeemable preferred shares (the “Preferred Stock”). The 3,000,000 shares of Preferred Stock will be redeemed on August 23, 2017 (the “Redemption Date”). The redemption price for the Preferred Stock will be $25.22083 per share, which is equal to $25.00 plus accrued and unpaid dividends to, but excluding, the Redemption Date. The aggregate amount paid to redeem the Preferred Stock will be $75.7 million.

2017 Guidance

The Company has updated certain components of its 2017 earnings guidance. These changes are summarized below. Please refer to the Company’s second quarter 2017 supplemental information package for a complete list of updates.


 
Full Year 2017 Guidance
 
Previous Guidance
Updated Guidance
Net Income per diluted share
$0.67 - $0.77
$0.68 - $0.74
NAREIT FFO per diluted share
$3.00 - $3.10
$2.97 - $3.03
Core FFO per diluted share
$3.60 - $3.68
$3.62 - $3.68

Dividend

On August 2, 2017, Regency’s Board of Directors declared a quarterly cash dividend on the Company’s common stock of $0.53 per share. The dividend is payable on August 30, 2017 to shareholders of record as of August 16, 2017.

Conference Call Information

To discuss Regency’s second quarter results, the Company will host a conference call on Friday, August 4, 2017 at 11:00 a.m. ET. Dial-in and webcast information is listed below.

Second Quarter Conference Call
Date:
August 4, 2017
Time:
11:00 a.m. ET
Dial#:
877-407-0789 or 201-689-8562
Webcast:
www.regencycenters.com under Investor Relations
Replay

Webcast Archive:     Investor Relations page under Webcasts





https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   5



Non-GAAP Disclosure

The Company uses certain non-GAAP performance measures, in addition to the required GAAP presentations, as it believes these measures improve the understanding of the Company's operational results. Regency manages its entire real estate portfolio without regard to ownership structure, although certain decisions impacting properties owned through partnerships require partner approval. Therefore, the Company believes presenting its pro-rata share of operating results regardless of ownership structure, along with other non-GAAP measures, makes comparisons of other REITs' operating results to the Company's more meaningful. Management continually evaluates the usefulness, relevance, limitations, and calculation of the Company’s reported non-GAAP performance measures to determine how best to provide relevant information to the public, and thus such reported measures could change.

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 dispositions of depreciable property, net of tax, excluding operating real estate impairments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes 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 can provide a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, NAREIT FFO is a supplemental non-GAAP financial measure of the Company's 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. Core FFO is an additional performance measure used by Regency as the computation of NAREIT FFO includes certain non-cash and non-comparable items that affect the Company's period-over-period performance. Core FFO excludes from NAREIT FFO, but is not limited to: (a) transaction related gains, income or expense; (b) impairments on land; (c) gains or losses from the early extinguishment of debt; and (d) other non-core amounts as they occur. The Company provides a reconciliation of NAREIT FFO to Core FFO.






















https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   6






Reconciliation of Net Income to NAREIT FFO and Core FFO - Actual (in thousands)



For the Periods Ended June 30, 2017 and 2016
 
Three Months Ended
 
Year to Date
 
 
 
 
2017
2016
 
2017
2016
Net Income Attributable to Common Stockholders
 
$
48,368

34,810

 
$
15,144

82,687

Adjustments to reconcile to NAREIT Funds From Operations(1):
 
 
 
 
 
 
Depreciation and amortization (excluding FF&E)
 
100,144

48,130

 
167,589

95,546

Provision for impairment to operating properties
 


 

659

Gain on sale of operating properties
 
(5,054
)
(3,308
)
 
(5,065
)
(14,949
)
Exchangeable operating partnership units
 
104

64

 
85

150

NAREIT Funds From Operations
 
$
143,562

79,696

 
$
177,753

164,093

 
 
 
 
 
 
 
NAREIT Funds From Operations
 
$
143,562

79,696

 
177,753

164,093

Adjustments to reconcile to Core Funds From Operations(1):
 
 
 
 
 
 
Acquisition pursuit and closing costs
 
110

1,056

 
137

1,813

Development pursuit costs
 
(74
)
395

 
318

620

Gain on sale of land
 
(2,446
)
(148
)
 
(2,850
)
(7,258
)
Provision for impairment to land
 


 

512

(Gain) loss on derivative instruments and hedge ineffectiveness
 
(6
)
1

 
(14
)
3

Early extinguishment of debt
 
12,404

14

 
12,404

14

Merger related costs
 
4,676


 
74,408


Merger related debt offering interest
 


 
975


Preferred redemption costs
 
$


 
$
9,369


Core Funds From Operations
 
$
158,226

81,014

 
$
272,500

159,797

 
 
 
 
 
 
 
 
 
Weighted Average Shares For Diluted Earnings per Share
 
170,421

98,218

 
148,931

98,075

Weighted Average Shares For Diluted FFO and Core FFO per Share
 
170,743

98,372

 
149,170

98,229

 
 
 
 
 
 
 
 
 
(1)  Includes pro-rata share of unconsolidated co-investment partnerships, net of pro-rata share attributable to noncontrolling interests.
 

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   7


Same property NOI is a key non-GAAP measure used by management in evaluating the operating performance of Regency’s properties. The Company provides a reconciliation of income from operations to pro-rata same property NOI.

Reconciliation of Net Income to Pro-Rata Same Property NOI as adjusted - Actual (in thousands)

For the Periods Ended June 30, 2017 and 2016
 
Three Months Ended
 
Year to Date
 
 
 
 
2017
2016
 
2017
2016
Net Income Attributable to Common Stockholders
 
$
48,368

34,810

 
$
15,144

82,687

Less:
 
 
 
 
 
 
Management, transaction, and other fees
 
(6,601
)
(6,140
)
 
(13,307
)
(12,904
)
Gain on sale of real estate
 
(4,366
)
(548
)
 
(4,781
)
(13,417
)
Other(1)
 
(15,064
)
(3,584
)
 
(23,262
)
(7,492
)
Plus:
 
 
 
 
 
 
Depreciation and amortization
 
92,230

40,299

 
152,284

79,015

General and administrative
 
16,746

16,350

 
34,419

32,649

Other operating expense, excluding provision for doubtful accounts
 
5,697

1,945

 
76,643

3,846

Other expense (income)
 
46,924

23,799

 
73,026

49,764

Equity in income of investments in real estate excluded from NOI (2)
 
12,377

12,008

 
26,710

21,797

Net income attributable to noncontrolling interests
 
680

568

 
1,332

1,003

Preferred stock dividends and issuance costs
 
1,125

5,266

 
12,981

10,531

NOI
 
198,116

124,773

 
351,189

247,479

 
 
 
 
 
 
 
Less non-same property NOI (4)
 
(9,279
)
(4,114
)
 
(16,007
)
(6,775
)
Plus same property NOI for non-ownership periods of Equity One(1)
 

62,330

 
43,005

125,508

 
 
 
 
 
 
 
Same Property NOI
 
$
188,837

182,989

 
$
378,187

366,212

 
 




 




Same Property NOI without termination fees
 
$
188,813

182,886

 
$
377,928

365,311

 
 
 
 
 
 
 
Same Property NOI without termination fees or redevelopments
 
$
167,703

163,538

 
$
335,605

326,242

 
(1) Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interests.
(2) Includes non-NOI expenses incurred at our unconsolidated real estate partnerships, such as, but not limited to, straight-line rental income, above and below market rent amortization, depreciation and amortization, and interest expense.
(3) Includes revenues and expenses attributable to Non-Same Property, Projects in Development, corporate activities, and noncontrolling interests.
(4) Refer to page 2 of the Company's second quarter 2017 supplemental package for Same Property NOI detail for the non-ownership periods of Equity One.

Reported results are preliminary and not final until the filing of the Company’s Form 10-Q with the SEC and, therefore, remain subject to adjustment.









https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   8


Reconciliation of Net Income Attributable to Common Stockholders to NAREIT FFO and Core FFO - Guidance
 
 
 
Full Year
NAREIT FFO and Core FFO Guidance:
 
2017
Net income attributable to common stockholders
 
$
0.68

0.74

Adjustments to reconcile net income to NAREIT FFO:
 
 
 
Depreciation and amortization
 
2.32

2.32

Gain on sale of operating properties
 
(0.03
)
(0.03
)
NAREIT Funds From Operations
 
$
2.97

3.03

 
 
 
 
Adjustments to reconcile NAREIT FFO to Core FFO:
 
 
 
Acquisition pursuit and closing costs
 
0.01

0.01

Development pursuit costs
 
0.01

0.01

Gain on sale of land
 
(0.02
)
(0.02
)
Early extinguishment of debt
 
0.08

0.08

Merger related costs
 
0.49

0.49

Preferred redemption costs
 
0.08

0.08

Core Funds From Operations
 
$
3.62

3.68


The Company has published forward-looking statements and additional financial information in its first quarter 2017 supplemental information package that may help investors estimate earnings for 2017. A copy of the Company’s first quarter 2017 supplemental information will be available on the Company's website at www.RegencyCenters.com or by written request to: Investor Relations, Regency Centers Corporation, One Independent Drive, Suite 114, Jacksonville, Florida, 32202. The supplemental information package contains more detailed financial and property results including financial statements, an outstanding debt summary, acquisition and development activity, investments in partnerships, information pertaining to securities issued other than common stock, property details, a significant tenant rent report and a lease expiration table in addition to earnings and valuation guidance assumptions. The information provided in the supplemental package is unaudited and there can be no assurance that the information will not vary from the final information in the Company’s Form 10-Q for the quarter ended March 31, 2017. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.

About Regency Centers Corporation (NYSE: REG)

Regency Centers is the preeminent national owner, operator, and developer of shopping centers located in affluent and densely populated trade areas. Our portfolio includes thriving properties merchandised with highly productive grocers, restaurants, service providers, and best-in-class retailers that connect to their neighborhoods, communities, and customers. Operating as a fully integrated real estate company, Regency Centers is a qualified real estate investment trust (REIT) that is self-administered, self-managed, and an S&P 500 Index member. For more information, please visit regencycenters.com.

###

Forward-looking statements involve risks and uncertainties. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on Forms 10-K and 10-Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   9


Summary Financial Information
June 30, 2017
(in thousands, except per share data)
 
 
Three Months Ended
 
Year to Date
 
 
2017
 
2016
 
2017
 
2016
Financial Results
 
 
 
 
 
 
 
 
Net income attributable to common stockholders (page 13)
 
$
48,368

 
$
34,810

 
$
15,144

 
$
82,687

Net income per diluted share
 
$
0.28

 
$
0.35

 
$
0.10

 
$
0.84

 
 
 
 
 
 
 
 
 
NAREIT Funds From Operations (NAREIT FFO) (page 18)
 
$
143,562

 
$
79,696

 
$
177,753

 
$
164,093

NAREIT FFO per diluted share
 
$
0.84

 
$
0.81

 
$
1.19

 
$
1.67

 
 
 
 
 
 
 
 
 
Core Funds From Operations (Core FFO) (page 18)
 
$
158,226

 
$
81,014

 
$
272,500

 
$
159,797

Core FFO per diluted share
 
$
0.93

 
$
0.82

 
$
1.83

 
$
1.63

 
 
 
 
 
 
 
 
 
Same Property NOI as adjusted without termination fees (page 17)
 
$
188,813

 
$
182,886

 
$
377,928

 
$
365,311

% growth
 
3.2
%
 
 
 
3.5
%
 
 
 
 
 
 
 
 
 
 
 
Dividends paid per share and unit
 
$
0.53

 
$
0.50

 
$
1.04

 
$
1.00

Payout ratio of Core FFO per share (diluted)
 
57.0
%
 
61.0
%
 
56.8
%
 
61.3
%
 
 
 
 
 
 
 
 
 
Diluted share and unit count
 
 
 
 
 
 
 
 
Weighted average shares (diluted) - Net income
 
170,421

 
98,218

 
148,931

 
98,075

Weighted average shares (diluted) - NAREIT FFO and Core FFO
 
170,743

 
98,372

 
149,170

 
98,229

 
 
 
 
 
 
 
 
 
 
 
As of
 
As of
 
As of
 
As of
 
 
6/30/2017
 
12/31/2016
 
12/31/2015
 
12/31/2014
Capital Information
 
 
 
 
 
 
 
 
Market price per common share
 
$
62.64

 
$
68.95

 
$
68.12

 
$
63.78

 
 
 
 
 
 
 
 
 
Common shares outstanding
 
170,103

 
104,497

 
97,213

 
94,108

Exchangeable units held by noncontrolling interests
 
350

 
154

 
154

 
154

Common shares and equivalents issued and outstanding
 
170,453

 
104,651

 
97,367

 
94,262

Market equity value of common and convertible shares
 
$
10,677,156

 
$
7,215,718

 
$
6,632,627

 
$
6,012,045

 
 
 
 
 
 
 
 
 
Non-convertible preferred stock
 
$
75,000

 
$
325,000

 
$
325,000

 
$
325,000

 
 
 
 
 
 
 
 
 
Outstanding debt
 
$
4,037,952

 
$
2,111,450

 
$
2,363,238

 
$
2,528,137

Less: cash
 
(104,701
)
 
(17,879
)
 
(40,623
)
 
(121,789
)
Net debt
 
$
3,933,251

 
$
2,093,571

 
$
2,322,615

 
$
2,406,348

 
 
 
 
 
 
 
 
 
Total market capitalization
 
$
14,685,407

 
$
9,634,289

 
$
9,280,242

 
$
8,743,393

 
 
 
 
 
 
 
 
 
Debt metrics (pro-rata; trailing twelve months "TTM") (1)
 
 
 
 
 
 
 
 
Net Debt-to-Adjusted EBITDA
 
5.2x

 
4.4x

 
5.2x

 
5.7x

Fixed charge coverage
 
4.3x

 
3.3x

 
2.8x

 
2.5x

 
 
 
 
 
 
 
 
 
(1) In light of the merger with Equity One on March 1, 2017, debt metric calculations include legacy Regency results for the trailing twelve months and the annualized impact of year to date results for the Equity One contribution post merger.


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   10


Summary Real Estate Information
June 30, 2017
(GLA in thousands)
Wholly Owned and 100% of Co-investment Partnerships
 
6/30/2017
 
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
Number of properties
 
428
 
429
 
307
 
307
 
311
Number of retail operating properties
 
414
 
416
 
301
 
302
 
306
Number of same properties
 
400
 
402
 
289
 
292
 
298
Number of properties in redevelopment
 
21
 
23
 
15
 
16
 
17
Number of properties in development
 
8
 
7
 
6
 
5
 
5
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross Leasable Area (GLA) - All properties
 
54,162
 
54,038
 
37,831
 
37,635
 
37,864
GLA including retailer-owned stores - All properties
 
59,125
 
59,002
 
42,246
 
42,050
 
42,300
GLA - Retail operating properties
 
52,344
 
52,473
 
36,923
 
37,090
 
37,380
GLA - Same properties
 
50,719
 
50,848
 
35,316
 
35,707
 
36,113
GLA - Properties in redevelopment(1)
 
4,591
 
4,691
 
2,692
 
2,926
 
3,113
GLA - Properties in development
 
1,348
 
1,096
 
908
 
545
 
483
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wholly Owned and Pro-Rata Share of Co-investment Partnerships
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GLA - All properties
 
44,284
 
44,075
 
28,745
 
28,565
 
28,714
GLA including retailer-owned stores - All properties
 
49,248
 
49,039
 
33,160
 
32,979
 
33,150
GLA - Retail operating properties
 
42,540
 
42,583
 
27,837
 
28,020
 
28,231
GLA - Same properties
 
41,076
 
41,120
 
26,392
 
26,636
 
26,964
Spaces ≥ 10,000 sf
 
25,930
 
25,912
 
16,113
 
16,298
 
16,501
Spaces < 10,000 sf
 
15,146
 
15,208
 
10,279
 
10,338
 
10,463
GLA - Properties in redevelopment(1)
 
3,865
 
4,211
 
2,277
 
2,535
 
2,583
GLA - Properties in development
 
1,348
 
1,096
 
908
 
545
 
483
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
% leased - All properties
 
95.0%
 
95.3%
 
95.4%
 
95.6%
 
95.8%
% leased - Retail operating properties
 
95.7%
 
95.8%
 
96.0%
 
95.8%
 
96.0%
% leased - Same properties (2)
 
95.9%
 
96.0%
 
96.2%
 
96.0%
 
96.3%
Spaces ≥ 10,000 sf (2)
 
98.1%
 
98.4%
 
98.3%
 
98.1%
 
98.7%
Spaces < 10,000 sf (2)
 
91.7%(3)
 
93.0%(3)
 
93.0%
 
92.7%
 
92.5%
Average % leased - Same properties (2)
 
96.1%
 
96.1%
 
96.1%
 
96.2%
 
96.3%
% commenced - Same properties(2)(3)
 
93.7%
 
93.7%
 
94.3%
 
94.5%
 
94.4%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same property NOI as adjusted growth - YTD (see page 17) (2) (4)
 
3.3%
 
3.3%
 
3.9%
 
3.6%
 
4.0%
Same property NOI as adjusted growth without termination fees - YTD(2) (4)
 
3.5%
 
3.7%
 
3.5%
 
3.4%
 
3.7%
Same property NOI as adjusted growth without termination fees or redevelopments - YTD (2) (4)
 
2.9%
 
3.1%
 
3.1%
 
3%
 
3.2%
Rent spreads - Trailing 12 months (5) (see page 28)
 
9.1%
 
9.8%
 
11.3%
 
11.0%
 
12.1%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*Note: Beginning with the quarter ended 3/31/17, information includes the impact of the Equity One merger closed March 1, 2017. The information presented for prior periods has not been restated and is therefore not comparable.

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   11


(1) Represents entire center GLA rather than redevelopment portion only. Included in Same Property pool unless noted otherwise.
 
 
 
 
 
 
 
(2) Periods prior to 3/31/17 are not adjusted for current same property pool.
(3) Excludes leases that are signed but have not yet commenced.
 
 
 
 
 
 
 
 
 
 
(4) From 3/31/17 forward, Same Property NOI growth is presented as adjusted, as if the merger had occurred on 1/1/16. Please see page 17 for more detail.
(5) Retail operating properties only. Rent spreads are calculated on a comparable-space, cash basis for new and renewal leases executed.

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   12


Consolidated Balance Sheets
June 30, 2017 and December 31, 2016
(in thousands)
 
2017
 
2016
 
(unaudited)
 

Assets
 
 
 
Real estate investments at cost:
 
 
 
Land, building and improvements
$
10,469,343

 
$
4,752,621

Properties in development
373,962

 
180,878

 
10,843,305

 
4,933,499

Less: accumulated depreciation
1,225,474

 
1,124,391

 
9,617,831

 
3,809,108

Properties held for sale
19,600

 

Investments in real estate partnerships
376,800

 
296,699

Net real estate investments
10,014,231

 
4,105,807

 
 
 
 
Cash and cash equivalents
104,701

 
17,879

Accounts receivable, net
33,376

 
31,418

Straight line rent receivables, net
78,664

 
69,823

Notes receivable
13,332

 
10,481

Deferred leasing costs, net
70,653

 
69,000

Acquired lease intangible assets, net
540,119

 
118,831

Trading securities held in trust, at fair value
29,839

 
28,588

Goodwill
246,619

 

Other assets
60,810

 
37,079

Total assets
$
11,192,344

 
$
4,488,906

 
 
 
 
Liabilities and Equity
 
 
 
Liabilities:
 
 
 
Notes payable
$
2,944,995

 
$
1,363,925

Unsecured credit facilities
563,031

 
278,495

Total notes payable
3,508,026

 
1,642,420

 
 
 
 
Accounts payable and other liabilities
246,462

 
138,936

Acquired lease intangible liabilities, net
653,695

 
54,180

Tenants' security and escrow deposits
50,126

 
28,868

Total liabilities
4,458,309

 
1,864,404

 
 
 
 
Equity:


 

Stockholders' Equity:
 
 
 
Preferred stock
75,000

 
325,000

Common stock, $.01 par
1,701

 
1,045

Additional paid in capital
7,754,686

 
3,277,861

Accumulated other comprehensive loss
(16,435
)
 
(18,346
)
Distributions in excess of net income
(1,122,666
)
 
(994,259
)
Total stockholders' equity
6,692,286

 
2,591,301

Noncontrolling Interests:
 
 
 
Exchangeable operating partnership units
10,955

 
(1,967
)
Limited partners' interest
30,794

 
35,168

Total noncontrolling interests
41,749

 
33,201

Total equity
6,734,035

 
2,624,502

Total liabilities and equity
$
11,192,344

 
$
4,488,906

 
 
 
 

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   13


These consolidated balance sheets should be read in conjunction with the Company's most recent Form 10-Q and Form 10-K filed with the Securities and Exchange Commission.

