REG 10-Q 09.30.13
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
|
| |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended September 30, 2013 or |
| |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 1-12298 (Regency Centers Corporation)
Commission File Number 0-24763 (Regency Centers, L.P.)
REGENCY CENTERS CORPORATION
REGENCY CENTERS, L.P.
(Exact name of registrant as specified in its charter) |
| | |
FLORIDA (REGENCY CENTERS CORPORATION) | | 59-3191743 |
DELAWARE (REGENCY CENTERS, L.P) | | 59-3429602 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
| | |
One Independent Drive, Suite 114 Jacksonville, Florida 32202 | | (904) 598-7000 |
(Address of principal executive offices) (zip code) | | (Registrant's telephone number, including area code) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Regency Centers Corporation YES x NO o Regency Centers, L.P. YES x NO o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Regency Centers Corporation YES x NO o Regency Centers, L.P. YES x NO o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Regency Centers Corporation:
|
| | | | |
Large accelerated filer | x | | Accelerated filer | o |
Non-accelerated filer | o | | Smaller reporting company | o |
Regency Centers, L.P.: |
| | | | |
Large accelerated filer | o | | Accelerated filer | x |
Non-accelerated filer | o | | Smaller reporting company | o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Regency Centers Corporation YES o NO x Regency Centers, L.P. YES o NO x
The number of shares outstanding of the Regency Centers Corporation’s voting common stock was 92,327,456 as of October 28, 2013.
EXPLANATORY NOTE
This report combines the quarterly reports on Form 10-Q for the quarter ended September 30, 2013 of Regency Centers Corporation and Regency Centers, L.P. Unless stated otherwise or the context otherwise requires, references to “Regency Centers Corporation” or the “Parent Company” mean Regency Centers Corporation and its controlled subsidiaries; and references to “Regency Centers, L.P.” or the “Operating Partnership” mean Regency Centers, L.P. and its controlled subsidiaries. The term “the Company” or “Regency” means the Parent Company and the Operating Partnership, collectively.
The Parent Company is a real estate investment trust (“REIT”) and the general partner of the Operating Partnership. The Operating Partnership's capital includes general and limited common Partnership Units (“Units”). As of September 30, 2013, the Parent Company owned approximately 99.8% of the Units in the Operating Partnership and the remaining limited Units are owned by investors. The Parent Company owns all of the Series 6 and 7 Preferred Units of the Operating Partnership. As the sole general partner of the Operating Partnership, the Parent Company has exclusive control of the Operating Partnership's day-to-day management.
The Company believes combining the quarterly reports on Form 10-Q of the Parent Company and the Operating Partnership into this single report provides the following benefits:
| |
• | enhances investors' understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business; |
| |
• | eliminates duplicative disclosure and provides a more streamlined and readable presentation; and |
| |
• | creates time and cost efficiencies through the preparation of one combined report instead of two separate reports. |
Management operates the Parent Company and the Operating Partnership as one business. The management of the Parent Company consists of the same individuals as the management of the Operating Partnership. These individuals are officers of the Parent Company and employees of the Operating Partnership.
The Company believes it is important to understand the few differences between the Parent Company and the Operating Partnership in the context of how the Parent Company and the Operating Partnership operate as a consolidated company. The Parent Company is a REIT, whose only material asset is its ownership of partnership interests of the Operating Partnership. As a result, the Parent Company does not conduct business itself, other than acting as the sole general partner of the Operating Partnership, issuing public equity from time to time and guaranteeing certain debt of the Operating Partnership. The Parent Company does not hold any indebtedness, but guarantees all of the unsecured public debt and approximately 16% of the secured debt of the Operating Partnership. The Operating Partnership holds all the assets of the Company and retains the ownership interests in the Company's joint ventures. Except for net proceeds from public equity issuances by the Parent Company, which are contributed to the Operating Partnership in exchange for partnership units, the Operating Partnership generates all remaining capital required by the Company's business. These sources include the Operating Partnership's operations, its direct or indirect incurrence of indebtedness, and the issuance of partnership units.
Stockholders' equity, partners' capital, and noncontrolling interests are the main areas of difference between the consolidated financial statements of the Parent Company and those of the Operating Partnership. The Operating Partnership's capital includes general and limited common Partnership Units, and Series 6 and 7 Preferred Units owned by the Parent Company. The limited partners' units in the Operating Partnership owned by third parties are accounted for in partners' capital in the Operating Partnership's financial statements and outside of stockholders' equity in noncontrolling interests in the Parent Company's financial statements. The Series 6 and 7 Preferred Units owned by the Parent Company are eliminated in consolidation in the accompanying consolidated financial statements of the Parent Company and are classified as preferred units of general partner in the accompanying consolidated financial statements of the Operating Partnership.
In order to highlight the differences between the Parent Company and the Operating Partnership, there are sections in this report that separately discuss the Parent Company and the Operating Partnership, including separate financial statements, controls and procedures sections, and separate Exhibit 31 and 32 certifications. In the sections that combine disclosure for the Parent Company and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Company.
As general partner with control of the Operating Partnership, the Parent Company consolidates the Operating Partnership for financial reporting purposes, and the Parent Company does not have assets other than its investment in the Operating Partnership. Therefore, while stockholders' equity and partners' capital differ as discussed above, the assets and liabilities of the Parent Company and the Operating Partnership are the same on their respective financial statements.
TABLE OF CONTENTS
|
| | |
| | Form 10-Q Report Page |
| | |
PART I - FINANCIAL INFORMATION | |
| | |
Item 1. | Financial Statements | |
| | |
Regency Centers Corporation: | |
| | |
| Consolidated Balance Sheets as of September 30, 2013 and December 31, 2012 | |
| | |
| Consolidated Statements of Operations for the periods ended September 30, 2013 and 2012 | |
| | |
| Consolidated Statements of Comprehensive Income for the periods ended September 30, 2013 and 2012 | |
| | |
| Consolidated Statements of Equity for the periods ended September 30, 2013 and 2012 | |
| | |
| Consolidated Statements of Cash Flows for the periods ended September 30, 2013 and 2012 | |
| | |
Regency Centers, L.P.: | |
| | |
| Consolidated Balance Sheets as of September 30, 2013 and December 31, 2012 | |
| | |
| Consolidated Statements of Operations for the periods ended September 30, 2013 and 2012 | |
| | |
| Consolidated Statements of Comprehensive Income for the periods ended September 30, 2013 and 2012 | |
| | |
| Consolidated Statements of Capital for the periods ended September 30, 2013 and 2012 | |
| | |
| Consolidated Statements of Cash Flows for the periods ended September 30, 2013 and 2012 | |
| | |
| Notes to Consolidated Financial Statements | |
| | |
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | |
| | |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | |
| | |
Item 4. | Controls and Procedures | |
| | |
PART II - OTHER INFORMATION | |
| | |
Item 1. | Legal Proceedings | |
| | |
Item 1A. | Risk Factors | |
| | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | |
| | |
Item 3. | Defaults Upon Senior Securities | |
| | |
Item 4. | Mine Safety Disclosures | |
| | |
Item 5. | Other Information | |
| | |
Item 6. | Exhibits | |
| | |
SIGNATURES | |
| | |
| | |
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
REGENCY CENTERS CORPORATION
Consolidated Balance Sheets
September 30, 2013 and December 31, 2012
(in thousands, except share data) |
| | | | | | |
| | 2013 | | 2012 |
Assets | | (unaudited) | | |
Real estate investments at cost: | | | | |
Land | $ | 1,175,815 |
| | 1,215,659 |
|
Buildings and improvements | | 2,479,326 |
| | 2,502,186 |
|
Properties in development | | 305,249 |
| | 192,067 |
|
| | 3,960,390 |
| | 3,909,912 |
|
Less: accumulated depreciation | | 835,447 |
| | 782,749 |
|
| | 3,124,943 |
| | 3,127,163 |
|
Operating properties held for sale | | 10,607 |
| | — |
|
Investments in real estate partnerships | | 414,509 |
| | 442,927 |
|
Net real estate investments | | 3,550,059 |
| | 3,570,090 |
|
Cash and cash equivalents | | 62,702 |
| | 22,349 |
|
Restricted cash | | 5,288 |
| | 6,472 |
|
Accounts receivable, net of allowance for doubtful accounts of $3,626 and $3,915 at September 30, 2013 and December 31, 2012, respectively | | 23,379 |
| | 26,601 |
|
Straight-line rent receivable, net of reserve of $451 and $870 at September 30, 2013 and December 31, 2012, respectively | | 50,422 |
| | 49,990 |
|
Notes receivable | | 26,128 |
| | 23,751 |
|
Deferred costs, less accumulated amortization of $72,808 and $69,224 at September 30, 2013 and December 31, 2012, respectively | | 69,553 |
| | 69,506 |
|
Acquired lease intangible assets, less accumulated amortization of $23,750 and $19,148 at September 30, 2013 and December 31, 2012, respectively | | 39,134 |
| | 42,459 |
|
Trading securities held in trust, at fair value | | 25,421 |
| | 23,429 |
|
Other assets | | 44,467 |
| | 18,811 |
|
Total assets | $ | 3,896,553 |
| | 3,853,458 |
|
Liabilities and Equity | | | | |
Liabilities: | | | | |
Notes payable | $ | 1,764,437 |
| | 1,771,891 |
|
Unsecured credit facilities | | 100,000 |
| | 170,000 |
|
Accounts payable and other liabilities | | 147,087 |
| | 127,185 |
|
Acquired lease intangible liabilities, less accumulated accretion of $9,123 and $6,636 at September 30, 2013 and December 31, 2012, respectively | | 25,480 |
| | 20,325 |
|
Tenants’ security and escrow deposits and prepaid rent | | 22,454 |
| | 18,146 |
|
Total liabilities | | 2,059,458 |
| | 2,107,547 |
|
Commitments and contingencies (note 12) | |
| |
|
Equity: | | | | |
Stockholders’ equity: | | | | |
Preferred stock, $0.01 par value per share, 30,000,000 shares authorized; 13,000,000 Series 6 and 7 shares issued and outstanding at September 30, 2013 and December 31, 2012, with liquidation preferences of $25 per share | | 325,000 |
| | 325,000 |
|
Common stock, $0.01 par value per share,150,000,000 shares authorized; 92,327,151 and 90,394,486 shares issued at September 30, 2013 and December 31, 2012, respectively | | 923 |
| | 904 |
|
Treasury stock at cost, 369,144 and 335,347 shares held at September 30, 2013 and December 31, 2012, respectively | | (16,540 | ) | | (14,924 | ) |
Additional paid in capital | | 2,422,466 |
| | 2,312,310 |
|
Accumulated other comprehensive loss | | (28,430 | ) | | (57,715 | ) |
Distributions in excess of net income | | (878,753 | ) | | (834,810 | ) |
Total stockholders’ equity | | 1,824,666 |
| | 1,730,765 |
|
Noncontrolling interests: | | | | |
Exchangeable operating partnership units, aggregate redemption value of $8,016 and $8,348 at September 30, 2013 and December 31, 2012, respectively | | (1,462 | ) | | (1,153 | ) |
Limited partners’ interests in consolidated partnerships | | 13,891 |
| | 16,299 |
|
Total noncontrolling interests | | 12,429 |
| | 15,146 |
|
Total equity | | 1,837,095 |
| | 1,745,911 |
|
Total liabilities and equity | $ | 3,896,553 |
| | 3,853,458 |
|
See accompanying notes to consolidated financial statements.
REGENCY CENTERS CORPORATION
Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
|
| | | | | | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
| | 2013 | | 2012 | | 2013 | | 2012 |
Revenues: | | | | | | | | |
Minimum rent | $ | 90,178 |
| | 84,382 |
| $ | 266,104 |
| | 261,519 |
|
Percentage rent | | 415 |
| | 378 |
| | 2,257 |
| | 1,935 |
|
Recoveries from tenants and other income | | 25,823 |
| | 24,388 |
| | 80,917 |
| | 79,606 |
|
Management, transaction, and other fees | | 5,694 |
| | 6,441 |
| | 19,195 |
| | 20,060 |
|
Total revenues | | 122,110 |
| | 115,589 |
| | 368,473 |
| | 363,120 |
|
Operating expenses: | | | | | | | | |
Depreciation and amortization | | 33,184 |
| | 28,529 |
| | 96,241 |
| | 90,934 |
|
Operating and maintenance | | 17,040 |
| | 15,808 |
| | 52,222 |
| | 51,012 |
|
General and administrative | | 15,001 |
| | 15,641 |
| | 47,942 |
| | 45,783 |
|
Real estate taxes | | 13,553 |
| | 12,884 |
| | 41,030 |
| | 41,212 |
|
Other expenses | | 917 |
| | 1,150 |
| | 3,986 |
| | 3,596 |
|
Total operating expenses | | 79,695 |
| | 74,012 |
| | 241,421 |
| | 232,537 |
|
Other expense (income): | | | | | | | | |
Interest expense, net of interest income of $350 and $379, and $1,101 and $1,291 for the three and nine months ended September 30, 2013 and 2012, respectively | | 26,750 |
| | 27,462 |
| | 82,363 |
| | 84,796 |
|
Provision for impairment | | 6,000 |
| | 1,147 |
| | 6,000 |
| | 20,155 |
|
Early extinguishment of debt | | — |
| | 852 |
| | — |
| | 852 |
|
Net investment income from deferred compensation plan, including unrealized gains of $875 and $618, and $1,724 and $1,343 for the three and nine months ended September 30, 2013 and 2012, respectively | | (963 | ) | | (752 | ) | | (1,998 | ) | | (1,836 | ) |
Total other expense | | 31,787 |
| | 28,709 |
| | 86,365 |
| | 103,967 |
|
Income before equity in income of investments in real estate partnerships | | 10,628 |
| | 12,868 |
| | 40,687 |
| | 26,616 |
|
Equity in income of investments in real estate partnerships | | 13,262 |
| | 5,403 |
| | 25,150 |
| | 19,173 |
|
Income from continuing operations before tax | | 23,890 |
| | 18,271 |
| | 65,837 |
| | 45,789 |
|
Income tax expense (benefit) of taxable REIT subsidiary | | — |
| | 490 |
| | — |
| | (118 | ) |
Income from continuing operations | | 23,890 |
| | 17,781 |
| | 65,837 |
| | 45,907 |
|
Discontinued operations, net: | | | | | | | | |
Operating income | | 666 |
| | 1,811 |
| | 4,196 |
| | 1,350 |
|
Gain on sale of operating properties, net | | 16,052 |
| | — |
| | 27,462 |
| | 8,605 |
|
Income from discontinued operations | | 16,718 |
| | 1,811 |
| | 31,658 |
| | 9,955 |
|
Income before gain on sale of real estate | | 40,608 |
| | 19,592 |
| | 97,495 |
| | 55,862 |
|
Gain on sale of real estate | | 56 |
| | 228 |
| | 1,773 |
| | 2,041 |
|
Net income | | 40,664 |
| | 19,820 |
| | 99,268 |
| | 57,903 |
|
Noncontrolling interests: | | | | | | | | |
Preferred units | | — |
| | — |
| | — |
| | 629 |
|
Exchangeable operating partnership units | | (73 | ) | | (39 | ) | | (183 | ) | | (116 | ) |
Limited partners’ interests in consolidated partnerships | | (327 | ) | | (212 | ) | | (872 | ) | | (636 | ) |
(Income) loss attributable to noncontrolling interests | | (400 | ) | | (251 | ) | | (1,055 | ) | | (123 | ) |
Net income attributable to the Company | | 40,264 |
| | 19,569 |
| | 98,213 |
| | 57,780 |
|
Preferred stock dividends | | (5,266 | ) | | (7,932 | ) | | (15,797 | ) | | (27,265 | ) |
Net income attributable to common stockholders | $ | 34,998 |
| | 11,637 |
| $ | 82,416 |
| | 30,515 |
|
Income per common share - basic: | | | | | | | | |
Continuing operations | $ | 0.20 |
| | 0.11 |
| $ | 0.55 |
| | 0.23 |
|
Discontinued operations | | 0.18 |
| | 0.02 |
| | 0.35 |
| | 0.11 |
|
Net income attributable to common stockholders | $ | 0.38 |
| | 0.13 |
| $ | 0.90 |
| | 0.34 |
|
Income per common share - diluted: | | | | | | | | |
Continuing operations | $ | 0.20 |
| | 0.11 |
| $ | 0.55 |
| | 0.23 |
|
Discontinued operations | | 0.18 |
| | 0.02 |
| | 0.35 |
| | 0.11 |
|
Net income attributable to common stockholders | $ | 0.38 |
| | 0.13 |
| $ | 0.90 |
| | 0.34 |
|
See accompanying notes to consolidated financial statements.
REGENCY CENTERS CORPORATION
Consolidated Statements of Comprehensive Income
(in thousands)
(unaudited)
|
| | | | | | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
| | 2013 | | 2012 | | 2013 | | 2012 |
Net income | $ | 40,664 |
| | 19,820 |
| $ | 99,268 |
| | 57,903 |
|
Other comprehensive income (loss): | | | | | | | | |
Loss on settlement of derivative instruments: | | | | | | | | |
Amortization of loss on settlement of derivative instruments recognized in net income | | 2,367 |
| | 2,366 |
| | 7,099 |
| | 7,099 |
|
Effective portion of change in fair value of derivative instruments: | | | | | | | | |
Effective portion of change in fair value of derivative instruments | | 521 |
| | (25 | ) | | 22,225 |
| | (85 | ) |
Less: reclassification adjustment for change in fair value of derivative instruments included in net income | | 8 |
| | 8 |
| | 24 |
| | 17 |
|
Other comprehensive income | | 2,896 |
| | 2,349 |
| | 29,348 |
| | 7,031 |
|
Comprehensive income | | 43,560 |
| | 22,169 |
| | 128,616 |
| | 64,934 |
|
Less: comprehensive income (loss) attributable to noncontrolling interests: | | | | | | | | |
Net income (loss) attributable to noncontrolling interests | | 400 |
| | 251 |
| | 1,055 |
| | 123 |
|
Other comprehensive income (loss) attributable to noncontrolling interests | | 6 |
| | (4 | ) | | 63 |
| | (20 | ) |
Comprehensive income (loss) attributable to noncontrolling interests | | 406 |
| | 247 |
| | 1,118 |
| | 103 |
|
Comprehensive income attributable to the Company | $ | 43,154 |
| | 21,922 |
| $ | 127,498 |
| | 64,831 |
|
See accompanying notes to consolidated financial statements.
