x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FLORIDA (REGENCY CENTERS CORPORATION) | 59-3191743 | |
DELAWARE (REGENCY CENTERS, L.P.) | 59-3429602 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
One Independent Drive, Suite 114 Jacksonville, Florida 32202 | (904) 598-7000 | |
(Address of principal executive offices) (zip code) | (Registrant's telephone number, including area code) |
Title of each class | Name of each exchange on which registered | |
Common Stock, $.01 par value | The Nasdaq Stock Market LLC |
Title of each class | Name of each exchange on which registered | |
None | N/A |
Large accelerated filer | x | Accelerated filer | o | Emerging growth company | o |
Non-accelerated filer | o | Smaller reporting company | o |
Large accelerated filer | o | Accelerated filer | x | Emerging growth company | o |
Non-accelerated filer | o | Smaller reporting company | o |
• | Enhances investors' understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business; |
• | Eliminates duplicative disclosure and provides a more streamlined and readable presentation; and |
• | Creates time and cost efficiencies through the preparation of one combined report instead of two separate reports. |
Item No. | Form 10-K Report Page | |
PART I | ||
1. | ||
1A. | ||
1B. | ||
2. | ||
3. | ||
4. | ||
PART II | ||
5. | ||
6. | ||
7. | ||
7A. | ||
8. | ||
9. | ||
9A. | ||
9B. | ||
PART III | ||
10. | ||
11. | ||
12. | ||
13. | ||
14. | ||
PART IV | ||
15. | ||
SIGNATURES | ||
16. |
• | Own and manage a portfolio of high-quality neighborhood and community shopping centers anchored by market leading grocers and located in affluent suburban and near urban trade areas in the country’s most desirable metro areas. We expect that this combination will produce highly desirable and attractive centers with best-in-class retailers. These centers should command higher rental and occupancy rates resulting in excellent prospects to grow net operating income ("NOI"); |
• | Maintain an industry leading and disciplined development and redevelopment platform to deliver exceptional retail centers at higher returns as compared to acquisitions; |
• | Support our business activities with a strong balance sheet; and |
• | Engage a talented, dedicated team of employees, who are guided by Regency’s strong values and special culture, which are aligned with shareholder interests. |
• | Increase earnings per share and dividends and generate total shareholder returns at or near the top of our shopping center peers. |
• | Sustain same property NOI growth at or near the top of our shopping center peers; |
• | Develop and redevelop high quality shopping centers at attractive returns on investment; |
• | Maintain a conservative balance sheet providing financial flexibility to cost effectively fund investment opportunities and debt maturities on a favorable basis, and to weather economic downturns; and |
• | Attract and motivate an exceptional team of employees who operate efficiently and are recognized as industry leaders. |
• | our locations within our market areas; |
• | the design and high quality of our shopping centers; |
• | the strong demographics surrounding our shopping centers; |
• | our relationships with our anchor tenants and our side-shop and out-parcel retailers; |
• | our practice of maintaining and renovating our shopping centers; and |
• | our ability to source and develop new shopping centers. |
Name | Age | Title | Executive Officer in Position Shown Since |
Martin E. Stein, Jr. | 66 | Chairman and Chief Executive Officer | 1993 |
Lisa Palmer | 51 | President and Chief Financial Officer | 2016 (1) |