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   14


Consolidated Statements of Operations
For the Periods Ended June 30, 2017 and 2016
(in thousands)
unaudited
 
Three Months Ended
 
Year to Date
 
2017
 
2016
 
2017
 
2016
Revenues:
 
 
 
 
 
 
 
  Minimum rent
$
195,992

 
109,945

 
$
337,232

 
217,619

  Percentage rent
1,456

 
453

 
4,362

 
2,156

  Recoveries from tenants and other income
57,256

 
35,874

 
102,535

 
69,362

  Management, transaction, and other fees
6,601

 
6,140

 
13,307

 
12,904

        Total revenues
261,305

 
152,412

 
457,436

 
302,041

Operating Expenses:
 
 
 
 
 
 
 
  Depreciation and amortization
92,230

 
40,299

 
152,284

 
79,015

  Operating and maintenance
36,105

 
23,709

 
65,868

 
46,394

  General and administrative
16,746

 
16,350

 
34,419

 
32,649

  Real estate taxes
28,871

 
16,769

 
50,321

 
32,639

  Other operating expense
6,616

 
2,440

 
78,129

 
4,747

        Total operating expenses
180,568

 
99,567

 
381,021

 
195,444

Other Expense (Income):
 
 
 
 
 
 
 
  Interest expense, net of interest income
35,407

 
24,401

 
62,606

 
48,544

  Provision for impairment

 

 

 
1,666

  Early extinguishment of debt
12,404

 

 
12,404

 

  Net investment (income) loss
(887
)
 
(602
)
 
(1,984
)
 
(446
)
       Total other expense
46,924

 
23,799

 
73,026

 
49,764

        Income (loss) from operations before equity in income of
        investments in real estate partnerships
33,813

 
29,046

 
3,389

 
56,833

  Equity in income of investments in real estate partnerships
12,240

 
11,050

 
21,583

 
23,971

  Income tax expense of taxable REIT subsidiary
246

 

 
296

 

        Income from operations
45,807

 
40,096

 
24,676

 
80,804

  Gain on sale of real estate, net of tax
4,366

 
548

 
4,781

 
13,417

        Net income
50,173

 
40,644

 
29,457

 
94,221

Noncontrolling Interests:
 
 
 
 
 
 
 
  Exchangeable operating partnership units
(104
)
 
(64
)
 
(85
)
 
(150
)
  Limited partners' interests in consolidated partnerships
(576
)
 
(504
)
 
(1,247
)
 
(853
)
        Net income attributable to noncontrolling interests
(680
)
 
(568
)
 
(1,332
)
 
(1,003
)
        Net income attributable to controlling interests
49,493

 
40,076

 
28,125

 
93,218

  Preferred stock dividends and issuance costs
(1,125
)
 
(5,266
)
 
(12,981
)
 
(10,531
)
        Net income attributable to common stockholders
$
48,368

 
34,810

 
$
15,144

 
82,687

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

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   15


Supplemental Details of Operations (Consolidated Only)
For the Periods Ended June 30, 2017 and 2016
(in thousands)
 
Three Months Ended
 
Year to Date
 
2017
2016
 
2017
2016
Real Estate Revenues:
 
 
 
 
 
Base rent
$
181,706

107,656

 
$
315,682

212,944

Recoveries from tenants
53,628

32,414

 
95,327

63,240

Percentage rent
1,456

453

 
4,362

2,156

Termination fees
24

86

 
432

518

Other income
3,604

3,374

 
6,776

5,604

Total real estate revenues
240,418

143,983

 
422,579

284,462

 
 
 
 
 
 
Real Estate Operating Expenses:
 
 
 
 
 
Operating and maintenance
33,180

21,679

 
60,301

42,539

Real estate taxes
28,871

16,769

 
50,321

32,639

Ground rent
2,162

1,789

 
4,215

3,394

Provision for doubtful accounts
1,165

495

 
1,782

901

Total real estate operating expenses
65,378

40,732

 
116,619

79,473

 
 
 
 
 
 
Other Rent Amounts:
 
 
 
 
 
Straight line rent, net
5,152

1,223

 
8,329

3,013

Above/below market rent amortization, net
8,371

825

 
11,869

1,201

Total other rent amounts
13,523

2,048

 
20,198

4,214

 
 
 
 
 
 
Fee Income:
 
 
 
 
 
Property management fees
3,587

3,277

 
7,006

6,622

Asset management fees
1,763

1,616

 
3,552

3,324

Leasing commissions and other fees
1,251

1,247

 
2,749

2,958

Total fee income
6,601

6,140

 
13,307

12,904

 
 
 
 
 
 
Interest Expense, net:
 
 
 
 
 
Gross interest expense
35,413

22,800

 
62,102

45,717

Derivative amortization
2,102

2,269

 
4,204

4,499

Debt cost and premium/discount amortization
208

376

 
563

628

Capitalized interest
(2,033
)
(793
)
 
(3,290
)
(1,766
)
Interest income
(277
)
(251
)
 
(967
)
(534
)
Total interest expense, net
35,413

24,401

 
62,612

48,544

 
 
 
 
 
 
General & Administrative, net:
 
 
 
 
 
Gross general & administrative
19,070

17,566

 
37,882

35,240

Stock-based compensation
3,669

3,402

 
7,402

6,804

Capitalized direct leasing compensation costs
(2,677
)
(2,688
)
 
(4,976
)
(5,286
)
Capitalized direct development compensation costs
(4,227
)
(2,532
)
 
(7,885
)
(4,577
)
Total general & administrative, net
15,835

15,748

 
32,423

32,181

 
 
 
 
 
 
Real Estate (Gains) Losses:
 
 
 
 
 
Gain on sale of operating properties
(2,611
)
(399
)
 
(2,622
)
(6,183
)
Provision for impairment of operating properties


 

866

Gain on sale of land
(1,755
)
(149
)
 
(2,159
)
(7,234
)
Provision for impairment of land


 

800

Total real estate (gains) losses
(4,366
)
(548
)
 
(4,781
)
(11,751
)
 
 
 
 
 
 
Depreciation, Transaction and Other Expense (Income):
 
 
 
 
 
Depreciation and amortization (including FF&E)
92,230

40,299

 
152,284

79,015

Acquisition pursuit and closing costs
111

1,056

 
131

1,813

Development pursuit costs
(74
)
395

 
314

616

Merger related costs
4,676


 
74,408


Loss from deferred compensation plan, net
24


 
47

22

Early extinguishment of debt
12,404


 
12,404


Gain on derivative instruments and hedge ineffectiveness
(6
)

 
(6
)

Gain on sale of investments


 
(35
)

Other expenses
984

494

 
1,790

1,417

Total depreciation, transaction and other expense (income)
110,349

42,244

 
241,337

82,883

 
 
 
 
 
 

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   16


 
Three Months Ended
 
Year to Date
 
2017
2016
 
2017
2016
These consolidated supplemental details of operations should be read in conjunction with the Company's most recent Form 10-Q and Form 10-K filed with the Securities and Exchange Commission.

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   17


Supplemental Details of Assets and Liabilities (Real Estate Partnerships Only)
June 30, 2017 and December 31, 2016
(in thousands)
 
Noncontrolling Interests
 
Share of JVs
 
 
 
 
 
 
 
2017
2016
 
2017
2016
Assets
 
 
 
 
 
Land, building and improvements
$
(67,230
)
(67,245
)
 
$
1,246,299

1,084,975

Properties in development
(9,545
)
(7,655
)
 
3,468

1,858

 
(76,775
)
(74,900
)
 
1,249,767

1,086,833

Less: accumulated depreciation
(9,753
)
(9,127
)
 
373,874

347,074

Net real estate investments
(67,022
)
(65,773
)
 
875,893

739,759

 
 
 
 
 
 
Cash and cash equivalents
(2,535
)
(2,366
)
 
14,637

6,811

Accounts receivable, net
(1,000
)
(1,311
)
 
4,092

6,299

Straight line rent receivables, net
(1,367
)
(1,213
)
 
16,097

14,514

Deferred leasing costs, net
(974
)
(1,007
)
 
13,489

11,527

Acquired lease intangible assets, net
(1,211
)
(1,379
)
 
15,368

10,710

Other assets
(358
)
(344
)
 
6,389

7,168

 
 
 
 
 
 
Total assets
$
(74,467
)
(73,393
)
 
$
945,965

796,788

 
 
 
 
 
 
Liabilities
 
 
 
 
 
Notes payable
(40,194
)
(35,731
)
 
529,926

469,030

Accounts payable and other liabilities
(2,666
)
(1,645
)
 
21,547

20,371

Acquired lease intangible liabilities, net
(541
)
(604
)
 
12,244

7,336

Tenants' security and escrow deposits
(272
)
(245
)
 
5,448

3,352

 
 
 
 
 
 
Total liabilities
$
(43,673
)
(38,225
)
 
$
569,165

500,089

 
 
 
 
 
 
Note
Noncontrolling interests represent limited partners’ interests in consolidated partnerships’ activities and Share of JVs represents the Company’s share of co-investment partnerships’ activities, of which each are included on a single line presentation in the Company’s consolidated financial statements in accordance with GAAP.

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   18


Supplemental Details of Operations (Real Estate Partnerships Only)
For the Periods Ended June 30, 2017 and 2016
(in thousands)
 
Noncontrolling Interests
 
Share of JVs
 
Three Months Ended
 
Year to Date
 
Three Months Ended
 
Year to Date
 
2017
2016
 
2017
2016
 
2017
2016
 
2017
2016
 
 
 
 
 
 
 
 
 
 
 
 
Real Estate Revenues:
 
 
 
 
 
 
 
 
 
 
 
Base rent
$
(1,645
)
(1,688
)
 
$
(3,227
)
(3,555
)
 
$
25,218

22,973

 
$
48,942

45,950

Recoveries from tenants
(474
)
(416
)
 
(947
)
(904
)
 
7,851

7,224

 
15,621

14,651

Percentage rent

(1
)
 
(4
)
(5
)
 
376

444

 
961

990

Termination fees


 
(20
)

 

9

 
158

321

Other income
(32
)
(39
)
 
(64
)
(66
)
 
643

895

 
1,341

1,207

Total real estate revenues
(2,151
)
(2,144
)
 
(4,262
)
(4,530
)
 
34,088

31,545

 
67,023

63,119

 
 
 
 
 
 
 
 
 
 
 
 
Real Estate Operating Expenses:
 
 
 
 
 
 
 
 
 
 
 
Operating and maintenance
(321
)
(308
)
 
(652
)
(664
)
 
5,063

4,621

 
10,052

9,432

Real estate taxes
(262
)
(267
)
 
(486
)
(550
)
 
4,184

3,701

 
8,136

7,542

Ground rent
(26
)
(25
)
 
(52
)
(49
)
 
91

88

 
182

175

Termination expense


 


 


 
113


Provision for doubtful accounts
(1
)
(8
)
 
(8
)
11

 
133

77

 
247

202

Total real estate operating expenses
(610
)
(608
)
 
(1,198
)
(1,252
)
 
9,471

8,487

 
18,730

17,351

 
 
 
 
 
 
 
 
 
 
 
 
Other Rent Amounts:
 
 
 
 
 
 
 
 
 
 
 
Straight line rent, net
(62
)
(60
)
 
(149
)
(116
)
 
313

515

 
588

881

Above/below market rent amortization, net
(16
)
4

 
(31
)
5

 
238

231

 
475

469

Total other rent amounts
(78
)
(56
)
 
(180
)
(111
)
 
551

746

 
1,063

1,350

 
 
 
 
 
 
 
 
 
 
 
 
Fee Income:
 
 
 
 
 
 
 
 
 
 
 
Asset management fees


 


 
(284
)
(264
)
 
(576
)
(550
)
Total fee income


 


 
(284
)
(264
)
 
(576
)
(550
)
 
 
 
 
 
 
 
 
 
 
 
 
Interest Expense, net:
 
 
 
 
 
 
 
 
 
 
 
Gross interest expense
(378
)
(441
)
 
(754
)
(925
)
 
6,252

5,903

 
12,134

11,873

Debt cost and premium/discount amortization
(15
)
34

 
(28
)
89

 
197

183

 
393

386

Total interest expense, net
(393
)
(407
)
 
(782
)
(836
)
 
6,449

6,086

 
12,527

12,259

 
 
 
 
 
 
 
 
 
 
 
 
General & Administrative, net:
 
 
 
 
 
 
 
 
 
 
 
Gross general & administrative


 


 
52

55

 
106

109

Total general & administrative, net


 


 
52

55

 
106

109

 
 
 
 
 
 
 
 
 
 
 
 
Real Estate (Gains) Losses:
 
 
 
 
 
 
 
 
 
 
 
Gain on sale of operating properties


 

128

 
(2,443
)
(2,909
)
 
(2,443
)
(8,894
)
Provision for impairment of operating properties


 

(495
)
 


 


Gain on sale of land


 


 
(691
)
1

 
(691
)
(24
)
Total real estate (gains) losses


 

(367
)
 
(3,134
)
(2,908
)
 
(3,134
)
(8,918
)
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation, Transaction and Other Expense (Income):
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization (including FF&E)
(594
)
(660
)
 
(1,148
)
(1,293
)
 
8,593

8,788

 
16,805

18,483

Acquisition pursuit and closing costs


 


 


 
7


Development pursuit costs


 


 


 
5

4

Early extinguishment of debt


 


 

14

 

14

(Gain) loss on derivative instruments and hedge ineffectiveness


 


 

1

 
(8
)
4

Other expenses
(56
)
(21
)
 
(67
)
(40
)
 
684

454

 
889

642

Total depreciation, transaction and other expense (income)
(650
)
(681
)
 
(1,215
)
(1,333
)
 
9,277

9,257

 
17,698

19,147

 
 
 
 
 
 
 
 
 
 
 
 
Note
Noncontrolling interests represent limited partners’ interests in consolidated partnerships’ activities and Share of JVs represents the Company’s share of co-investment partnerships’ activities, of which each are included on a single line presentation in the Company’s consolidated financial statements in accordance with GAAP.

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   19


Supplemental Details of Same Property NOI as adjusted (Pro-Rata)
For the Periods Ended June 30, 2017 and 2016
(in thousands)
Same Property NOI is a non-GAAP key measure used by management in evaluating the operating performance of our properties and includes pro-rata share of unconsolidated co-investment partnerships. For purposes of evaluating Same Property NOI on a comparative basis, and in light of the merger with Equity One on March 1, 2017, we are presenting our Same Property NOI as adjusted, which is on a pro forma basis as if the merger had occurred January 1, 2016. This perspective allows us to evaluate Same Property NOI growth over a comparable period. Same Property NOI as adjusted is not necessarily indicative of what the actual Same Property NOI and growth would have been if the merger had occurred as of the earliest period presented, nor does it purport to represent the Same Property NOI growth for future periods.
 
 
 
 
 
 
 
Three Months Ended
 
Year to Date
 
2017
2016
 
2017
2016
Same Property NOI as adjusted Detail:
 
 
 
 
 
 
 
 
 
Real Estate Revenues:
 
 
 
 
 
Base Rent
$
196,532

190,286

 
$
391,113

378,531

Recoveries from Tenants
58,894

58,015

 
119,997

115,435

Percentage Rent
1,395

1,527

 
6,024

6,329

Termination Fees
24

103

 
372

901

Other Income
2,728

3,859

 
5,722

6,732

Total Real Estate Revenues
259,573

253,790

 
523,228

507,928

 
 
 
 
 
 
Real Estate Operating Expenses:
 
 
 
 
 
Operating and Maintenance
36,340

37,541

 
75,700

75,864

Termination Expense


 
113


Real Estate Taxes
31,206

30,334

 
62,843

59,871

Ground Rent
1,970

1,931

 
3,907

3,819

Provision for Doubtful Accounts
1,220

995

 
2,478

2,162

Total Real Estate Operating Expenses
70,736

70,801

 
145,041

141,716

 
 
 
 
 
 
Same Property NOI as adjusted
$
188,837

182,989

 
$
378,187

366,212

% change
3.2
%
 
 
3.3
%
 
 
 
 
 
 
 
Same Property NOI as adjusted without Termination Fees
$
188,813

182,886

 
$
377,928

365,311

% change
3.2
%
 
 
3.5
%
 
 
 
 
 
 
 
Same Property NOI as adjusted without Termination Fees or Redevelopments
$
167,703

163,538

 
$
335,605

326,242

% change
2.5
%
 
 
2.9
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Income from Operations to Same Property NOI as adjusted:
 
 
 
 
 
 
 
 
 
 
Net income attributable to common stockholders
$
48,368

34,810

 
$
15,144

82,687

Less:
 
 
 
 
 
Management, transaction, and other fees
(6,601
)
(6,140
)
 
(13,307
)
(12,904
)
Gain on sale of real estate
(4,366
)
(548
)
 
(4,781
)
(13,417
)
Other(1)
(15,064
)
(3,584
)
 
(23,262
)
(7,492
)
Plus:
 
 
 
 
 
Depreciation and amortization
92,230

40,299

 
152,284

79,015

General and administrative
16,746

16,350

 
34,419

32,649

Other operating expense, excluding provision for doubtful accounts
5,697

1,945

 
76,643

3,846

Other expense (income)
46,924

23,799

 
73,026

49,764

Equity in income of investments in real estate excluded from NOI(2)
12,377

12,008

 
26,710

21,797

Net income attributable to noncontrolling interests
680

568

 
1,332

1,003

Preferred stock dividends and issuance costs
1,125

5,266

 
12,981

10,531

NOI
198,116

124,773

 
351,189

247,479

 
 
 
 
 
 

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   20


Less non-same property NOI(3)
(9,279
)
(4,114
)
 
(16,007
)
(6,775
)
Plus same property NOI for non-ownership periods of Equity One(4)

62,330

 
43,005

125,508

 
 
 
 
 
 
Same Property NOI as adjusted
$
188,837

182,989

 
$
378,187

366,212

 
 
 
 
 
 
(1) Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interests.
(2) Includes non-NOI expenses incurred at our unconsolidated real estate partnerships, such as, but not limited to, straight-line rental income, above and below market rent amortization, depreciation and amortization, and interest expense.
(3) Includes revenues and expenses attributable to Non-Same Property, Projects in Development, corporate activities, and noncontrolling interests.
(4) See page 2 for Same Property NOI detail for the non-ownership periods of Equity One.