REGENCY CENTERS CORPORATION Consolidated Statements of Equity For the nine months ended September 30, 2013 and 2012 (in thousands, except per share data) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Noncontrolling Interests | | |
| | Preferred Stock | | Common Stock | | Treasury Stock | | Additional Paid In Capital | | Accumulated Other Comprehensive Loss | | Distributions in Excess of Net Income | | Total Stockholders’ Equity | | Preferred Units | | Exchangeable Operating Partnership Units | | Limited Partners’ Interest in Consolidated Partnerships | | Total Noncontrolling Interests | | Total Equity |
Balance at December 31, 2011 | $ | 275,000 |
| | 899 |
| | (15,197 | ) | | 2,281,817 |
| | (71,429 | ) | | (662,735 | ) | | 1,808,355 |
| | 49,158 |
| | (963 | ) | | 13,104 |
| | 61,299 |
| | 1,869,654 |
|
Net income | | — |
| | — |
| | — |
| | — |
| | — |
| | 57,780 |
| | 57,780 |
| | (629 | ) | | 116 |
| | 636 |
| | 123 |
| | 57,903 |
|
Other comprehensive income (loss) | | — |
| | — |
| | — |
| | — |
| | 7,051 |
| | — |
| | 7,051 |
| | — |
| | 14 |
| | (34 | ) | | (20 | ) | | 7,031 |
|
Deferred compensation plan, net | | — |
| | — |
| | 441 |
| | (429 | ) | | — |
| | — |
| | 12 |
| | — |
| | — |
| | — |
| | — |
| | 12 |
|
Amortization of restricted stock issued | | — |
| | — |
| | — |
| | 8,589 |
| | — |
| | — |
| | 8,589 |
| | — |
| | — |
| | — |
| | — |
| | 8,589 |
|
Common stock redeemed for taxes withheld for stock based compensation, net | | — |
| | — |
| | — |
| | (1,490 | ) | | — |
| | — |
| | (1,490 | ) | | — |
| | — |
| | — |
| | — |
| | (1,490 | ) |
Common stock issued for dividend reinvestment plan | | — |
| | — |
| | — |
| | 740 |
| | — |
| | — |
| | 740 |
| | — |
| | — |
| | — |
| | — |
| | 740 |
|
Common stock issued for stock offerings, net of issuance costs | | — |
| | 5 |
| | — |
| | 21,672 |
| | — |
| | — |
| | 21,677 |
| | — |
| | — |
| | — |
| | — |
| | 21,677 |
|
Redemption of preferred units | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (48,125 | ) | | — |
| | — |
| | (48,125 | ) | | (48,125 | ) |
Issuance of preferred stock, net of issuance costs | | 325,000 |
| | — |
| | — |
| | (11,495 | ) | | — |
| | — |
| | 313,505 |
| | — |
| | — |
| | — |
| | — |
| | 313,505 |
|
Redemption of preferred stock | | (275,000 | ) | | — |
| | — |
| | 9,277 |
| | — |
| | (9,277 | ) | | (275,000 | ) | | — |
| | — |
| | — |
| | — |
| | (275,000 | ) |
Contributions from partners | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 3,362 |
| | 3,362 |
| | 3,362 |
|
Distributions to partners | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (892 | ) | | (892 | ) | | (892 | ) |
Cash dividends declared: | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock/unit | | — |
| | — |
| | — |
| | — |
| | — |
| | (17,988 | ) | | (17,988 | ) | | (404 | ) | | — |
| | — |
| | (404 | ) | | (18,392 | ) |
Common stock/unit ($1.3875 per share) | | — |
| | — |
| | — |
| | — |
| | — |
| | (123,894 | ) | | (123,894 | ) | | — |
| | (246 | ) | | — |
| | (246 | ) | | (124,140 | ) |
Balance at September 30, 2012 | $ | 325,000 |
| | 904 |
| | (14,756 | ) | | 2,308,681 |
| | (64,378 | ) | | (756,114 | ) | | 1,799,337 |
| | — |
| | (1,079 | ) | | 16,176 |
| | 15,097 |
| | 1,814,434 |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
REGENCY CENTERS CORPORATION Consolidated Statements of Equity For the nine months ended September 30, 2013 and 2012 (in thousands, except per share data) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Noncontrolling Interests | | |
| | Preferred Stock | | Common Stock | | Treasury Stock | | Additional Paid In Capital | | Accumulated Other Comprehensive Loss | | Distributions in Excess of Net Income | | Total Stockholders’ Equity | | Preferred Units | | Exchangeable Operating Partnership Units | | Limited Partners’ Interest in Consolidated Partnerships | | Total Noncontrolling Interests | | Total Equity |
Balance at December 31, 2012 | $ | 325,000 |
| | 904 |
| | (14,924 | ) | | 2,312,310 |
| | (57,715 | ) | | (834,810 | ) | | 1,730,765 |
| | — |
| | (1,153 | ) | | 16,299 |
| | 15,146 |
| | 1,745,911 |
|
Net income | | — |
| | — |
| | — |
| | — |
| | — |
| | 98,213 |
| | 98,213 |
| | — |
| | 183 |
| | 872 |
| | 1,055 |
| | 99,268 |
|
Other comprehensive income | | — |
| | — |
| | — |
| | — |
| | 29,285 |
| | — |
| | 29,285 |
| | — |
| | 55 |
| | 8 |
| | 63 |
| | 29,348 |
|
Deferred compensation plan, net | | — |
| | — |
| | (1,616 | ) | | 1,616 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Amortization of restricted stock issued | | — |
| | — |
| | — |
| | 10,600 |
| | — |
| | — |
| | 10,600 |
| | — |
| | — |
| | — |
| | — |
| | 10,600 |
|
Common stock redeemed for taxes withheld for stock based compensation, net | | — |
| | — |
| | — |
| | (2,927 | ) | | — |
| | — |
| | (2,927 | ) | | — |
| | — |
| | — |
| | — |
| | (2,927 | ) |
Common stock issued for dividend reinvestment plan | | — |
| | — |
| | — |
| | 831 |
| | — |
| | — |
| | 831 |
| | — |
| | — |
| | — |
| | — |
| | 831 |
|
Common stock issued for partnership units exchanged | | — |
| | — |
| | — |
| | 302 |
| | — |
| | — |
| | 302 |
| | — |
| | (302 | ) | | — |
| | (302 | ) | | — |
|
Common stock issued for stock offerings, net of issuance costs | | — |
| | 19 |
| | — |
| | 99,734 |
| | — |
| | — |
| | 99,753 |
| | — |
| | — |
| | — |
| | — |
| | 99,753 |
|
Redemption of preferred units | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Issuance of preferred stock, net of issuance costs | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Redemption of preferred stock | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Contributions from partners | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 347 |
| | 347 |
| | 347 |
|
Distributions to partners | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (3,635 | ) | | (3,635 | ) | | (3,635 | ) |
Cash dividends declared: | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock/unit | | — |
| | — |
| | — |
| | — |
| | — |
| | (15,797 | ) | | (15,797 | ) | | — |
| | — |
| | — |
| | — |
| | (15,797 | ) |
Common stock/unit ($1.3875 per share) | | — |
| | — |
| | — |
| | — |
| | — |
| | (126,359 | ) | | (126,359 | ) | | — |
| | (245 | ) | | — |
| | (245 | ) | | (126,604 | ) |
Balance at September 30, 2013 | $ | 325,000 |
| | 923 |
| | (16,540 | ) | | 2,422,466 |
| | (28,430 | ) | | (878,753 | ) | | 1,824,666 |
| | — |
| | (1,462 | ) | | 13,891 |
| | 12,429 |
| | 1,837,095 |
|
See accompanying notes to consolidated financial statements.
REGENCY CENTERS CORPORATION
Consolidated Statements of Cash Flows
For the nine months ended September 30, 2013 and 2012
(in thousands)
(unaudited)
|
| | | | | | |
| | 2013 | | 2012 |
Cash flows from operating activities: | | | | |
Net income | $ | 99,268 |
| | 57,903 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Depreciation and amortization | | 98,620 |
| | 96,217 |
|
Amortization of deferred loan cost and debt premium | | 9,265 |
| | 9,619 |
|
Accretion of above and below market lease intangibles, net | | (1,646 | ) | | (667 | ) |
Stock-based compensation, net of capitalization | | 9,227 |
| | 7,332 |
|
Equity in income of investments in real estate partnerships | | (25,150 | ) | | (19,173 | ) |
Net gain on sale of properties | | (29,235 | ) | | (10,646 | ) |
Provision for impairment | | 6,000 |
| | 24,655 |
|
Early extinguishment of debt | | — |
| | 852 |
|
Distribution of earnings from operations of investments in real estate partnerships | | 34,772 |
| | 28,550 |
|
Loss on derivative instruments | | (14 | ) | | (17 | ) |
Deferred compensation expense | | 2,023 |
| | 1,840 |
|
Realized and unrealized gains on trading securities held in trust | | (2,024 | ) | | (1,878 | ) |
Changes in assets and liabilities: | | | | |
Restricted cash | | 1,185 |
| | (83 | ) |
Accounts receivable | | (2,200 | ) | | 5,040 |
|
Straight-line rent receivables, net | | (3,850 | ) | | (4,656 | ) |
Deferred leasing costs | | (6,599 | ) | | (8,869 | ) |
Other assets | | (1,767 | ) | | (2,140 | ) |
Accounts payable and other liabilities | | 8,137 |
| | 17,734 |
|
Tenants’ security and escrow deposits and prepaid rent | | 4,550 |
| | (5,559 | ) |
Net cash provided by operating activities | | 200,562 |
| | 196,054 |
|
Cash flows from investing activities: | | | | |
Acquisition of operating real estate | | (26,676 | ) | | (58,015 | ) |
Development of real estate, including acquisition of land | | (162,419 | ) | | (117,550 | ) |
Proceeds from sale of real estate investments | | 136,997 |
| | 315,235 |
|
Collection (issuance) of notes receivable | | 6,015 |
| | (579 | ) |
Investments in real estate partnerships | | (10,844 | ) | | (53,587 | ) |
Distributions received from investments in real estate partnerships | | 31,457 |
| | 29,463 |
|
Dividends on trading securities held in trust | | 95 |
| | 130 |
|
Acquisition of securities | | (17,795 | ) | | (13,635 | ) |
Proceeds from sale of securities | | 12,732 |
| | 13,900 |
|
Net cash (used in) provided by investing activities | | (30,438 | ) | | 115,362 |
|
Cash flows from financing activities: | | | | |
Net proceeds from common stock issuance | | 99,753 |
| | 21,677 |
|
Net proceeds from issuance of preferred stock | | — |
| | 313,505 |
|
Proceeds from sale of treasury stock | | 34 |
| | 339 |
|
Acquisition of treasury stock | | — |
| | (4 | ) |
Redemption of preferred stock and partnership units | | — |
| | (323,125 | ) |
Distributions (to) from limited partners in consolidated partnerships, net | | (3,288 | ) | | 1,484 |
|
Distributions to exchangeable operating partnership unit holders | | (245 | ) | | (246 | ) |
Distributions to preferred unit holders | | — |
| | (404 | ) |
Dividends paid to common stockholders | | (125,528 | ) | | (123,155 | ) |
Dividends paid to preferred stockholders | | (15,797 | ) | | (13,373 | ) |
Repayment of fixed rate unsecured notes | | — |
| | (192,377 | ) |
Proceeds from unsecured credit facilities | | 82,000 |
| | 535,000 |
|
Repayment of unsecured credit facilities | | (152,000 | ) | | (510,000 | ) |
Proceeds from notes payable | | 8,250 |
| | — |
|
Repayment of notes payable | | (16,439 | ) | | — |
|
Scheduled principal payments | | (6,352 | ) | | (6,484 | ) |
Payment of loan costs | | (159 | ) | | (4,305 | ) |
Net cash used in financing activities | | (129,771 | ) | | (301,468 | ) |
Net increase in cash and cash equivalents | | 40,353 |
| | 9,948 |
|
Cash and cash equivalents at beginning of the period | | 22,349 |
| | 11,402 |
|
Cash and cash equivalents at end of the period | $ | 62,702 |
| | 21,350 |
|
REGENCY CENTERS CORPORATION
Consolidated Statements of Cash Flows
For the nine months ended September 30, 2013, and 2012
(in thousands)
(unaudited)
|
| | | | | | |
| | 2013 | | 2012 |
Supplemental disclosure of cash flow information: | | | | |
Cash paid for interest (net of capitalized interest of $4,174 and $2,477 in 2013 and 2012, respectively) | $ | 72,607 |
| | 80,742 |
|
Supplemental disclosure of non-cash transactions: | | | | |
Preferred unit and stock distribution declared and not paid | $ | — |
| | 4,615 |
|
Common stock issued for partnership units exchanged | $ | 302 |
| | — |
|
Real estate received through distribution in kind | $ | 7,576 |
| | — |
|
Mortgage loans assumed through distribution in kind | $ | 7,500 |
| | — |
|
Mortgage loans assumed for the acquisition of real estate | $ | — |
| | 12,810 |
|
Real estate contributed for investments in real estate partnerships | $ | — |
| | 47,500 |
|
Notes receivable taken in connection with sale of property, net of deferred gain | $ | 7,646 |
| | — |
|
Real estate acquired through elimination of note receivable | $ | — |
| | 12,585 |
|
Change in fair value of derivative instruments | $ | 22,249 |
| | (67 | ) |
Common stock issued for dividend reinvestment plan | $ | 831 |
| | 740 |
|
Stock-based compensation capitalized | $ | 1,567 |
| | 1,453 |
|
Contributions from limited partners in consolidated partnerships, net | $ | — |
| | 986 |
|
Common stock issued for dividend reinvestment in trust | $ | 489 |
| | 439 |
|
Contribution of stock awards into trust | $ | 1,522 |
| | 821 |
|
Distribution of stock held in trust | $ | 201 |
| | 1,191 |
|
See accompanying notes to consolidated financial statements.
REGENCY CENTERS, L.P.
Consolidated Balance Sheets
September 30, 2013 and December 31, 2012
(in thousands, except unit data)
|
| | | | | | |
| | 2013 | | 2012 |
Assets | | (unaudited) | | |
Real estate investments at cost: | | | | |
Land | $ | 1,175,815 |
| | 1,215,659 |
|
Buildings and improvements | | 2,479,326 |
| | 2,502,186 |
|
Properties in development | | 305,249 |
| | 192,067 |
|
| | 3,960,390 |
| | 3,909,912 |
|
Less: accumulated depreciation | | 835,447 |
| | 782,749 |
|
| | 3,124,943 |
| | 3,127,163 |
|
Operating properties held for sale | | 10,607 |
| | — |
|
Investments in real estate partnerships | | 414,509 |
| | 442,927 |
|
Net real estate investments | | 3,550,059 |
| | 3,570,090 |
|
Cash and cash equivalents | | 62,702 |
| | 22,349 |
|
Restricted cash | | 5,288 |
| | 6,472 |
|
Accounts receivable, net of allowance for doubtful accounts of $3,626 and $3,915 at September 30, 2013 and December 31, 2012, respectively | | 23,379 |
| | 26,601 |
|
Straight-line rent receivable, net of reserve of $451 and $870 at September 30, 2013 and December 31, 2012, respectively | | 50,422 |
| | 49,990 |
|
Notes receivable | | 26,128 |
| | 23,751 |
|
Deferred costs, less accumulated amortization of $72,808 and $69,224 at September 30, 2013 and December 31, 2012, respectively | | 69,553 |
| | 69,506 |
|
Acquired lease intangible assets, less accumulated amortization of $23,750 and $19,148 at September 30, 2013 and December 31, 2012, respectively | | 39,134 |
| | 42,459 |
|
Trading securities held in trust, at fair value | | 25,421 |
| | 23,429 |
|
Other assets | | 44,467 |
| | 18,811 |
|
Total assets | $ | 3,896,553 |
| | 3,853,458 |
|
Liabilities and Capital | | | | |
Liabilities: | | | | |
Notes payable | $ | 1,764,437 |
| | 1,771,891 |
|
Unsecured credit facilities | | 100,000 |
| | 170,000 |
|
Accounts payable and other liabilities | | 147,087 |
| | 127,185 |
|
Acquired lease intangible liabilities, less accumulated accretion of $9,123 and $6,636 at September 30, 2013 and December 31, 2012, respectively | | 25,480 |
| | 20,325 |
|
Tenants’ security and escrow deposits and prepaid rent | | 22,454 |
| | 18,146 |
|
Total liabilities | | 2,059,458 |
| | 2,107,547 |
|
Commitments and contingencies (note 12) | |
|
| |
|
|
Capital: | | | | |
Partners’ capital: | | | | |
Preferred units of general partner, $0.01 par value per unit, 13,000,000 units issued and outstanding at September 30, 2013 and December 31, 2012, liquidation preference of $25 per unit | | 325,000 |
| | 325,000 |
|
General partner; 92,327,151 and 90,394,486 units outstanding at September 30, 2013 and December 31, 2012, respectively | | 1,528,096 |
| | 1,463,480 |
|
Limited partners; 165,796 and 177,164 units outstanding at September 30, 2013 and December 31, 2012 | | (1,462 | ) | | (1,153 | ) |
Accumulated other comprehensive loss | | (28,430 | ) | | (57,715 | ) |
Total partners’ capital | | 1,823,204 |
| | 1,729,612 |
|
Noncontrolling interests: | | | | |
Limited partners’ interests in consolidated partnerships | | 13,891 |
| | 16,299 |
|
Total noncontrolling interests | | 13,891 |
| | 16,299 |
|
Total capital | | 1,837,095 |
| | 1,745,911 |
|
Total liabilities and capital | $ | 3,896,553 |
| | 3,853,458 |
|
See accompanying notes to consolidated financial statements.
REGENCY CENTERS, L.P.
Consolidated Statements of Operations
(in thousands, except per unit data)
(unaudited)
|
| | | | | | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
| | 2013 | | 2012 | | 2013 | | 2012 |
Revenues: | | | | | | | | |
Minimum rent | $ | 90,178 |
| | 84,382 |
| $ | 266,104 |
| | 261,519 |
|
Percentage rent | | 415 |
| | 378 |
| | 2,257 |
| | 1,935 |
|
Recoveries from tenants and other income | | 25,823 |
| | 24,388 |
| | 80,917 |
| | 79,606 |
|
Management, transaction, and other fees | | 5,694 |
| | 6,441 |
| | 19,195 |
| | 20,060 |
|
Total revenues | | 122,110 |
| | 115,589 |
| | 368,473 |
| | 363,120 |
|
Operating expenses: | | | | | | | | |
Depreciation and amortization | | 33,184 |
| | 28,529 |
| | 96,241 |
| | 90,934 |
|
Operating and maintenance | | 17,040 |
| | 15,808 |
| | 52,222 |
| | 51,012 |
|
General and administrative | | 15,001 |
| | 15,641 |
| | 47,942 |
| | 45,783 |
|
Real estate taxes | | 13,553 |
| | 12,884 |
| | 41,030 |
| | 41,212 |
|
Other expenses | | 917 |
| | 1,150 |
| | 3,986 |
| | 3,596 |
|
Total operating expenses | | 79,695 |
| | 74,012 |
| | 241,421 |
| | 232,537 |
|
Other expense (income): | | | | | | | | |
Interest expense, net of interest income of $350 and $379, and $1,101 and $1,291 for the three and nine months ended September 30, 2013 and 2012, respectively | | 26,750 |
| | 27,462 |
| | 82,363 |
| | 84,796 |
|
Provision for impairment | | 6,000 |
| | 1,147 |
| | 6,000 |
| | 20,155 |
|
Early extinguishment of debt | | — |
| | 852 |
| | — |
| | 852 |
|
Net investment income from deferred compensation plan, including unrealized gains of $875 and $618, and $1,724 and $1,343 for the three and nine months ended September 30, 2013 and 2012, respectively | | (963 | ) | | (752 | ) | | (1,998 | ) | | (1,836 | ) |
Total other expense | | 31,787 |
| | 28,709 |
| | 86,365 |
| | 103,967 |
|
Income before equity in income of investments in real estate partnerships | | 10,628 |
| | 12,868 |
| | 40,687 |
| | 26,616 |
|
Equity in income of investments in real estate partnerships | | 13,262 |
| | 5,403 |
| | 25,150 |
| | 19,173 |
|
Income from continuing operations before tax | | 23,890 |
| | 18,271 |
| | 65,837 |
| | 45,789 |
|
Income tax expense (benefit) of taxable REIT subsidiary | | — |
| | 490 |
| | — |
| | (118 | ) |
Income from continuing operations | | 23,890 |
| | 17,781 |
| | 65,837 |
| | 45,907 |
|
Discontinued operations, net: | | | | | | | | |
Operating income | | 666 |
| | 1,811 |
| | 4,196 |
| | 1,350 |
|
Gain on sale of operating properties, net | | 16,052 |
| | — |
| | 27,462 |
| | 8,605 |
|
Income from discontinued operations | | 16,718 |
| | 1,811 |
| | 31,658 |
| | 9,955 |
|
Income before gain on sale of real estate | | 40,608 |
| | 19,592 |
| | 97,495 |
| | 55,862 |
|
Gain on sale of real estate | | 56 |
| | 228 |
| | 1,773 |
| | 2,041 |
|
Net income | | 40,664 |
| | 19,820 |
| | 99,268 |
| | 57,903 |
|
Noncontrolling interests: | | | | | | | | |
Limited partners’ interests in consolidated partnerships | | (327 | ) | | (212 | ) | | (872 | ) | | (636 | ) |
Income attributable to noncontrolling interests | | (327 | ) | | (212 | ) | | (872 | ) | | (636 | ) |
Net income attributable to the Partnership | | 40,337 |
| | 19,608 |
| | 98,396 |
| | 57,267 |
|
Preferred unit distributions | | (5,266 | ) | | (7,932 | ) | | (15,797 | ) | | (26,636 | ) |
Net income attributable to common unit holders | $ | 35,071 |
| | 11,676 |
| $ | 82,599 |
| | 30,631 |
|
Income per common unit - basic: | | | | | | | | |
Continuing operations | $ | 0.20 |
| | 0.11 |
| $ | 0.55 |
| | 0.23 |
|
Discontinued operations | | 0.18 |
| | 0.02 |
| | 0.35 |
| | 0.11 |
|
Net income attributable to common unit holders | $ | 0.38 |
| | 0.13 |
| $ | 0.90 |
| | 0.34 |
|
Income per common unit - diluted: | | | | | | | | |
Continuing operations | $ | 0.20 |
| | 0.11 |
| $ | 0.55 |
| | 0.23 |
|
Discontinued operations | | 0.18 |
| | 0.02 |
| | 0.35 |
| | 0.11 |
|
Net income attributable to common unit holders | $ | 0.38 |
| | 0.13 |
| $ | 0.90 |
| | 0.34 |
|
See accompanying notes to consolidated financial statements.