Dan M. Chandler, III | 51 | Executive Vice President of Investments | 2016 (2) |
James D. Thompson | 63 | Executive Vice President of Operations | 2016 (3) |
(1) Ms. Palmer assumed the responsibilities of President, effective January 1, 2016 in addition to her responsibilities as Chief Financial Officer, which position she has held since January 2013. Prior to that, Ms. Palmer served as Senior Vice President of Capital Markets since 2003 and has been with the Company since 1996. | |||
(2) Mr. Chandler assumed the role of Executive Vice President of Investments on January 1, 2016 and previously served as Managing Director since 2006. Prior to that, Mr. Chandler served in various investment officer positions since the merger with Pacific Retail Trust in 1999. | |||
(3) Mr. Thompson assumed the role of Executive Vice President of Operations on January 1, 2016 and previously served as our Managing Director - East since our initial public offering in 1993. Prior to that time, Mr. Thompson served as Executive Vice President of our predecessor real estate division beginning in 1981. |
• | Same Property is a Retail Operating Property that was owned and operated for the entirety of both calendar year periods being compared. This term excludes all developments and Non-Same Properties. |
• | Non-Same Property is a property acquired, sold, or a Development Completion during either calendar year period being compared. Non-retail properties and corporate activities, including the captive insurance program, are part of Non-Same Property. |
• | Retail Operating Property is any retail property not termed a Property in Development. A retail property is any property where the majority of the income is generated from retail uses. |
• | Property In Development includes properties in various stages of development and redevelopment including active pre-development activities. |
• | Development Completion is a property in development that is deemed complete upon the earliest of: (i) 90% of total estimated net development costs have been incurred and percent leased equals or exceeds 95%, or (ii) the property features at least two years of anchor operations, or (iii) three years have passed since the start of construction. Once deemed complete, the property is termed a Retail Operating Property the following calendar year. |
• | Pro-Rata information includes 100% of our consolidated properties plus our economic share (based on our ownership interest) in our unconsolidated real estate investment partnerships. |
• | The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage determined when applying the equity method of accounting or allocating noncontrolling interests, and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses; and |
• | Other companies in our industry may calculate their pro-rata interest differently, limiting the comparability of pro-rata information. |
• | NAREIT EBITDAre is a measure of REIT performance, which the National Association of Real Estate Investment Trusts ("NAREIT") defines as net income, computed in accordance with GAAP, excluding (i) interest expense, (ii) income tax expense, (iii) depreciation and amortization, (iv) gains and losses from sales of depreciable property, (v) |
• | Operating EBITDAre (previously Adjusted EBITDA) begins with the NAREIT EBITDAre and excludes certain non-cash components of earnings derived from above and below market rent amortization and straight-line rents. |
• | Fixed Charge Coverage Ratio is defined as Operating EBITDAre divided by the sum of the gross interest and scheduled mortgage principal paid to our lenders plus dividends paid to our preferred stockholders. |