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   21


Reconciliations of Non-GAAP Financial Measures and Additional Disclosures
For the Periods Ended June 30, 2017 and 2016
(in thousands, except per share data)
 
Three Months Ended
 
Year to Date
 
2017
2016
 
2017
2016
 
 
 
 
 
 
Reconciliation of Net Income to NAREIT FFO:
 
 
 
 
 
 
 
 
 
 
 
Net Income Attributable to Common Stockholders
$
48,368

34,810

 
$
15,144

82,687

Adjustments to reconcile to NAREIT Funds From Operations(1):
 
 
 
 
 
Depreciation and amortization (excluding FF&E)
100,144

48,130

 
167,589

95,546

Provision for impairment to operating properties


 

659

Gain on sale of operating properties
(5,054
)
(3,308
)
 
(5,065
)
(14,949
)
Exchangeable operating partnership units
104

64

 
85

150

NAREIT Funds From Operations
$
143,562

79,696

 
$
177,753

164,093

 
 
 
 
 
 
NAREIT FFO per share (diluted)
$
0.84

0.81

 
$
1.19

1.67

Weighted average shares (diluted)
170,743

98,372

 
149,170

98,229

 
 
 
 
 
 
Reconciliation of NAREIT FFO to Core FFO:
 
 
 
 
 
 
 
 
 
 
 
NAREIT Funds From Operations
$
143,562

79,696

 
$
177,753

164,093

Adjustments to reconcile to Core Funds From Operations(1):
 
 
 
 
 
Acquisition pursuit and closing costs
110

1,056

 
137

1,813

Development pursuit costs
(74
)
395

 
318

620

Gain on sale of land
(2,446
)
(148
)
 
(2,850
)
(7,258
)
Provision for impairment to land


 

512

(Gain) loss on derivative instruments and hedge ineffectiveness
(6
)
1

 
(14
)
3

Merger related costs
4,676


 
74,408


Merger related debt offering interest


 
975


Preferred redemption costs


 
9,369


Core Funds From Operations
$
158,226

81,014

 
$
272,500

159,797

 
 
 
 
 
 
Core FFO per share (diluted)
$
0.93

0.82

 
$
1.83

1.63

Weighted average shares (diluted)
170,743

98,372

 
149,170

98,229

 
 
 
 
 
 
Additional Disclosures:
 
 
 
 
 
 
 
 
 
 
 
Non Cash Expense (Income)(1)
 
 
 
 
 
Straight line rent, net
$
(5,403
)
(1,678
)
 
$
(8,768
)
(3,778
)
Above/below market rent amortization, net
(8,593
)
(1,058
)
 
(12,313
)
(1,673
)
Derivative amortization
2,102

2,269

 
4,204

4,499

Debt cost and premium/discount amortization
390

594

 
928

1,104

Stock-based compensation
3,669

3,402

 
7,402

6,804

Non Cash Expense (Income)
$
(7,835
)
3,529

 
$
(8,547
)
6,956

 
 
 
 
 
 
Capital Expenditures(1)
 
 
 
 
 
Leasing commissions
$
5,864

3,911

 
$
9,079

7,114

Tenant improvements and other landlord leasing costs
8,254

5,435

 
14,167

9,461

Building improvements
3,768

1,824

 
5,644

4,483

Capital Expenditures
$
17,886

11,170

 
$
28,890

21,058

 
 
 
 
 
 
(1)  Includes pro-rata share of unconsolidated co-investment partnerships, net of pro-rata share attributable to noncontrolling interests.

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   22


Summary of Consolidated Debt
June 30, 2017 and December 31, 2016
(in thousands)
Total Debt Outstanding:
 
6/31/2017
 
12/31/2016
Notes Payable:
 
 
 
 
Fixed-rate mortgage loans
 
$
590,252

 
465,255

Variable-rate mortgage loans
 
29,280

 
6,500

Fixed-rate unsecured public debt
 
2,138,695

 
892,170

Fixed-rate unsecured private debt
 
186,768

 

Unsecured credit facilities:
 
 
 
 
Revolving line of credit
 

 
15,000

Term Loans
 
563,031

 
263,495

     Total
 
$
3,508,026

 
1,642,420

Schedule of Maturities by Year:
 
Scheduled Principal Payments
 
 Mortgage Loan Maturities
 
Unsecured Maturities (1)
 
 Total
 
Weighted Average Contractual Interest Rate on Maturities
2017
 
$
5,372

 

 

 
5,372

 
—%
2018
 
10,641

 
139,976

 

 
150,617

 
5.4%
2019
 
10,948

 
13,216

 

 
24,164

 
5.9%
2020
 
11,122

 
51,580

 
450,000

 
512,702

 
4.2%
2021
 
11,426

 
38,998

 
250,000

 
300,424

 
4.9%
2022
 
11,618

 
5,848

 
565,000

 
582,466

 
3.0%
2023
 
10,043

 
50,492

 

 
60,535

 
3.2%
2024
 
5,301

 
88,540

 
250,000

 
343,841

 
3.7%
2025
 
4,207

 

 
250,000

 
254,207

 
3.9%
2026
 
4,420

 
88,000

 
200,000

 
292,420

 
3.8%
>10 years
 
13,085

 
33,302

 
950,000

 
996,387

 
3.7%
Unamortized debt premium/(discount) and issuance costs
 

 
11,397

 
(26,506
)
 
(15,109
)
 
 
 
 
$
98,183

 
521,349

 
2,888,494

 
3,508,026

 
4.0%
Percentage of Total Debt:
 
6/30/2017
 
12/31/2016
Fixed
 
99.2%
 
98.7%
Variable
 
0.8%
 
1.3%
 
 
 
 
 
Current Weighted Average Contractual Interest Rates: (2)
 
 
 
 
Fixed
 
4.0%
 
4.4%
Variable
 
1.8%
 
1.6%
Combined
 
4.0%
 
4.5%
 
 
 
 
 
Current Weighted Average Effective Interest Rate: (3)
 
 
 
 
Combined
 
4.3%
 
5.1%
Average Years to Maturity:
 
 
 
 
Fixed
 
9.1
 
5.2
Variable
 
1.1
 
2.4
 
 
 
 
 
(1) Includes unsecured public and private placement debt, unsecured term loans, and unsecured revolving line of credit.
(2) Interest rates are calculated as of the quarter end.
(3) Effective interest rates are calculated in accordance with US GAAP, as of the quarter end, and include the impact of debt premium/(discount) amortization, issuance cost amortization, interest rate swaps, and facility and unused fees.

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   23


Summary of Consolidated Debt
As of June 30, 2017 and December 31, 2016
(in thousands)
Lender
 
Collateral
 
Contractual Rate
 
Effective Rate (1)
 
Maturity
 
6/30/2017
 
12/31/2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured Debt - Fixed Rate Mortgage Loans
 
 
 
 
 
 
 
 
 
 
Jefferson Pilot
 
Peartree Village
 
8.4%
 
 
 
06/01/17
 

 
6,153

Bank of America
 
Grand Ridge Plaza
 
5.8%
 
 
 
07/01/17
 

 
10,931

Metropolitan Life Insurance Company
 
Corkscrew Village
 
6.2%
 
 
 
08/01/17
 

 
7,343

TIAA-CREF
 
Westchase
 
5.5%
 
 
 
07/10/18
 
6,456

 
6,623

Allianz Life Insurance Company
 
Sheridan Plaza
 
6.3%
 
 
 
10/10/18
 
56,516

 

Guardian Life Insurance Company
 
Amerige Heights Town Center
 
6.1%
 
 
 
12/01/18
 
15,977

 
16,105

Guardian Life Insurance Company
 
El Cerrito Plaza
 
6.4%
 
 
 
12/01/18
 
36,843

 
37,237

Peoples United Bank
 
The Village Center
 
6.3%
 
 
 
06/01/19
 
14,162

 

Allianz Life Insurance Company
 
Tassajara Crossing
 
7.8%
 
 
 
07/10/19
 

 
19,800

Allianz Life Insurance Company
 
Plaza Hermosa
 
7.8%
 
 
 
07/10/19
 

 
13,800

Allianz Life Insurance Company
 
Sequoia Station
 
7.8%
 
 
 
07/10/19
 

 
21,100

Allianz Life Insurance Company
 
Mockingbird Commons
 
7.8%
 
 
 
07/10/19
 

 
10,300

Allianz Life Insurance Company
 
Sterling Ridge
 
7.8%
 
 
 
07/10/19
 

 
13,900

Allianz Life Insurance Company
 
Frisco Prestonbrook
 
7.8%
 
 
 
07/10/19
 

 
6,800

Allianz Life Insurance Company
 
Wellington Town Square
 
7.8%
 
 
 
07/10/19
 

 
12,800

Allianz Life Insurance Company
 
Berkshire Commons
 
7.8%
 
 
 
07/10/19
 

 
7,500

Allianz Life Insurance Company
 
Willow Festival
 
5.8%
 
 
 
01/10/20
 
39,505

 
39,505

Nationwide Bank
 
Kent Place
 
3.3%
 
 
 
04/01/20
 
8,250

 
8,250

CUNA Mutal Insurance Society
 
Ocala Corners
 
6.5%
 
 
 
04/01/20
 
4,504

 
4,615

Wells Fargo
 
University Commons
 
5.5%
 
 
 
01/10/21
 
37,266

 
37,532

Jefferson Pilot
 
BridgeMill
 
7.9%
 
 
 
05/05/21
 
5,823

 

John Hancock Life Insurance Company
 
Kirkwood Commons
 
7.7%
 
 
 
10/01/22
 
9,686

 
9,978

TD Bank
 
Black Rock Shopping Center
 
2.8%
 
 
 
04/01/23
 
20,000

 
20,000

State Farm Life Insurance Company
 
Tech Ridge Center
 
5.8%
 
 
 
06/01/23
 
7,284

 
7,784

American United Life Insurance Company
 
Westport Plaza
 
7.5%
 
 
 
08/01/23
 
3,014

 

TD Bank
 
Brickwalk Shopping Center
 
3.2%
 
 
 
11/01/23
 
33,000

 
33,000

Genworth Life Insurance Company
 
Aventura, Oakbrook & Treasure Coast
 
6.5%
 
 
 
02/28/24
 
17,757

 

Prudential Insurance Company of America
 
4S Commons Town Center
 
3.5%
 
 
 
06/05/24
 
85,000

 
62,500

Great-West Life & Annuity Insurance Co
 
Erwin Square
 
3.8%
 
 
 
09/01/24
 
10,000

 
10,000

Metropolitan Life Insurance Company
 
Westbury Plaza
 
3.8%
 
 
 
02/01/26
 
88,000

 

PNC Bank
 
Fellsway Plaza
 
4.1%
 
 
 
06/02/27
 
37,500

 
34,600

NYLIM Real Estate Group
 
Oak Shade Town Center
 
6.1%
 
 
 
05/10/28
 
8,426

 
8,695

New York Life Insurance
 
Von's Circle Center
 
5.2%
 
 
 
10/10/28
 
8,565

 

CIGNA
 
Copps Hill Plaza
 
6.1%
 
 
 
01/01/29
 
14,665

 

City of Rollingwood
 
Shops at Mira Vista
 
8.0%
 
 
 
03/01/32
 
239

 
242

Allianz Life Insurance Company
 
Circle Center West
 
5.0%
 
 
 
10/01/36
 
10,359

 

Unamortized premiums on assumed debt of acquired properties and issuance costs
 
 
 
 
 
11,455

 
4,662

          Total Fixed Rate Mortgage Loans
 
4.9%
 
4.2%
 
 
 
$
590,252

 
471,755

 
 
 
 
 
 
 
 
 
 
 
 
 

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   24


Summary of Consolidated Debt
As of June 30, 2017 and December 31, 2016
(in thousands)
Lender
 
Collateral
 
Contractual Rate
 
Effective Rate (1)
 
Maturity
 
6/30/2017
 
12/31/2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured Debt
 
 
 
 
 
 
 
 
 
 
Debt Offering (6/2/10)
 
Fixed-rate unsecured
 
6.0%
 
 
 
06/15/20
 
150,000

 
150,000

Debt Offering (10/7/10)
 
Fixed-rate unsecured
 
4.8%
 

 
04/15/21
 
250,000

 
250,000

Debt Offering (10/22/12)
 
Fixed-rate unsecured
 
3.8%
 

 
11/11/22
 
300,000

 

Debt Offering (5/16/14)
 
Fixed-rate unsecured
 
3.8%
 

 
06/15/24
 
250,000

 
250,000

Debt Offering (8/17/15)
 
Fixed-rate unsecured
 
3.9%
 

 
11/01/25
 
250,000

 
250,000

Debt Placement (5/11/2016)
 
Fixed-rate unsecured
 
3.8%
 
 
 
05/11/26
 
100,000

 

Debt Placement (8/11/2016)
 
Fixed-rate unsecured
 
3.90%
 
 
 
08/11/26
 
100,000

 

Debt Offering (1/17/17)
 
Fixed-rate unsecured
 
3.6%
 
 
 
02/01/27
 
525,000

 

Debt Offering (1/17/17)
 
Fixed-rate unsecured
 
4.4%
 
 
 
02/01/47
 
425,000

 

Term Loan
 
Fixed-rate unsecured
 
2.8%
(2) 
 
 
12/02/20
 
300,000

 

Term Loan
 
Fixed-rate unsecured
 
2.0%
(3) 
 
 
01/05/22
 
265,000

 
265,000

Revolving Line of Credit
 
Variable-rate unsecured
 
LIBOR + 0.925%
(4) 
 
 
05/13/19
 

 
15,000

Unamortized debt discount and issuance costs
 
 
 
 
 
 
 
(26,506
)
 
(9,335
)
          Total Unsecured Debt, Net of Discounts
 
3.8%
 
4.3%
 
 
 
$
2,888,494

 
1,170,665


 
 
 
 
 
 
 
 
 
 
 
 
Variable Rate Mortgage Loans
 
 
 
 
 
 
 
 
 
 
 
 
TD Bank
 
Concord Shopping Plaza
 
LIBOR + 1.35%
 
 
 
06/28/18
 
27,750

 

PNC Bank
 
Market at Springwoods Village
 
LIBOR + 1.75%
 
 
 
12/28/19
 
1,588

 

Unamortized debt discount and issuance costs
 
 
 
 
 
 
 
(58
)
 
 
 
 
 
 
 
 
 
 
 
 
$
29,280

 

 
 
 
 
 
 
 
 
 
 
 
 
 
               Total
 
 
 
4.0%
 
4.3%
 
 
 
$
3,508,026

 
1,642,420

 
 
 
 
 
 
 
 
 
 
 
 
 
(1)  Effective interest rates are calculated in accordance with US GAAP, as of the quarter end, and include the impact of debt premium/(discount) amortization, issuance cost amortization, interest rate swaps, and facility and unused fees.
(2) Underlying debt is LIBOR+0.95%; however, interest rate swaps are in place to fix the interest rate on the entire balance at 2.774% through maturity. Contractual rate represents blended contractual terms, including the swap.
(3) Underlying debt is LIBOR + 0.95%; however, interest rate swaps are in place to fix the interest rate on the entire balance at 2.00% through maturity. Contractual rate represents blended contractual terms, including the swap.
(4) Rate applies to drawn balance only. Additional annual facility fee of 0.15% applies to entire $1 billion line of credit. Maturity is subject to two additional six-month periods at the Company’s option.


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   25


Summary of Unsecured Debt Covenants and Leverage Ratios
June 30, 2017
(in thousands)
Outstanding Unsecured Unsecured Public Debt:
Origination
 
Maturity
 
Rate
 
Balance
 
 
6/2/2010
 
6/15/2020
 
6.00%
$
150,000

 
 
10/7/2010
 
4/15/2021
 
4.80%
$
250,000

 
 
10/25/2012
 
11/15/2022
 
3.75%
$
300,000

 
 
5/16/2014
 
6/15/2024
 
3.75%
$
250,000

 
 
8/17/2015
 
11/1/2025
 
3.90%
$
250,000

 
 
1/17/2017
 
2/1/2027
 
3.60%
$
525,000

 
 
1/17/2017
 
2/1/2047
 
4.40%
$
425,000

Unsecured Public Debt Covenants:
 
Required
 
3/31/17
 
12/31/16
 
9/30/16
 
6/30/16
 
 
 
 
 
 
 
 
 
 
 
Fair Market Value Calculation Method Covenants (1)(2)
 
 
 
 
 
 
 
 
 
 
Total Consolidated Debt to Total Consolidated Assets
 
≤ 65%

 
26
%
 
24
%
 
25
%
 
30
%
Secured Consolidated Debt to Total Consolidated Assets
 
≤ 40%

 
6
%
 
7
%
 
7
%
 
7
%
Consolidated Income for Debt Service to Consolidated Debt Service
 
≥ 1.5x

 
5.2x

 
4.7x

 
4.3x

 
4.4x

Unencumbered Consolidated Assets to Unsecured Consolidated Debt
 
>150%

 
410
%
 
480
%
 
479
%
 
365
%
 
 
 
 
 
 
 
 
 
 
 
Ratios:
 
6/30/17
 
3/31/17
 
12/31/16
 
9/30/16
 
6/30/16
Consolidated Only
 
 
 
 
 
 
 
 
 
 
Net debt to total market capitalization
 
24.0
%
 
22.8
%
 
17.7
%
 
15.8
%
 
18.4
%
Net debt to real estate assets, before depreciation
 
30.3
%
 
29.6
%
 
31.1
%
 
30.6
%
 
38.1
%
Net debt to total assets, before depreciation
 
27.6
%
 
27.4
%
 
29.0
%
 
28.7
%
 
35.6
%
Net debt + preferred to total assets, before depreciation
 
28.2
%
 
28.0
%
 
34.8
%
 
34.6
%
 
41.6
%
 
 
 
 
 
 
 
 
 
 
 
Net debt to Adjusted EBITDA - TTM(3)
 
4.6x

 
4.5x

 
3.6x

 
3.6x

 
4.6x

Fixed charge coverage
 
5.1x

 
5.1x

 
4.0x

 
3.8x

 
3.6x

Fixed charge coverage excluding preferreds
 
5.5x

 
5.6x

 
4.7x

 
4.4x

 
4.1x

Interest coverage
 
6.2x

 
6.3x

 
5.3x

 
4.9x

 
4.6x

 
 
 
 
 
 
 
 
 
 
 
Unsecured assets to total real estate assets
 
86.5
%
 
83.2
%
 
83.0
%
 
83.0
%
 
82.5
%
Unsecured NOI to total NOI - TTM(3)
 
86.9
%
 
83.2
%
 
81.5
%
 
81.2
%
 
80.7
%
Unencumbered assets to unsecured debt
 
323
%
 
336
%
 
347
%
 
349
%
 
265
%
 
 
 
 
 
 
 
 
 
 
 
Total Pro-Rata Share
 
 
 
 
 
 
 
 
 
 
Net debt to total market capitalization
 
26.8
%
 
25.5
%
 
21.7
%
 
19.4
%
 
21.7
%
Net debt to real estate assets, before depreciation
 
32.5
%
 
31.8
%
 
34.8
%
 
34.3
%
 
41.0
%
Net debt to total assets, before depreciation
 
29.7
%
 
29.5
%
 
32.5
%
 
32.2
%
 
38.3
%
Net debt + preferred to total assets, before depreciation
 
30.2
%
 
30.1
%
 
37.5
%
 
37.4
%
 
43.5
%
 
 
 
 
 
 
 
 
 
 
 
Net debt to Adjusted EBITDA - TTM(3)
 
5.2x

 
4.9x

 
4.4x

 
4.4x

 
5.3x

Fixed charge coverage
 
4.3x

 
4.5x

 
3.3x

 
3.2x

 
3.0x

Fixed charge coverage excluding preferreds
 
4.5x

 
4.9x

 
3.8x

 
3.5x

 
3.3x

Interest coverage
 
5.2x

 
5.6x

 
4.4x

 
4.1x

 
3.9x

 
 
 
 
 
 
 
 
 
 
 
(1) For a complete listing of all Debt Covenants related to the Company's Senior Unsecured Notes, as well as definitions of the above terms, please refer to the Company's filings with the Securities and Exchange Commission.
(2) Debt covenant disclosure is in arrears due to current quarter calculations being dependent on the Company's most recent Form 10-Q or Form 10-K filing.
(3) In light of the merger with Equity One on March 1, 2017, debt metric calculations include legacy Regency results for the trailing twelve months and the annualized impact of year to date results for the Equity One contribution post merger.