REGENCY CENTERS, L.P.
Consolidated Statements of Comprehensive Income
(in thousands)
(unaudited)
|
| | | | | | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
| | 2013 | | 2012 | | 2013 | | 2012 |
Net income | $ | 40,664 |
| | 19,820 |
| $ | 99,268 |
| | 57,903 |
|
Other comprehensive income (loss): | | | | | | | | |
Loss on settlement of derivative instruments: | | | | | | | | |
Amortization of loss on settlement of derivative instruments recognized in net income | | 2,367 |
| | 2,366 |
| | 7,099 |
| | 7,099 |
|
Effective portion of change in fair value of derivative instruments: | | | | | | | | |
Effective portion of change in fair value of derivative instruments | | 521 |
| | (25 | ) | | 22,225 |
| | (85 | ) |
Less: reclassification adjustment for change in fair value of derivative instruments included in net income | | 8 |
| | 8 |
| | 24 |
| | 17 |
|
Other comprehensive income | | 2,896 |
| | 2,349 |
| | 29,348 |
| | 7,031 |
|
Comprehensive income | | 43,560 |
| | 22,169 |
| | 128,616 |
| | 64,934 |
|
Less: comprehensive income (loss) attributable to noncontrolling interests: | | | | | | | | |
Net income attributable to noncontrolling interests | | 327 |
| | 212 |
| | 872 |
| | 636 |
|
Other comprehensive income (loss) attributable to noncontrolling interests | | 1 |
| | (9 | ) | | 8 |
| | (34 | ) |
Comprehensive income attributable to noncontrolling interests | | 328 |
| | 203 |
| | 880 |
| | 602 |
|
Comprehensive income attributable to the Partnership | $ | 43,232 |
| | 21,966 |
| $ | 127,736 |
| | 64,332 |
|
See accompanying notes to consolidated financial statements.
REGENCY CENTERS, L.P. Consolidated Statements of Capital For the nine months ended September 30, 2013 and 2012 (in thousands) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
| | Preferred Units | | General Partner Preferred and Common Units | | Limited Partners | | Accumulated Other Comprehensive Loss | | Total Partners’ Capital | | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | | Total Capital |
Balance at December 31, 2011 | $ | 49,158 |
| | 1,879,784 |
| | (963 | ) | | (71,429 | ) | | 1,856,550 |
| | 13,104 |
| | 1,869,654 |
|
Net income | | (629 | ) | | 57,780 |
| | 116 |
| | — |
| | 57,267 |
| | 636 |
| | 57,903 |
|
Other comprehensive income (loss)
| | — |
| | — |
| | 14 |
| | 7,051 |
| | 7,065 |
| | (34 | ) | | 7,031 |
|
Deferred compensation plan, net | | — |
| | 12 |
| | — |
| | — |
| | 12 |
| | — |
| | 12 |
|
Contributions from partners | | — |
| | — |
| | — |
| | — |
| | — |
| | 3,362 |
| | 3,362 |
|
Distributions to partners | | — |
| | (123,894 | ) | | (246 | ) | | — |
| | (124,140 | ) | | (892 | ) | | (125,032 | ) |
Redemption of preferred units | | (48,125 | ) | | — |
| | — |
| | — |
| | (48,125 | ) | | — |
| | (48,125 | ) |
Preferred unit distributions | | (404 | ) | | (17,988 | ) | | — |
| | — |
| | (18,392 | ) | | — |
| | (18,392 | ) |
Restricted units issued as a result of amortization of restricted stock issued by Parent Company | | — |
| | 8,589 |
| | — |
| | — |
| | 8,589 |
| | — |
| | 8,589 |
|
Preferred units issued as a result of preferred stock issued by Parent Company, net of issuance costs | | — |
| | 313,505 |
| | — |
| | — |
| | 313,505 |
| | — |
| | 313,505 |
|
Redemption of preferred stock | | — |
| | (275,000 | ) | | — |
| | — |
| | (275,000 | ) | | — |
| | (275,000 | ) |
Common units issued as a result of common stock issued by Parent Company, net of repurchases | | — |
| | 20,927 |
| | — |
| | — |
| | 20,927 |
| | — |
| | 20,927 |
|
Balance at September 30, 2012 | | — |
| | 1,863,715 |
| | (1,079 | ) | | (64,378 | ) | | 1,798,258 |
| | 16,176 |
| | 1,814,434 |
|
| | | | | | | | | | | | | | |
REGENCY CENTERS, L.P. Consolidated Statements of Capital For the nine months ended September 30, 2013 and 2012 (in thousands) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
| | Preferred Units | | General Partner Preferred and Common Units | | Limited Partners | | Accumulated Other Comprehensive Loss | | Total Partners’ Capital | | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | | Total Capital |
Balance at December 31, 2012 | | — |
| | 1,788,480 |
| | (1,153 | ) | | (57,715 | ) | | 1,729,612 |
| | 16,299 |
| | 1,745,911 |
|
Net income | | — |
| | 98,213 |
| | 183 |
| | — |
| | 98,396 |
| | 872 |
| | 99,268 |
|
Other comprehensive income
| | — |
| | — |
| | 55 |
| | 29,285 |
| | 29,340 |
| | 8 |
| | 29,348 |
|
Deferred compensation plan, net | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Contributions from partners | | — |
| | — |
| | — |
| | — |
| | — |
| | 347 |
| | 347 |
|
Distributions to partners | | — |
| | (126,359 | ) | | (245 | ) | | — |
| | (126,604 | ) | | (3,635 | ) | | (130,239 | ) |
Preferred unit distributions | | — |
| | (15,797 | ) | | — |
| | — |
| | (15,797 | ) | | — |
| | (15,797 | ) |
Restricted units issued as a result of amortization of restricted stock issued by Parent Company | | — |
| | 10,600 |
| | — |
| | — |
| | 10,600 |
| | — |
| | 10,600 |
|
Common units issued as a result of common stock issued by Parent Company, net of repurchases | | — |
| | 97,657 |
| | — |
| | — |
| | 97,657 |
| | — |
| | 97,657 |
|
Common units exchanged for common stock of Parent Company | | — |
| | 302 |
| | (302 | ) | | — |
| | — |
| | — |
| | — |
|
Balance at September 30, 2013 | $ | — |
| | 1,853,096 |
| | (1,462 | ) | | (28,430 | ) | | 1,823,204 |
| | 13,891 |
| | 1,837,095 |
|
See accompanying notes to consolidated financial statements.
REGENCY CENTERS, L.P.
Consolidated Statements of Cash Flows
For the nine months ended September 30, 2013 and 2012
(in thousands)
(unaudited)
|
| | | | | | |
| | 2013 | | 2012 |
Cash flows from operating activities: | | | | |
Net income | $ | 99,268 |
| | 57,903 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | |
| |
|
Depreciation and amortization | | 98,620 |
| | 96,217 |
|
Amortization of deferred loan cost and debt premium | | 9,265 |
| | 9,619 |
|
Accretion of above and below market lease intangibles, net | | (1,646 | ) | | (667 | ) |
Stock-based compensation, net of capitalization | | 9,227 |
| | 7,332 |
|
Equity in income of investments in real estate partnerships | | (25,150 | ) | | (19,173 | ) |
Net gain on sale of properties | | (29,235 | ) | | (10,646 | ) |
Provision for impairment | | 6,000 |
| | 24,655 |
|
Early extinguishment of debt | | — |
| | 852 |
|
Distribution of earnings from operations of investments in real estate partnerships | | 34,772 |
| | 28,550 |
|
Loss on derivative instruments | | (14 | ) | | (17 | ) |
Deferred compensation expense | | 2,023 |
| | 1,840 |
|
Realized and unrealized gains on trading securities held in trust | | (2,024 | ) | | (1,878 | ) |
Changes in assets and liabilities: | |
| |
|
Restricted cash | | 1,185 |
| | (83 | ) |
Accounts receivable | | (2,200 | ) | | 5,040 |
|
Straight-line rent receivables, net | | (3,850 | ) | | (4,656 | ) |
Deferred leasing costs | | (6,599 | ) | | (8,869 | ) |
Other assets | | (1,767 | ) | | (2,140 | ) |
Accounts payable and other liabilities | | 8,137 |
| | 17,734 |
|
Tenants’ security and escrow deposits and prepaid rent | | 4,550 |
| | (5,559 | ) |
Net cash provided by operating activities | | 200,562 |
| | 196,054 |
|
Cash flows from investing activities: | | | | |
Acquisition of operating real estate | | (26,676 | ) | | (58,015 | ) |
Development of real estate, including acquisition of land | | (162,419 | ) | | (117,550 | ) |
Proceeds from sale of real estate investments | | 136,997 |
| | 315,235 |
|
Collection (issuance) of notes receivable | | 6,015 |
| | (579 | ) |
Investments in real estate partnerships | | (10,844 | ) | | (53,587 | ) |
Distributions received from investments in real estate partnerships | | 31,457 |
| | 29,463 |
|
Dividends on trading securities held in trust | | 95 |
| | 130 |
|
Acquisition of securities | | (17,795 | ) | | (13,635 | ) |
Proceeds from sale of securities | | 12,732 |
| | 13,900 |
|
Net cash (used in) provided by investing activities | | (30,438 | ) | | 115,362 |
|
Cash flows from financing activities: | | | | |
Net proceeds from common units issued as a result of common stock issued by Parent Company | | 99,753 |
| | 21,677 |
|
Net proceeds from preferred units issued as a result of preferred stock issued by Parent Company | | — |
| | 313,505 |
|
Proceeds from sale of treasury stock | | 34 |
| | 339 |
|
Acquisition of treasury stock | | — |
| | (4 | ) |
Redemption of preferred partnership units | | — |
| | (323,125 | ) |
Distributions (to) from limited partners in consolidated partnerships, net | | (3,288 | ) | | 1,484 |
|
Distributions to partners | | (125,773 | ) | | (123,401 | ) |
Distributions to preferred unit holders | | (15,797 | ) | | (13,777 | ) |
Repayment of fixed rate unsecured notes | | — |
| | (192,377 | ) |
Proceeds from issuance of fixed rate unsecured notes, net | | — |
| | — |
|
Proceeds from unsecured credit facilities | | 82,000 |
| | 535,000 |
|
Repayment of unsecured credit facilities | | (152,000 | ) | | (510,000 | ) |
Proceeds from notes payable | | 8,250 |
| | — |
|
Repayment of notes payable | | (16,439 | ) | | — |
|
Scheduled principal payments | | (6,352 | ) | | (6,484 | ) |
Payment of loan costs | | (159 | ) | | (4,305 | ) |
Net cash used in financing activities | | (129,771 | ) | | (301,468 | ) |
Net increase in cash and cash equivalents | | 40,353 |
| | 9,948 |
|
Cash and cash equivalents at beginning of the period | | 22,349 |
| | 11,402 |
|
Cash and cash equivalents at end of the period | $ | 62,702 |
| | 21,350 |
|
REGENCY CENTERS, L.P.
Consolidated Statements of Cash Flows
For the nine months ended September 30, 2013, and 2012
(in thousands)
(unaudited)
|
| | | | | | |
| | 2013 | | 2012 |
Supplemental disclosure of cash flow information: | | | | |
Cash paid for interest (net of capitalized interest of $4,174 and $2,477 in 2013 and 2012, respectively) | $ | 72,607 |
| | 80,742 |
|
Supplemental disclosure of non-cash transactions: | | | | |
Preferred unit and stock distribution declared and not paid | $ | — |
| | 4,615 |
|
Common stock issued by Parent Company for partnership units exchanged | $ | 302 |
| | — |
|
Real estate received through distribution in kind | $ | 7,576 |
| | — |
|
Mortgage loans assumed through distribution in kind | $ | 7,500 |
| | — |
|
Mortgage loans assumed for the acquisition of real estate | $ | — |
| | 12,810 |
|
Real estate contributed for investments in real estate partnerships | $ | — |
| | 47,500 |
|
Notes receivable taken in connection with sale of property, net of deferred gain | $ | 7,646 |
| | — |
|
Real estate acquired through elimination of note receivable | $ | — |
| | 12,585 |
|
Change in fair value of derivative instruments | $ | 22,249 |
| | (67 | ) |
Common stock issued for dividend reinvestment plan | $ | 831 |
| | 740 |
|
Stock-based compensation capitalized | $ | 1,567 |
| | 1,453 |
|
Contributions from limited partners in consolidated partnerships, net | $ | — |
| | 986 |
|
Common stock issued for dividend reinvestment in trust | $ | 489 |
| | 439 |
|
Contribution of stock awards into trust | $ | 1,522 |
| | 821 |
|
Distribution of stock held in trust | $ | 201 |
| | 1,191 |
|
See accompanying notes to consolidated financial statements.
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
| |
1. | Organization and Principles of Consolidation |
General
Regency Centers Corporation (the “Parent Company”) began its operations as a Real Estate Investment Trust (“REIT”) in 1993 and is the general partner of Regency Centers, L.P. (the “Operating Partnership”). The Parent Company currently owns approximately 99.8% of the outstanding common Partnership Units of the Operating Partnership. The Parent Company engages in the ownership, management, leasing, acquisition, and development of retail shopping centers through the Operating Partnership, and has no other assets or liabilities other than through its investment in the Operating Partnership. As of September 30, 2013, the Parent Company, the Operating Partnership and their controlled subsidiaries on a consolidated basis (the "Company” or “Regency”) directly owned 202 retail shopping centers and held partial interests in an additional 131 retail shopping centers through investments in real estate partnerships (also referred to as "joint ventures" or "co-investment partnerships").
The financial statements reflect all adjustments which are, in the opinion of management, necessary to a fair statement of the results for the interim periods presented. These adjustments are considered to be of a normal recurring nature.
Recently Adopted Accounting Pronouncements
On January 1, 2013, the Company adopted Financial Accounting Standards Board ("FASB") Accounting Standards Update (“ASU”) No. 2011-11, Disclosures about Offsetting Assets and Liabilities ("ASU 2011-11") and ASU No. 2013-01, Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities. These new standards retain the existing offsetting models under U.S. GAAP but require new disclosure requirements for derivatives, including bifurcated embedded derivatives, repurchase and reverse repurchase agreements, and securities lending transactions that are either offset in the Consolidated Balance Sheets or subject to an enforceable master netting arrangement or similar agreement. Retrospective application is required. While the Company does have master netting agreements, it does not have multiple derivatives with the same counterparties subject to a single master netting agreement to offset, therefore no additional disclosures are necessary.
| |
2. | Real Estate Investments |
The following table details the shopping centers acquired during the nine months ended September 30, 2013 (in thousands), including those acquired through our co-investment partnerships.
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Date Purchased | | Property Name | | City/State | | Co-investment Partner | | Ownership | | Purchase Price | | Debt Assumed, Net of Premiums | | Intangible Assets | | Intangible Liabilities |
5/30/2013 | | Preston Oaks | | Dallas, TX | | N/A | | 100% | | $ | 27,000 |
| | $ | — |
| | $ | 3,396 |
| | $ | 7,597 |
|
7/23/2013 | | Shoppes of Burnt Mills | | Silver Springs, MD | | Columbia - Regency Partners II | | 20% | | $ | 13,600 |
| | $ | 7,496 |
| | $ | 8,438 |
| | $ | 332 |
|
In addition, on March 20, 2013, the Company entered into a liquidation agreement with Macquarie Countrywide (US) No. 2, LLC ("CQR") to redeem its 24.95% interest through dissolution of the Macquarie CountryWide-Regency III, LLC (MCWR III) co-investment partnership through a distribution-in-kind ("DIK"). The assets of the partnership were distributed as 100% ownership interests to CQR and Regency after a selection process, as provided for by the partnership agreement. Regency selected one asset, Hilltop Village, which was recorded at the carrying value of the Company's equity investment in MCWR III, net of deferred gain, on the date of dissolution of $7.6 million, including a $7.5 million mortgage assumed.
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
3. Property Dispositions
Dispositions
The following table provides a summary of shopping centers disposed of during the three and nine months ended September 30, 2013 and 2012 (in thousands):
|
| | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
| | 2013 | | 2012 | | 2013 | | 2012 |
Net proceeds | $ | 48,999 | | — | $ | 131,633 | | 39,200 |
Gain on sale of properties | $ | 16,052 | | — | $ | 27,462 | | 8,605 |
Number of properties sold | | 4 | | — | | 8 | | 4 |
Percent interest sold | | 100% | | —% | | 100% | | 100% |
One of the properties sold during the three months ended September 30, 2013 had a sales price of $15.2 million, with a cost basis of $7.9 million, and was financed by the Company issuing a note receivable for $14.9 million. The note is secured by a lien on the property and a guarantee by the purchaser and the purchaser's parent corporation and matures in January 2014. The note receivable is included in the Company's consolidated balance sheets, net of the deferred gain of $7.3 million, which will be recognized under the installment method when principal is paid no later than January 2014.