• | Net Operating Income ("NOI") is the sum of base rent, percentage rent, and recoveries from tenants and other income, less operating and maintenance, real estate taxes, ground rent, and provision for doubtful accounts. NOI excludes straight-line rental income and expense, above and below market rent and ground rent amortization, tenant lease inducement amortization, and other fees. The Company also provides disclosure of NOI excluding termination fees, which excludes both termination fee income and expenses. |
• | NAREIT Funds from Operations ("NAREIT FFO") is a commonly used measure of REIT performance, which NAREIT defines as net income, computed in accordance with GAAP, excluding gains and losses from sales of depreciable property, net of tax, excluding operating real estate impairments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. We compute NAREIT FFO for all periods presented in accordance with NAREIT's definition. Many companies use different depreciable lives and methods, and real estate values historically fluctuate with market conditions. Since NAREIT FFO excludes depreciation and amortization and gains and losses from depreciable property dispositions, and impairments, it provides a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of our financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, NAREIT FFO is a supplemental non-GAAP financial measure of our operating performance, which does not represent cash generated from operating activities in accordance with GAAP; and, therefore, should not be considered a substitute measure of cash flows from operations. The Company provides a reconciliation of Net Income (Loss) Attributable to Common Stockholders to NAREIT FFO. |
• | changes in national, regional and local economic conditions; |
• | deterioration in the competitiveness and creditworthiness of our retail tenants; |
• | increased competition from the use of e-commerce by retailers and consumers as well as other concepts such as super-stores and warehouse clubs; |
• | tenant bankruptcies and subsequent rejections of our leases; |
• | reductions in consumer spending and retail sales; |
• | reduced tenant demand for retail space; |
• | oversupply of retail space; |
• | reduced consumer demand for certain retail categories; |
• | consolidation within the retail sector; |
• | increased operating costs; |
• | perceptions by retailers and shoppers of the safety, convenience and attractiveness of our properties; |
• | casualties, natural disasters and terrorist attacks; and |
• | armed conflicts against the United States. |
• | becomes bankrupt or insolvent; |
• | experiences a downturn in its business; |
• | materially defaults on its leases; |
• | does not renew its leases as they expire; |
• | renews at lower rental rates and/or requires a tenant improvement allowance; or |
• | renews, but reduces its store size, which results in down-time and additional tenant improvement costs to the landlord to re-lease the vacated space. |
• | we may be unable to lease developments to full occupancy on a timely basis; |
• | the occupancy rates and rents of a completed project may not be sufficient to make the project profitable; |
• | actual costs of a project may exceed original estimates, possibly making the project unprofitable; |
• | delays in the development or construction process may increase our costs; |
• | construction cost increases may reduce investment returns on development and redevelopment opportunities; |
• | we may abandon development opportunities and lose our investment due to adverse market conditions; |