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   26


Summary of Unconsolidated Debt
June 30, 2017 and December 31, 2016
(in thousands)
Total Debt Outstanding:
 
6/30/2017
 
12/31/2016
Mortgage loans payable:
 
 
 
 
Fixed rate secured loans
 
$
1,529,672

 
1,290,296

Unsecured credit facilities variable rate
 
19,635

 
19,635

     Total
 
$
1,549,307

 
1,309,931

Schedule of Maturities by Year:
 
Scheduled Principal Payments
 
Mortgage Loan Maturities
 
Unsecured Maturities
 
Total
 
Regency's Pro-Rata Share
 
Weighted Average Contractual Interest Rate on Maturities
2017
 
$
10,016

 

 
19,635

 
29,651

 
7,559

 
2.7%
2018
 
21,059

 
67,022

 

 
88,081

 
28,422

 
5.1%
2019
 
19,852

 
73,259

 

 
93,111

 
24,448

 
7.3%
2020
 
16,823

 
222,199

 

 
239,022

 
86,167

 
5.8%
2021
 
10,818

 
269,942

 

 
280,760

 
100,402

 
4.6%
2022
 
7,569

 
195,702

 

 
203,271

 
73,369

 
4.2%
2023
 
2,631

 
171,608

 

 
174,239

 
65,003

 
4.8%
2024
 
380

 
33,690

 

 
34,070

 
13,760

 
3.9%
2025
 

 
162,000

 

 
162,000

 
48,900

 
3.6%
2026
 

 
101,000

 

 
101,000

 
44,400

 
3.8%
>10 Years
 

 
155,000

 

 
155,000

 
41,008

 
3.9%
Unamortized debt premium/(discount) and issuance costs (2)
 

 
(10,898
)
 

 
(10,898
)
 
(3,512
)
 
 
 
 
$
89,148

 
1,440,524

 
19,635

 
1,549,307

 
529,926

 
4.6%
Percentage of Total Debt:
 
6/30/2017
 
12/31/2016
  Fixed
 
98.7%
 
98.5%
  Variable
 
1.3%
 
1.5%
 
 
 
 
 
Current Weighted Average Contractual Interest Rates: (1)
 
 
 
 
  Fixed
 
4.7%
 
4.8%
  Variable
 
2.7%
 
2.3%
  Combined
 
4.6%
 
4.7%
 
 
 
 
 
Current Weighted Average Effective Interest Rates: (2)
 
 
 
 
  Combined
 
4.8%
 
4.9%
 
 
 
 
 
Average Years to Maturity:
 
 
 
 
  Fixed
 
5.6
 
5.7
  Variable
 
0.4
 
0.9
 
 
 
 
 
(1) Interest rates are calculated as of the quarter end.
(2) Effective interest rates are calculated in accordance with US GAAP, as of the quarter end, and include the impact of debt premium/(discount) amortization, issuance cost, amortization, interest rate swaps, and facility and unused fees.

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   27


Summary of Preferred Stock
June 30, 2017
(in thousands)
 
 
Dividend Rate
 
Issuance Date
 
Callable Date
 
Par Value
 
Issuance Costs
Series 7
 
6.000%
 
8/23/2012
 
8/23/2017
 
75,000

 
2,484

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: On July 13, 2017, the Company announced that it will redeem all of its outstanding 6.000% Series 7 Preferred Stock. The redemption will occur on 8/23/17.


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg 28


Property Transactions
June 30, 2017
(in thousands)
Acquisitions:
Date
Property Name
Co-investment Partner (REG %)
Market
Total GLA
Regency’s Share of Purchase Price
Weighted Average Cap Rate
Anchor(s)(2)
None


























 
Total
 
 
$


 
 
 
 
 
 
 
 
 
Dispositions for Development Funding:
Date
Property Name
Co-investment Partner (REG %)
Market
Total GLA
Regency’s Share of Sales Price
Weighted Average Cap Rate
Anchor(s)(2)
Mar-17
 1900/2000 Offices
 DRA (20%)
Boca Raton, FL
117
$
4,200


--
May-17
 Shops at Arizona

Anthem, AZ
22
2,625


Ace Hardware
May-17
 Palm Valley Marketplace
 Oregon (20%)
Phoenix, AZ
93
4,490


Safeway
 
Total
 
 
232
$
11,315

6.1%
 
 
 
 
 
 
 
 
 
(1) Retailers in parenthesis are shadow anchors and not a part of the owned property
 
 
 
 
 
 
 
 

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   29


Summary of Development
June 30, 2017
(in thousands)
Property Name
 Market
 Grocer/Anchor Tenant
 Dev Start
 Anchor
Opens
 Estimated Net Development Costs After
JV Buyout
%
of Costs Incurred
Development Yield Before
JV Buyout
(1)
Return
After
JV Buyout
GLA
% Leased
Properties in Development:
 
 
 
 
 
 
 
 
 
 
 
Chimney Rock
 New York, NY
 Whole Foods, Nordstrom Rack & Saks Off 5th
 Q4-2016
May-18
$71,175
47%
6.5%
6.5%
218
81%
Market at Springwoods Village (3)
 Houston, TX
 Kroger
 Q1-2016
May-17
$14,627
62%
8.8%
8.8%
89
85%
Mellody Farm
 Chicago, IL
 Whole Foods, Nordstrom Rack & REI
 Q2-2017
Oct-18
$97,399
25%
6.9%
6.9%
252
52%
Northgate Marketplace Ph II
 Medford, OR
 Dick's & HomeGoods
 Q4-2015
Oct-16
$40,700
95%
7.3%
7.3%
177
91%
Pinecrest Place
 Miami, FL
 Whole Foods
 Q1-2017
Mar-18
$16,427
9%
7.3%
7.3%
70
75%
The Field at Commonwealth
 Metro DC
 Wegmans
 Q1-2017
Jun-18
$44,677
40%
7.5%
7.5%
187
80%
The Village at Riverstone
 Houston, TX
 Kroger
 Q4-2016
Aug-18
$30,638
44%
8.0%
7.8%
165
78%
The Village at Tustin Legacy
 Los Angeles, CA
 Stater Brothers
 Q3-2016
Oct-17
$37,822
69%
8.3%
8.3%
112
87%
Total Properties in Development
8
 
 
 
$353,465
47%
7.3%
7.3
%
(2) 
1,270
77%
 
 
 
 
 
 
 
 
 
 
 
 
Development Completions:
 
 
 
 
 
 
 
 
 
 
 
Willow Oaks Crossing
 Charlotte, NC
 Publix
 Q2-2014
Dec-15
$13,991
99%
8.0%
8.0%
 
69
95%
Total Development Completions
1
 
 

$13,991
99%
8.0%
8.0%
(2) 
69
95%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOI from Properties in Development (Current Quarter)
 
$593
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Base rent from Development Completions for leases signed but not yet rent-paying (Current Quarter)
 
$0
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
New starts for the quarter are in bold and italicized.
 
 
 
See Page 39 for additional disclosures regarding undeveloped land classified on the non-GAAP balance sheet as Land, building, and improvements rather than Properties in Development
 
 

 
 
 
 
 
 
 
(1) Represents the ratio of Regency's underwritten NOI at stabilization to total estimated net development costs, before any adjustments for expected JV partner buyouts.
 
 
 
(2) After allocating land basis for outparcel proceeds, additional interest and overhead capitalization, returns are estimated to be 6.6% for Properties in Development and 7.6% for Development Completions.
(3) Estimated Net Development Costs After JV Buyout reflects Regency's 53% controlling interest. Anchor rent commencement date is May-2017. Expected Anchor opening date is Oct-2017.
 
 
 
 
 
 
 
 
 
 
 
 

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   30




Summary of Redevelopment
June 30, 2017
(in thousands)
Property Name
 Market
 Description
Target Completion Year (1)
Incremental
Costs
(2)
%
of Costs Incurred
Incremental
Yield
Properties in Redevelopment (>$5M):
 
 
 
 
 
 
Aventura Shopping Center
 Miami
 Tear down of existing center and development of 86K SF center anchored by Publix and CVS.
2017
$20,480
63%
9% - 10%
Countryside Shops
 Miami
 Relocation and expansion of existing Publix including reduction of shop space and leasing former Publix space to Ross; addition of pad building leased to Chipotle; refaçade remaining center.
2018
$21,337
44%
6% - 7%
El Camino Shopping Center
 Los Angeles
 Reconfiguration of previous Haggen anchor box with Bristol Farms and Pet Food Express and improvements to remaining center.
2017
$13,499
68%
8% - 9%
Nocatee Town Center
 Jacksonville
 Addition of a 23K SF shop building.
2017
$5,493
71%
10% - 11%
Old St. Augustine Plaza
 Jacksonville
 Reconfiguration of vacant shop space and increasing GLA for LA Fitness.
2017
$7,910
41%
7% - 8%
Paces Ferry Plaza
 Atlanta
 Reconfiguration of center including construction of Whole Foods 365, parking deck, and façade renovations.
2018
$14,987
14%
9% - 10%
Point Royale Shopping Center
 Miami
 Reconfiguration of the former Best Buy space for Burlington Coat and two junior anchors; construction of new outparcel leased to Panera Bread; façade enhancements to remaining center.
2018
$10,948
40%
7% - 8%
Serramonte Shopping Center
 San Francisco
 Additional 250K SF of new retail including new parking deck. Anchor leases executed with Nordstrom Rack, Ross, TJ Maxx, Buy Buy Baby, Cost Plus World Market, Dave & Busters and Daiso.
2018
$116,200
59%
6% - 7%
Various Properties
13
 Redevelopments located in various markets with project costs <$5M
 
$36,088
44%
7% - 10%
Total Properties in Redevelopment
21
 
 
$246,942
52%
7% - 9%
 
 
 
 
 
 
 
Reconciliation of Summary of Development and Redevelopment to Properties In Development (Balance Sheet):
 
 
Developments
% of estimated development costs, including GAAP allocations
 
$182,190
 
 
Redevelopments
% of incremental costs
 
134,757
 
 
Other Costs
Pre-development costs and accruals for costs not yet paid
 
50,938
 
 
Properties in Development (Pro-Rata)
 
 
 
$367,885
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Target completion year reflects the year that construction is expected to be substantially complete.
 
 
(2) Includes Regency's pro-rata share of unconsolidated co-investment partnerships.
 
 


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   31




Unconsolidated Investments
June 30, 2017
(in thousands)
 
 
 
 
 
 
Regency
Investment Partner and Portfolio Summary Abbreviation
Number of Properties
Total GLA
Total Assets
Total Debt
 
Ownership Interest
Share of Debt
Investment 6/30/2017
 
Equity
Pick-up
 
 
 
 
 
 
 
 
 
 
 
State of Oregon
 
 
 
 
 
 
 
 
 
 
(JV-C, JV-C2)
18
2,200

$
466,341

$
237,898

 
20.00%
$
47,580

$
21,448

 
$
3,800

(JV-CCV)
1
558

101,771

59,692

 
30.00%
17,908

12,129

 
462

 
19
2,758

568,112

297,590

 
 
 
 
 
 
GRI
 
 
 
 
 
 
 
 
 
 
(JV-GRI)
70
9,078

1,667,097

915,191

 
40.00%
366,075

198,995

 
13,874

 
 
 
 
 
 
 
 
 
 
 
CalSTRS
 
 
 
 
 
 
 
 
 
 
(JV-RC)
7
730

138,945

40,491

 
25.00%
10,123

21,022

 
679

 
 
 
 
 
 
 
 
 
 
 
New York Common Retirement Fund
 
 
 
 
 
 
 
 
 
 
(JV-NYC)
6
1,152

289,051

143,402

 
30.00%
43,021

57,726

 
234

 
 
 
 
 
 
 
 
 
 
 
USAA
 
 
 
 
 
 
 
 
 
 
(JV-USA)
8
806

105,393

103,686

 
20.01%
20,746

(8,376
)
(1) 
652

 
 
 
 
 
 
 
 
 
 
 
Publix
 
 
 
 
 
 
 
 
 
 
(JV-O)
2
207

32,545


 
50.00%

15,424

 
1,246

 
 
 
 
 
 
 
 
 
 
 
Individual Investors
 
 
 
 
 
 
 
 
 
 
(JV-O) 
3
356

104,087

48,947

 
20.00% - 50.00%
24,473

50,056

 
636

 
 
 
 
 
 
 
 
 
 
 
 
115
15,087

$
2,905,230

$
1,549,307

 
 
$
529,926

$
368,424

 
$
21,583

 
 
 
 
 
 
 
 
 
 
 
(1) During Q1 2017, the USAA partnership distributed proceeds from debt refinancing in excess of Regency's carrying value of its investment resulting in a negative investment balance, which is classified within Accounts Payable and Other Liabilities in the Consolidated Balance Sheets.


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   32




Leasing Statistics -Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
June 30, 2017
(Retail Operating Properties Only)
Leasing Statistics - Comparable
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
Leasing Transactions
 
GLA
(in 000s)
 
New Base Rent/Sq. Ft
 
Rent Spread %
 
Weighted Avg. Lease Term
 
Tenant Improvements /Sq. Ft.
 
2nd Quarter 2017
 
427
 
1,690
 
$
23.89

 
9.4%
 
5.5
 
$
1.83

 
1st Quarter 2017
 
274
 
1,069
 
22.99

 
8.2%
 
5.8
 
2.31

 
4th Quarter 2016
 
375
 
1,358
 
23.89

 
12.7%
 
7.2
 
2.96

 
3rd Quarter 2016
 
312
 
1,358
 
24.20

 
5.8%
 
5.3
 
1.51

 
Total - 12 months
 
1,388
 
5,475
 
$
23.78

 
9.1%
 
5.9
 
$
2.12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Leases
 
Leasing Transactions
 
GLA
(in 000s)
 
New Base Rent/Sq. Ft
 
Rent Spread %
 
Weighted Avg. Lease Term
 
Tenant Improvements /Sq. Ft.
 
2nd Quarter 2017
 
103
 
281
 
$
23.81

 
13.5%
 
7.4
 
$
9.87

 
1st Quarter 2017
 
62
 
185
 
22.26

 
0.2%
 
7.3
 
12.15

 
4th Quarter 2016
 
83
 
328
 
22.45

 
21.4%
 
11.5
 
8.22

 
3rd Quarter 2016
 
60
 
138
 
27.05

 
14.3%
 
8.1
 
9.18

 
Total - 12 months
 
308
 
932
 
$
23.52

 
13.6%
 
9.0
 
$
9.58

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Renewals
 
Leasing Transactions
 
GLA
(in 000s)
 
New Base Rent/Sq. Ft
 
Rent Spread %
 
Weighted Avg. Lease Term
 
Tenant Improvements /Sq. Ft.
 
2nd Quarter 2017
 
324
 
1,409
 
$
23.91

 
8.7%
 
5.2
 
$
0.34

 
1st Quarter 2017
 
212
 
883
 
23.14

 
10.0%
 
5.5
 
0.30

 
4th Quarter 2016
 
292
 
1,030
 
24.48

 
9.7%
 
5.5
 
0.83

 
3rd Quarter 2016
 
252
 
1,220
 
23.79

 
4.6%
 
4.9
 
0.39

 
Total - 12 months
 
1,080
 
4,542
 
$
23.84

 
8.2%
 
5.2
 
$
0.44

 


Leasing Statistics - Comparable and Non-comparable
Total
 
Leasing Transactions
 
GLA
(in 000s)
 
New Base Rent/Sq. Ft
 
Weighted Avg. Lease Term
 
Tenant Improvements /Sq. Ft.
2nd Quarter 2017
 
497
 
1,915
 
$
23.91

 
5.5
 
$
2.88

1st Quarter 2017
 
316
 
1,185
 
23.75

 
6.3
 
2.44

4th Quarter 2016
 
435
 
1,582
 
24.73

 
6.9
 
3.59

3rd Quarter 2016
 
356
 
1,450
 
24.41

 
5.4
 
1.88

Total - 12 months
 
1,604
 
6,132
 
$
24.18

 
6.0
 
$
2.76


Notes:
• All amounts reported at execution.
• Number of leasing transactions and GLA leased reported at 100%; All other statistics reported at pro-rata share.
• Rent spreads are calculated on a comparable-space, cash basis for new and renewal leases executed.
• Tenant Improvements represent the costs to accommodate tenant-specific needs over and above baseline condition.
• Excludes Non Retail Properties


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   33


Average Base Rent by CBSA - Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
June 30, 2017
(in thousands)
Largest CBSAs by Population(1)
Number of Properties
GLA
% Leased(2)
ABR
ABR/Sq. Ft.
% of Number of Properties
% of GLA
% of ABR
New York-Northern New Jersey-Long Island
13

1,553

95.6
%
$
54,974

$
37.02

3.0
%
3.5
%
6.3
%
Los Angeles-Long Beach-Santa Ana
24

2,361

98.8
%
59,898

25.58

5.6
%
5.3
%
6.9
%
Chicago-Naperville-Joliet
11

1,591

87.3
%
24,637

17.59

2.6
%
3.6
%
2.8
%
Dallas-Fort Worth-Arlington
12

775

99.2
%
16,502

21.30

2.8
%
1.8
%
1.9
%
Houston-Baytown-Sugar Land
13

1,589

94.2
%
27,170

17.92

3.0
%
3.6
%
3.1
%
Philadelphia-Camden-Wilmington
8

694

93.5
%
13,971

21.35

1.9
%
1.6
%
1.6
%
Washington-Arlington-Alexandria
33

2,656

89.1
%
52,047

21.74

7.7
%
6.0
%
6.0
%
Miami-Fort Lauderdale-Miami Beach
50

5,873

96.3
%
108,159

19.11

11.7
%
13.3
%
12.4
%
Atlanta-Sandy Springs-Marietta
22

2,079

92.9
%
39,861

20.42

5.1
%
4.7
%
4.6
%
Boston-Cambridge-Quincy
11

1,113

98.2
%
24,871

22.68

2.6
%
2.5
%
2.9
%
San Francisco-Oakland-Fremont
23

3,881

95.3
%
102,809

27.77

5.4
%
8.8
%
11.8
%
Phoenix-Mesa-Scottsdale


%


%
%
%
Riverside-San Bernardino-Ontario
3

316

90.8
%
6,386

20.97

0.7
%
0.7
%
0.7
%
Detroit








Seattle-Tacoma-Bellevue
11

850

98.5
%
20,405

24.58

2.6
%
1.9
%
2.3
%
Minneapolis-St. Paul-Bloomington
5

207

98.6
%
3,129

15.36

1.2
%
0.5
%
0.4
%
San Diego-Carlsbad-San Marcos
10

1,404

97.0
%
38,548

28.02

2.3
%
3.2
%
4.4
%
Tampa-St. Petersburg-Clearwater
10

1,322

88.4
%
19,352

16.47

2.3
%
3.0
%
2.2
%
St. Louis
4

408

100.0
%
4,343

10.64

0.9
%
0.9
%
0.5
%
Baltimore-Towson
5

352

94.7
%
7,670

22.99

1.2
%
0.8
%
0.9
%
Denver-Aurora
12

994

95.8
%
13,694

14.30

2.8
%
2.2
%
1.6
%
Charlotte-Gastonia-Concord
5

300

97.2
%
6,591

21.84

1.2
%
0.7
%
0.8
%
Pittsburgh








Portland-Vancouver-Beaverton
5

436

92.9
%
7,441

18.19

1.2
%
1.0
%
0.9
%
San Antonio








Top 25 CBSAs by Population
290

30,756

94.7
%
$
652,460

$
22.41

67.8
%
69.4
%
75.0
%
 
 
 
 
 
 
 
 
 
CBSAs Ranked 26 - 50 by Population
70

7,210

95.8
%
109,572

15.86

16.4
%
16.3
%
12.6
%
 
 
 
 
 
 
 
 
 
CBSAs Ranked 51 - 75 by Population
23

2,167

97.7
%
50,030

23.63

5.4
%
4.9
%
5.7
%
 
 
 
 
 
 
 
 
 
CBSAs Ranked 76 - 100 by Population
8

462

97.6
%
6,989

15.50

1.9
%
1.0
%
0.8
%
 
 
 
 
 
 
 
 
 
Other CBSAs
37

3,691

94.2
%
51,247

14.74

8.6
%
8.3
%
5.8
%
 
 
 
 
 
 
 
 
 
Total All Properties
428

44,286

95.0
%
$
870,298

$
20.59

100.0
%
100.0
%
100.0
%
 
 
 
 
 
 
 
 
 
(1) 2016 Population Data Source: Synergos Technologies, Inc.
 