The following table provides a summary of revenues and expenses from properties included in discontinued operations, and those held for sale, for three and nine months ended September 30, 2013 and 2012 (in thousands):
|
| | | | | | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
| | 2013 | | 2012 | | 2013 | | 2012 |
Revenues | $ | 1,328 |
| | 4,480 |
| $ | 8,497 |
| | 14,713 |
|
Operating expenses | | 662 |
| | 2,675 |
| | 4,301 |
| | 8,883 |
|
Provision for impairment | | — |
| | — |
| | — |
| | 4,500 |
|
Income tax benefit (1) | | — |
| | (6 | ) | | — |
| | (20 | ) |
Operating income from discontinued operations | $ | 666 |
| | 1,811 |
| $ | 4,196 |
| | 1,350 |
|
(1) The operating income and gain on sales of properties included in discontinued operations are reported net of income taxes, if the property is sold by Regency Realty Group, Inc., a wholly owned subsidiary of the Operating Partnership, which is a Taxable REIT subsidiary as defined by in Section 856(1) of the Internal Revenue Code.
Dispositions - Investments in Unconsolidated Real Estate Partnerships
During the three months ended September 30, 2013, the Company sold the portfolio of shopping centers owned by Regency Retail Partners, LP (the "Fund") together with two adjacent operating property phases wholly-owned by the Company, which are included above. The gain from sale of these properties is recognized within equity in income of investments in real estate partnerships in the accompanying consolidated statements of operations. The Fund will be liquidated following final distribution of proceeds.
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
4. Income Taxes
Income tax expense (benefit) is separately presented in the accompanying Consolidated Statement of Operations, if the related income is from continuing operations, or is included in operating income from discontinued operations, if from discontinued operations. There was no income tax expense (benefit) for the three and nine months ended September 30, 2013. Income tax expense (benefit) was as follows for the three and nine months ended September 30, 2013 and 2012 (in thousands):
|
| | | | | | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
Income tax expense (benefit) from: | | 2013 | | 2012 | | 2013 | | 2012 |
Continuing operations | $ | — |
| | 490 |
| $ | — |
| | (118 | ) |
Discontinued operations | | — |
| | (6 | ) | | — |
| | 602 |
|
Total income tax expense | $ | — |
| | 484 |
| $ | — |
| | 484 |
|
5. Notes Payable and Unsecured Credit Facilities
The Company’s debt outstanding as of September 30, 2013 and December 31, 2012 consists of the following (in thousands):
|
| | | | | | |
| | 2013 | | 2012 |
Notes payable: | | | | |
Fixed rate mortgage loans | $ | 454,421 |
| | 461,914 |
|
Variable rate mortgage loans | | 11,768 |
| | 12,041 |
|
Fixed rate unsecured loans | | 1,298,248 |
| | 1,297,936 |
|
Total notes payable | | 1,764,437 |
| | 1,771,891 |
|
Unsecured credit facilities | | | | |
Line | | — |
| | 70,000 |
|
Term Loan | | 100,000 |
| | 100,000 |
|
Total unsecured credit facilities | | 100,000 |
| | 170,000 |
|
Total debt outstanding | $ | 1,864,437 |
| | 1,941,891 |
|
Significant mortgage loan activity since December 31, 2012, excluding scheduled principal payments, includes:
| |
• | On March 4, 2013, the Company entered into an interest only mortgage for $8.3 million, on a recently completed development property in a consolidated partnership at a fixed rate of 3.30%, maturing on April 1, 2020. |
| |
• | On March 20, 2013, the Company assumed debt of $7.5 million with the DIK of Hilltop Village, which is interest only with a fixed rate of 5.57% and matures on April 6, 2016. |
| |
• | On May 1, 2013, the Company paid off the $16.3 million maturing balance of a 7.11% secured borrowing. |
Further, since December 31, 2012, the Company has repaid $70.0 million, net of borrowings, on its $800.0 million Line of Credit (the "Line").
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
As of September 30, 2013, scheduled principal payments and maturities on notes payable were as follows (in thousands):
|
| | | | | | | | | | | | |
Scheduled Principal Payments and Maturities by Year: | | Scheduled Principal Payments | | Mortgage Loan Maturities | | Unsecured Maturities (1) | | Total |
2013 | $ | 2,019 |
| | — |
| | — |
| | 2,019 |
|
2014 | | 7,383 |
| | 26,052 |
| | 150,000 |
| | 183,435 |
|
2015 | | 5,747 |
| | 62,435 |
| | 350,000 |
| | 418,182 |
|
2016 | | 5,487 |
| | 21,661 |
| | 100,000 |
| | 127,148 |
|
2017 | | 4,584 |
| | 84,702 |
| | 400,000 |
| | 489,286 |
|
Beyond 5 Years | | 20,021 |
| | 220,993 |
| | 400,000 |
| | 641,014 |
|
Unamortized debt (discounts) premiums, net | | — |
| | 5,105 |
| | (1,752 | ) | | 3,353 |
|
Total | $ | 45,241 |
| | 420,948 |
| | 1,398,248 |
| | 1,864,437 |
|
(1) Includes unsecured public debt and unsecured credit facilities.
The Company believes it was in compliance as of September 30, 2013 with the financial and other covenants under its unsecured public debt and unsecured credit facilities.
6. Derivative Financial Instruments
The following table summarizes the terms and fair values of the Company's derivative financial instruments, as well as their classification on the Consolidated Balance Sheets, as of September 30, 2013 and December 31, 2012 (in thousands):
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Fair Value |
| Effective Date | | Maturity Date | | Early Termination Date (1) | | Counterparty | | Notional Amount | | Bank Pays Variable Rate of | | Regency Pays Fixed Rate of | | 2013 | | 2012 |
Assets: |
| 4/15/14 | | 4/15/24 | | 10/15/14 | | JPMorgan Chase Bank, N.A. | $ | 75,000 |
| | 3 Month LIBOR | | 2.087% | $ | 6,138 |
| | 1,022 |
|
| 4/15/14 | | 4/15/24 | | 10/15/14 | | Bank of America, N.A. | | 50,000 |
| | 3 Month LIBOR | | 2.088% | | 4,085 |
| | 672 |
|
| 8/1/15 | | 8/1/25 | | 2/1/16 | | US Bank National Association | | 75,000 |
| | 3 Month LIBOR | | 2.479% | | 7,001 |
| | 1,131 |
|
| 8/1/15 | | 8/1/25 | | 2/1/16 | | Royal Bank of Canada | | 50,000 |
| | 3 Month LIBOR | | 2.479% | | 4,662 |
| | 729 |
|
| 8/1/15 | | 8/1/25 | | 2/1/16 | | PNC Bank, N.A. | | 50,000 |
| | 3 Month LIBOR | | 2.479% | | 4,654 |
| | 753 |
|
Other Assets | | | | | | | | | $ | 26,540 |
| | 4,307 |
|
Liabilities: |
| 10/1/11 | | 9/1/14 | | N/A | | PNC Bank, N.A. | $ | 9,000 |
| | 1 Month LIBOR | | 0.760% | $ | (45 | ) | | (76 | ) |
Accounts payable and other liabilities | | $ | (45 | ) | | (76 | ) |
(1) Represents the date specified in the agreement for either optional or mandatory early termination which will result in cash settlement.
These derivative financial instruments are all interest rate swaps, which are designated and qualify as cash flow hedges. The Company does not use derivatives for trading or speculative purposes and currently does not have any derivatives that are not designated as hedges. The Company has master netting agreements, however the Company does not have multiple derivatives subject to a single master netting agreement with the same counterparties. Therefore, none are offset in the accompanying Consolidated Balance Sheet.
The Company has $150.0 million of unsecured long-term debt that matures in 2014 and $350.0 million of unsecured long-term debt that matures in 2015. In order to mitigate the risk of interest rates rising before new unsecured borrowings are obtained, the Company entered into five forward-starting interest rate swaps during December 2012, for the same ten year periods expected for the future borrowings. These swaps total $300.0 million of notional value, as shown above. The Company will settle these swaps upon the early termination date, which is expected to coincide with the date new unsecured borrowings are obtained, and will begin amortizing the gain or loss realized from the
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
swap settlement over the ten year period expected for the new borrowings; resulting in a modified effective interest rate on those borrowings. In October 2013, the Company entered into two additional forward-starting interest rate swaps for $95.0 million of notional value at a combined fixed rate of 2.867% for a ten year period effective April 15, 2014, to hedge potential changes in the ten-year LIBOR rate covering the expected borrowing term between now and the expected date that new unsecured borrowings are obtained in 2014.
The effective portion of changes in the fair value of derivatives designated and qualifying as cash flow hedges is recorded in accumulated other comprehensive income (loss) and subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings within interest expense.
The following tables represents the effect of the derivative financial instruments on the accompanying consolidated financial statements for the three and nine months ended September 30, 2013 and 2012 (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives in FASB ASC Topic 815 Cash Flow Hedging Relationships: | Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion) | | Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | | Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | | Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | | Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) |
| Three months ended September 30, | | | | Three months ended September 30, | | | | Three months ended September 30, |
| 2013 | | 2012 | | | | 2013 | | 2012 | | | | 2013 | | 2012 |
Interest rate swaps | $ | 521 |
| | (25 | ) | | Interest expense | | $ | (2,366 | ) | | (2,366 | ) | | Other expenses | | $ | — |
| | — |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives in FASB ASC Topic 815 Cash Flow Hedging Relationships: | Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion) | | Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | | Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | | Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | | Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) |
| Nine months ended September 30, | | | | Nine months ended September 30, | | | | Nine months ended September 30, |
| 2013 | | 2012 | | | | 2013 | | 2012 | | | | 2013 | | 2012 |
Interest rate swaps | $ | 22,225 |
| | (85 | ) | | Interest expense | | $ | (7,098 | ) | | (7,095 | ) | | Other expenses | | $ | — |
| | (3 | ) |
As of September 30, 2013, the Company expects $9.6 million of deferred losses (gains) on derivative instruments accumulated in other comprehensive income to be reclassified into earnings during the next 12 months, of which $9.2 million is related to previously settled swaps.
7. Fair Value Measurements
(a) Disclosure of Fair Value of Financial Instruments
All financial instruments of the Company are reflected in the accompanying Consolidated Balance Sheets at amounts which, in management's estimation, reasonably approximate their fair values, except for the following as of September 30, 2013 and December 31, 2012 (in thousands):
|
| | | | | | | | | | | | |
| | 2013 | | 2012 |
| | Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value |
Financial assets: | | | | | | | | |
Notes receivable | $ | 26,128 |
| | 25,755 |
| $ | 23,751 |
| | 23,677 |
|
Financial liabilities: | | | | | | | | |
Notes payable | $ | 1,764,437 |
| | 1,930,004 |
| $ | 1,771,891 |
| | 2,000,000 |
|
Unsecured credit facilities | $ | 100,000 |
| | 100,476 |
| $ | 170,000 |
| | 170,200 |
|
The table above reflects carrying amounts in the accompanying Consolidated Balance Sheets under the indicated captions. The above fair values represent the amounts that would be received from selling those assets or that would
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
be paid to transfer those liabilities in an orderly transaction between market participants as of September 30, 2013 and December 31, 2012. These fair value measurements maximize the use of observable inputs. However, in situations where there is little, if any, market activity for the asset or liability at the measurement date, the fair value measurement reflects the Company's own judgments about the assumptions that market participants would use in pricing the asset or liability.
The Company develops its judgments based on the best information available at the measurement date, including expected cash flows, appropriately risk-adjusted discount rates, and available observable and unobservable inputs. Service providers involved in fair value measurements are evaluated for competency and qualifications on an ongoing basis. The Company's valuation policies and procedures are determined by its Finance Group, which reports to the Chief Financial Officer, and the results of material fair value measurements are discussed with the Audit Committee of the Board of Directors on a quarterly basis. As considerable judgment is often necessary to estimate the fair value of these financial instruments, the fair values presented above are not necessarily indicative of amounts that will be realized upon disposition of the financial instruments.
The following methods and assumptions were used to estimate the fair value of these financial instruments:
Notes Receivable
The fair value of the Company's notes receivable is estimated by calculating the present value of future contractual cash flows discounted at interest rates available for notes of the same terms and maturities, adjusted for counter-party specific credit risk. The fair value of notes receivable was determined primarily using Level 3 inputs of the fair value hierarchy, which considered counter-party credit risk and loan to value ratio on the underlying property securing the note receivable.
Notes Payable
The fair value of the Company's notes payable is estimated by discounting future cash flows of each instrument at rates that reflect the current market rates available to the Company for debt of the same terms and maturities. Fixed rate loans assumed in connection with real estate acquisitions are recorded in the accompanying consolidated financial statements at fair value at the time the property is acquired. The fair value of the notes payable was determined using Level 2 inputs of the fair value hierarchy.
Unsecured Credit Facilities
The fair value of the Company's unsecured credit facilities is estimated based on the interest rates currently offered to the Company by financial institutions. The fair value of the credit facilities was determined using Level 2 inputs of the fair value hierarchy.
As of September 30, 2013 and December 31, 2012 the following interest rates were used by the Company to estimate the fair value of its financial instruments:
|
| | | | | | | | |
| | 2013 | | 2012 |
| | Low | | High | | Low | | High |
Notes receivable | | 5.0% | | 7.7% | | 7.0% | | 8.1% |
Notes payable | | 2.4% | | 3.6% | | 2.4% | | 3.3% |
Unsecured credit facilities | | 1.5% | | 1.5% | | 1.6% | | 1.6% |
(b) Fair Value Measurements
The following financial instruments are measured at fair value on a recurring basis:
Trading Securities Held in Trust
The Company has investments in marketable securities that are classified as trading securities held in trust on the accompanying Consolidated Balance Sheets. The fair value of the trading securities held in trust was determined using quoted prices in active markets, considered Level 1 inputs of the fair value hierarchy.
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
Changes in the value of trading securities are recorded within net investment (income) loss from deferred compensation plan in the accompanying Consolidated Statements of Operations.
Interest Rate Derivatives
The fair value of the Company's interest rate derivatives is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty's nonperformance risk in the fair value measurements.
Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by the Company and its counterparties. The Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its interest rate swaps. As a result, the Company determined that its interest rate swaps valuation in its entirety is classified in Level 2 of the fair value hierarchy.
The following table presents the placement in the fair value hierarchy of assets and liabilities that are measured at fair value on a recurring basis as of September 30, 2013 and December 31, 2012 (in thousands):
|
| | | | | | | | | | | | |
| | Fair Value Measurements as of September 30, 2013 |
| | | | Quoted Prices in Active Markets for Identical Assets | | Significant Other Observable Inputs | | Significant Unobservable Inputs |
Assets | | Balance | | (Level 1) | | (Level 2) | | (Level 3) |
Trading securities held in trust | $ | 25,421 |
| | 25,421 |
| | — |
| | — |
|
Interest rate derivatives | | 26,540 |
| | — |
| | 26,540 |
| | — |
|
Total | $ | 51,961 |
| | 25,421 |
| | 26,540 |
| | — |
|
| | | | | | | | |
Liabilities | | | | | | | | |
Interest rate derivatives | $ | (45 | ) | | — |
| | (45 | ) | | — |
|
|
| | | | | | | | | | | | |
| | Fair Value Measurements as of December 31, 2012 |
| | | | Quoted Prices in Active Markets for Identical Assets | | Significant Other Observable Inputs | | Significant Unobservable Inputs |
Assets | | Balance | | (Level 1) | | (Level 2) | | (Level 3) |
Trading securities held in trust | $ | 23,429 |
| | 23,429 |
| | — |
| | — |
|
Interest rate derivatives | | 4,307 |
| | — |
| | 4,307 |
| | — |
|
Total | $ | 27,736 |
| | 23,429 |
| | 4,307 |
| | — |
|
| | | | | | | | |
Liabilities | | | | | | | | |
Interest rate derivatives | $ | (76 | ) | | — |
| | (76 | ) | | — |
|
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
The following table presents fair value measurements that were measured at fair value on a nonrecurring basis as of September 30, 2013 and December 31, 2012 (in thousands):
|
| | | | | | | | | | | | | | | |
| | Fair Value Measurements as of September 30, 2013 |
| | | | Quoted Prices in Active Markets for Identical Assets | | Significant Other Observable Inputs | | Significant Unobservable Inputs | | Total Gains (Losses) |
Assets | | Balance | | (Level 1) | | (Level 2) | | (Level 3) | |
Long-lived assets held and used | | | | | | | | | | |
Operating and development properties | $ | 4,686 |
| | — |
| | — |
| | 4,686 |
| | (6,000 | ) |
|
| | | | | | | | | | | | | | | |
| | Fair Value Measurements as of December 31, 2012 |
| | | | Quoted Prices in Active Markets for Identical Assets | | Significant Other Observable Inputs | | Significant Unobservable Inputs | | Total Gains (Losses) (1) |
Assets | | Balance | | (Level 1) | | (Level 2) | | (Level 3) | |
Long-lived assets held and used | | | | | | | | | | |
Operating and development properties | $ | 49,673 |
| | — |
| | — |
| | 49,673 |
| | (54,500 | ) |
(1) Excludes impairments for properties sold during the year ended December 31, 2012.
Long-lived assets held and used are comprised primarily of real estate. During the three months ended September 30, 2013, the Company recognized a $6.0 million impairment on a single operating property as a result of an unoccupied anchor declaring bankruptcy, and the inability of the Company, thus far, to re-lease the anchor space.
The Company recognized a $54.5 million impairment loss related to two operating properties during the year ended December 31, 2012. The majority of this impairment, $50.0 million, related to one operating property, which the Company determined was more likely than not to be sold before the end of its previously estimated hold period, which led to the impairment during the fourth quarter of 2012. The Company subsequently sold this property in May of 2013. The other operating property exhibited weak operating fundamentals, including low economic occupancy for an extended period of time, which led to a $4.5 million impairment during the second quarter of 2012. The Company subsequently sold this property in June of 2013.
Fair value for the long-lived assets held and used measured using Level 3 inputs was determined through the use of an income approach. The income approach estimates an income stream for a property (typically 10 years) and discounts this income plus a reversion (presumed sale) into a present value at a risk adjusted rate. Yield rates and growth assumptions utilized in this approach are derived from property specific information, market transactions, and other financial and industry data. The terminal cap rate and discount rate are significant inputs to this valuation. The following are the key inputs used in determining the fair value of real estate measured using Level 3 inputs as of September 30, 2013 and December 31, 2012:
|
| | | | | | | | | |
| | 2013 | | 2012 |
| | | Low | | High |
Direct cap rates | | 8.0 | % | | 8.3 | % | | 8.5 | % |
Rental growth rates | | 0.0 | % | | (8.3 | )% | | 2.5 | % |
Discount rates | | 9.0 | % | | 10.5 | % | | 10.5 | % |
Terminal cap rates | | 8.5 | % | | 8.8 | % | | 8.8 | % |
Changes in these inputs could result in a significant change in the valuation of the real estate and a change in the impairment loss recognized during the period.
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
8. Equity and Capital
Common Stock of the Parent Company
Issuances:
In August 2012, the Parent Company entered into at the market ("ATM") equity distribution agreements through which it is permitted to offer and sell its common stock from time to time. Net proceeds would fund potential acquisition opportunities, development and redevelopment activities, repay amounts outstanding under the credit facilities and for general corporate purposes. Approximately $121.8 million of common stock was offered and sold through this ATM equity program.
In August 2013, the Parent Company filed a prospectus supplement with respect to a new ATM equity offering program, which ended the prior program established in August 2012. The August 2013 program has similar terms and conditions as the August 2012 program, and authorizes the Parent Company to sell up to $200.0 million of common stock. As of September 30, 2013, $198.4 million in common stock remained available for issuance under this ATM equity program.