• | the size of our development pipeline may strain our labor or capital capacity to complete developments within targeted timelines and may reduce our investment returns; |
• | a reduction in the demand for new retail space may reduce our future development activities, which in turn may reduce our net operating income; |
• | changes in the level of future development activity may adversely impact our results from operations by reducing the amount of internal general overhead costs that may be capitalized; |
• | an expansion of our development and acquisition focus to include more complex redevelopments and mixed use properties in very dense urban locations could absorb resources and potentially result in inconsistent deliveries, adversely impacting annual NOI and earnings growth; |
• | mixed use properties may include differing tenant profiles or mixes, more complex entitlement processes, and/or multi-story buildings, outside our traditional expertise, which could impact annual NOI and earnings growth; and |
• | we may develop or redevelop mixed use centers with partners for the residential or office components, making us dependent upon that partner's ability to perform and to agree on major decisions that impact our investment returns of the project. |
• | properties we acquire may fail to achieve the occupancy or rental rates we project, within the time frames we estimate, which may result in the properties' failure to achieve the investment returns we project; |
• | our investigation of an entity, property or building prior to our acquisition, and any representation we may have received from such seller, may fail to reveal various liabilities including defects and necessary repairs, which may increase our costs; |
• | our estimate of the costs to improve, reposition or redevelop a property may prove to be too low, or the time we estimate to complete the improvement, repositioning or redevelopment may be too short, either of which may result in the property failing to achieve our projected return, either temporarily or permanently; |
• | we may not recover our costs from an unsuccessful acquisition; |
• | our acquisition activities may distract or strain our management capacity; and |
• | we may not be able to successfully integrate an acquisition into our existing operations platform. |
• | reduce the number of properties available for acquisition or development; |
• | increase the cost of properties available for acquisition or development; and |
• | hinder our ability to attract and retain tenants, leading to increased vacancy rates and/or reduced rents. |
• | actual or anticipated variations in our operating results; |
• | changes in our funds from operations or earnings estimates; |
• | publication of research reports about us or the real estate industry in general and recommendations by financial analysts or actions taken by rating agencies with respect to our securities or those of other REIT's; |
• | the ability of our tenants to pay rent and meet their other obligations to us under current lease terms and our ability to re-lease space as leases expire; |
• | increases in market interest rates that drive purchasers of our stock to demand a higher dividend yield; |
• | changes in market valuations of similar companies; |
• | adverse market reaction to any additional debt we incur in the future; |
• | any future issuances of equity securities; |
• | additions or departures of key management personnel; |
• | strategic actions by us or our competitors, such as acquisitions or restructurings; |
• | actions by institutional stockholders; |
• | changes in our dividend payments; |
• | potential tax law changes on REITs; |