 
 
 
 
 

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   34




(2) Includes Properties in Development and leases that are executed but have not commenced.
 
 
 
 
 
 

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   35




Significant Tenant Rents - Wholly Owned and Regency’s Pro-Rata Share of
Co-investment Partnerships
June 30, 2017
(in thousands)
Tenant
 
Tenant GLA
 
% of Company-Owned GLA
 
Total Annualized Base Rent
 
% of Total Annualized Base Rent
 
Total # of Leased Stores - 100% Owned and JV
 
# of Leased Stores in JV
Kroger
 
2,938

 
6.7%
 
$
27,978

 
3.2%
 
60
 
18
Publix
 
2,710

 
6.1%
 
27,238

 
3.1%
 
68
 
12
Albertsons/Safeway
 
1,748

 
4.0%
 
24,656

 
2.8%
 
46
 
19
TJX Companies
 
1,400

 
3.2%
 
20,177

 
2.3%
 
56
 
16
Whole Foods
 
920

 
2.1%
 
19,025

 
2.2%
 
26
 
7
CVS
 
641

 
1.5%
 
13,112

 
1.5%
 
58
 
19
Ahold/Delhaize
 
641

 
1.5%
 
11,526

 
1.3%
 
17
 
9
L.A. Fitness Sports Club
 
497

 
1.1%
 
9,390

 
1.1%
 
13
 
3
Nordstrom
 
320

 
0.7%
 
8,629

 
1.0%
 
9
 
Trader Joe's
 
252

 
0.6%
 
8,079

 
0.9%
 
26
 
6
PETCO
 
347

 
0.8%
 
8,052

 
0.9%
 
42
 
14
Ross Dress For Less
 
564

 
1.3%
 
7,632

 
0.9%
 
24
 
8
Bed Bath & Beyond
 
500

 
1.1%
 
7,471

 
0.9%
 
16
 
Wells Fargo Bank
 
137

 
0.3%
 
6,561

 
0.8%
 
55
 
21
Gap
 
192

 
0.4%
 
6,453

 
0.7%
 
15
 
1
Target
 
570

 
1.3%
 
6,365

 
0.7%
 
6
 
2
Starbucks
 
138

 
0.3%
 
6,346

 
0.7%
 
103
 
33
JPMorgan Chase Bank
 
109

 
0.2%
 
5,943

 
0.7%
 
37
 
7
Dick's Sporting Goods
 
367

 
0.8%
 
5,931

 
0.7%
 
7
 
1
Bank of America
 
115

 
0.3%
 
5,781

 
0.7%
 
40
 
14
H.E.B.
 
344

 
0.8%
 
5,762

 
0.7%
 
5
 
Kohl's
 
612

 
1.4%
 
5,645

 
0.6%
 
8
 
2
Wal-Mart
 
573

 
1.3%
 
4,935

 
0.6%
 
7
 
1
Best Buy
 
216

 
0.5%
 
4,815

 
0.6%
 
7
 
1
Walgreens
 
220

 
0.5%
 
4,660

 
0.5%
 
17
 
4
Top 25 Tenants
 
17,071

 
38.8%
 
$
262,162

 
30.1%
 
768
 
218



https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   36


Tenant Lease Expirations - Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
June 30, 2017
(GLA in thousands)
 
 
Anchor Tenants(1)
 
Shop Tenants(2)
 
All Tenants
Year
 
 GLA
Percent of GLA
Percent of Total ABR(3)
ABR
 
GLA
Percent of GLA
Percent of Total ABR(3)
ABR
 
GLA
Percent of GLA
Percent of Total ABR(3)
ABR
   MTM(4)
 
66
0.2%
0.1%
$
19.09

 
296

0.7%
1.0%
$
29.61

 
362
0.9
%
1.2%
 $ 27.69

2017
 
444
1.1%
0.6%
12.22

 
745

1.8%
2.5%
28.48

 
1,189
2.9
%
3.2%
22.41

2018
 
2,000
4.9%
3.0%
12.46

 
1,921

4.7%
7.0%
30.49

 
3,922
9.5
%
9.9%
21.29

2019
 
3,217
7.8%
4.7%
12.42

 
1,967

4.8%
6.9%
29.42

 
5,183
12.6
%
11.6%
18.87

2020
 
2,690
6.5%
4.2%
13.05

 
2,055

5.0%
7.4%
30.43

 
4,745
11.5
%
11.6%
20.58

2021
 
2,931
7.1%
4.3%
12.40

 
2,039

4.9%
7.5%
30.82

 
4,971
12.1
%
11.8%
19.95

2022
 
3,345
8.1%
6.0%
14.99

 
1,861

4.5%
7.0%
31.63

 
5,206
12.6
%
13.0%
20.94

2023
 
1,484
3.6%
3.0%
16.80

 
757

1.8%
2.9%
32.79

 
2,240
5.4
%
5.9%
22.21

2024
 
1,275
3.1%
2.6%
17.39

 
730

1.8%
2.9%
32.88

 
2,004
4.9
%
5.5%
23.04

2025
 
1,278
3.1%
2.5%
16.55

 
702

1.7%
3.0%
36.47

 
1,980
4.8
%
5.6%
23.62

2026
 
1,348
3.3%
2.9%
17.90

 
653

1.6%
2.8%
35.66

 
2,001
4.9
%
5.6%
23.70

10 Year Total
 
20,078
48.7%
33.9%
14.22

 
13,726

33.3%
50.9%
31.21

 
33,803
82.1
%
84.8%
21.12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Thereafter
 
6,551
15.9%
11.3%
14.51

 
842

2.0%
3.9%
38.60

 
7,395
17.9
%
15.2%
17.25

 
 
26,629
64.6%
45.2%
$
14.29

 
14,568

35.4%
54.8%
$
31.64

 
41,198
100.0
%
100.0%
$
20.43

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Reflects commenced leases only. Does not account for contractual rent steps and assumes that no tenants exercise renewal options.
(1) Anchor tenants represent any tenant occupying at least 10,000 square feet.
(2) Shop tenants represent any tenant occupying less than 10,000 square feet.
(3) Total Annual Base Rent ("ABR") excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements.
(4) Month to month lease or in process of renewal.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   37


Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
 
 
 
 
 
 
 
 
 
 
 
 
 
 
200 Potrero
 
 
CA
San Francisco-Oakland-Fremont
31
31
55.1%
 
$
8.93

4S Commons Town Center
M
85%
CA
San Diego-Carlsbad-San Marcos
240
240
99.5%
 
68
Ralphs, Jimbo's...Naturally!
$
32.82

Amerige Heights Town Center
 
 
CA
Los Angeles-Long Beach-Santa Ana
89
89
100.0%
 
143
58
Albertsons, (Target)
$
28.98

Balboa Mesa Shopping Center
 
 
CA
San Diego-Carlsbad-San Marcos
207
207
98.5%
 
42
Von's Food & Drug, Kohl's
$
24.87

Bayhill Shopping Center
GRI
40%
CA
San Francisco-Oakland-Fremont
122
49
97.3%
 
32
Mollie Stone's Market
$
24.07

Blossom Valley
USAA
20%
CA
San Jose-Sunnyvale-Santa Clara
93
19
95.7%
 
34
Safeway
$
26.03

Brea Marketplace
GRI
40%
CA
Los Angeles-Long Beach-Santa Ana
352
141
100.0%
 
25
Sprout's Markets, Target
$
18.42

Circle Center West
 
 
CA
Los Angeles-Long Beach-Santa Ana
64
64
100.0%
 
$
24.88

Clayton Valley Shopping Center
 
 
CA
San Francisco-Oakland-Fremont
260
260
94.5%
 
14
Grocery Outlet, Orchard Supply Hardware
$
22.20

Corral Hollow
 
RC
25%
CA
Stockton
167
42
100.0%
 
66
Safeway, Orchard Supply & Hardware
$
17.29

Costa Verde Center
 
 
CA
San Diego-Carlsbad-San Marcos
179
179
90.1%
 
40
Bristol Farms
$
35.53

Culver Center
 
 
CA
Los Angeles-Long Beach-Santa Ana
217
217
99.4%
 
37
Ralphs, Best Buy, LA Fitness
$
30.43

Diablo Plaza
 
 
CA
San Francisco-Oakland-Fremont
63
63
93.4%
 
53
53
(Safeway)
$
39.14

East Washington Place
 
 
CA
Santa Rosa-Petaluma
203
203
100.0%
 
137
25
(Target), Dick's Sporting Goods, TJ Maxx
$
24.08

El Camino Shopping Center
 
 
CA
Los Angeles-Long Beach-Santa Ana
136
136
96.5%
 
31
Bristol Farms
$
35.20

El Cerrito Plaza
 
 
CA
San Francisco-Oakland-Fremont
256
256
95.6%
 
67
78
(Lucky's), Trader Joe's
$
28.76

El Norte Pkwy Plaza
 
 
CA
San Diego-Carlsbad-San Marcos
91
91
95.5%
 
42
Von's Food & Drug
$
17.91

Encina Grande
 
 
CA
San Francisco-Oakland-Fremont
106
106
100.0%
 
38
Whole Foods
$
30.49

Five Points Shopping Center
GRI
40%
CA
Santa Barbara-Santa Maria-Goleta
145
58
97.3%
 
35
Smart & Final
$
27.89

Folsom Prairie City Crossing
 
 
 
CA
Sacramento--Arden-Arcade--Roseville
90
90
96.7%
 
55
Safeway
$
20.51

French Valley Village Center
 
 
CA
Riverside-San Bernardino-Ontario
99
99
98.7%
 
44
Stater Bros.
$
25.68

Friars Mission Center
 
 
CA
San Diego-Carlsbad-San Marcos
147
147
100.0%
 
55
Ralphs
$
33.08

Gateway 101
 
 
CA
San Francisco-Oakland-Fremont
92
92
100.0%
 
212
(Home Depot), (Best Buy), Target, Nordstrom Rack
$
32.05

Gelson's Westlake Market Plaza
 
 
CA
Oxnard-Thousand Oaks-Ventura
85
85
97.1%
 
38
Gelson's Markets
$
24.11

Golden Hills Promenade
 
 
CA
San Luis Obispo-Paso Robles
244
244
97.5%
 
Lowe's
$
7.53

Granada Village
GRI
40%
CA
Los Angeles-Long Beach-Santa Ana
226
91
100.0%
 
24
Sprout's Markets
$
23.06

Hasley Canyon Village
USAA
20%
CA
Los Angeles-Long Beach-Santa Ana
66
13
100.0%
 
52
Ralphs
$
25.10

Heritage Plaza
 
 
CA
Los Angeles-Long Beach-Santa Ana
230
230
99.0%
 
44
Ralphs
$
35.31

Indio Towne Center
 
 
CA
Riverside-San Bernardino-Ontario
180
180
95.2%
 
236
94
(Home Depot), (WinCo), Toys R Us
$
18.65

Jefferson Square
 
 
CA
Riverside-San Bernardino-Ontario
38
38
49.3%
 
$
15.83

Laguna Niguel Plaza
GRI
40%
CA
Los Angeles-Long Beach-Santa Ana
42
17
100.0%
 
39
39
(Albertsons)
$
27.62

Marina Shores
C
20%
CA
Los Angeles-Long Beach-Santa Ana
68
14
100.0%
 
26
Whole Foods
$
35.65

Mariposa Shopping Center
GRI
40%
CA
San Jose-Sunnyvale-Santa Clara
127
51
100.0%
 
43
Safeway
$
19.35


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   38




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Morningside Plaza
 
 
CA
Los Angeles-Long Beach-Santa Ana
91
91
97.2%
 
43
Stater Bros.
$
22.54

Navajo Shopping Center
GRI
40%
CA
San Diego-Carlsbad-San Marcos
102
41
98.0%
 
44
Albertsons
$
13.94

Newland Center
 
 
CA
Los Angeles-Long Beach-Santa Ana
152
152
100.0%
 
58
Albertsons
$
24.69

Oak Shade Town Center
 
 
CA
Sacramento--Arden-Arcade--Roseville
104
104
100.0%
 
40
Safeway
$
20.14

Oakbrook Plaza
 
 
CA
Oxnard-Thousand Oaks-Ventura
83
83
93.7%
 
44
Gelson's Markets
$
19.26

Parnassus Heights Medical
RLP
50%
CA
San Francisco-Oakland-Fremont
146
73
99.5%
 
Central Parking System
$
37.64

Persimmon Place
 
 
CA
San Francisco-Oakland-Fremont
153
153
100.0%
 
40
Whole Foods, Nordstrom Rack
$
34.28

Plaza Escuela
 
 
CA
San Francisco-Oakland-Fremont
155
155
89.3%
 
$
44.67

Plaza Hermosa
 
 
CA
Los Angeles-Long Beach-Santa Ana
95
95
100.0%
 
37
Von's Food & Drug
$
25.73

Pleasant Hill Shopping Center
GRI
40%
CA
San Francisco-Oakland-Fremont
232
93
100.0%
 
Target, Toys "R" Us
$
24.71

Pleasanton Plaza
 
 
 
CA
San Francisco-Oakland-Fremont
167
167
92.8%
 
JCPenney
$
13.68

Point Loma Plaza
GRI
40%
CA
San Diego-Carlsbad-San Marcos
205
82
97.9%
 
50
Von's Food & Drug
$
22.17

Potrero Center
 
 
 
CA
San Francisco-Oakland-Fremont
229
229
84.0%
 
60
Safeway
$
31.29

Powell Street Plaza
 
 
CA
San Francisco-Oakland-Fremont
166
166
100.0%
 
10
Trader Joe's
$
33.32

Raley's Supermarket
C
20%
CA
Sacramento--Arden-Arcade--Roseville
63
13
100.0%
 
63
Raley's
$
12.50

Ralphs Circle Center
 
 
CA
Los Angeles-Long Beach-Santa Ana
60
60
100.0%
 
35
Ralphs
$
18.14

Rancho San Diego Village
GRI
40%
CA
San Diego-Carlsbad-San Marcos
153
61
93.1%
 
40
Smart & Final
$
21.46

Rona Plaza
 
 
CA
Los Angeles-Long Beach-Santa Ana
52
52
100.0%
 
37
Superior Super Warehouse
$
20.39

San Carlos Marketplace
 
 
CA
San Francisco-Oakland-Fremont
154
154
100.0%
 
TJ Maxx, Best Buy
$
32.81

San Leandro Plaza
 
 
CA
San Francisco-Oakland-Fremont
50
50
100.0%
 
38
38
(Safeway)
$
34.89

Seal Beach
 
C
20%
CA
Los Angeles-Long Beach-Santa Ana
97
19
96.4%
 
48
Von's Food & Drug
$
24.46

Sequoia Station
 
 
 
CA
San Francisco-Oakland-Fremont
103
103
100.0%
 
62
62
(Safeway)
$
39.82

Serramonte Shopping Center
 
 
CA
San Francisco-Oakland-Fremont
1,076
1,076
95.3%
 
Macy's, Target, Dick's Sporting Goods, JCPenney, Dave & Buster's, Nordstrom Rack
$
23.73

Shoppes at Homestead (fka Loehmanns Plaza California)
 
 
CA
San Jose-Sunnyvale-Santa Clara
113
113
100.0%
 
53
53
(Safeway)
$
22.46

Silverado Plaza
GRI
40%
CA
Napa
85
34
95.4%
 
32
Nob Hill
$
16.40

Snell & Branham Plaza
GRI
40%
CA
San Jose-Sunnyvale-Santa Clara
92
37
100.0%
 
53
Safeway
$
18.38

South Bay Village
 
 
CA
Los Angeles-Long Beach-Santa Ana
108
108
100.0%
 
30
Wal-Mart, Orchard Supply Hardware
$
19.11

Strawflower Village
 
 
CA
San Francisco-Oakland-Fremont
79
79
96.9%
 
34
Safeway
$
19.26

Talega Village Center
 
 
CA
Los Angeles-Long Beach-Santa Ana
102
102
100.0%
 
46
Ralphs
$
20.74

Tassajara Crossing
 
 
CA
San Francisco-Oakland-Fremont
146
146
95.9%
 
56
Safeway
$
23.81

The Hub Hillcrest Market (fka Uptown District)
 
 
CA
San Diego-Carlsbad-San Marcos
149
149
97.1%
 
52
Ralphs, Trader Joe's
$
37.80

The Marketplace Shopping Ctr
 
 
CA
Sacramento--Arden-Arcade--Roseville
111
111
95.2%
 
35
Safeway
$
24.26

Tustin Legacy
 
 
 
CA
Los Angeles-Long Beach-Santa Ana
112
112
87.5%
 
44
Stater Bros.
$
29.19

Twin Oaks Shopping Center
 
GRI
40%
CA
Los Angeles-Long Beach-Santa Ana
98
39
93.4%
 
41
Ralphs
$
17.59

Twin Peaks
 
 
 
CA
San Diego-Carlsbad-San Marcos
208
208
97.4%
 
Target
$
19.91


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   39




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Valencia Crossroads
 
 
 
CA
Los Angeles-Long Beach-Santa Ana
173
173
100.0%
 
35
Whole Foods, Kohl's
$
26.10

Village at La Floresta
 
 
 
CA
Los Angeles-Long Beach-Santa Ana
87
87
100.0%
 
37
Whole Foods
$
32.44

Von's Circle Center
 
 
 
CA
Los Angeles-Long Beach-Santa Ana
151
151
100.0%
 
45
Von's, Ross Dress for Less
$
18.54

West Park Plaza
 
 
 
CA
San Jose-Sunnyvale-Santa Clara
88
88
97.8%
 
25
Safeway
$
18.00

Westlake Village Plaza and Center
 
 
 
CA
Oxnard-Thousand Oaks-Ventura
197
197
100.0%
 
72
Von's Food & Drug and Sprouts
$
37.83

Willows Shopping Center
 
 
 
CA
San Francisco-Oakland-Fremont
256
256
94.6%
 
$
27.80

Woodman Van Nuys
 
 
 
CA
Los Angeles-Long Beach-Santa Ana
108
108
100.0%
 
78
El Super
$
15.35

Woodside Central
 
 
 
CA
San Francisco-Oakland-Fremont
81
81
100.0%
 
113
(Target)
$
24.19

Ygnacio Plaza
 
GRI
40%
CA
San Francisco-Oakland-Fremont
110
44
98.5%
 
17
Sports Basement
$
35.13

 
 
 
 