During the three and nine months ended September 30, 2013, the following shares were issued under the ATM equity programs (in thousands, except price per share data):
|
| | | | | | |
| | Three months ended September 30, 2013 | | Nine months ended September 30, 2013 |
Shares issued | | 30 |
| | 1,899 |
|
Weighted average price per share | $ | 52.28 |
| $ | 53.35 |
|
Total proceeds | $ | 1,568 |
| $ | 101,342 |
|
Commissions | $ | 24 |
| $ | 1,520 |
|
Issuance costs | $ | 69 |
| $ | 69 |
|
Common Units of the Operating Partnership
Issuances:
Common units were issued to the Parent Company in relation to the Parent Company's issuance of common stock, as discussed above.
Accumulated Other Comprehensive Loss
The following table presents changes in the balances of each component of accumulated other comprehensive loss for the nine months ended September 30, 2013 (in thousands):
|
| | | | | | | | | |
| | Loss on Settlement of Derivative Instruments | | Fair Value of Derivative Instruments | | Accumulated Other Comprehensive Income (Loss) |
Beginning balance at December 31, 2012 | $ | (61,991 | ) | | 4,276 |
| | (57,715 | ) |
Net gain on cash flow derivative instruments | | — |
| | 22,187 |
| | 22,187 |
|
Amounts reclassified from other comprehensive income | | 7,086 |
| | 12 |
| | 7,098 |
|
Current period other comprehensive income, net | | 7,086 |
| | 22,199 |
| | 29,285 |
|
Ending balance at September 30, 2013 | $ | (54,905 | ) | | 26,475 |
| | (28,430 | ) |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
The following represents amounts reclassified out of accumulated other comprehensive loss into earnings during the three and nine months ended September 30, 2013 and 2012, respectively:
|
| | | | | | | | | | | | | | |
Details about Accumulated Other Comprehensive Loss Components | | Amount Reclassified from Accumulated Other Comprehensive Loss | | Affected Line Item in the Statement of Operations |
| | Three months ended September 30, | | Nine months ended September 30, | | |
| | 2013 | | 2012 | | 2013 | | 2012 | | |
Gains / (Losses) on cash flow hedges | | | | | | | | | | |
Interest rate derivative contracts | $ | (2,366 | ) | | (2,366 | ) | $ | (7,098 | ) | | (7,095 | ) | | Interest expense |
9. Stock-Based Compensation
The Company recorded stock-based compensation in general and administrative expenses in the accompanying Consolidated Statements of Operations, the components of which are further described below for the three and nine months ended September 30, 2013 and 2012 (in thousands):
|
| | | | | | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
| | 2013 | | 2012 | | 2013 | | 2012 |
Restricted stock (1) | $ | 3,622 |
| | 2,863 |
| $ | 10,600 |
| | 8,589 |
|
Directors' fees paid in common stock (1) | | 65 |
| | 58 |
| | 194 |
| | 195 |
|
Capitalized stock-based compensation (2) | | (620 | ) | | (492 | ) | | (1,567 | ) | | (1,453 | ) |
Stock-based compensation, net of capitalization | $ | 3,067 |
| | 2,429 |
| $ | 9,227 |
| | 7,331 |
|
(1) Includes amortization of the grant date fair value of restricted stock awards over the respective vesting periods.
(2) Includes compensation expense specifically identifiable to development and leasing activities.
During 2013, the Company granted approximately 248,000 shares of restricted stock with a weighted-average grant-date fair value of $52.80 per share.
10. Non-Qualified Deferred Compensation Plan
The Company maintains a non-qualified deferred compensation plan (“NQDCP”) which allows select employees and directors to defer part or all of their salary, cash bonus, and restricted stock awards. All contributions into the participants' accounts are fully vested upon contribution to the NQDCP and are deposited into a Rabbi trust. The participants' deferred compensation liability is included within accounts payable and other liabilities in the accompanying Consolidated Balance Sheets and was $24.9 million and $22.8 million at September 30, 2013 and December 31, 2012, respectively.
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
11. Earnings per Share and Unit
Parent Company Earnings per Share
The following summarizes the calculation of basic and diluted earnings per share for the periods ended September 30, 2013 and 2012, respectively (in thousands except per share data):
|
| | | | | | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
| | 2013 | | 2012 | | 2013 | | 2012 |
Numerator: | | | | | | | | |
Continuing Operations | | | | | | | | |
Income from continuing operations | $ | 23,890 |
| | 17,781 |
| $ | 65,837 |
| | 45,907 |
|
Gain on sale of real estate | | 56 |
| | 228 |
| | 1,773 |
| | 2,041 |
|
Less: income (loss) attributable to noncontrolling interests | | 367 |
| | 248 |
| | 992 |
| | 103 |
|
Income from continuing operations attributable to the Company | | 23,579 |
| | 17,761 |
| | 66,618 |
| | 47,845 |
|
Less: preferred stock dividends | | 5,266 |
| | 7,932 |
| | 15,797 |
| | 27,265 |
|
Less: dividends paid on unvested restricted stock | | 148 |
| | 175 |
| | 445 |
| | 526 |
|
Income from continuing operations attributable to common stockholders - basic | | 18,165 |
| | 9,654 |
| | 50,376 |
| | 20,054 |
|
Add: dividends paid on Treasury Method restricted stock | | 15 |
| | 32 |
| | 55 |
| | 61 |
|
Income from continuing operations attributable to common stockholders - diluted | | 18,180 |
| | 9,686 |
| | 50,431 |
| | 20,115 |
|
Discontinued Operations | | | | | | | | |
Income from discontinued operations | | 16,718 |
| | 1,811 |
| | 31,658 |
| | 9,955 |
|
Less: income from discontinued operations attributable to noncontrolling interests | | 33 |
| | 3 |
| | 63 |
| | 20 |
|
Income from discontinued operations attributable to the Company | | 16,685 |
| | 1,808 |
| | 31,595 |
| | 9,935 |
|
Net Income | | | | | | | | |
Net income attributable to common stockholders - basic | | 34,850 |
| | 11,462 |
| | 81,971 |
| | 29,989 |
|
Net income attributable to common stockholders - diluted | $ | 34,865 |
| | 11,494 |
| $ | 82,026 |
| | 30,050 |
|
Denominator: | | | | | | | | |
Weighted average common shares outstanding for basic EPS | | 91,985 |
| | 89,594 |
| | 91,147 |
| | 89,491 |
|
Incremental shares to be issued under unvested restricted stock | | 33 |
| | 68 |
| | 40 |
| | 44 |
|
Weighted average common shares outstanding for diluted EPS | | 92,018 |
| | 89,662 |
| | 91,187 |
| | 89,535 |
|
Income per common share – basic | | | | | | | | |
Continuing operations | $ | 0.20 |
| | 0.11 |
| $ | 0.55 |
| | 0.23 |
|
Discontinued operations | | 0.18 |
| | 0.02 |
| | 0.35 |
| | 0.11 |
|
Net income attributable to common stockholders | $ | 0.38 |
| | 0.13 |
| $ | 0.90 |
| | 0.34 |
|
Income per common share – diluted | | | | | | | | |
Continuing operations | $ | 0.20 |
| | 0.11 |
| $ | 0.55 |
| | 0.23 |
|
Discontinued operations | | 0.18 |
| | 0.02 |
| | 0.35 |
| | 0.11 |
|
Net income attributable to common stockholders | $ | 0.38 |
| | 0.13 |
| $ | 0.90 |
| | 0.34 |
|
Income allocated to noncontrolling interests of the Operating Partnership has been excluded from the numerator and exchangeable Operating Partnership units have been omitted from the denominator for the purpose of computing diluted earnings per share since the effect of including these amounts in the numerator and denominator would have no impact. Weighted average exchangeable Operating Partnership units outstanding for the three and nine months ended September 30, 2013 were 167,649 and 173,946, respectively, and for the three and nine months ended September 30, 2012 were 177,164.
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
Operating Partnership Earnings per Unit
The following summarizes the calculation of basic and diluted earnings per unit for the periods ended September 30, 2013 and 2012, respectively (in thousands except per unit data):
|
| | | | | | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
| | 2013 | | 2012 | | 2013 | | 2012 |
Numerator: | | | | | | | | |
Continuing Operations | | | | | | | | |
Income from continuing operations | $ | 23,890 |
| | 17,781 |
| $ | 65,837 |
| | 45,907 |
|
Gain on sale of real estate | | 56 |
| | 228 |
| | 1,773 |
| | 2,041 |
|
Less: income attributable to noncontrolling interests | | 294 |
| | 208 |
| | 809 |
| | 616 |
|
Income from continuing operations attributable to the Partnership | | 23,652 |
| | 17,801 |
| | 66,801 |
| | 47,332 |
|
Less: preferred unit distributions | | 5,266 |
| | 7,932 |
| | 15,797 |
| | 26,636 |
|
Less: dividends paid on unvested restricted units | | 148 |
| | 175 |
| | 445 |
| | 526 |
|
Income from continuing operations attributable to common unit holders - basic | | 18,238 |
| | 9,694 |
| | 50,559 |
| | 20,170 |
|
Add: dividends paid on Treasury Method restricted units | | 15 |
| | 31 |
| | 55 |
| | 61 |
|
Income from continuing operations attributable to common unit holders - diluted | | 18,253 |
| | 9,725 |
| | 50,614 |
| | 20,231 |
|
Discontinued Operations | | | | | | | | |
Income from discontinued operations | | 16,718 |
| | 1,811 |
| | 31,658 |
| | 9,955 |
|
Less: income from discontinued operations attributable to noncontrolling interests | | 33 |
| | 4 |
| | 63 |
| | 20 |
|
Income from discontinued operations attributable to the Partnership | | 16,685 |
| | 1,807 |
| | 31,595 |
| | 9,935 |
|
Net Income | | | | | | | | |
Net income attributable to common unit holders - basic | | 34,923 |
| | 11,501 |
| | 82,154 |
| | 30,105 |
|
Net income attributable to common unit holders - diluted | $ | 34,938 |
| | 11,532 |
| $ | 82,209 |
| | 30,166 |
|
Denominator: | | | | | | | | |
Weighted average common units outstanding for basic EPU | | 92,153 |
| | 89,771 |
| | 91,321 |
| | 89,668 |
|
Incremental units to be issued under unvested restricted stock | | 33 |
| | 68 |
| | 40 |
| | 44 |
|
Weighted average common units outstanding for diluted EPU | | 92,186 |
| | 89,839 |
| | 91,361 |
| | 89,712 |
|
Income (loss) per common unit – basic | | | | | | | | |
Continuing operations | $ | 0.20 |
| | 0.11 |
| $ | 0.55 |
| | 0.23 |
|
Discontinued operations | | 0.18 |
| | 0.02 |
| | 0.35 |
| | 0.11 |
|
Net income (loss) attributable to common unit holders | $ | 0.38 |
| | 0.13 |
| $ | 0.90 |
| | 0.34 |
|
Income (loss) per common unit – diluted | | | | | | | | |
Continuing operations | $ | 0.20 |
| | 0.11 |
| $ | 0.55 |
| | 0.23 |
|
Discontinued operations | | 0.18 |
| | 0.02 |
| | 0.35 |
| | 0.11 |
|
Net income (loss) attributable to common unit holders | $ | 0.38 |
| | 0.13 |
| $ | 0.90 |
| | 0.34 |
|
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
September 30, 2013
12. Commitments and Contingencies
The Company is involved in litigation on a number of matters and is subject to certain claims, which arise in the normal course of business, none of which, in the opinion of management, is expected to have a material adverse effect on the Company's consolidated financial position, results of operations, or liquidity. Legal fees are expensed as incurred.
The Company is also subject to numerous environmental laws and regulations as they apply to real estate pertaining to chemicals used by the dry cleaning industry, the existence of asbestos in older shopping centers, and underground petroleum storage tanks. The Company believes that the ultimate disposition of currently known environmental matters will not have a material effect on its financial position, liquidity, or operations; however, it can give no assurance that existing environmental studies with respect to the shopping centers have revealed all potential environmental liabilities; that any previous owner, occupant or tenant did not create any material environmental condition not known to it; that the current environmental condition of the shopping centers will not be affected by tenants and occupants, by the condition of nearby properties, or by unrelated third parties; or that changes in applicable environmental laws and regulations or their interpretation will not result in additional environmental liability to the Company.
The Company has the right to issue letters of credit under the Line up to an amount not to exceed $80.0 million, which reduces the credit availability under the Line. The Company also has stand alone letters of credit with other banks. These letters of credit are primarily issued as collateral to facilitate the construction of development projects. As of September 30, 2013 and December 31, 2012, the Company had $19.3 million and $20.8 million letters of credit outstanding, respectively.
13. Subsequent Events
The Company evaluated subsequent events and transactions that occurred after the September 30, 2013 consolidated balance sheet date for potential recognition or disclosure in its consolidated financial statements.
•On October 23, 2013, the Company sold 100% of its interest in the BRET unconsolidated real estate partnership and received a capital distribution of $47.5 million, its share of the undistributed income of the partnership, and a redemption premium. Regency no longer has any interest in the BRET partnership.
• In October 2013, the Company entered into two additional forward-starting interest rate swaps for $95.0 million of notional value at a combined fixed rate of 2.867% for a ten year period effective April 15, 2014, to hedge potential changes in the ten-year LIBOR rate covering the expected borrowing term between now and the expected date that new unsecured borrowings are obtained in 2014.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
In addition to historical information, the following information contains forward-looking statements as defined under federal securities laws. These forward-looking statements include statements about anticipated changes in our revenues, the size of our development and redevelopment program, earnings per share and unit, returns and portfolio value, and expectations about our liquidity. These statements are based on current expectations, estimates and projections about the real estate industry and markets in which the Company operates, and management's beliefs and assumptions. Forward-looking statements are not guarantees of future performance and involve certain known and unknown risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements. Such risks and uncertainties include, but are not limited to, changes in national and local economic conditions; financial difficulties of tenants; competitive market conditions, including timing and pricing of acquisitions and sales of properties and building pads ("out-parcels"); changes in leasing activity and market rents; timing of development starts; meeting development schedules; natural disasters in geographic areas in which we operate; cost of environmental remediation; our inability to exercise voting control over the co-investment partnerships through which we own many of our properties; and technology disruptions. For additional information, see “Risk Factors” included in our Annual Report on Form 10-K for the year ended December 31, 2012. The following discussion should be read in conjunction with the accompanying Consolidated Financial Statements and Notes thereto of Regency Centers Corporation and Regency Centers, L.P. appearing elsewhere herein. We do not undertake any obligation to release publicly any revisions to such forward-looking statements to reflect events or uncertainties after the date hereof or to reflect the occurrence of uncertain events.
Overview of Our Strategy
Regency Centers Corporation began its operations as a REIT in 1993 and is the managing general partner of Regency Centers, L.P. We endeavor to be the preeminent, best-in-class national shopping center company, distinguished by total shareholder return and per share growth in Core Funds from Operations (Core FFO) and Net Asset Value (NAV) that positions Regency as a leader among its peers. We work to achieve these goals through:
| |
• | reliable growth in net operating income from a high-quality, growing portfolio of thriving, primarily grocery-anchored shopping centers, |
| |
• | disciplined value-add development and redevelopment capabilities profitably creating and enhancing high-quality shopping centers, |
| |
• | a conservative balance sheet and track record of cost effectively accessing capital to withstand market volatility and efficiently fund investments, and |
| |
• | an engaged and talented team of people guided by Regency's culture. |
All of our operating, investing, and financing activities are performed through the Operating Partnership, its wholly-owned subsidiaries, and through its co-investment partnerships. The Parent Company currently owns approximately 99.8% of the outstanding common partnership units of the Operating Partnership.
At September 30, 2013, we directly owned 202 shopping centers (the “Consolidated Properties”) located in 23 states representing 22.5 million square feet of gross leasable area (“GLA”). Through co-investment partnerships, we own partial ownership interests in 131 shopping centers (the “Unconsolidated Properties”) located in 23 states and the District of Columbia representing 15.8 million square feet of GLA.
We earn revenues and generate cash flow by leasing space in our shopping centers to grocery stores, major retail anchors, restaurants, side-shop retailers, and service providers, as well as ground leasing or selling out-parcels to these same types of tenants. We experience growth in revenues by increasing occupancy and rental rates in our existing shopping centers and by acquiring and developing new shopping centers. At September 30, 2013, the consolidated shopping centers were 94.4% leased, as compared to 94.0% at September 30, 2012 and 94.1% at December 31, 2012.
We grow our shopping center portfolio through acquisitions of operating centers and new shopping center development. We will continue to use our development capabilities, market presence, and anchor relationships to invest in value-added new developments and redevelopments of existing centers. Development is customer driven, meaning we generally have an executed lease from the anchor before we start construction. Developments serve the growth needs of our anchors and retailers, resulting in modern shopping centers with long-term anchor leases that produce attractive returns on our invested capital. This development process typically requires two to three years once construction has commenced, but can vary subject to the size and complexity of the project. We fund our acquisition and development activity from various capital sources including property sales, equity offerings, and new debt.
Co-investment partnerships provide us with an additional capital source for shopping center acquisitions, developments, and redevelopments, as well as the opportunity to earn fees for asset management, property management, and other investing and financing services. As an asset manager, we are engaged by our partners to apply similar operating, investment, and capital strategies to the portfolios owned by the co-investment partnerships as those applied to the portfolio that we wholly-own. Co-investment partnerships grow their shopping center investments through acquisitions from third parties, direct purchases from us, and developments. Although selling properties to co-investment partnerships reduces our direct ownership interest, it provides a source of capital that further strengthens our balance sheet, while we continue to share, to the extent of our ownership interest, in the risks and rewards of shopping centers that meet our high quality standards and long-term investment strategy.
Shopping Center Portfolio
The following table summarizes general information related to the Consolidated Properties in our shopping center portfolio (GLA in thousands):
|
| | | | |
| | September 30, 2013 | | December 31, 2012 |
Number of Properties | | 202 | | 204 |
Properties in Development | | 7 | | 4 |
Gross Leasable Area | | 22,463 | | 22,532 |
% Leased – Operating and Development | | 94.4% | | 94.1% |
% Leased – Operating | | 94.9% | | 94.4% |
Weighted average annual effective rent per square foot (1) | $ | 17.21 | | 16.95 |
(1) Net of tenant concessions. | | | | |
The following table summarizes general information related to the Unconsolidated Properties owned in co-investment partnerships in our shopping center portfolio, excluding the assets and liabilities held by BRE Throne, LLC ("BRET") as the property holdings of BRET do not impact the rate of return on Regency's preferred investment (GLA in thousands):
|
| | | | |
| | September 30, 2013 | | December 31, 2012 |
Number of Properties | | 131 | | 144 |
Gross Leasable Area | | 15,824 | | 17,762 |
% Leased – Operating | | 95.5% | | 95.2% |
Weighted average effective annual rent per square foot (1) | $ | 17.48 | | 17.03 |
(1) Net of tenant concessions. | | | | |
The following table summarizes leasing activity for the nine months ended September 30, 2013, including Regency's pro-rata share of activity within the portfolio of our co-investment partnerships, excluding the BRET portfolio:
|
| | | | | | | | | | | | | | | | |
| | Leasing Transactions | | GLA (in thousands) | | Base Rent / SF | | Tenant Improvements / SF | | Leasing Commissions / SF |
New leases | | 418 | | 1,115 | | $ | 21.35 |
| | $ | 7.84 |
| | $ | 8.34 |
|
Renewals | | 716 | | 1,729 | | $ | 20.50 |
| | $ | 0.47 |
| | $ | 2.38 |
|
Total | | 1,134 | | 2,844 | | $ | 20.83 |
| | $ | 3.36 |
| | $ | 4.72 |
|
We seek to reduce our operating and leasing risks through geographic diversification, avoiding dependence on any single property, market, or tenant, and owning a portion of our shopping centers through co-investment partnerships. The following table summarizes our three most significant tenants, each of which is a grocery tenant, occupying our shopping centers at September 30, 2013:
|
| | | | | | |
Grocery Anchor | | Number of Stores (1) | | Percentage of Company- owned GLA (2) | | Percentage of Annualized Base Rent (2) |
Publix | | 53 | | 7.1% | | 4.4% |
Kroger | | 47 | | 7.7% | | 4.2% |
Safeway | | 50 | | 5.4% | | 3.0% |
| | | | | | |
(1) Includes stores owned by grocery anchors that are attached to our centers. |
(2) Includes Regency's pro-rata share of Unconsolidated Properties and excludes those owned by anchors. |
In July 2013, The Kroger Co. ("Kroger") announced its plan to buy Harris Teeter Supermarkets, Inc. Although Kroger's acquisition is expected to expand its presence in the southeastern United States, there is a possibility that Kroger may
identify stores in which it has a presence in the same local market as Harris Teeter, which could result in store closures. We currently have nine stores leased by Harris Teeter, which represents 0.7% of annualized base rent on a pro-rata basis.