• | speculation in the press or investment community; and |
• | general market and economic conditions. |
• | our financial condition and results of future operations; |
• | the terms of our loan covenants; and |
• | our ability to acquire, finance, develop or redevelop and lease additional properties at attractive rates. |
December 31, 2018 | December 31, 2017 | |||||||||||||||||||||||
Location | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | ||||||||||||||||
Florida | 90 | 10,745 | 28.3 | % | 94.7 | % | 96 | 11,255 | 29.1 | % | 94.7 | % | ||||||||||||
California | 54 | 8,168 | 21.5 | % | 96.6 | % | 56 | 8,549 | 22.1 | % | 96.5 | % | ||||||||||||
Texas | 23 | 3,019 | 8.0 | % | 97.3 | % | 23 | 3,018 | 7.8 | % | 97.4 | % | ||||||||||||
Georgia | 21 | 2,048 | 5.4 | % | 95.5 | % | 21 | 2,047 | 5.3 | % | 95.2 | % | ||||||||||||
Connecticut | 14 | 1,453 | 3.8 | % | 95.6 | % | 14 | 1,458 | 3.8 | % | 96.9 | % | ||||||||||||
Colorado | 14 | 1,146 | 3.0 | % | 96.2 | % | 14 | 1,146 | 3.0 | % | 97.2 | % | ||||||||||||
New York | 11 | 1,367 | 3.6 | % | 97.8 | % | 9 | 1,198 | 3.1 | % | 99.0 | % | ||||||||||||
North Carolina | 10 | 895 | 2.3 | % | 96.8 | % | 10 | 895 | 2.3 | % | 97.0 | % | ||||||||||||
Massachusetts | 9 | 907 | 2.4 | % | 98.9 | % | 9 | 907 | 2.3 | % | 99.1 | % | ||||||||||||
Ohio | 8 | 1,205 | 3.2 | % | 99.4 | % | 8 | 1,196 | 3.1 | % | 99.5 | % | ||||||||||||
Virginia | 8 | 1,332 | 3.5 | % | 83.8 | % | 8 | 1,420 | 3.7 | % | 86.3 | % | ||||||||||||
Washington | 7 | 825 | 2.2 | % | 99.4 | % | 7 | 825 | 2.1 | % | 99.4 | % | ||||||||||||
Oregon | 7 | 741 | 2.0 | % | 96.1 | % | 7 | 741 | 1.9 | % | 94.8 | % | ||||||||||||
Illinois | 6 | 1,075 | 2.8 | % | 91.2 | % | 6 | 1,069 | 2.8 | % | 88.3 | % | ||||||||||||
Louisiana | 5 | 753 | 2.0 | % | 92.8 | % | 5 | 753 | 1.9 | % | 94.2 | % | ||||||||||||
Missouri | 4 | 408 | 1.1 | % | 100.0 | % | 4 | 408 | 1.1 | % | 99.7 | % | ||||||||||||
Maryland | 3 | 372 | 1.0 | % | 85.4 | % | 3 | 372 | 1.0 | % | 86.6 | % | ||||||||||||
Tennessee | 3 | 318 | 0.8 | % | 99.1 | % | 3 | 317 | 0.8 | % | 97.6 | % | ||||||||||||
Pennsylvania | 3 | 317 | 0.8 | % | 98.1 | % | 3 | 317 | 0.8 | % | 93.2 | % | ||||||||||||
Indiana | 1 | 254 | 0.7 | % | 98.4 | % | 1 | 254 | 0.7 | % | 97.7 | % | ||||||||||||
Delaware | 1 | 232 | 0.6 | % | 95.6 | % | 1 | 232 | 0.6 | % | 95.6 | % | ||||||||||||
New Jersey | 1 | 218 | 0.6 | % | 96.9 | % | 1 | 218 | 0.6 | % | 86.7 | % | ||||||||||||
Michigan | 1 | 97 | 0.3 | % | 100.0 | % | 1 | 97 | 0.3 | % | 98.6 | % | ||||||||||||
South Carolina | 1 | 51 | 0.1 | % | 94.8 | % | 1 | 51 | 0.1 | % | 71.2 | % | ||||||||||||
Total | 305 | 37,946 | 100.0 | % | 95.5 | % | 311 | 38,743 | 100.0 | % | 95.5 | % |
December 31, 2018 | December 31, 2017 | |||||||||||||||||||||||
Location | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | ||||||||||||||||
California | 22 | 3,017 | 19.3 | % | 94.2 | % | 21 | 2,791 | 18.4 | % | 97.0 | % | ||||||||||||
Virginia | 17 | 2,403 | 15.4 | % | 94.8 | % | 18 | 2,554 | 16.9 | % | 94.3 | % | ||||||||||||
Maryland | 11 | 1,184 | 7.6 | % | 96.2 | % | 11 | 1,184 | 7.8 | % | 95.8 | % | ||||||||||||
Florida | 10 | 1,045 | 6.7 | % | 98.8 | % | 10 | 1,040 | 6.9 | % | 97.4 | % | ||||||||||||
North Carolina | 9 | 1,417 | 9.1 | % | 94.1 | % | 8 | 1,326 | 8.8 | % | 91.6 | % | ||||||||||||
Texas | 7 | 933 | 6.0 | % | 98.2 | % | 7 | 933 | 6.2 | % | 97.4 | % | ||||||||||||
Washington | 7 | 859 | 5.5 | % | 95.1 | % | 5 | 621 | 4.1 | % | 96.5 | % | ||||||||||||
Colorado | 6 | 854 | 5.5 | % | 93.2 | % | 5 | 836 | 5.5 | % | 96.2 | % | ||||||||||||
Pennsylvania | 6 | 666 | 4.2 | % | 94.4 | % | 6 | 666 | 4.4 | % | 95.7 | % | ||||||||||||