CA
 
11,297
9,534
96.7%
97.0%
1,153
2,764
 
$
26.00

Applewood Shopping Center
GRI
40%
CO
Denver-Aurora
372
149
90.8%
 
71
King Soopers, Wal-Mart
$
12.23

Arapahoe Village
GRI
40%
CO
Boulder
159
64
94.8%
 
44
Safeway
$
17.54

Belleview Square
 
 
CO
Denver-Aurora
117
117
97.1%
 
65
King Soopers
$
18.12

Boulevard Center
 
 
CO
Denver-Aurora
79
79
89.7%
 
53
53
(Safeway)
$
28.40

Buckley Square
 
 
CO
Denver-Aurora
116
116
99.1%
 
62
King Soopers
$
11.12

Centerplace of Greeley III Phase I
 
 
CO
Greeley
119
119
100.0%
 
$
11.81

Cherrywood Square
GRI
40%
CO
Denver-Aurora
97
39
97.8%
 
72
King Soopers
$
9.94

Crossroads Commons
C
20%
CO
Boulder
143
29
100.0%
 
66
Whole Foods
$
27.06

Falcon Marketplace
 
 
CO
Colorado Springs
22
22
93.8%
 
184
50
(Wal-Mart)
$
22.07

Hilltop Village
 
 
CO
Denver-Aurora
100
100
96.0%
 
66
King Soopers
$
9.79

Kent Place
 
M
50%
CO
Denver-Aurora
48
48
100.0%
 
30
King Soopers
$
19.54

Littleton Square
 
 
CO
Denver-Aurora
99
99
100.0%
 
78
King Soopers
$
10.53

Lloyd King Center
 
 
CO
Denver-Aurora
83
83
95.2%
 
61
King Soopers
$
11.62

Marketplace at Briargate
 
 
CO
Colorado Springs
29
29
100.0%
 
66
66
(King Soopers)
$
30.30

Monument Jackson Creek
 
 
CO
Colorado Springs
85
85
100.0%
 
70
King Soopers
$
11.80

Ralston Square Shopping Center
GRI
40%
CO
Denver-Aurora
83
33
92.5%
 
55
King Soopers
$
9.78

Shops at Quail Creek
 
 
CO
Denver-Aurora
38
38
92.7%
 
100
100
(King Soopers)
$
26.18

Stroh Ranch
 
 
 
CO
Denver-Aurora
93
93
98.5%
 
70
King Soopers
$
12.75

Woodmen Plaza
 
 
CO
Colorado Springs
116
116
94.1%
 
70
King Soopers
$
13.18

 
 
 
 
CO
 
1,999
1,459
96.4%
96.4%
403
1,149
 
$
14.70

22 Crescent Road
 
 
 
CT
Bridgeport-Stamford-Norwalk
8
8
70.6%
 
$
52.17

91 Danbury Road
 
 
 
CT
Bridgeport-Stamford-Norwalk
5
5
100.0%
 
$
26.32

Black Rock
M
80%
CT
Bridgeport-Stamford-Norwalk
98
98
100.0%
 
$
32.43

Brick Walk
M
80%
CT
Bridgeport-Stamford-Norwalk
124
124
94.2%
 
$
45.53

Brookside Plaza
 
 
CT
Hartford-West Hartford-East Hartford
217
217
95.1%
 
60
ShopRite
$
14.60


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   40




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Compo Acres Shopping Center
 
 
CT
Bridgeport-Stamford-Norwalk
43
43
93.2%
 
12
Trader Joe's
$
62.23

Copps Hill Plaza
 
 
CT
Bridgeport-Stamford-Norwalk
185
185
100.0%
 
59
Stop & Shop, Kohl's
$
14.11

Corbin's Corner
GRI
40%
CT
Hartford-West Hartford-East Hartford
186
74
100.0%
 
10
Trader Joe's, Toys "R" Us, Best Buy
$
27.46

Danbury Green
 
 
CT
Bridgeport-Stamford-Norwalk
124
124
100.0%
 
12
Trader Joe's
$
23.23

Darinor Plaza
 
 
CT
Bridgeport-Stamford-Norwalk
153
153
100.0%
 
Kohl's
$
18.76

Fairfield Center
M
80%
CT
Bridgeport-Stamford-Norwalk
94
94
97.1%
 
$
34.01

Post Road Plaza
 
 
CT
Bridgeport-Stamford-Norwalk
20
20
100.0%
 
11
Trader Joe's
$
52.35

Southbury Green
 
 
CT
Bridgeport-Stamford-Norwalk
156
156
97.5%
 
49
ShopRite
$
22.67

The Village Center
 
 
CT
Bridgeport-Stamford-Norwalk
90
90
88.8%
 
22
The Fresh Market
$
39.77

Walmart Norwalk
 
 
CT
Bridgeport-Stamford-Norwalk
142
142
100.0%
 
112
Wal-Mart
$
0.56

 
 
 
 
CT
 
1,644
1,533
97.4%
97.5%
22
 
$
23.72

Shops at The Columbia
RC
25%
DC
Washington-Arlington-Alexandria
23
6
100.0%
 
12
Trader Joe's
$
40.51

Spring Valley Shopping Center
GRI
40%
DC
Washington-Arlington-Alexandria
17
7
100.0%
 
$
91.76

 
 
 
 
DC
 
40
12
100.0%
100.0%
12
 
$
68.26

Pike Creek
 
 
 
DE
Philadelphia-Camden-Wilmington
232
232
95.6%
 
49
Acme Markets, K-Mart
$
14.46

Shoppes of Graylyn
GRI
40%
DE
Philadelphia-Camden-Wilmington
64
26
92.6%
 
$
23.77

 
 
 
 
DE
 
296
257
95.3%
95.3%
49

$
15.36

Alafaya Commons
 
 
FL
Orlando
131
131
89.7%
 
Academy Sports
$
14.73

Alafaya Village
 
 
FL
Orlando
38
38
90.3%
 
58
58
(Lucky's)
$
21.41

Anastasia Plaza
 
 
FL
Jacksonville
102
102
97.3%
 
49
Publix
$
13.12

Atlantic Village
 
 
FL
Jacksonville
105
105
97.0%
 
LA Fitness
$
15.94

Aventura Shopping Center
 
 
FL
Miami-Fort Lauderdale-Miami Beach
95
95
97.8%
 
36
Publix
$
33.73

Aventura Square
 
 
FL
Miami-Fort Lauderdale-Miami Beach
143
143
100.0%
 
Bed, Bath & Beyond
$
29.74

Banco Popular Building
 
 
FL
Miami-Fort Lauderdale-Miami Beach
33
33
64.0%
 
$
11.02

Berkshire Commons
 
 
FL
Naples-Marco Island
110
110
97.8%
 
66
Publix
$
13.99

Bird 107 Plaza
 
 
FL
Miami-Fort Lauderdale-Miami Beach
40
40
97.5%
 
$
18.76

Bird Ludlum
 
 
FL
Miami-Fort Lauderdale-Miami Beach
192
192
96.3%
 
44
Winn-Dixie
$
22.13

Bloomingdale Square
 
 
FL
Tampa-St. Petersburg-Clearwater
268
268
59.9%
 
40
Publix, Bealls
$
12.97

Bluffs Square Shoppes
 
 
FL
Miami-Fort Lauderdale-Miami Beach
124
124
84.7%
 
40
Publix
$
13.73

Boca Village Square
 
 
FL
Miami-Fort Lauderdale-Miami Beach
92
92
96.3%
 
36
Publix Greenwise
$
21.31

Boynton Lakes Plaza
 
 
FL
Miami-Fort Lauderdale-Miami Beach
110
110
97.9%
 
46
Publix
$
15.79

Boynton Plaza
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
105
105
95.8%
 
54
Publix
$
21.42

Brooklyn Station on Riverside (fka Shoppes on Riverside)
 
 
FL
Jacksonville
50
50
100.0%
 
20
The Fresh Market
$
25.23

Caligo Crossing
 
 
FL
Miami-Fort Lauderdale-Miami Beach
11
11
100.0%
 
98
(Kohl's)
$
47.82


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   41




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Carriage Gate
 
 
FL
Tallahassee
74
74
87.4%
 
13
Trader Joe's
$
22.32

Cashmere Corners
 
 
FL
Port St. Lucie
86
86
85.9%
 
44
Wal-Mart
$
13.16

Chapel Trail Plaza
 
 
FL
Miami-Fort Lauderdale-Miami Beach
56
56
100.0%
 
LA Fitness
$
23.94

Charlotte Square
 
 
FL
Punta Gorda
91
91
71.7%
 
44
Wal-Mart
$
10.09

Chasewood Plaza
 
 
FL
Miami-Fort Lauderdale-Miami Beach
151
151
100.0%
 
54
Publix
$
24.96

Concord Plaza Shopping Center
 
 
FL
Miami-Fort Lauderdale-Miami Beach
314
314
99.0%
 
78
Winn-Dixie, Home Depot
$
12.20

Coral Reef Shopping Center
 
 
FL
Miami-Fort Lauderdale-Miami Beach
75
75
100.0%
 
25
Aldi
$
30.11

Corkscrew Village
 
 
FL
Cape Coral-Fort Myers
82
82
98.7%
 
51
Publix
$
13.79

Country Walk Plaza
NYC
30%
FL
Miami-Fort Lauderdale-Miami Beach
101
30
93.6%
 
40
Publix
$
19.29

Countryside Shops
 
 
FL
Miami-Fort Lauderdale-Miami Beach
193
193
93.9%
 
46
Publix, Stein Mart
$
17.89

Courtyard Shopping Center
 
 
FL
Jacksonville
137
137
100.0%
 
63
63
(Publix), Target
$
3.50

Crossroads Square
 
 
FL
Miami-Fort Lauderdale-Miami Beach
82
82
100.0%
 
178
(Lowe's)
$
19.47

Fleming Island
 
 
FL
Jacksonville
132
132
99.3%
 
130
48
Publix, (Target)
$
15.24

Fountain Square
 
 
FL
Miami-Fort Lauderdale-Miami Beach
177
177
97.2%
 
140
46
Publix, (Target)
$
25.70

Ft. Caroline
 
 
FL
Jacksonville
77
77
100.0%
 
46
Winn-Dixie
$
7.37

Garden Square
 
 
FL
Miami-Fort Lauderdale-Miami Beach
90
90
98.8%
 
42
Publix
$
17.31

Glengary Shoppes
 
 
FL
North Port-Sarasota-Bradenton
93
93
100.0%
 
Best Buy
$
21.62

Grande Oak
 
 
FL
Cape Coral-Fort Myers
79
79
98.2%
 
54
Publix
$
15.35

Greenwood Shopping Centre
 
 
FL
Miami-Fort Lauderdale-Miami Beach
133
133
92.0%
 
50
Publix
$
14.24

Hammocks Town Center
 
 
FL
Miami-Fort Lauderdale-Miami Beach
184
184
99.6%
 
86
40
Publix, Metro-Dade Public Library, (Kendall Ice Arena)
$
16.49

Hibernia Pavilion
 
 
FL
Jacksonville
51
51
89.6%
 
39
Publix
$
15.85

Homestead McDonald's
 
 
FL
Miami-Fort Lauderdale-Miami Beach
4
4
100.0%
 
$
27.74

John's Creek Center
C
20%
FL
Jacksonville
75
15
100.0%
 
45
Publix
$
14.73

Julington Village
C
20%
FL
Jacksonville
82
16
94.6%
 
51
Publix
$
15.12

Kirkman Shoppes
 
 
FL
Orlando
115
115
96.7%
 
LA Fitness
$
22.70

Lake Mary Centre
 
 
FL
Orlando
360
360
92.7%
 
25
Academy Sports, Hobby Lobby, LA Fitness
$
14.81

Lantana Village Square
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
17
17
100.0%
 
$
17.78

Magnolia Shoppes
 
 
FL
Miami-Fort Lauderdale-Miami Beach
114
114
100.0%
 
Regal Cinemas
$
17.81

Mandarin Landing
 
 
FL
Jacksonville
140
140
92.4%
 
50
Whole Foods
$
17.70

Marketplace Shopping Center
 
 
FL
Tampa-St. Petersburg-Clearwater
90
90
90.6%
 
LA Fitness
$
19.53

Millhopper Shopping Center
 
 
FL
Gainesville
83
83
93.1%
 
46
Publix
$
16.97

Naples Walk Shopping Center
 
 
FL
Naples-Marco Island
125
125
93.9%
 
51
Publix
$
16.12

Newberry Square
 
 
FL
Gainesville
181
181
90.4%
 
40
Publix, K-Mart
$
7.62

Nocatee Town Center
 
 
 
FL
Jacksonville
107
107
96.9%
 
54
Publix
$
18.58

Northgate Square
 
 
 
FL
Tampa-St. Petersburg-Clearwater
75
75
98.2%
 
48
Publix
$
14.29


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   42




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Oakleaf Commons
 
 
 
FL
Jacksonville
74
74
90.5%
 
46
Publix
$
14.53

Ocala Corners
 
 
 
FL
Tallahassee
87
87
100.0%
 
61
Publix
$
14.60

Old Kings Commons
 
 
 
FL
Palm Coast
85
85
99.0%
 
$
10.26

Old St Augustine Plaza
 
 
 
FL
Jacksonville
256
256
100.0%
 
52
Publix, Burlington Coat Factory, Hobby Lobby
$
9.77

Pablo Plaza
 
 
 
FL
Jacksonville
153
153
86.2%
 
$
13.79

Pavillion
 
 
 
FL
Naples-Marco Island
168
168
95.1%
 
LA Fitness
$
20.49

Pebblebrook Plaza
 
O
50%
FL
Naples-Marco Island
77
38
100.0%
 
61
Publix
$
14.82

Pine Island
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
255
255
97.8%
 
40
Publix, Burlington Coat Factory
$
14.01

Pine Ridge Square
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
118
118
98.3%
 
17
The Fresh Market
$
17.29

Pine Tree Plaza
 
 
 
FL
Jacksonville
63
63
90.7%
 
38
Publix
$
13.72

Pinecrest Place
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
70
70
74.6%
 
173
46
Whole Foods, (Target)
$
35.90

Plaza Venezia
 
C
20%
FL
Orlando
203
41
97.0%
 
51
Publix
$
25.23

Point Royale Shopping Center
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
182
182
89.9%
 
45
Winn-Dixie, Burlington Coat Factory
$
14.57

Prosperity Centre
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
124
124
100.0%
 
Bed, Bath & Beyond
$
21.23

Regency Square
 
 
 
FL
Tampa-St. Petersburg-Clearwater
352
352
95.1%
 
66
AMC Theater, Michaels, (Best Buy), (Macdill)
$
17.03

Ridge Plaza
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
155
155
99.2%
 
$
14.10

Ryanwood Square
 
 
 
FL
Sebastian-Vero Beach
115
115
93.1%
 
40
Publix
$
11.90

Salerno Village
 
 
 
FL
Port St. Lucie
5
5
100.0%
 
$
16.53

Sawgrass Promenade
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
107
107
93.2%
 
36
Publix
$
12.29

Seminole Shoppes
 
O
50%
FL
Jacksonville
77
38
100.0%
 
54
Publix
$
22.09

Sheridan Plaza
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
506
506
98.7%
 
66
Publix, Kohl's, LA Fitness
$
18.00

Shoppes @ 104
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
108
108
98.7%
 
46
Winn-Dixie
$
17.24

Shoppes at Bartram Park
 
O
50%
FL
Jacksonville
130
65
98.8%
 
97
45
Publix, (Kohl's)
$
19.51

Shoppes at Lago Mar
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
83
83
98.7%
 
42
Publix
$
14.58

Shoppes at Sunlake Centre
 
 
 
FL
Tampa-St. Petersburg-Clearwater
98
98
96.1%
 
46
Publix
$
20.26

Shoppes of Jonathan's Landing
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
27
27
100.0%
 
54
54
(Publix)
$
23.66

Shoppes of Oakbrook
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
200
200
99.4%
 
44
Publix, Stein Mart
$
15.99

Shoppes of Silver Lakes
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
127
127
96.6%
 
48
Publix
$
18.29

Shoppes of Sunset
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
22
22
77.7%
 
$
24.46

Shoppes of Sunset II
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
28
28
65.7%
 
$
21.55

Shops at John's Creek
 
 
 
FL
Jacksonville
15
15
100.0%
 
$
20.91

Shops at Skylake
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
287
287
93.6%
 
51
Publix, LA Fitness
$
22.95

South Beach Regional
 
 
 
FL
Jacksonville
308
308
98.1%
 
13
Trader Joe's, Home Depot, Steain Mart
$
14.64

South Point
 
 
 
FL
Sebastian-Vero Beach
65
65
94.1%
 
45
Publix
$
16.39

Starke
 
 
 
FL
Other
13
13
100.0%
 
$
25.56


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   43




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Summerlin Square
 
 
 
FL
Tampa-St. Petersburg-Clearwater
11
11
50.2%
 
$
21.73

Suncoast Crossing
 
 
 
FL
Tampa-St. Petersburg-Clearwater
118
118
93.2%
 
143
Kohl's, (Target)
$
6.29

Tamarac Town Square
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
125
125
87.8%
 
38
Publix
$
12.79

The Grove
 
NYC
30%
FL
Orlando
152
46
100.0%
 
52
Publix, LA Fitness
$
20.36

The Plaza at St. Lucie West
 
 
 
FL
Port St. Lucie
27
27
100.0%
 
$
22.15

Town and Country
 
 
 
FL
Orlando
75
75
100.0%
 
Ross Dress for Less
$
9.40

Town Square
 
 
 
FL
Tampa-St. Petersburg-Clearwater
44
44
100.0%
 
$
29.94

Treasure Coast Plaza
 
 
 
FL
Sebastian-Vero Beach
134
134
94.2%
 
59
Publix
$
14.60

Unigold Shopping Center
 
 
 
FL
Orlando
114
114
47.3%
 
53
$
17.38

University Commons
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
180
180
100.0%
 
51
Whole Foods, Nordstrom Rack
$
31.28

Veranda Shoppes
 
NYC
30%
FL
Miami-Fort Lauderdale-Miami Beach
45
13
94.1%
 
29
Publix
$
26.92

Village Center
 
 
 
FL
Tampa-St. Petersburg-Clearwater
187
187
99.9%
 
36
Publix
$
19.31

Waterstone Plaza
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
61
61
100.0%
 
46
Publix
$
15.99

Welleby Plaza
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
110
110
93.2%
 
47
Publix
$
12.81

Wellington Town Square
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
107
107
99.3%
 
45
Publix
$
21.86

West Bird Plaza
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
100
100
100.0%
 
38
Publix
$
17.15

West Lake Shopping Center
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
101
101
96.0%
 
46
Winn-Dixie
$
18.23

Westchase
 
 
 
FL
Tampa-St. Petersburg-Clearwater
79
79
98.5%
 
51
Publix
$
15.52

Westport Plaza
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
47
47
96.5%
 
28
Publix
$
19.64

Willa Springs
 
USAA
20%
FL
Orlando
90
18
100.0%
 
44
Publix
$
20.11

Young Circle Shopping Center
 
 
 
FL
Miami-Fort Lauderdale-Miami Beach
65
65
95.5%
 
23
Publix
$
15.56

 
 
 
 
FL
 
12,486
11,777
94.4%
94.6%
1,285
3,494
 
$
17.20

Ashford Place
 
 
GA
Atlanta-Sandy Springs-Marietta
53
53
100.0%
 
$
21.13

Briarcliff La Vista
 
 
GA
Atlanta-Sandy Springs-Marietta
43
43
100.0%
 
$
20.22

Briarcliff Village
 
 
GA
Atlanta-Sandy Springs-Marietta
190
190
98.4%
 
43
Publix
$
16.04

Bridgemill Market
 
 
GA
Atlanta-Sandy Springs-Marietta
89
89
93.0%
 
38
Publix
$
16.71

Brighten Park (fka Loehmanns Plaza Georgia)
 