On October 10, 2013, Safeway Inc. announced that it intends to exit the Chicago market, where it operates 72 Dominick's stores, by early 2014. Safeway is marketing the chain for sale or individual store sublease. We have 7 store leases with Dominick’s, which represent less than 1% of company owned GLA and less than 0.5% of annualized base rent, on a pro-rata basis. It is uncertain at this time whether the Dominick's stores at our shopping centers will be sold, subleased, or closed.
Although base rent is supported by long-term lease contracts, tenants who file bankruptcy may have the legal right to reject any or all of their leases and close related stores. In the event that a tenant with a significant number of leases in our shopping centers files bankruptcy and cancels its leases, we could experience a significant reduction in our revenues. We monitor the operating performance and rent collections of all tenants in our shopping centers, especially those tenants operating retail formats that are experiencing significant changes in competition, business practice, and store closings in other locations. We also evaluate consumer preferences, shopping behaviors, and demographics to anticipate both challenges and opportunities in the changing retail industry that may affect our tenants. As a result of our findings, we may reduce new leasing, suspend leasing, or curtail the allowance for the construction of leasehold improvements within a certain retail category or to a specific retailer. We are not currently aware of the pending bankruptcy or announced store closings of any tenants in our shopping centers that would individually cause a material reduction in our revenues, and no tenant represents more than 5% of our annual base rent on a pro-rata basis.
Liquidity and Capital Resources
Our Parent Company has no capital commitments other than its guarantees of the commitments of our Operating Partnership. The Parent Company will from time to time access the capital markets for the purpose of issuing new equity and will simultaneously contribute all of the offering proceeds to the Operating Partnership in exchange for additional partnership units. All debt is issued by our Operating Partnership or by our co-investment partnerships. The following table represents the remaining available capacity under our ATM equity program and Line as of September 30, 2013 (in thousands):
|
| | | |
| | September 30, 2013 |
ATM equity program | | |
Total capacity | $ | 200,000 |
|
Remaining capacity | $ | 198,400 |
|
| | |
Line | | |
Total capacity | $ | 800,000 |
|
Remaining capacity (1) | $ | 780,700 |
|
Maturity | | September 2016 |
(1) Net of letters of credit. | | |
The following table summarizes net cash flows related to operating, investing, and financing activities of the Company for the nine months ended September 30, 2013 and 2012 (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Net cash provided by operating activities | $ | 200,562 |
| | 196,054 |
| | 4,508 |
|
Net cash (used in) provided by investing activities | | (30,438 | ) | | 115,362 |
| | (145,800 | ) |
Net cash used in financing activities | | (129,771 | ) | | (301,468 | ) | | 171,697 |
|
Net increase in cash and cash equivalents | $ | 40,353 |
| | 9,948 |
| | 30,405 |
|
Total cash and cash equivalents | $ | 62,702 |
| | 21,350 |
| | 41,352 |
|
Net cash provided by operating activities:
Cash provided by operating activities during the nine months ended September 30, 2013 was $4.5 million more than the nine months ended September 30, 2012 primarily due to improved net operating income and timing of cash payments. We operate our business such that we expect net cash provided by operating activities will provide the necessary funds to pay our distributions to our common and preferred share and unit holders included in net cash used in financing activities, above, which were $141.6 million and $137.2 million for the nine months ended September 30, 2013 and 2012, respectively. Our dividend
distribution policy is set by our Board of Directors who monitor our financial position. Our Board of Directors declared common stock quarterly dividend of $0.4625 per share, payable on November 27, 2013. Our dividend has remained unchanged since May 2009 and future dividends will be declared at the discretion of our Board of Directors and will be subject to capital requirements and availability. We plan to continue paying an aggregate amount of distributions to our stock and unit holders that, at a minimum, meet the requirements to continue qualifying as a REIT for Federal income tax purposes.
Net cash used in investing activities:
Cash flows from investing activities during the nine months ended September 30, 2013 changed by $145.8 million compared to the nine months ended September 30, 2012 due to the proceeds from the portfolio sale completed during the nine months ended September 30, 2012.
Significant investing activities during the nine months ended September 30, 2013 included:
| |
• | We received proceeds of $137.0 million from the sale of real estate investments, including eight shopping centers and five out-parcels; |
| |
• | We received distributions from our investments in real estate partnerships of $31.5 million, primarily related to the disposition of all operating properties within the Regency Retail Partners, LP (the "Fund") during August 2013 and subsequent distribution of proceeds, offset by additional investments of $10.8 million for mortgage maturities and acquisitions; |
| |
• | We paid $26.7 million for the acquisition of the Preston Oaks shopping center; and |
| |
• | We paid $162.4 million for the development, redevelopment, improvement and leasing of our real estate properties as comprised of the following (in thousands): |
|
| | | | | | | | | |
| | Nine months ended September 30, | | |
| | 2013 | | 2012 | | Change |
Capital expenditures: | | | | | | |
Acquisition of land for development / redevelopment | $ | 17,383 |
| | 27,100 |
| | (9,717 | ) |
Building improvements and other | | 25,103 |
| | 26,661 |
| | (1,558 | ) |
Tenant allowances | | 4,665 |
| | 7,905 |
| | (3,240 | ) |
Redevelopment costs | | 12,014 |
| | 10,015 |
| | 1,999 |
|
Development costs | | 90,562 |
| | 35,147 |
| | 55,415 |
|
Capitalized interest | | 4,174 |
| | 2,477 |
| | 1,697 |
|
Capitalized direct compensation | | 8,518 |
| | 8,245 |
| | 273 |
|
Real estate development and capital improvements | $ | 162,419 |
| | 117,550 |
| | 44,869 |
|
| |
• | During the nine months ended September 30, 2012, we acquired five land parcels for $27.1 million, compared to three land parcels for approximately $17.4 million during the nine months ended September 30, 2013. |
| |
• | As occupancy stabilizes, there is less vacant space to lease, which reduces our cash outflow on tenant allowances, which are generally highest with new leases. Occupancy increased 30 basis points during the nine months ended September 30, 2013, compared to 100 basis point increase during the nine months ended September 30, 2012, which resulted in the decrease in tenant allowances over the prior year. |
| |
• | Although the number of development projects remained relatively consistent during the nine months ended September 30, 2013, as compared to the nine months ended September 30, 2012, development costs increased primarily due to the size of the current projects under construction during the nine months ended September 30, 2013. East Washington Place and Grand Ridge Plaza, which are projected to have estimated net development costs of $146.9 million upon completion, are progressing and represent $67.2 million of 2013 development costs. |
| |
• | Capitalized interest increases as development costs accumulate during the construction period, which is why more interest costs were capitalized during 2013 than 2012. |
At September 30, 2013, we had seven development projects that were either under construction or in lease up, compared to four such development projects at December 31, 2012. The following table details our development projects as of September 30, 2013 (in thousands, except cost per square foot):
|
| | | | | | | | | | | | | | | | | |
Property Name | | Start Date | | Estimated /Actual Anchor Opening | | Estimated Net Development Costs After Partner Participation (1) | | Estimated Net Costs to Complete (1) | | Company Owned GLA | | Cost per square foot of GLA (1) | |
East Washington Place | | Q4-11 | | Jun-13 | $ | 58,112 |
| $ | 3,657 |
| | 203 |
| $ | 286 |
| |
Southpark at Cinco Ranch | | Q1-12 | | Oct-12 | | 30,633 |
| | 4,821 |
| | 243 |
| | 126 |
| |
Grand Ridge Plaza | | Q2-12 | | Jul-13 | | 88,764 |
| | 14,328 |
| | 325 |
| | 273 |
| |
Shops at Erwin Mill | | Q2-12 | | Nov-13 | | 14,593 |
| | 3,385 |
| | 90 |
| | 162 |
| |
Juanita Tate Marketplace | | Q2-13 | | Mar-14 | | 17,189 |
| | 12,636 |
| | 77 |
| | 223 |
| |
Shops on Main | | Q2-13 | | Apr-14 | | 29,424 |
| | 5,618 |
| | 155 |
| | 190 |
| |
Fountain Square | | Q3-13 | | Nov-14 | | 52,561 |
| | 31,898 |
| | 181 |
| | 290 |
| |
Total | | | | | $ | 291,276 |
| $ | 76,343 |
| | 1,274 |
| $ | 229 |
| (2) |
| | | | | | | | | | | | | |
(1) Amount represents costs, including leasing costs, net of tenant reimbursements. | |
(2) Amount represents a weighted average. | |
There were no development projects completed during the nine months ended September 30, 2013.
We plan to continue developing and redeveloping projects for long-term investment purposes and have a staff of employees who directly support our development and redevelopment program. Internal costs attributable to these development and redevelopment activities are capitalized as part of each project. During the nine months ended September 30, 2013, we capitalized $4.2 million of interest expense and $5.5 million of internal costs for salaries and related benefits for development and redevelopment activity. Changes in the level of future development and redevelopment activity could adversely impact results of operations by reducing the amount of internal costs for development and redevelopment projects that may be capitalized. A 10% reduction in development and redevelopment activity without a corresponding reduction in the compensation costs directly related to our development and redevelopment activities could result in an additional charge to net income of approximately $824,000.
Net cash used in financing activities:
Significant financing activities during the nine months ended September 30, 2013 include:
| |
• | The Parent Company issued 1.9 million shares of common stock through our ATM program resulting in net proceeds of $99.8 million; |
| |
• | We repaid $70.0 million, net, on our Line and $16.4 million of mortgage loans; and |
| |
• | We paid dividends to our common and preferred stockholders of $125.5 million and $15.8 million, respectively. |
We endeavor to maintain a high percentage of unencumbered assets. At September 30, 2013, 77.2% of our wholly-owned real estate assets were unencumbered. Such assets allow us to access the secured and unsecured debt markets and to maintain significant availability on the Line. Our coverage ratio, including our pro-rata share of our partnerships, was 2.4 times for the nine months ended September 30, 2013 and 2012. We define our coverage ratio as earnings before interest, taxes, investment transaction profits net of deal costs, depreciation and amortization (“Core EBITDA”) divided by the sum of the gross interest and scheduled mortgage principal paid to our lenders plus dividends paid to our preferred stockholders.
Through 2014, we estimate that we will require approximately $312.1 million, including $143.1 million to complete currently in-process developments and redevelopments, $167.8 million to repay maturing debt, and $1.2 million to fund our pro-rata share of estimated capital contributions to our co-investment partnerships for repayment of debt. If we start new developments or redevelop additional shopping centers, our cash requirements will increase. At September 30, 2013, we and our joint ventures had $176.1 million and $67.1 million, respectively, of debt maturing through 2014. To meet our cash requirements, we will refinance maturing mortgages, utilize cash generated from operations, borrowings from our Line,
proceeds from the sale of real estate, and when the capital markets are favorable, proceeds from the sale of common equity and the issuance of debt.
We have $150.0 million and $350.0 million of fixed rate, unsecured debt maturing in April 2014 and August 2015, respectively. As the economy improves, long term interest rates will likely continue to increase. In order to mitigate the risk of interest rate volatility, in December 2012, we entered into $300.0 million of forward starting interest rate swaps for new debt issues occurring through August 1, 2016. These interest rate swaps locked in a weighted average fixed rate of 2.32% plus a credit spread based upon the Company's credit rating at the time of the debt issuance. In October 2013, we entered into two additional forward-starting interest rate swaps for $95.0 million of notional value at a combined fixed rate of 2.867% for a ten year period effective April 15, 2014, to hedge potential changes in the ten-year LIBOR rate covering the expected borrowing term between now and the expected date that new unsecured borrowings are obtained in 2014.
Investments in Real Estate Partnerships
At September 30, 2013 and December 31, 2012, we had investments in real estate partnerships of $414.5 million and $442.9 million, respectively. The following table is a summary of the unconsolidated combined assets and liabilities of these co-investment partnerships and our pro-rata share at September 30, 2013 and December 31, 2012 (dollars in thousands):
|
| | | | | | |
| | 2013 | | 2012 |
Number of Co-investment Partnerships | | 18 |
| | 19 |
|
Regency’s Ownership | | 20%-50% |
| | 20%-50% |
|
Number of Properties | | 131 |
| | 144 |
|
Combined Assets (1) | $ | 3,004,341 |
| | 3,434,954 |
|
Combined Liabilities (1) | $ | 1,648,446 |
| | 1,933,488 |
|
Combined Equity (1) | $ | 1,355,895 |
| | 1,501,466 |
|
Regency’s Share of (1)(2)(3): | | | | |
Assets | $ | 1,053,934 |
| | 1,154,387 |
|
Liabilities | $ | 574,772 |
| | 635,882 |
|
(1) Excludes the assets and liabilities of BRET as the property holdings of BRET do not impact the rate of return on Regency's preferred stock investment.
(2) Pro-rata financial information is not, and is not intended to be, a presentation in accordance with GAAP. However, management believes that providing such information is useful to investors in assessing the impact of its investments in real estate partnership activities on the operations of Regency, which includes such items on a single line presentation under the equity method in its consolidated financial statements.
(3) The difference between Regency's share of the net assets of the co-investment partnerships and the Company's investments in real estate partnerships per the accompanying Consolidated Balance Sheets relates to the following differences:
|
| | | | | |
| | September 30, 2013 | December 31, 2012 |
|
Equity of Regency Centers in Unconsolidated Partnerships | $ | 479,162 |
| 518,505 |
|
add: Preferred equity investment in BRE Throne Holdings LLC | | 48,757 |
| 47,500 |
|
less: Impairment | | (5,880 | ) | (5,880 | ) |
less: Ownership percentage or Restricted Gain Method deferral | | (29,327 | ) | (38,995 | ) |
less: Net book equity in excess of purchase price | | (78,203 | ) | (78,203 | ) |
Regency Centers' Investment in Real Estate Partnerships | $ | 414,509 |
| 442,927 |
|
Investments in real estate partnerships are primarily composed of co-investment partnerships in which we currently invest with five co-investment partners and a closed-end real estate fund (“Regency Retail Partners” or the “Fund”), as further summarized below. In addition to earning our pro-rata share of net income or loss in each of these co-investment partnerships, we receive recurring market-based fees for asset management, property management, and leasing as well as fees for investment and financing services, which were $5.6 million and $6.3 million, and $18.6 million and $19.4 million for the three and nine months ended September 30, 2013 and 2012, respectively.
Our equity method investments in real estate partnerships as of September 30, 2013 and December 31, 2012 consist of the following (in thousands):
|
| | | | | | | |
| Regency's Ownership | | 2013 | | 2012 |
GRI - Regency, LLC (GRIR) | 40.00% | $ | 256,716 |
| | 272,044 |
|
Macquarie CountryWide-Regency III, LLC (MCWR III) (1) | 24.95% | | — |
| | 29 |
|
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | | 16,981 |
| | 17,200 |
|
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | | 11,247 |
| | 8,660 |
|
Cameron Village, LLC (Cameron) | 30.00% | | 16,509 |
| | 16,708 |
|
RegCal, LLC (RegCal) | 25.00% | | 15,837 |
| | 15,602 |
|
Regency Retail Partners, LP (the Fund) (2) | 20.00% | | 1,756 |
| | 15,248 |
|
US Regency Retail I, LLC (USAA) | 20.01% | | 1,596 |
| | 2,173 |
|
BRE Throne Holdings, LLC (BRET) (3) | 47.80% | | 48,757 |
| | 48,757 |
|
Other investments in real estate partnerships | 50.00% | | 45,110 |
| | 46,506 |
|
Total (4) | | $ | 414,509 |
| | 442,927 |
|
(1) On March 20, 2013, the Company entered into a liquidation agreement with Macquarie Countrywide (US) No. 2, LLC ("CQR") to redeem its 24.95% interest through dissolution of the Macquarie CountryWide-Regency III, LLC ("MCWR III") co-investment partnership through a distribution-in-kind ("DIK"). The assets of the partnership were distributed as 100% ownership interests to CQR and Regency after a selection process, as provided for by the agreement. Regency selected one asset, Hilltop Village, which was recorded at the carrying value of the Company's equity investment in MCWR III on the date of dissolution of approximately $100,000, net of liabilities assumed.
(2) On August 13, 2013, Regency Retail Partners, LP (the Fund) sold 100% of its interest in its entire portfolio of shopping centers to a third party. The Fund will be dissolved following the final distribution of proceeds.
(3) On October 23, 2013, the Company sold 100% of its interest in the BRET unconsolidated real estate partnership and received a capital distribution of $47.5 million, its share of the undistributed income of the partnership, and a redemption premium. Regency no longer has any interest in the BRET partnership.
(4) The difference between Regency's share of the net assets of the co-investment partnerships and the Company's investments in real estate partnerships per the accompanying Consolidated Balance Sheets relates primarily to differences in inside/outside basis, as shown above.
Notes Payable - Investments in Real Estate Partnerships
At September 30, 2013, our investments in real estate partnerships, excluding BRET, had notes payable of $1.5 billion maturing through 2028, of which 98.4% had a weighted average fixed interest rate of 5.5%, and the remaining notes payable float over LIBOR and had a weighted average variable interest rate of 2.9%. These loans are all non-recourse, and our pro-rata share was $540.8 million.
As of September 30, 2013, scheduled principal repayments on notes payable held by our investments in real estate partnerships, excluding BRET, were as follows (in thousands):
|
| | | | | | | | | | | | | | | |
Scheduled Principal Payments and Maturities by Year: | | Scheduled Principal Payments (1) | | Mortgage Loan Maturities (1) | | Unsecured Maturities (1) | | Total (1) | | Regency’s Pro-Rata Share (1) |
2013 | $ | 4,785 |
| | — |
| | — |
| | 4,785 |
| | 1,750 |
|
2014 | | 19,920 |
| | 53,015 |
| | 14,060 |
| | 86,995 |
| | 25,460 |
|
2015 | | 20,382 |
| | 99,750 |
| | — |
| | 120,132 |
| | 43,107 |
|
2016 | | 17,549 |
| | 305,076 |
| | — |
| | 322,625 |
| | 113,362 |
|
2017 | | 17,685 |
| | 87,479 |
| | — |
| | 105,164 |
| | 27,053 |
|
Beyond 5 Years | | 73,046 |
| | 837,495 |
| | — |
| | 910,541 |
| | 330,636 |
|
Unamortized debt premiums, net | | — |
| | (967 | ) | | — |
| | (967 | ) | | (580 | ) |
Total | $ | 153,367 |
| | 1,381,848 |
| | 14,060 |
| | 1,549,275 |
| | 540,788 |
|
| | | | | | | | | | |
(1) Excludes BRET. | | | | | | | | | | |
Recent Accounting Pronouncements
See note 1 to Consolidated Financial Statements.