Minnesota | 5 | 665 | 4.2 | % | 99.0 | % | 5 | 674 | 4.4 | % | 98.3 | % | ||||||||||||
Illinois | 4 | 671 | 4.3 | % | 97.1 | % | 4 | 671 | 4.4 | % | 95.5 | % | ||||||||||||
New Jersey | 4 | 353 | 2.3 | % | 96.4 | % | 3 | 287 | 1.9 | % | 98.2 | % | ||||||||||||
Massachusetts | 2 | 726 | 4.6 | % | 98.4 | % | 2 | 726 | 4.8 | % | 95.7 | % | ||||||||||||
Indiana | 2 | 139 | 0.9 | % | 100.0 | % | 2 | 139 | 0.9 | % | 99.1 | % | ||||||||||||
District of Columbia | 2 | 40 | 0.3 | % | 84.4 | % | 2 | 40 | 0.3 | % | 91.8 | % | ||||||||||||
Connecticut | 1 | 186 | 1.2 | % | 80.1 | % | 1 | 186 | 1.2 | % | 100.0 | % | ||||||||||||
New York | 1 | 141 | 0.9 | % | 100.0 | % | 1 | 141 | 0.9 | % | 100.0 | % | ||||||||||||
Oregon | 1 | 93 | 0.6 | % | 100.0 | % | 1 | 93 | 0.6 | % | 98.4 | % | ||||||||||||
Georgia | 1 | 86 | 0.5 | % | 83.8 | % | 1 | 86 | 0.6 | % | 97.5 | % | ||||||||||||
South Carolina | 1 | 80 | 0.5 | % | 100.0 | % | 1 | 80 | 0.5 | % | 100.0 | % | ||||||||||||
Delaware | 1 | 64 | 0.4 | % | 90.1 | % | 1 | 64 | 0.4 | % | 90.1 | % | ||||||||||||
Total | 120 | 15,622 | 100.0 | % | 95.4 | % | 115 | 15,138 | 100.0 | % | 95.6 | % |
Tenant | GLA | Percent of Company Owned GLA | Annualized Base Rent | Percent of Annualized Base Rent | Number of Leased Stores | |||||||
Publix | 2,839 | 6.5% | $ | 29,341 | 3.2% | 70 | ||||||
Kroger Co. | 2,855 | 6.6% | 27,632 | 3.0% | 56 | |||||||
Albertsons Companies, Inc. | 1,833 | 4.2% | 25,871 | 2.8% | 47 | |||||||
Whole Foods | 1,053 | 2.4% | 21,845 | 2.4% | 32 | |||||||
TJX Companies | 1,282 | 3.0% | 21,277 | 2.3% | 59 | |||||||
CVS | 662 | 1.5% | 14,222 | 1.6% | 57 | |||||||
Ahold/Delhaize | 563 | 1.3% | 13,202 | 1.4% | 16 | |||||||
Bed Bath & Beyond | 594 | 1.4% | 9,956 | 1.1% | 22 | |||||||
Nordstrom | 320 | 0.7% | 8,755 | 1.0% | 9 | |||||||
Ross Dress For Less | 551 | 1.3% | 8,548 | 0.9% | 25 | |||||||
PETCO | 352 | 0.8% | 8,443 | 0.9% | 43 | |||||||
L.A. Fitness Sports Club | 423 | 1.0% | 8,389 | 0.9% | 12 | |||||||
Trader Joe's | 258 | 0.6% | 8,039 | 0.9% | 26 | |||||||
JAB Holding Company (1) | 181 | 0.4% | 6,733 | 0.7% | 62 | |||||||
Starbucks | 140 | 0.3% | 6,697 | 0.7% | 101 | |||||||
Wells Fargo Bank | 132 | 0.3% | 6,620 | 0.7% | 52 | |||||||
Gap | 196 | 0.5% | 6,592 | 0.7% | 15 | |||||||
Walgreens | 288 | 0.7% | 6,412 | 0.7% | 27 | |||||||
Target | 570 | 1.3% | 6,365 | 0.7% | 6 | |||||||
Bank of America | 119 | 0.3% | 6,167 | 0.7% | 40 | |||||||
JPMorgan Chase Bank | 108 | 0.2% | 5,940 | 0.7% | 34 | |||||||
H.E.B. | 344 | 0.8% | 5,844 | 0.6% | 5 | |||||||
Kohl's | 612 | 1.4% | 5,645 | 0.6% | 8 | |||||||
Dick's Sporting Goods | 340 | 0.8% | 5,388 | 0.6% | 7 | |||||||
Ulta | 169 | 0.4% | 5,049 | 0.6% | 19 | |||||||
Top 25 Tenants | 16,784 | 38.7% | 278,972 | 30.4% | 850 | |||||||
(1) JAB Holding Company includes Panera, Einstein Bros Bagels, Peet's' Coffee & Tea, and Krispy Kreme |
Lease Expiration Year | Number of Tenants with Expiring Leases | Pro-rata Expiring GLA | Percent of Total Company GLA | In Place Base Rent Expiring Under Leases | Percent of Base Rent | Pro-rata Expiring Average Base Rent | ||||||||||||||
(1) | 549 | 321 | 0.8 | % | $ | 8,569 | 1.0 | % | $ | 26.72 | ||||||||||
2019 | 1,014 | 3,146 | 7.7 | % | 65,555 | 7.4 | % | 20.84 | ||||||||||||
2020 | 1,335 | 4,815 | 11.9 | % | 103,395 | 11.7 | % | 21.47 | ||||||||||||
2021 | 1,301 | 5,102 | 12.6 | % | 105,970 | 11.9 | % | 20.77 | ||||||||||||
2022 | 1,271 | 5,535 | 13.6 | % | 121,984 | 13.8 | % | 22.04 | ||||||||||||
2023 | 1,136 | 4,456 | 11.0 | % | 106,188 | 12.0 | % | 23.83 | ||||||||||||
2024 | 620 | 3,573 | 8.8 | % | 78,781 | 8.9 | % | 22.05 | ||||||||||||
2025 | 373 | 1,888 | 4.6 | % | 49,747 | 5.6 | % | 26.35 | ||||||||||||