 
GA
Atlanta-Sandy Springs-Marietta
138
138
96.2%
 
25
The Fresh Market
$
24.62

Buckhead Court
 
 
GA
Atlanta-Sandy Springs-Marietta
48
48
100.0%
 
$
22.23

Buckhead Station
 
 
GA
Atlanta-Sandy Springs-Marietta
234
234
100.0%
 
Nordstrom Rack, TJ Maxx, Bed, Bath & Beyond
$
23.97

Cambridge Square
 
 
GA
Atlanta-Sandy Springs-Marietta
71
71
100.0%
 
41
Kroger
$
15.10

Chastain Square
 
 
GA
Atlanta-Sandy Springs-Marietta
92
92
100.0%
 
37
Publix
$
21.07

Cornerstone Square
 
 
GA
Atlanta-Sandy Springs-Marietta
80
80
100.0%
 
18
Aldi
$
16.73

Delk Spectrum
 
 
GA
Atlanta-Sandy Springs-Marietta
99
99
87.2%
 
45
Publix
$
15.33

Dunwoody Hall
USAA
20%
GA
Atlanta-Sandy Springs-Marietta
86
17
100.0%
 
44
Publix
$
17.91

Dunwoody Village
 
 
GA
Atlanta-Sandy Springs-Marietta
121
121
94.5%
 
18
The Fresh Market
$
18.84


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   44




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Howell Mill Village
 
 
GA
Atlanta-Sandy Springs-Marietta
92
92
100.0%
 
31
Publix
$
21.79

McAlpin Square
 
 
GA
Savannah
174
174
96.7%
 
44
Kroger
$
9.31

Paces Ferry Plaza
 
 
GA
Atlanta-Sandy Springs-Marietta
95
95
72.8%
 
$
32.59

Piedmont Peachtree Crossing
 
 
GA
Atlanta-Sandy Springs-Marietta
152
152
84.3%
 
56
Kroger
$
21.07

Powers Ferry Square
 
 
GA
Atlanta-Sandy Springs-Marietta
101
101
74.3%
 
$
33.18

Powers Ferry Village
 
 
GA
Atlanta-Sandy Springs-Marietta
79
79
100.0%
 
48
Publix
$
14.10

Russell Ridge
 
 
GA
Atlanta-Sandy Springs-Marietta
101
101
98.6%
 
63
Kroger
$
12.88

Sandy Springs
 
 
GA
Atlanta-Sandy Springs-Marietta
116
116
87.5%
 
12
Trader Joe's
$
22.04

The Shops at Hampton Oaks
 
 
GA
Atlanta-Sandy Springs-Marietta
21
21
48.3%
 
$
11.55

Williamsburg at Dunwoody
 
 
GA
Atlanta-Sandy Springs-Marietta
45
45
76.5%
 
$
23.48

 
 
 
 
GA
 
2,321
2,253
93.2%
93.2%
564

$
19.54

Civic Center Plaza
GRI
40%
IL
Chicago-Naperville-Joliet
265
106
97.7%
 
87
Super H Mart, Home Depot
$
11.16

Clybourn Commons
 
 
IL
Chicago-Naperville-Joliet
32
32
89.9%
 
$
37.07

Glen Oak Plaza
 
 
IL
Chicago-Naperville-Joliet
63
63
92.8%
 
12
Trader Joe's
$
23.42

Hinsdale
 
 
 
IL
Chicago-Naperville-Joliet
179
179
97.8%
 
57
Whole Foods
$
15.33

Mellody Farm
 
 
IL
Chicago-Naperville-Joliet
252
252
51.8%
 
45
Whole Foods
$
21.70

Riverside Sq & River's Edge
GRI
40%
IL
Chicago-Naperville-Joliet
169
68
94.7%
 
74
Mariano's Fresh Market
$
16.16

Roscoe Square
GRI
40%
IL
Chicago-Naperville-Joliet
140
56
100.0%
 
51
Mariano's Fresh Market
$
20.55

Stonebrook Plaza Shopping Center
GRI
40%
IL
Chicago-Naperville-Joliet
96
38
90.8%
 
63
Jewel-Osco
$
12.02

Westchester Commons (fka Westbrook Commons)
 
 
IL
Chicago-Naperville-Joliet
139
139
96.4%
 
51
Mariano's Fresh Market
$
17.86

Willow Festival
 
 
IL
Chicago-Naperville-Joliet
404
404
100.0%
 
60
Whole Foods, Lowe's
$
17.44

 
 
 
 
IL
 
1,739
1,337
88.9%
97.6%
501

$
17.79

Shops on Main
M
93%
IN
Chicago-Naperville-Joliet
254
254
78.7%
 
40
Whole Foods
$
16.42

Willow Lake Shopping Center
GRI
40%
IN
Indianapolis
86
34
100.0%
 
64
64
(Kroger)
$
17.06

Willow Lake West Shopping Center
GRI
40%
IN
Indianapolis
53
21
97.6%
 
12
Trader Joe's
$
25.26

 
 
 
 
IN
 
393
310
82.3%
82.3%
64
116
 
$
17.23

Ambassador Row
 
 
 
LA
Lafayette
195
195
93.5%
 
$
11.98

Ambassador Row Courtyards
 
 
 
LA
Lafayette
150
150
68.0%
 
$
7.96

Bluebonnet Village
 
 
 
LA
Baton Rouge
102
102
97.0%
 
33
Rouses Market
$
13.57

Elmwood Oaks Shopping Center
 
 
 
LA
New Orleans-Metarie
136
136
100.0%
 
Academy Sports
$
10.19

Siegen Village
 
 
 
LA
Baton Rouge
170
170
98.4%
 
$
10.99

 
 
 
 
LA
 
753
753
91.2%
91.2%
 
 

$
11.01

Fellsway Plaza
M
75%
MA
Boston-Cambridge-Quincy
155
155
100.0%
 
61
Stop & Shop
$
23.64

Northborough Crossing
NYC
30%
MA
Boston-Cambridge-Quincy
646
194
95.7%
 
139
Wegmans, BJ's Wholesale Club, Kohl's, Toys 'R Us, Dick's Sporting Goods
$
14.05


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   45




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Old Connecticut Path
NYC
30%
MA
Boston-Cambridge-Quincy
80
24
100.0%
 
66
Stop & Shop
$
21.17

Shaw's at Plymouth
 
 
MA
Boston-Cambridge-Quincy
60
60
100.0%
 
60
Shaw's
$
17.58

Shops at Saugus
 
 
MA
Boston-Cambridge-Quincy
87
87
100.0%
 
11
Trader Joe's
$
28.60

Star's at Cambridge
 
 
MA
Boston-Cambridge-Quincy
66
66
100.0%
 
66
Star Market
$
37.44

Star's at Quincy
 
 
MA
Boston-Cambridge-Quincy
101
101
100.0%
 
101
Star Market
$
21.48

Star's at West Roxbury
 
 
MA
Boston-Cambridge-Quincy
76
76
100.0%
 
55
Star Market
$
24.70

The Collection at Harvard Square
 
 
MA
Boston-Cambridge-Quincy
41
41
89.2%
 
$
60.09

Twin City Plaza
 
 
MA
Boston-Cambridge-Quincy
274
274
97.3%
 
63
Shaw's, Marshall's
$
18.17

Whole Foods at Swampscott
 
 
MA
Boston-Cambridge-Quincy
36
36
100.0%
 
36
Whole Foods
$
24.95

 
 
 
 
MA
 
1,621
1,113
98.2%
98.2%
657
 
$
22.68

Burnt Mills
 
C
20%
MD
Washington-Arlington-Alexandria
31
6
100.0%
 
9
Trader Joe's
$
38.39

Cloppers Mill Village
 
GRI
40%
MD
Washington-Arlington-Alexandria
137
55
93.9%
 
70
Shoppers Food Warehouse
$
17.54

Festival at Woodholme
GRI
40%
MD
Baltimore-Towson
81
32
95.4%
 
10
Trader Joe's
$
38.66

Firstfield Shopping Center
GRI
40%
MD
Washington-Arlington-Alexandria
22
9
95.5%
 
$
38.27

King Farm Village Center
RC
25%
MD
Washington-Arlington-Alexandria
118
30
96.1%
 
54
Safeway
$
26.27

Parkville Shopping Center
GRI
40%
MD
Baltimore-Towson
163
65
85.2%
 
41
Giant Food
$
16.41

Southside Marketplace
GRI
40%
MD
Baltimore-Towson
125
50
96.7%
 
44
Shoppers Food Warehouse
$
20.29

Takoma Park
 
GRI
40%
MD
Washington-Arlington-Alexandria
104
42
100.0%
 
64
Shoppers Food Warehouse
$
13.33

Valley Centre
 
GRI
40%
MD
Baltimore-Towson
220
88
96.2%
 
18
Aldi, TJ Maxx
$
16.02

Village at Lee Airpark
 
 
 
MD
Baltimore-Towson
117
117
97.9%
 
75
63
Giant Food, (Sunrise)
$
28.22

Watkins Park Plaza
 
GRI
40%
MD
Washington-Arlington-Alexandria
111
45
100.0%
 
LA Fitness
$
25.52

Westwood - Manor Care
 
 
MD
Washington-Arlington-Alexandria
41
41
—%
 
$

Westwood Shopping Center
 
 
MD
Washington-Arlington-Alexandria
215
215
93.2%
 
55
Giant Food
$
20.62

Westwood Towers
 
 
MD
Washington-Arlington-Alexandria
211
211
100.0%
 
Housing Opportunities
$
9.65

Woodmoor Shopping Center
GRI
40%
MD
Washington-Arlington-Alexandria
69
28
98.1%
 
$
30.21

 
 
 
 
MD
 
1,766
1,033
92.3%
95.1%
75
428

$
19.47

Fenton Marketplace
 
 
MI
Flint
97
97
97.1%
 
Family Farm & Home
$
7.88

 
 
 
 
MI
 
97
97
97.1%
97.1%

$
7.88

Apple Valley Square
RC
25%
MN
Minneapolis-St. Paul-Bloomington
185
46
99.0%
 
87
62
Rainbow Foods, Jo-Ann Fabrics, (Burlington Coat Factory)
$
12.64

Calhoun Commons
 
RC
25%
MN
Minneapolis-St. Paul-Bloomington
66
17
100.0%
 
50
Whole Foods
$
24.34

Colonial Square
 
GRI
40%
MN
Minneapolis-St. Paul-Bloomington
93
37
96.0%
 
44
Lund's
$
22.44

Rockford Road Plaza
GRI
40%
MN
Minneapolis-St. Paul-Bloomington
204
82
100.0%
 
Kohl's
$
12.59

Rockridge Center
C
20%
MN
Minneapolis-St. Paul-Bloomington
125
25
96.0%
 
89
Cub Foods
$
13.21

 
 
 
 
MN
 
674
207
98.6%
98.6%
87
245

$
15.36


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   46




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Brentwood Plaza
 
 
MO
St. Louis
60
60
100.0%
 
52
Schnucks
$
10.50

Bridgeton
 
 
MO
St. Louis
71
71
100.0%
 
130
63
Schnucks, (Home Depot)
$
12.07

Dardenne Crossing
 
 
MO
St. Louis
67
67
100.0%
 
63
Schnucks
$
10.88

Kirkwood Commons
 
 
MO
St. Louis
210
210
100.0%
 
258
Wal-Mart, (Target), (Lowe's)
$
10.11

 
 
 
 
MO
 
408
408
100.0%
100.0%
388
179
 
$
10.64

Cameron Village
C
30%
NC
Raleigh-Cary
558
167
92.8%
 
87
Harris Teeter, The Fresh Market
$
22.19

Carmel Commons
 
 
NC
Charlotte-Gastonia-Concord
133
133
100.0%
 
14
The Fresh Market
$
20.17

Cochran Commons
C
20%
NC
Charlotte-Gastonia-Concord
66
13
95.6%
 
42
Harris Teeter
$
15.86

Colonnade Center
 
 
NC
Raleigh-Cary
58
58
100.0%
 
40
Whole Foods
$
27.19

Glenwood Village
 
 
NC
Raleigh-Cary
43
43
96.8%
 
28
Harris Teeter
$
15.04

Harris Crossing
 
 
NC
Raleigh-Cary
65
65
92.9%
 
53
Harris Teeter
$
8.41

Holly Park
 
M
99%
NC
Raleigh-Cary
160
160
91.5%
 
12
Trader Joe's
$
15.20

Lake Pine Plaza
 
 
NC
Raleigh-Cary
88
88
100.0%
 
58
Kroger
$
12.48

Maynard Crossing
USAA
20%
NC
Raleigh-Cary
123
25
100.0%
 
56
Kroger
$
15.18

Phillips Place
 
O
50%
NC
Charlotte-Gastonia-Concord
133
67
93.5%
 
Dean & Deluca
$
33.20

Providence Commons
RC
25%
NC
Charlotte-Gastonia-Concord
74
19
100.0%
 
50
Harris Teeter
$
18.28

Shops at Erwin Mill (fka Erwin Square)
M
55%
NC
Durham-Chapel Hill
87
87
100.0%
 
53
Harris Teeter
$
17.48

Shoppes of Kildaire
GRI
40%
NC
Raleigh-Cary
145
58
98.6%
 
19
Trader Joe's
$
18.19

Southpoint Crossing
 
 
NC
Durham-Chapel Hill
103
103
100.0%
 
59
Kroger
$
16.01

Sutton Square
C
20%
NC
Raleigh-Cary
101
20
98.7%
 
24
The Fresh Market
$
18.91

Village Plaza
 
C
20%
NC
Durham-Chapel Hill
75
15
96.5%
 
42
Whole Foods
$
17.80

Willow Oaks
 
 
 
NC
Charlotte-Gastonia-Concord
69
69
94.9%
 
49
Publix
$
16.83

Woodcroft Shopping Center
 
 
NC
Durham-Chapel Hill
90
90
95.8%
 
41
Food Lion
$
12.76

 
 
 
 
NC
 
2,170
1,278
96.5%
96.5%
727
 
$
17.99

Chimney Rock
 
 
 
NJ
New York-Northern New Jersey-Long Island
218
218
81.3%
 
50
Whole Foods, Nordstrom Rack
$
32.82

Haddon Commons
 
GRI
40%
NJ
Philadelphia-Camden-Wilmington
54
22
100.0%
 
34
Acme Markets
$
13.67

Plaza Square
 
GRI
40%
NJ
New York-Northern New Jersey-Long Island
104
42
100.0%
 
60
Shop Rite
$
22.70

Riverfront Plaza
NYC
30%
NJ
New York-Northern New Jersey-Long Island
129
39
94.7%
 
70
ShopRite
$
24.15

 
 
 
 
NJ
 
505
320
86.6%
98.0%
130
 
$
28.66

101 7th Avenue
 
 
 
NY
New York-Northern New Jersey-Long Island
57
57
100.0%
 
 
Barney's New York
$
79.13

1175 Third Avenue
 
 
 
NY
New York-Northern New Jersey-Long Island
25
25
100.0%
 
 
25
The Food Emporium
$
106.86

1225-1239 Second Ave
 
 
 
NY
New York-Northern New Jersey-Long Island
18
18
100.0%
 
 
$
114.72


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   47




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
90 - 30 Metropolitan Avenue
 
 
 
NY
New York-Northern New Jersey-Long Island
60
60
100.0%
 
 
11
Trader Joe's
$
30.09

Broadway Plaza
 
 
 
NY
New York-Northern New Jersey-Long Island
147
147
89.1%
 
 
18
Aldi
$
37.57

Clocktower Plaza Shopping Ctr
 
 
 
NY
New York-Northern New Jersey-Long Island
79
79
93.6%
 
 
63
Stop & Shop
$
48.05

Gallery At Westbury Plaza
 
 
 
NY
New York-Northern New Jersey-Long Island
312
312
99.5%
 
 
13
Trader Joe's, Nordstrom Rack
$
46.03

Garden City Park
 
 
 
NY
New York-Northern New Jersey-Long Island
105
105
98.1%
 
 
52
King Kullen
$
19.95

Lake Grove Commons
 
GRI
40%
NY
New York-Northern New Jersey-Long Island
141
57
100.0%
 
 
48
Whole Foods, LA Fitness
$
32.78

Westbury Plaza
 
 
NY
New York-Northern New Jersey-Long Island
394
394
100.0%
 
 
110
Wal-Mart, Costco, Marshalls, Total Wine and More
$
24.16

 
 
 
 
NY
 
1,339
1,255
98.0%
98.0%
339
 
$
38.49

Cherry Grove
 
 
 
OH
Cincinnati-Middletown
196
196
92.3%
 
66
Kroger
$
12.06

East Pointe
 
 
 
OH
Columbus
107
107
100.0%
 
59
Kroger
$
10.01

Hyde Park
 
 
 
OH
Cincinnati-Middletown
397
397
99.7%
 
169
Kroger, Remke Markets
$
15.84

Kroger New Albany Center
M
50%
OH
Columbus
93
93
100.0%
 
65
Kroger
$
12.51

Maxtown Road (Northgate)
 
 
OH
Columbus
105
105
97.2%
 
90
62
Kroger, (Home Depot)
$
9.42

Red Bank Village
 
 
OH
Cincinnati-Middletown
164
164
100.0%
 
Wal-Mart
$
6.55

Regency Commons
 
 
OH
Cincinnati-Middletown
34
34
100.0%
 
$
24.17

Westchester Plaza
 
 
OH
Cincinnati-Middletown
88
88
95.9%
 
67
Kroger
$
9.48

 
 
 
 
OH
 
1,184
1,184
98.1%
98.1%
90
489
 
$
12.32

Corvallis Market Center
 
 
OR
Corvallis
85
85
100.0%
 
12
Trader Joe's
$
20.15

Greenway Town Center
GRI
40%
OR
Portland-Vancouver-Beaverton
93
37
98.4%
 
38
Whole Foods
$
14.39

Murrayhill Marketplace
 
 
OR
Portland-Vancouver-Beaverton
150
150
85.2%
 
41
Safeway
$
17.26

Northgate Marketplace
 
 
OR
Medford
81
81
100.0%
 
13
Trader Joe's
$
21.71

Northgate Marketplace Ph II
 
 
OR
Medford
177
177
90.9%
 
 Dick's Sporting Goods
$
14.68

Sherwood Crossroads
 
 
OR
Portland-Vancouver-Beaverton
88
88
97.0%
 
55
Safeway
$
11.01

Tanasbourne Market
 
 
OR
Portland-Vancouver-Beaverton
71
71
100.0%
 
57
Whole Foods
$
27.53

Walker Center
 
 
OR
Portland-Vancouver-Beaverton
90
90
94.0%
 
Bed, Bath & Beyond
$
20.69

 
 
 
 
OR
 
835
779
94.0%
94.9%
215
 
$
18.04

Allen Street Shopping Center
GRI
40%
PA
Allentown-Bethlehem-Easton
46
18
100.0%
 
22
Ahart's Market
$
14.54

City Avenue Shopping Center
GRI
40%
PA
Philadelphia-Camden-Wilmington
162
65
95.6%
 
Ross Dress for Less
$
20.20

Gateway Shopping Center
 
 
PA
Philadelphia-Camden-Wilmington
221
221
92.4%
 
11
Trader Joe's
$
30.06

Hershey
 
 
 
PA
Harrisburg-Carlisle
6
6
100.0%
 
$
28.00

Lower Nazareth Commons
 
 
PA
Allentown-Bethlehem-Easton
90
90
96.0%
 
244
111
(Wegmans), (Target)
$
24.74


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   48




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Mercer Square Shopping Center
GRI
40%
PA
Philadelphia-Camden-Wilmington
91
37
100.0%
 
51
Weis Markets
$
23.27

Newtown Square Shopping Center
GRI
40%
PA
Philadelphia-Camden-Wilmington
143
57
78.7%
 
56
Acme Markets
$
18.08

Stefko Boulevard Shopping Center
GRI
40%
PA
Allentown-Bethlehem-Easton
134
54
94.0%
 
73
Valley Farm Market
$
7.92

Warwick Square Shopping Center
GRI
40%
PA
Philadelphia-Camden-Wilmington
90
36
97.1%
 
51
Giant Food
$
20.64

 
 
 
 
PA
 
983
584
93.2%
93.2%
244
375

$
23.51

Merchants Village
GRI
40%
SC
Charleston-North Charleston
80
32
100.0%
 
38
Publix
$
15.99

 
 