Results from Operations
Comparison of the three months ended September 30, 2013 to 2012:
Our revenues increased during the three months ended September 30, 2013, as compared to the three months ended September 30, 2012, as summarized in the following table (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Minimum rent | $ | 90,178 |
| | 84,382 |
| | 5,796 |
|
Percentage rent | | 415 |
| | 378 |
| | 37 |
|
Recoveries from tenants and other income | | 25,823 |
| | 24,388 |
| | 1,435 |
|
Management, transaction, and other fees | | 5,694 |
| | 6,441 |
| | (747 | ) |
Total revenues | $ | 122,110 |
| | 115,589 |
| | 6,521 |
|
Minimum rent increased during 2013 as compared to 2012 due to acquisitions, dispositions, and changes in overall occupancy and average base rent for our same properties, as follows:
| |
• | $2.1 million decrease due to the sale of a 15-property portfolio on July 25, 2012; offset by |
| |
• | $6.1 million increase due to the acquisitions of operating properties and operations beginning at development properties during 2012 and 2013; and |
| |
• | $1.8 million increase in minimum rent from same properties, which was driven by rental rate and occupancy growth and increases from contractual rent steps in existing leases. |
Recoveries from tenants and other income represent reimbursements from tenants for their pro-rata share of the operating, maintenance, and real estate tax expenses that we incur to operate our shopping centers, as well as other income earned at our operating properties. Recoveries from tenants increased during 2013 as compared to 2012 due to the following:
| |
• | Approximately $678,000 decrease due to the sale of a 15-property portfolio on July 25, 2012; offset by |
| |
• | $1.4 million increase due to the acquisition of operating properties and operations beginning at development properties during 2012 and 2013; and |
| |
• | Approximately $549,000 increase in recoveries at same properties, which was driven by an increase in recoverable costs and an increase in our recovery ratio, due to improvements in occupancy and market recovery rates. |
We earned fees, at market-based rates, for asset management, property management, leasing, acquisition, and financing services that we provided to our co-investment partnerships and third parties as follows (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Asset management fees | $ | 1,476 |
| | 1,637 |
| | (161 | ) |
Property management fees | | 3,327 |
| | 3,518 |
| | (191 | ) |
Leasing commissions and other fees | | 891 |
| | 1,286 |
| | (395 | ) |
| $ | 5,694 |
| | 6,441 |
| | (747 | ) |
Leasing commissions and other fees decreased during the three months ended September 30, 2013, as compared to the three months ended September 30, 2012, due to the decrease in leasing activity performed for co-investment partnerships and third parties during 2013, driven by leasing volume, as occupancy levels stabilize and less vacant GLA is available to be leased.
Our operating expenses increased during the three months ended September 30, 2013, as compared to the three months ended September 30, 2012, as summarized in the following table (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Depreciation and amortization | $ | 33,184 |
| | 28,529 |
| | 4,655 |
|
Operating and maintenance | | 17,040 |
| | 15,808 |
| | 1,232 |
|
General and administrative | | 15,001 |
| | 15,641 |
| | (640 | ) |
Real estate taxes | | 13,553 |
| | 12,884 |
| | 669 |
|
Other expenses | | 917 |
| | 1,150 |
| | (233 | ) |
Total operating expenses | $ | 79,695 |
| | 74,012 |
| | 5,683 |
|
Depreciation and amortization, operating and maintenance expenses, and real estate taxes increased due to the impact of dispositions, acquisitions and development operations, and same property operating costs, as follows:
| |
• | Approximately $822,000 decrease due to the sale of a 15-property portfolio on July 25, 2012; offset by |
| |
• | $5.1 million increase due to the acquisition of operating properties and operations beginning at development properties during 2012 and 2013, and |
| |
• | $2.3 million increase at same properties, primarily due to additional depreciation resulting from capital improvements to our existing centers and increased operating and maintenance costs primarily associated with landscaping and irrigation. |
In addition, general and administrative expenses decreased primarily due to lower amounts of incentive compensation expense during 2013, as compared to 2012. Other expenses decreased due to lower bad debt expense offset by additional acquisition costs during 2013.
The following table presents the components of other expense (income) (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Interest expense, net | $ | 26,750 |
| | 27,462 |
| | (712 | ) |
Provision for impairment | | 6,000 |
| | 1,147 |
| | 4,853 |
|
Early extinguishment of debt | | — |
| | 852 |
| | (852 | ) |
Net investment income from deferred compensation plan | | (963 | ) | | (752 | ) | | (211 | ) |
| $ | 31,787 |
| | 28,709 |
| | 3,078 |
|
During the three months ended September 30, 2013, we recognized a $6.0 million impairment on a single operating property as a result of an unoccupied anchor declaring bankruptcy, where we have thus far been unable to re-lease the anchor space.
The following table presents the change in interest expense (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Interest on notes payable | $ | 25,712 |
| | 25,811 |
| | (99 | ) |
Interest on unsecured credit facilities | | 882 |
| | 887 |
| | (5 | ) |
Capitalized interest | | (1,869 | ) | | (1,231 | ) | | (638 | ) |
Hedge interest | | 2,375 |
| | 2,374 |
| | 1 |
|
Interest income | | (350 | ) | | (379 | ) | | 29 |
|
| $ | 26,750 |
| | 27,462 |
| | (712 | ) |
Our interest expense decreased primarily due to higher amounts of interest capitalized on development projects, driven by the increase in cumulative development project costs over the prior year.
Our equity in income of investments in real estate partnerships increased during the three months ended September 30, 2013, as compared to the three months ended September 30, 2012 as follows (in thousands):
|
| | | | | | | | | | |
| Ownership | | 2013 | | 2012 | | Change |
GRI - Regency, LLC (GRIR) | 40.00% | $ | 2,597 |
| | 2,819 |
| | (222 | ) |
Macquarie CountryWide-Regency III, LLC (MCWR III) (1) | —% | | 3 |
| | (7 | ) | | 10 |
|
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | | 883 |
| | 607 |
| | 276 |
|
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | | 123 |
| | 99 |
| | 24 |
|
Cameron Village, LLC (Cameron) | 30.00% | | 149 |
| | 131 |
| | 18 |
|
RegCal, LLC (RegCal) | 25.00% | | 66 |
| | 181 |
| | (115 | ) |
Regency Retail Partners, LP (the Fund) (2) | 20.00% | | 7,492 |
| | 97 |
| | 7,395 |
|
US Regency Retail I, LLC (USAA) | 20.01% | | 141 |
| | 83 |
| | 58 |
|
BRE Throne Holdings, LLC (BRET) (3) | 47.80% | | 1,257 |
| | 929 |
| | 328 |
|
Other investments in real estate partnerships | 50.00% | | 551 |
| | 464 |
| | 87 |
|
Total | | $ | 13,262 |
| | 5,403 |
| | 7,859 |
|
| | | | | | | |
(1) As of June 30, 2012, our ownership interest in MCWR III was 24.95%. The liquidation of MCWR III was complete effective March 20, 2013. |
(2) On August 13, 2013, Regency Retail Partners, LP (the "Fund") sold 100% of its interest in its entire portfolio of shopping centers to a third party. The Fund will be dissolved following the final distribution of proceeds. |
(3) On October 23, 2013, the Company sold 100% of its interest in the BRET unconsolidated real estate partnership and received a capital distribution of $47.5 million, its share of the undistributed income of the partnership, and a redemption premium. Regency no longer has any interest in the BRET partnership.
|
The $7.9 million increase in our equity in income in investments in real estate partnerships for 2013, as compared to 2012, is primarily due to recognizing $7.4 million of pro-rata gain on the sale of all operating properties within the Fund in August 2013.
The following represents the remaining components that comprised net income attributable to the common stockholders and unit holders for the three months ended September 30, 2013, as compared to the three months ended September 30, 2012 (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Income from continuing operations before tax | $ | 23,890 |
| | 18,271 |
| | 5,619 |
|
Income tax expense (benefit) of taxable REIT subsidiary | | — |
| | 490 |
| | (490 | ) |
Income from discontinued operations | | 16,718 |
| | 1,811 |
| | 14,907 |
|
Gain on sale of real estate | | 56 |
| | 228 |
| | (172 | ) |
(Income) attributable to noncontrolling interests | | (400 | ) | | (251 | ) | | (149 | ) |
Preferred stock dividends | | (5,266 | ) | | (7,932 | ) | | 2,666 |
|
Net income attributable to common stockholders | $ | 34,998 |
| | 11,637 |
| | 23,361 |
|
Net income attributable to exchangeable operating partnership units | | 73 |
| | 39 |
| | 34 |
|
Net income attributable to common unit holders | $ | 35,071 |
| | 11,676 |
| | 23,395 |
|
Income from discontinued operations of $16.7 million for the three months ended September 30, 2013 includes $16.1 million of gains, net of taxes, from the sale of four operating properties, their operating income, and the operating income of one operating property held for sale at September 30, 2013. Income from discontinued operations of $1.8 million for the three months ended September 30, 2012 includes the operating income of operating properties sold or held for sale during 2013 and 2012, along with $4.5 million of impairment losses.
Preferred stock dividends decreased $2.7 million due primarily to the non-cash charge for stock issuance costs recognized upon redemption of the Series 5 Preferred Stock redeemed during the three months ended September 30, 2012.
Related to our Parent Company's results, our net income attributable to common stockholders increased $23.4 million during 2013 as compared to 2012 primarily from gains on the sale of real estate, including discontinued operating centers, and to the increase in our equity in income in investments in real estate partnerships, as discussed above. Our diluted net income per share was $0.38 for the three months ended September 30, 2013 as compared to diluted net income per share of $0.13 for the three months ended September 30, 2012.
Related to our Operating Partnership results, our net income attributable to common unit holders increased $23.4 million during 2013 as compared to 2012 for the same reasons stated above. Our diluted net income per unit was $0.38 for the three months ended September 30, 2013 as compared to net income per unit of $0.13 for the three months ended September 30, 2012.
Results from Operations
Comparison of the nine months ended September 30, 2013 to 2012:
Our revenues increased during the nine months ended September 30, 2013, as compared to the nine months ended September 30, 2012, as summarized in the following table (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Minimum rent | $ | 266,104 |
| | 261,519 |
| | 4,585 |
|
Percentage rent | | 2,257 |
| | 1,935 |
| | 322 |
|
Recoveries from tenants and other income | | 80,917 |
| | 79,606 |
| | 1,311 |
|
Management, transaction, and other fees | | 19,195 |
| | 20,060 |
| | (865 | ) |
Total revenues | $ | 368,473 |
| | 363,120 |
| | 5,353 |
|
Minimum rent increased during 2013 as compared to 2012 due to acquisitions, dispositions, and changes in overall occupancy and average base rent for our same properties, as follows:
| |
• | $17.8 million decrease due to the sale of a 15-property portfolio on July 25, 2012; offset by |
| |
• | $16.2 million increase due to the acquisition of operating properties and operations beginning at development properties during 2012 and 2013; and |
| |
• | $6.2 million increase in minimum rent from same properties, which was driven by rental rate and occupancy growth and increases from contractual rent steps in existing leases. |
Recoveries from tenants and other income increased during 2013 as compared to 2012 due to the following:
| |
• | $5.0 million decrease due to the sale of a 15-property portfolio on July 25, 2012; |
| |
• | $1.9 million decrease due to a change in the timing and amount of our captive insurance distribution; offset by |
| |
• | $3.6 million increase due to the acquisition of operating properties and operations beginning at development properties during 2012 and 2013; and |
| |
• | $4.6 million increase in recoveries at same properties, which was driven by an increase in recoverable costs and an increase in our recovery ratio, due to improvements in occupancy and market recovery rates. |
We earned fees, at market-based rates, for asset management, property management, leasing, acquisition, and financing services that we provided to our co-investment partnerships and third parties as follows (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Asset management fees | $ | 4,767 |
| | 4,889 |
| | (122 | ) |
Property management fees | | 10,550 |
| | 10,665 |
| | (115 | ) |
Leasing commissions and other fees | | 3,878 |
| | 4,506 |
| | (628 | ) |
| $ | 19,195 |
| | 20,060 |
| | (865 | ) |
Leasing commissions and other fees decreased during the nine months ended September 30, 2013, as compared to the nine months ended September 30, 2012, due to the decrease in leasing activity performed for co-investment partnerships and third parties during 2013, driven by leasing volume, as occupancy levels stabilize and less vacant GLA is available to be leased.
Our operating expenses increased during the nine months ended September 30, 2013, as compared to the nine months ended September 30, 2012, as summarized in the following table (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Depreciation and amortization | $ | 96,241 |
| | 90,934 |
| | 5,307 |
|
Operating and maintenance | | 52,222 |
| | 51,012 |
| | 1,210 |
|
General and administrative | | 47,942 |
| | 45,783 |
| | 2,159 |
|
Real estate taxes | | 41,030 |
| | 41,212 |
| | (182 | ) |
Other expenses | | 3,986 |
| | 3,596 |
| | 390 |
|
Total operating expenses | $ | 241,421 |
| | 232,537 |
| | 8,884 |
|
Depreciation and amortization, operating and maintenance expenses, and real estate taxes changed due the impact of acquisitions, development operations, and dispositions during 2012 and 2013, as follows
| |
• | $15.0 million decrease due to the sale of a 15-property portfolio on July 25, 2012; offset by |
| |
• | $14.3 million increase due to the acquisition of operating properties and operations beginning at development properties during 2012 and 2013, and |
| |
• | $7.0 million increase at same properties, primarily due to incremental operating expenses associated with winter weather in 2013, increased operating and maintenance costs, additional depreciation expense resulting from capital improvements to existing centers, and increases in real estate tax assessments. |
In addition, general and administrative expense increased primarily due to lower capitalization of development and leasing overhead costs of $3.8 million, due to the timing of development project starts and leasing activity. These costs were offset by $2.3 million of reduced incentive compensation expense during 2013, as compared to 2012, due primarily to the timing of development project completions. Incentive compensation related to development projects is paid upon completion and there were no development project completions in the current year as compared to two completions in the prior year.
The following table presents the components of other expense (income) (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Interest expense, net | $ | 82,363 |
| | 84,796 |
| | (2,433 | ) |
Provision for impairment | | 6,000 |
| | 20,155 |
| | (14,155 | ) |
Early extinguishment of debt | | — |
| | 852 |
| | (852 | ) |
Net investment income from deferred compensation plan | | (1,998 | ) | | (1,836 | ) | | (162 | ) |
| $ | 86,365 |
| | 103,967 |
| | (17,602 | ) |
During the nine months ended September 30, 2013, we recognized a $6.0 million impairment on a single operating property as a result of an unoccupied anchor declaring bankruptcy, where we have thus far been unable to re-lease the anchor space. During the nine months ended September 30, 2012, we recognized a $20.2 million impairment, including $19.1 million related to the 15-property portfolio sold in July 2012, and impairment losses on three land parcels.
The following table presents the change in interest expense (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Interest on notes payable | $ | 77,522 |
| | 77,853 |
| | (331 | ) |
Interest on unsecured credit facilities | | 2,992 |
| | 3,594 |
| | (602 | ) |
Capitalized interest | | (4,174 | ) | | (2,477 | ) | | (1,697 | ) |
Hedge interest | | 7,124 |
| | 7,117 |
| | 7 |
|
Interest income | | (1,101 | ) | | (1,291 | ) | | 190 |
|
| $ | 82,363 |
| | 84,796 |
| | (2,433 | ) |
Our interest expense decreased primarily due to paying down our unsecured credit facilities and due to higher amounts of interest capitalized on development projects, driven by the increase in cumulative development project costs over the prior year.
Our equity in income of investments in real estate partnerships increased during the nine months ended September 30, 2013, as compared to the nine months ended September 30, 2012 as follows (in thousands):
|
| | | | | | | | | | |
| Ownership | | 2013 | | 2012 | | Change |
GRI - Regency, LLC (GRIR) | 40.00% | $ | 9,126 |
| | 7,090 |
| | 2,036 |
|
Macquarie CountryWide-Regency III, LLC (MCWR III) (1) | —% | | 51 |
| | (19 | ) | | 70 |
|
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | | 1,449 |
| | 8,191 |
| | (6,742 | ) |
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | | 400 |
| | 264 |
| | 136 |
|
Cameron Village, LLC (Cameron) | 30.00% | | 500 |
| | 494 |
| | 6 |
|
RegCal, LLC (RegCal) | 25.00% | | 274 |
| | 362 |
| | (88 | ) |
Regency Retail Partners, LP (the Fund) (2) | 20.00% | | 7,678 |
| | 285 |
| | 7,393 |
|
US Regency Retail I, LLC (USAA) | 20.01% | | 352 |
| | 237 |
| | 115 |
|
BRE Throne Holdings, LLC (BRET) (3) | 47.80% | | 3,730 |
| | 929 |
| | 2,801 |
|
Other investments in real estate partnerships | 50.00% | | 1,590 |
| | 1,340 |
| | 250 |
|
Total | | $ | 25,150 |
| | 19,173 |
| | 5,977 |
|
| | | | | | | |
(1) As of June 30, 2012, our ownership interest in MCWR III was 24.95%. The liquidation of MCWR III was complete effective March 20, 2013. |
(2) On August 13, 2013, Regency Retail Partners, LP (the "Fund") sold 100% of its interest in its entire portfolio of shopping centers to a third party. The Fund will be dissolved following the final distribution of proceeds. |
(3) On October 23, 2013, the Company sold 100% of its interest in the BRET unconsolidated real estate partnership and received a capital distribution of $47.5 million, its share of the undistributed income of the partnership, and a redemption premium. Regency no longer has any interest in the BRET partnership.
|
The $6.0 million increase in our equity in income in investments in real estate partnerships for 2013, as compared to 2012, is primarily due to the following:
| |
• | $2.0 million increase from the GRIR partnership due to the additional shopping center acquired in January 2012, coupled with increased tenant percentage rent, increased recovery revenue rates, and lower interest expense as a result of paying off debt in 2012, |
| |
• | $6.7 million decrease from the Columbia I partnership due to our share of a $34.5 million gain on sale of an operating property that was sold in April 2012, |
| |
• | $7.4 million increase from the Fund due to recognizing $7.4 million pro-rata gain on the sale of all operating properties within the Fund in August 2013, and |
| |
• | $2.8 million increase from our ownership interest retained in BRET, as part of the 15-property portfolio sale completed in July 2012, which we redeemed 100% of our ownership interest for cash in October 2013. |
The following represents the remaining components that comprise net income attributable to the common stockholders and unit holders for the nine months ended September 30, 2013, as compared to the nine months ended September 30, 2012 (in thousands):
|
| | | | | | | | | |
| | 2013 | | 2012 | | Change |
Income from continuing operations before tax | $ | 65,837 |
| | 45,789 |
| | 20,048 |
|
Income tax expense (benefit) of taxable REIT subsidiary | | — |
| | (118 | ) | | 118 |
|
Income from discontinued operations | | 31,658 |
| | 9,955 |
| | 21,703 |
|
Gain on sale of real estate | | 1,773 |
| | 2,041 |
| | (268 | ) |
(Income) loss attributable to noncontrolling interests | | (1,055 | ) | | (123 | ) | | (932 | ) |
Preferred stock dividends | | (15,797 | ) | | (27,265 | ) | | 11,468 |
|
Net income attributable to common stockholders | $ | 82,416 |
| | 30,515 |
| | 51,901 |
|
Net income attributable to exchangeable operating partnership units | | 183 |
| | 116 |
| | 67 |
|
Net income attributable to common unit holders | $ | 82,599 |
| | 30,631 |
| | 51,968 |
|
Income from discontinued operations of $31.7 million for the nine months ended September 30, 2013 included $27.5 million of gains, net of taxes, from the sale of eight operating properties, their operating income, and the operating income of one operating property held for sale at September 30, 2013. Income from discontinued operations of $10.0 million for the nine months ended September 30, 2012 included $8.6 million of gains, net of taxes, from the sale of four operating properties and their operating income, including $4.5 million of impairment losses, as well as the operating income of properties sold or held for sale since September 30, 2012.