2026 | 325 | 1,972 | 4.8 | % | 48,486 | 5.4 | % | 24.59 | ||||||||||||
2027 | 291 | 1,892 | 4.7 | % | 42,762 | 4.8 | % | 22.60 | ||||||||||||
2028 | 359 | 2,182 | 5.4 | % | 50,727 | 5.7 | % | 23.25 | ||||||||||||
Thereafter | 351 | 5,738 | 14.1 | % | 104,319 | 11.8 | % | 18.18 | ||||||||||||
Total | 8,925 | 40,620 | 100.0 | % | $ | 886,483 | 100.0 | % | $ | 21.82 | ||||||||||
(1) Leases currently under month-to-month rent or in process of renewal. |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
200 Potrero | San Francisco-Oakland-Hayward | CA | 2017 | 1928 | $— | 31 | 100.0% | $12.98 | -- | |||||||||||
4S Commons Town Center | San Diego-Carlsbad | CA | 85% | 2004 | 2004 | 85,000 | 240 | 100.0% | 33.67 | Ralphs, Jimbo's...Naturally! | ||||||||||
Amerige Heights Town Center | Los Angeles-Long Beach-Anaheim | CA | 2000 | 2000 | — | 89 | 100.0% | 29.75 | Albertsons, (Target) | |||||||||||
Balboa Mesa Shopping Center | San Diego-Carlsbad | CA | 2012 | 1969 | — | 207 | 100.0% | 25.83 | Von's Food & Drug, Kohl's | |||||||||||
Bayhill Shopping Center | San Francisco-Oakland-Hayward | CA | 40% | 2005 | 1990/2018 | 19,964 | 122 | 95.7% | 25.02 | Mollie Stone's Market | ||||||||||
Blossom Valley | San Jose-Sunnyvale-Santa Clara | CA | 20% | 1999 | 1990 | 22,300 | 93 | 96.7% | 26.77 | Safeway | ||||||||||
Brea Marketplace (6) | Los Angeles-Long Beach-Anaheim | CA | 40% | 2005 | 1987 | 45,026 | 352 | 99.2% | 19.24 | Sprout's Markets, Target, 24 Hour Fitness | ||||||||||
Circle Center West | Los Angeles-Long Beach-Anaheim | CA | 2017 | 1989 | 9,864 | 64 | 100.0% | 27.67 | -- | |||||||||||
Clayton Valley Shopping Center | San Francisco-Oakland-Hayward | CA | 2003 | 2004 | — | 260 | 91.5% | 22.29 | Grocery Outlet, Orchard Supply Hardware | |||||||||||
Corral Hollow | Stockton-Lodi | CA | 25% | 2000 | 2000 | — | 167 | 100.0% | 17.48 | Safeway, Orchard Supply & Hardware | ||||||||||
Costa Verde Center | San Diego-Carlsbad | CA | 1999 | 1988 | — | 179 | 89.5% | 34.68 | Bristol Farms | |||||||||||
Culver Center | Los Angeles-Long Beach-Anaheim | CA | 2017 | 1950 | — | 217 | 95.7% | 31.59 | Ralphs, Best Buy, LA Fitness | |||||||||||
Diablo Plaza | San Francisco-Oakland-Hayward | CA | 1999 | 1982 | — | 63 | 100.0% | 40.11 | (Safeway) | |||||||||||
El Camino Shopping Center | Los Angeles-Long Beach-Anaheim | CA | 1999 | 1995 | — | 136 | 97.7% | 37.41 | Bristol Farms, Trader Joe's | |||||||||||
El Cerrito Plaza | San Francisco-Oakland-Hayward | CA | 2000 | 2000 | — | 256 | 97.0% | 29.83 | (Lucky's), Trader Joe's | |||||||||||
El Norte Pkwy Plaza | San Diego-Carlsbad | CA | 1999 | 1984 | — | 91 | 97.0% | 18.53 | Von's Food & Drug | |||||||||||
Encina Grande | San Francisco-Oakland-Hayward | CA | 1999 | 1965 | — | 106 | 100.0% | 31.43 | Whole Foods | |||||||||||
Five Points Shopping Center | Santa Maria-Santa Barbara | CA | 40% | 2005 | 1960 | 25,495 | 145 | 98.7% | 28.66 | Smart & Final | ||||||||||
Folsom Prairie City Crossing | Sacramento--Roseville--Arden-Arcade | CA | 1999 | 1999 | — | 90 | 100.0% | 20.90 | Safeway | |||||||||||
French Valley Village Center | Riverside-San Bernardino-Ontario | CA | 2004 | 2004 | — | 99 | 98.6% | 26.79 | Stater Bros. | |||||||||||
Friars Mission Center | San Diego-Carlsbad | CA | 1999 | 1989 | — | 147 | 99.1% | 35.09 | Ralphs | |||||||||||
Gateway 101 | San Francisco-Oakland-Hayward | CA | 2008 | 2008 | — | 92 | 100.0% | 32.05 | (Home Depot), (Best Buy), Target, Nordstrom Rack | |||||||||||
Gelson's Westlake Market Plaza | Oxnard-Thousand Oaks-Ventura | CA | 2002 | 2002 | — | 85 | 95.7% | 27.98 | Gelson's Markets | |||||||||||