 
 
SC
 
80
32
100.0%
100.0%
38
 
$
15.99

Harpeth Village Fieldstone
 
 
TN
Nashville-Davidson--Murfreesboro
70
70
100.0%
 
55
Publix
$
14.72

Northlake Village
 
 
TN
Nashville-Davidson--Murfreesboro
138
138
91.5%
 
75
Kroger
$
13.29

Peartree Village
 
 
TN
Nashville-Davidson--Murfreesboro
110
110
100.0%
 
61
Harris Teeter
$
19.50

 
 
 
 
TN
 
317
317
96.3%
96.3%
191
 
$
15.81

Alden Bridge
 
USAA
20%
TX
Houston-Baytown-Sugar Land
139
28
100.0%
 
68
Kroger
$
19.81

Bethany Park Place
USAA
20%
TX
Dallas-Fort Worth-Arlington
99
20
100.0%
 
83
Kroger
$
11.69

CityLine Market
 
 
TX
Dallas-Fort Worth-Arlington
81
81
100.0%
 
40
Whole Foods
$
26.94

CityLine Market Phase II
 
 
TX
Dallas-Fort Worth-Arlington
22
22
100.0%
 
$
25.88

Cochran's Crossing
 
 
TX
Houston-Baytown-Sugar Land
138
138
95.3%
 
63
Kroger
$
17.98

Hancock
 
 
 
TX
Austin-Round Rock
410
410
98.6%
 
90
H.E.B., Sears
$
14.98

Hickory Creek Plaza
 
 
TX
Dallas-Fort Worth-Arlington
28
28
100.0%
 
81
81
(Kroger)
$
25.62

Hillcrest Village
 
 
TX
Dallas-Fort Worth-Arlington
15
15
100.0%
 
$
46.12

Indian Springs Center
 
 
TX
Houston-Baytown-Sugar Land
137
137
100.0%
 
79
H.E.B.
$
23.96

Keller Town Center
 
 
TX
Dallas-Fort Worth-Arlington
120
120
96.9%
 
64
Tom Thumb
$
15.40

Lebanon/Legacy Center
 
 
TX
Dallas-Fort Worth-Arlington
56
56
100.0%
 
63
63
(Wal-Mart)
$
24.21

Market at Preston Forest
 
 
TX
Dallas-Fort Worth-Arlington
96
96
100.0%
 
64
Tom Thumb
$
20.58

Market at Round Rock
 
 
TX
Austin-Round Rock
123
123
100.0%
 
30
Sprout's Markets
$
18.02

Market at Springwoods Village
M
53%
TX
Houston-Baytown-Sugar Land
167
167
85.0%
 
100
Kroger
$
12.71

Mockingbird Common
 
 
 
TX
Dallas-Fort Worth-Arlington
120
120
100.0%
 
49
Tom Thumb
$
17.34

North Hills
 
 
TX
Austin-Round Rock
144
144
97.9%
 
60
H.E.B.
$
22.33

Panther Creek
 
 
 
TX
Houston-Baytown-Sugar Land
166
166
89.6%
 
66
Randall's Food
$
23.27

Prestonbrook
 
 
 
TX
Dallas-Fort Worth-Arlington
92
92
100.0%
 
64
Kroger
$
14.11

Preston Oaks
 
 
TX
Dallas-Fort Worth-Arlington
104
104
99.5%
 
30
H.E.B. Central Market
$
31.09

Shiloh Springs
USAA
20%
TX
Dallas-Fort Worth-Arlington
110
22
91.1%
 
61
Kroger
$
14.20

Shops at Mira Vista
 
 
TX
Austin-Round Rock
68
68
100.0%
 
15
Trader Joe's
$
21.83

Southpark at Cinco Ranch
 
 
TX
Houston-Baytown-Sugar Land
265
265
100.0%
 
101
Kroger, Academy Sports
$
13.30

Sterling Ridge
 
 
TX
Houston-Baytown-Sugar Land
129
129
100.0%
 
63
Kroger
$
20.51

Sweetwater Plaza
C
20%
TX
Houston-Baytown-Sugar Land
134
27
98.9%
 
65
Kroger
$
17.26


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   49




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Tech Ridge Center
 
 
TX
Austin-Round Rock
185
185
97.4%
 
84
H.E.B.
$
23.12

The Village at Riverstone
 
 
TX
Houston-Baytown-Sugar Land
165
165
77.8%
 
100
Kroger
$
11.65

Weslayan Plaza East
GRI
40%
TX
Houston-Baytown-Sugar Land
168
67
100.0%
 
Berings
$
19.78

Weslayan Plaza West
GRI
40%
TX
Houston-Baytown-Sugar Land
186
74
97.5%
 
52
Randall's Food
$
19.34

Westwood Village
 
 
TX
Houston-Baytown-Sugar Land
187
187
98.3%
 
127
(Target)
$
18.64

Woodway Collection
GRI
40%
TX
Houston-Baytown-Sugar Land
97
39
97.2%
 
45
Whole Foods
$
27.70

 
 
 
 
TX
 
3,950
3,294
96.6%
98.3%
271
1,682
 
$
18.94

Ashburn Farm Market Center
 
 
VA
Washington-Arlington-Alexandria
92
92
100.0%
 
49
Giant Food
$
25.96

Ashburn Farm Village Center
GRI
40%
VA
Washington-Arlington-Alexandria
89
36
97.3%
 
57
Shoppers Food Warehouse
$
14.13

Belmont Chase
 
 
VA
Washington-Arlington-Alexandria
91
91
100.0%
 
40
Whole Foods
$
30.38

Braemar Shopping Center
RC
25%
VA
Washington-Arlington-Alexandria
96
24
97.9%
 
58
Safeway
$
21.63

Centre Ridge Marketplace
GRI
40%
VA
Washington-Arlington-Alexandria
104
42
90.7%
 
55
Shoppers Food Warehouse
$
11.70

Culpeper Colonnade
 
 
VA
Culpeper
171
171
98.8%
 
127
70
Martin's, Dick's Sporting Goods, (Target)
$
14.73

Fairfax Shopping Center
 
 
VA
Washington-Arlington-Alexandria
68
68
58.2%
 
$
5.78

Festival at Manchester Lakes
GRI
40%
VA
Washington-Arlington-Alexandria
169
67
98.6%
 
65
Shoppers Food Warehouse
$
25.89

Fox Mill Shopping Center
GRI
40%
VA
Washington-Arlington-Alexandria
103
41
100.0%
 
50
Giant Food
$
23.58

Gayton Crossing
GRI
40%
VA
Richmond
158
63
67.4%
 
55
38
(Kroger)
$
17.34

Greenbriar Town Center
GRI
40%
VA
Washington-Arlington-Alexandria
340
136
97.3%
 
62
Giant Food
$
25.69

Hanover Village Shopping Center
GRI
40%
VA
Richmond
90
36
98.4%
 
18
Aldi
$
9.04

Hollymead Town Center
C
20%
VA
Charlottesville
154
31
92.5%
 
143
61
Harris Teeter, (Target)
$
22.67

Kamp Washington Shopping Center
GRI
40%
VA
Washington-Arlington-Alexandria
72
29
83.6%
 
20
Earth Fare
$
38.64

Kings Park Shopping Center
GRI
40%
VA
Washington-Arlington-Alexandria
93
37
100.0%
 
28
Giant Food
$
28.17

Lorton Station Marketplace
C
20%
VA
Washington-Arlington-Alexandria
132
26
90.5%
 
63
Shoppers Food Warehouse
$
23.15

Market Common Clarendon
 
 
VA
Washington-Arlington-Alexandria
393
393
70.3%
 
34
Whole Foods, Crate & Barrel
$
32.55

Saratoga Shopping Center
GRI
40%
VA
Washington-Arlington-Alexandria
113
45
96.5%
 
56
Giant Food
$
19.56

Shops at County Center
 
 
VA
Washington-Arlington-Alexandria
97
97
91.6%
 
52
Harris Teeter
$
20.34

Shops at Stonewall
 
 
VA
Washington-Arlington-Alexandria
321
321
99.1%
 
140
Wegmans, Dick's Sporting Goods
$
17.22

The Field at Commonwealth
 
 
VA
Washington-Arlington-Alexandria
187
187
79.8%
 
140
Wegmans
$
13.29

Town Center at Sterling Shopping Center
GRI
40%
VA
Washington-Arlington-Alexandria
187
75
91.1%
 
47
Giant Food
$
19.78

Village Center at Dulles
C
20%
VA
Washington-Arlington-Alexandria
298
60
93.3%
 
48
Shoppers Food Warehouse, Gold's Gym
$
26.31

Village Shopping Center
GRI
40%
VA
Richmond
111
44
93.8%
 
45
Martin's
$
23.46

Willston Centre I
GRI
40%
VA
Washington-Arlington-Alexandria
105
42
99.2%
 
$
26.79

Willston Centre II
GRI
40%
VA
Washington-Arlington-Alexandria
136
54
91.1%
 
141
59
Safeway, (Target)
$
25.20

 
 
 
 
VA
 
3,970
2,309
88.9%
89.7%
465
1,355

$
21.83

Aurora Marketplace
GRI
40%
WA
Seattle-Tacoma-Bellevue
107
43
98.7%
 
49
Safeway
$
15.85


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   50




Portfolio Summary Report By State
June 30, 2017
(GLA in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
JV
REG %
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants(1)
Avg. Base Rent PSF
Broadway Market
C
20%
WA
Seattle-Tacoma-Bellevue
140
28
99.0%
 
64
Quality Food Centers
$
24.47

Cascade Plaza
C
20%
WA
Seattle-Tacoma-Bellevue
215
43
92.6%
 
49
Safeway
$
11.75

Eastgate Plaza
GRI
40%
WA
Seattle-Tacoma-Bellevue
79
31
95.3%
 
29
Albertsons
$
23.43

Grand Ridge
 
 
 
WA
Seattle-Tacoma-Bellevue
326
326
99.6%
 
45
Safeway, Regal Cinemas
$
22.91

Inglewood Plaza
 
 
 
WA
Seattle-Tacoma-Bellevue
17
17
100.0%
 
$
37.71

Klahanie Shopping Center
 
 
WA
Seattle-Tacoma-Bellevue
67
67
95.2%
 
40
40
(QFC)
$
31.15

Overlake Fashion Plaza
GRI
40%
WA
Seattle-Tacoma-Bellevue
81
32
100.0%
 
230
(Sears)
$
25.03

Pine Lake Village
 
 
WA
Seattle-Tacoma-Bellevue
103
103
98.4%
 
41
Quality Food Centers
$
23.36

Sammamish-Highlands
 
 
WA
Seattle-Tacoma-Bellevue
101
101
98.6%
 
55
67
(Safeway)
$
31.33

Southcenter
 
 
 
WA
Seattle-Tacoma-Bellevue
58
58
100.0%
 
112
(Target)
$
29.00

 
 
 
 
WA
 
1,293
850
98.5%
98.5%
437
383

$
24.58

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regency Centers Total
 
 
 
 
54,162
44,284
95.0%
95.7%
4,963
16,104
 
$
20.59

 
 
 
 
 
 
 
 
 
 
 
 

 
 (1)  Major Tenants are the grocery anchor and any tenant over 35,000 square feet. Retailers in parenthesis are a shadow anchor and not a part of the owned property.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Note: In-process developments are bolded and italicized.
 
 
 
 
 
 
 
 
 
 
 
 
 
 C:
 Co-investment Partnership with Oregon
 
 
 
 
 

 
 GRI:
 Co-investment Partnership with GRI
 
 
 
 
 
 
 
 O:
 Other, single property co-investment Partnerships
 
 
 
 
 
 
 
 RC:
 Co-investment Partnership with CalSTRS
 
 
 
 
 
 
 
 USAA:
 Co-investment Partnership with USAA
 
 
 
 
 
 
 
 M:
 Co-investment Partnership with Minority Partner
 
 
 
 
 
 
 
 NYC:
 Co-investment Partnership with NYCRF
 
 
 
 
 
 
 
 RLP:
 Co-investment Partnership with Rider
 
 
 
 
 
 
 


https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   51




Earnings and Valuation Guidance
June 30, 2017
(in thousands, except per share data)

2016A
2017E
 
 
 
Net Income / Share
 
$0.68 - $0.74
Core FFO / Share
 
$2.97 - $3.03
NAREIT FFO / Share
 
$3.62 - $3.68
 
 
 
Same Property
 
 
  Same property percent leased at period end (pro-rata)
96.2%
+/- 96.0%
  Same property NOI as adjusted growth without termination fees (pro-rata)
3.5%
3.2% - 4.0%
 
 
 
New Investments
 
 
  Development and Redevelopment starts (pro-rata)
$218,247
$190,000 - $275,000
  Estimated yield (weighted average)
7.6%
6.75% - 7.75%
  Acquisitions (pro-rata)
$352,288
$0 - $80,000
  Cap rate (weighted average)
4.2%
+/- 5.0%
 
 
 
Disposition Activity
 
 
  Dispositions (pro-rata)
$168,446
$100,000 - $200,000
  Cap rate (weighted average)
6.6%
6.25% - 7.25%
 
 
 
Other
 
 
Net interest expense (pro-rata)
$114,797
$155,000 - $157,000
Net G&A expense (pro-rata)
$63,750
$65,000 - $68,000
Recurring third party fees & commissions
$24,248
$25,250 - $26,250
 
 
 
 
 
 
 
 
 
Net Asset Valuation Guidance:
 
2Q17A
Estimated market value of undeveloped land(1)
 
 
Land held for sale or future development
 
$
97,290

Outparcels at retail operating properties
 
20,269

Total
 
$
117,559

 
 
 
 
 
 
NOI from Projects in Development (current quarter)
 
$
593

Base Rent from leases signed but not yet rent-paying (current quarter)
 
 
Retail Operating Properties including redevelopments
 
$
4,284

Development Completions (from disclosure on page 25)
 

Total
 
$
4,284

 
 
 
(1) Not included in Properties in Development on Balance Sheet
 
 
 
 
 
Forward-looking statements involve risks, uncertainties and assumptions. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on forms 10K and 10Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.



https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   52


Earnings and Valuation Guidance (continued)
June 30, 2017
(in thousands, except per share data)
2017 Core FFO Accretion Before the Impact of Incremental Non-Cash Items
 
 
 
 
 
Guidance Range
 
 
Low
High
 
 
 
 
 Non-Cash Items:
 
 
 
2017 Estimated Non-Cash Items - Post-Merger (1)
[A]
$0.27
$0.31
2017 Estimated Non-Cash Items - Pre-Merger (2)
 
 
 
     Regency Centers
 
$0.07
$0.09
     Equity One
 
$0.10
$0.11
     Total Pre-Merger Non-Cash Adjustments
[B]
$0.17
$0.20
 
 
 
 
2017 Core FFO Guidance
 
$3.62
$3.68
 
 
 
 
Less: Incremental Post-Merger Non-Cash Adjustments
[A - B]
$0.10
$0.11
 
 
 
 
2017 Core FFO Excluding Incremental Post-Merger Non-Cash Items
 
$3.52
$3.57
 
 
 
 
Less: 2017 Pre-Merger Regency Standalone Core FFO Guidance
 
$3.44
$3.50
 
 
 
 
2017 Core FFO Accretion Before the Impact of Incremental Non-Cash Items
 
$0.08
$0.07
Increase in 2017 Core FFO Guidance Excluding Incremental Non-Cash Items
 
2%
2%
 
 
 
 
(1) Includes straight line rents, above / below market rent amortization, and debt mark-to-market.
 
 
 
(2) Original pre-merger estimates of straight line rents and above/below market rent amortization.
 
 
 
 
 
 
 
 
Net G&A Guidance Reconciliation
 
 
 
 
 
Guidance
 
 
Midpoint
2017 Pre-Merger Regency Standalone Net G&A Guidance
 
$65,500
2016 Equity One Full Year Reported Net G&A (3)
 
$28,000
Combined Net G&A before Merger Synergies
 
$93,500
 
 
 
 
Less: Merger Synergies
 
$27,000
 
 
 
 
Revised 2017 Combined Net G&A Guidance (pro rata)
 
$66,500
 
 
 
 
(3) To reflect Net G&A on a comparable basis, Equity One's 2016 reported gross G&A of $40 million has been adjusted for reallocation of $12 million of property management fees to Net Operating Income as reported by Equity One.







https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   53


Reconciliation of NAREIT FFO and Core FFO Guidance to Net Income
June 30, 2017
(per diluted share)
NAREIT FFO and Core FFO Guidance:
 
Full Year 2017
Net income attributable to common stockholders
 
$
0.68

0.74

Adjustments to reconcile net income to NAREIT FFO:
 
 
 
Depreciation and amortization
 
2.32

2.32

Gain on sale of operating properties
 
(0.03
)
(0.03
)
NAREIT Funds From Operations
 
$
2.97

3.03

 
 
 
 
Adjustments to reconcile NAREIT FFO to Core FFO:
 
 
 
Acquisition pursuit and closing costs
 
0.01

0.01

Development pursuit costs
 
0.01

0.01

Gain on sale of land
 
(0.02
)
(0.02
)
Early extinguishment of debt
 
0.08

0.08

Merger related costs
 
0.49

0.49

Preferred redemption costs
 
0.08

0.08

Core Funds From Operations
 
$
3.62

3.68



https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   54


Glossary of Terms
June 30, 2017

Adjusted EBITDA: Earnings before interest, taxes, depreciation and amortization, real estate gains and losses, and development and acquisition pursuit costs, straight line rental income, and above and below market rent amortization.
Core Funds From Operations (Core FFO): An additional performance measure used by Regency as the computation of NAREIT FFO includes certain non-cash and non-comparable items that affect the Company's period-over-period performance. Core FFO excludes from NAREIT FFO, but is not limited to: (i) transaction related gains, income or expense; (ii) impairments on land; (iii) gains or losses from the early extinguishment of debt; and (iv) other non-core amounts as they occur. The Company provides a reconciliation of NAREIT FFO to Core FFO.
Development Completion: A project in development 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 an Retail Operating Property.
Fixed Charge Coverage Ratio: 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.
NAREIT Funds From Operations (NAREIT FFO): 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. Regency computes 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 the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, NAREIT FFO is a supplemental non-GAAP financial measure of the Company's 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.
Net Operating Income (NOI): Base rent, percentage rent, and recoveries from tenants and other income, less operating and maintenance, real estate taxes, ground rent, and provision for doubtful accounts from the properties owned by the Company. 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.
Non-Same Property: A property acquired, sold or a Development Completion during either calendar year period being compared. Non-retail properties and corporate activities, including the captive insurance program, are part of Non-Same Property.
Retail Operating Property: Any retail property not termed a Project In Development. A retail property is any property where the majority of the income is generated from retail uses.

Property In Development: Land or Retail Operating Properties in various stages of development and redevelopment including active pre-development activities.

Same Property: Retail Operating Properties that were owned and operated for the entirety of both calendar year periods being compared. This term excludes all Projects In Development and Non-Same Properties.

Same Property NOI as adjusted: For purposes of evaluating Same Property NOI on a comparative basis, and in light of the merger with Equity One on March 1, 2017, we are presenting our Same Property NOI on a pro forma basis as if the merger had occurred January 1, 2016. This perspective allows us to evaluate Same Property NOI growth over a comparable period. Same Property NOI as adjusted is not necessarily indicative of what the actual Same Property NOI and growth would have been if the merger had occurred as of the earliest period presented, nor does it purport to represent the Same Property NOI and growth for future periods. See page 2 for details of the pro forma adjustments for the non-ownerships periods of Equity One. The Company provides a reconciliation of Net Income (Loss) Attributable to Common Stockholders to Same Property NOI as adjusted.






https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg01_123116a02.jpg
 
https://cdn.kscope.io/bbce13053160164580191b22abca078d-suppfooterreg02_123116a02.jpg   55