During the nine months ended September 30, 2013, we had a gain of $1.8 million, which includes gains from the sale of five out-parcels, compared to six out-parcel sales for a gain of $2.0 million during the nine months ended September 30, 2012.
Preferred stock dividends decreased $11.5 million, which is attributable to the $9.3 million non-cash charge for stock issuance costs recognized upon redemption of the Series 3, 4 and 5 Preferred Stock during the nine months ended September 30, 2012. We issued $325.0 million of new preferred stock during 2012 at a weighted average dividend rate of 0.72% less than those redeemed, saving us $2.2 million in preferred dividends on an annualized basis.
Related to our Parent Company's results, our net income attributable to common stockholders increased $51.9 million during 2013 as compared to 2012 primarily from the gains on sale of operating properties, the decrease in preferred stock dividends, the decrease in impairment costs during 2013, and the increase in equity in income of investments in real estate partnerships, as discussed above. Our diluted net income per share was $0.90 for the nine months ended September 30, 2013 as compared to diluted net income per share of $0.34 for the nine months ended September 30, 2012.
Related to our Operating Partnership results, our net income attributable to common unit holders increased $52.0 million during 2013 as compared to 2012 for the same reasons stated above. Our diluted net income per unit was $0.90 for the nine months ended September 30, 2013 as compared to net income per unit of $0.34 for the nine months ended September 30, 2012.
Supplemental Earnings Information
We use certain non-GAAP performance measures, in addition to the required GAAP presentations, as we believe these measures are beneficial to us in improving the understanding of the Company's operational results among the investing public. We believe such measures make comparisons of other REITs' operating results to the Company's more meaningful. We continually evaluate the usefulness, relevance, and calculation of our reported non-GAAP performance measures to determine how best to provide relevant information to the public, and thus such reported measures could change.
The following are our definitions of Same Property Net Operating Income ("NOI"), Funds from Operations ("FFO"), and Core FFO, which we believe to be beneficial non-GAAP performance measures used in understanding our operational results:
| |
| Same Property NOI includes only the net operating income of comparable operating properties that were owned and operated for the entirety of both periods being compared and excludes all Properties in Development and Non-Same Properties. A Non-Same Property is a property acquired during either period being compared or a development completion that is less than 90% funded and 95% occupied or features less than two years of anchor operations. In no event can a development completion be termed a non-same property for more than two years. As such, Same Property NOI assists in eliminating disparities in net income due to the development, acquisition or disposition of properties during the particular period presented, and thus provides a more consistent performance measure for the comparison of our properties. |
| |
| NOI is calculated as total property revenues (minimum rent, percentage rents, and recoveries from tenants and other income) less direct property operating expenses (operating and maintenance and real estate taxes) from the properties owned by the Company, and excludes corporate-level income (including management, transaction, and other fees), for the entirety of the periods presented. |
| |
| FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts ("NAREIT") defines as net income, computed in accordance with GAAP, excluding gains and losses from sales of depreciable property, net of tax, excluding operating real estate impairments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. We compute FFO for all periods presented in accordance with NAREIT's definition. Many companies use different depreciable lives and methods, and real estate values historically fluctuate with market conditions. Since FFO excludes depreciation and amortization and gains and losses from depreciable property dispositions, and impairments, it can provide a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of our financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, FFO is a supplemental non-GAAP financial measure of our operating performance, which does not represent cash generated from operating activities in accordance with GAAP and therefore, should not be considered an alternative for cash flow as a measure of liquidity. |
| |
| Core FFO is an additional performance measure we use as the computation of FFO includes certain non-cash and non-comparable items that affect our period-over-period performance. Core FFO excludes from FFO, but is not limited to, transaction profits, income or expense, gains or losses from the early extinguishment of debt and other non-core items. We provide a reconciliation of FFO to Core FFO as shown below. |
The Company's reconciliation of property revenues and property expenses to Same Property NOI, on a pro rata basis, for the periods ended September 30, 2013 and 2012 is as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | |
| | Three months ended September 30, |
| | 2013 | | 2012 |
| | Same Property | | Other (1) | | Total | | Same Property | | Other (1) | | Total |
Income from continuing operations before tax | $ | 42,309 |
| | (18,419 | ) | | 23,890 |
| | 45,677 |
| | (27,406 | ) | | 18,271 |
|
Less: | | | | | | | | | | | | |
Management, transaction, and other fees | | — |
| | 5,694 |
| | 5,694 |
| | — |
| | 6,441 |
| | 6,441 |
|
Other (2) | | 760 |
| | 1,519 |
| | 2,279 |
| | 1,046 |
| | 53 |
| | 1,099 |
|
Plus: | | | | | | | | | | | | |
Depreciation and amortization | | 27,855 |
| | 5,329 |
| | 33,184 |
| | 26,343 |
| | 2,186 |
| | 28,529 |
|
General and administrative | | — |
| | 15,001 |
| | 15,001 |
| | — |
| | 15,641 |
| | 15,641 |
|
Other operating expense, excluding provision for doubtful accounts | | 4 |
| | 628 |
| | 632 |
| | 7 |
| | 374 |
| | 381 |
|
Other expense | | 12,748 |
| | 19,039 |
| | 31,787 |
| | 7,515 |
| | 21,194 |
| | 28,709 |
|
Equity in income (loss) of investments in real estate excluded from NOI (3) | | 16,219 |
| | (7,095 | ) | | 9,124 |
| | 17,398 |
| | (389 | ) | | 17,009 |
|
NOI from properties sold | | — |
| | 928 |
| | 928 |
| | — |
| | 3,371 |
| | 3,371 |
|
Pro-rata NOI | $ | 98,375 |
| | 8,198 |
| | 106,573 |
| | 95,894 |
| | 8,477 |
| | 104,371 |
|
|
| | | | | | | | | | | | | | | | | | |
| | Nine months ended September 30, |
| | 2013 | | 2012 |
| | Same Property | | Other (1) | | Total | | Same Property | | Other (1) | | Total |
Income from continuing operations before tax | $ | 147,910 |
| | (82,073 | ) | | 65,837 |
| | 144,324 |
| | (98,535 | ) | | 45,789 |
|
Less: | | | | | | | | | | | | |
Management, transaction, and other fees | | — |
| | 19,195 |
| | 19,195 |
| | — |
| | 20,060 |
| | 20,060 |
|
Other (2) | | 2,304 |
| | 3,997 |
| | 6,301 |
| | 3,346 |
| | 1,615 |
| | 4,961 |
|
Plus: | | | | | | | | | | | | |
Depreciation and amortization | | 82,085 |
| | 14,156 |
| | 96,241 |
| | 78,391 |
| | 12,543 |
| | 90,934 |
|
General and administrative | | — |
| | 47,942 |
| | 47,942 |
| | — |
| | 45,783 |
| | 45,783 |
|
Other operating expense, excluding provision for doubtful accounts | | 78 |
| | 2,645 |
| | 2,723 |
| | 56 |
| | 1,578 |
| | 1,634 |
|
Other expense (income) | | 27,487 |
| | 58,878 |
| | 86,365 |
| | 22,610 |
| | 81,357 |
| | 103,967 |
|
Equity in income (loss) of investments in real estate excluded from NOI (3) | | 41,771 |
| | 2,723 |
| | 44,494 |
| | 42,613 |
| | 6,453 |
| | 49,066 |
|
NOI from properties sold | | — |
| | 6,287 |
| | 6,287 |
| | — |
| | 10,963 |
| | 10,963 |
|
Pro-rata NOI | $ | 297,027 |
| | 27,366 |
| | 324,393 |
| | 284,648 |
| | 38,467 |
| | 323,115 |
|
(1) Includes revenues and expenses attributable to non-same property, development, and corporate activities.
(2) Includes straight-line rental income, net of reserves, above and below market rent amortization, banking charges, and other fees.
(3) Same property definition is applied consistently among wholly-owned properties and those held within unconsolidated partnerships. Excludes non-operating related expenses.
The Company's reconciliation of net income available to common shareholders to FFO and Core FFO for the periods ended September 30, 2013 to 2012 is as follows (in thousands, except share information):
|
| | | | | | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
| | 2013 | | 2012 | | 2013 | | 2012 |
Reconciliation of Net income to FFO | | | | | | | | |
Net income attributable to common stockholders | $ | 34,998 |
| | 11,637 |
| $ | 82,416 |
| | 30,515 |
|
Adjustments to reconcile to FFO: | | | | | | | | |
Depreciation and amortization - consolidated | | 27,848 |
| | 25,362 |
| | 81,702 |
| | 81,611 |
|
Depreciation and amortization - unconsolidated | | 10,368 |
| | 10,639 |
| | 31,956 |
| | 32,516 |
|
Consolidated joint venture partners' share of depreciation | | (214 | ) | | (184 | ) | | (637 | ) | | (548 | ) |
Provision for impairment (1) | | 6,000 |
| | 1,146 |
| | 6,000 |
| | 23,655 |
|
Amortization of leasing commissions and intangibles | | 4,744 |
| | 3,777 |
| | 14,292 |
| | 11,817 |
|
Gain on sale of operating properties, net of tax (1) | | (23,407 | ) | | (451 | ) | | (35,506 | ) | | (16,529 | ) |
Noncontrolling interest of exchangeable partnership units | | 73 |
| | 39 |
| | 183 |
| | 116 |
|
FFO | $ | 60,410 |
| | 51,965 |
| $ | 180,406 |
| | 163,153 |
|
Reconciliation of FFO to Core FFO | | | | | | | | |
FFO | $ | 60,410 |
| | 51,965 |
| $ | 180,406 |
| | 163,153 |
|
Adjustments to reconcile to Core FFO: | | | | | | | | |
Transaction profits, net of dead deal costs and tax (1) | | 250 |
| | 449 |
| | 443 |
| | (773 | ) |
Provision for impairment to land and out-parcels (1) | | — |
| | 1 |
| | — |
| | 1,000 |
|
Provision for hedge ineffectiveness (1) | | 59 |
| | 9 |
| | (18 | ) | | 20 |
|
Loss on early debt extinguishment (1) | | (537 | ) | | 852 |
| | (537 | ) | | 856 |
|
Original preferred stock issuance costs expensed | | — |
| | 2,283 |
| | — |
| | 10,119 |
|
Gain on redemption of preferred units | | — |
| | — |
| | — |
| | (1,875 | ) |
One-time additional preferred dividend payment | | — |
| | — |
| | — |
| | 1,750 |
|
Core FFO | $ | 60,182 |
| | 55,559 |
| $ | 180,294 |
| | 174,250 |
|
(1) Includes Regency's pro-rata share of unconsolidated co-investment partnerships.
Environmental Matters
We are subject to numerous environmental laws and regulations as they apply to our shopping centers pertaining to chemicals used by the dry cleaning industry, the existence of asbestos in older shopping centers, and underground petroleum storage tanks. We believe that the tenants who currently operate dry cleaning plants or gas stations do so in accordance with current laws and regulations. Generally, we use all legal means to cause tenants to remove dry cleaning plants from our shopping centers or convert them to more environmentally friendly systems. Where available, we have applied and been accepted into state-sponsored environmental programs. We have a blanket environmental insurance policy for third-party liabilities and remediation costs on shopping centers that currently have no known environmental contamination. We have also placed environmental insurance, where possible, on specific properties with known contamination, in order to mitigate our environmental risk. We monitor the shopping centers containing environmental issues and in certain cases voluntarily remediate the sites. We also have legal obligations to remediate certain sites and we are in the process of doing so. We believe that the ultimate disposition of currently known environmental matters will not have a material effect on our financial position, liquidity, or results of operations; however, we can give no assurance that existing environmental studies on our shopping centers have revealed all potential environmental liabilities; that any previous owner, occupant or tenant did not create any material environmental condition not known to us; that the current environmental condition of the shopping centers will not be affected by tenants and occupants, by the condition of nearby properties, or by unrelated third parties; or that changes in applicable environmental laws and regulations or their interpretation will not result in additional environmental liability to us.
Inflation/Deflation
Inflation has been historically low and has had a minimal impact on the operating performance of our shopping centers; however, inflation may become a greater concern in the future. Substantially all of our long-term leases contain provisions designed to mitigate the adverse impact of inflation. Most of our leases require tenants to pay their pro-rata share of operating expenses, including common-area maintenance, real estate taxes, insurance and utilities, thereby reducing our exposure to increases in costs and operating expenses resulting from inflation. In addition, many of our leases are for terms of less than ten years, which permits us to seek increased rents upon re-rental at market rates. However, during deflationary periods or periods of economic weakness, minimum rents and percentage rents will decline as the supply of available retail space exceeds demand and consumer spending declines. Occupancy declines resulting from a weak economic period will also likely result in lower recovery rates of our operating expenses.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
There have been no material changes from the quantitative and qualitative disclosures about market risk disclosed in item 7A of Part II of our Form 10-K for the year ended December 31, 2012.
Item 4. Controls and Procedures
Controls and Procedures (Regency Centers Corporation)
Under the supervision and with the participation of the Parent Company's management, including its chief executive officer and chief financial officer, the Parent Company conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Based on this evaluation, the Parent Company's chief executive officer and chief financial officer concluded that its disclosure controls and procedures were effective as of the end of the period covered by this quarterly report on Form 10-Q to ensure information required to be disclosed in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time period specified in the SEC's rules and forms. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Parent Company in the reports it files or submits is accumulated and communicated to management, including its chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.
There have been no changes in our internal controls over financial reporting identified in connection with this evaluation that occurred during the third quarter of 2013 and that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
Controls and Procedures (Regency Centers, L.P.)
Under the supervision and with the participation of the Operating Partnership's management, including the chief executive officer and chief financial officer of its general partner, the Operating Partnership conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Exchange Act. Based on this evaluation, the chief executive officer and chief financial officer of its general partner concluded that its disclosure controls and procedures were effective as of the end of the period covered by this quarterly report on Form 10-Q to ensure information required to be disclosed in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time period specified in the SEC's rules and forms. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Operating Partnership in the reports it files or submits is accumulated and communicated to management, including the chief executive officer and chief financial officer of its general partner, as appropriate, to allow timely decisions regarding required disclosure.
There have been no changes in our internal controls over financial reporting identified in connection with this evaluation that occurred during the third quarter of 2013 and that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
We are a party to various legal proceedings which arise in the ordinary course of our business. We are not currently involved in any litigation nor to our knowledge, is any litigation threatened against us, the outcome of which would, in our judgment based on information currently available to us, have a material adverse effect on our financial position or results of operations.
Item 1A. Risk Factors
There have been no material changes from the risk factors disclosed in item 1A. of Part I of our Form 10-K for the year ended December 31, 2012.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
During the quarter ended September 30, 2013, we issued an aggregate of 11,368 common shares to two holders of exchangeable operating partnership units of Regency Centers, L.P., on a one-for-one basis upon conversion of an equal number of exchangeable operating partnership units. All such issuances of common shares were exempt from registration as private placements under Section 4(2) of the Securities Act.
The following table represents information with respect to purchases by the Parent Company of its common stock during the months in the three month period ended September 30, 2013:
|
| | | | | | | | | |
Period | Total number of shares purchased (1) | Average price paid per share | Total number of shares purchased as part of publicly announced plans or programs | Maximum number or approximate dollar value of shares that may yet be purchased under the plans or programs |
July 1 through July 31, 2013 | — | $ | — |
| — | $ | — |
|
August 1 through August 31, 2013 | — | $ | — |
| — | $ | — |
|
September 1 through September 30, 2013 | 1,226 |
| $ | 47.58 |
| — | $ | — |
|
(1) Represents shares delivered in payment of withholding taxes in connection with restricted stock vesting by participants under Regency's Long-Term Omnibus Plan.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
None.
Item 5. Other Information
None.
Item 6. Exhibits
In reviewing any agreements included as exhibits to this report, please remember they are included to provide you with information regarding their terms and are not intended to provide any other factual or disclosure information about the Company, its subsidiaries or other parties to the agreements. Each agreement contains representations and warranties by each of the parties to the applicable agreement. These representations and warranties have been made solely for the benefit of the other parties to the applicable agreement and:
| |
• | should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate; |
| |
• | have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement; |
| |
• | may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and |
| |
• | were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments. |
Accordingly, these representations and warranties may not describe the actual state of affairs as of the date they were made or at any other time. We acknowledge that, notwithstanding the inclusion of the foregoing cautionary statements, we are responsible for considering whether additional specific disclosures of material information regarding material contractual provisions are required to make the statements in this report not misleading. Additional information about the Company may be found elsewhere in this report and the Company's other public files, which are available without charge through the SEC's website at http://www.sec.gov.
Unless otherwise indicated below, the Commission file number to the exhibit is No. 001-12298.
Ex # Description
31. Rule 13a-14(a)/15d-14(a) Certifications.
31.1 Rule 13a-14 Certification of Chief Executive Officer for Regency Centers Corporation.
31.2 Rule 13a-14 Certification of Chief Financial Officer for Regency Centers Corporation.
31.3 Rule 13a-14 Certification of Chief Executive Officer for Regency Centers, L.P.
31.4 Rule 13a-14 Certification of Chief Financial Officer for Regency Centers, L.P.
32. Section 1350 Certifications.
32.1* 18 U.S.C. § 1350 Certification of Chief Executive Officer for Regency Centers Corporation.
32.2* 18 U.S.C. § 1350 Certification of Chief Financial Officer for Regency Centers Corporation.
32.3* 18 U.S.C. § 1350 Certification of Chief Executive Officer for Regency Centers, L.P.
32.4* 18 U.S.C. § 1350 Certification of Chief Financial Officer for Regency Centers, L.P.
101. Interactive Data Files
101.INS XBRL Instance Document
101.SCH XBRL Taxonomy Extension Schema Document
101.CAL XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF XBRL Taxonomy Definition Linkbase Document
101.LAB XBRL Taxonomy Extension Label Linkbase Document
101.PRE XBRL Taxonomy Extension Presentation Linkbase Document
__________________________
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
| | |
November 1, 2013 | REGENCY CENTERS CORPORATION |
| By: |
/s/ Lisa Palmer Lisa Palmer, Executive Vice President, Chief Financial Officer (Principal Financial Officer) |
| | |
| By: |
/s/ J. Christian Leavitt J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) |
|
| | |
November 1, 2013 | REGENCY CENTERS, L.P. |
| By: | Regency Centers Corporation, General Partner |
| By: | /s/ Lisa Palmer Lisa Palmer, Executive Vice President, Chief Financial Officer (Principal Financial Officer) |
| | |
| By: |
/s/ J. Christian Leavitt J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) |