Golden Hills Plaza | San Luis Obispo-Paso Robles-Arroyo Grande | CA | 2006 | 2006 | — | 244 | 97.5% | 7.58 | Lowe's | |||||||||||
Granada Village | Los Angeles-Long Beach-Anaheim | CA | 40% | 2005 | 1965 | 50,000 | 226 | 98.8% | 23.88 | Sprout's Markets | ||||||||||
Hasley Canyon Village | Los Angeles-Long Beach-Anaheim | CA | 20% | 2003 | 2003 | 16,000 | 66 | 100.0% | 25.43 | Ralphs | ||||||||||
Heritage Plaza | Los Angeles-Long Beach-Anaheim | CA | 1999 | 1981 | — | 230 | 100.0% | 37.39 | Ralphs | |||||||||||
Jefferson Square | Riverside-San Bernardino-Ontario | CA | 2007 | 2007 | — | 38 | 48.9% | 16.07 | -- | |||||||||||
Laguna Niguel Plaza | Los Angeles-Long Beach-Anaheim | CA | 40% | 2005 | 1985 | — | 42 | 100.0% | 28.54 | (Albertsons) | ||||||||||
Marina Shores | Los Angeles-Long Beach-Anaheim | CA | 20% | 2008 | 2001 | 10,489 | 68 | 100.0% | 36.21 | Whole Foods | ||||||||||
Mariposa Shopping Center | San Jose-Sunnyvale-Santa Clara | CA | 40% | 2005 | 1957/2018 | 19,309 | 127 | 97.7% | 19.98 | Safeway | ||||||||||
Morningside Plaza | Los Angeles-Long Beach-Anaheim | CA | 1999 | 1996 | — | 91 | 95.7% | 23.12 | Stater Bros. | |||||||||||
Navajo Shopping Center | San Diego-Carlsbad | CA | 40% | 2005 | 1964 | 7,870 | 102 | 100.0% | 14.55 | Albertsons | ||||||||||
Newland Center | Los Angeles-Long Beach-Anaheim | CA | 1999 | 1985 | — | 152 | 100.0% | 26.17 | Albertsons |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
Oak Shade Town Center | Sacramento--Roseville--Arden-Arcade | CA | 2011 | 1998 | 7,570 | 104 | 96.3% | 22.67 | Safeway | |||||||||||
Oakbrook Plaza | Oxnard-Thousand Oaks-Ventura | CA | 1999 | 1982 | — | 83 | 98.8% | 20.83 | Gelson's Markets | |||||||||||
Parnassus Heights Medical | San Francisco-Oakland-Hayward | CA | 50% | 2017 | 1968 | — | 146 | 99.6% | 83.75 | Central Parking System | ||||||||||
Persimmon Place | San Francisco-Oakland-Hayward | CA | 2014 | 2014 | — | 153 | 100.0% | 35.03 | Whole Foods, Nordstrom Rack | |||||||||||
Plaza Escuela | San Francisco-Oakland-Hayward | CA | 2017 | 2002 | — | 155 | 98.8% | 44.89 | -- | |||||||||||
Plaza Hermosa | Los Angeles-Long Beach-Anaheim | CA | 1999 | 1984 | — | 95 | 92.8% | 26.11 | Von's Food & Drug | |||||||||||
Pleasant Hill Shopping Center | San Francisco-Oakland-Hayward | CA | 40% | 2005 | 1970 | 50,000 | 227 | 100.0% | 22.77 | Target, Burlington | ||||||||||
Pleasanton Plaza | San Francisco-Oakland-Hayward | CA | 2017 | 1981 | — | 163 | 76.8% | 11.08 | JCPenney | |||||||||||
Point Loma Plaza | San Diego-Carlsbad | CA | 40% | 2005 | 1987 | 24,901 | 205 | 98.8% | 22.70 | Von's Food & Drug | ||||||||||
Potrero Center | San Francisco-Oakland-Hayward | CA | 2017 | 1968 | — | 227 | 83.5% | 33.82 | Safeway | |||||||||||
Powell Street Plaza | San Francisco-Oakland-Hayward | CA | 2001 | 1987 | — | 166 | 91.2% | 34.56 | Trader Joe's | |||||||||||
Raley's Supermarket | Sacramento--Roseville--Arden-Arcade | CA | 20% | 2007 | 1964 | — | 63 | 100.0% | 12.50 | Raley's | ||||||||||
Ralphs Circle Center | Los Angeles-Long Beach-Anaheim | CA | 2017 | 1983 | — | 60 | 100.0% | 18.33 | Ralphs | |||||||||||
Rancho San Diego Village | San Diego-Carlsbad | CA | 40% | 2005 | 1981 | 21,468 | 153 | 94.6% | 22.23 | Smart & Final | ||||||||||
Rona Plaza | Los Angeles-Long Beach-Anaheim | CA | 1999 | 1989 | — | 52 | 100.0% | 21.04 | Superior Super Warehouse | |||||||||||
San Carlos Marketplace | San Francisco-Oakland-Hayward | CA | 2017 | 1999 | — | 154 | 100.0% | 35.23 | TJ Maxx, Best Buy | |||||||||||
Scripps Ranch Marketplace | San Diego-Carlsbad | CA | 2017 | 2017 | 27,000 | 132 | 100.0% | 30.49 | Vons | |||||||||||
San Leandro Plaza | San Francisco-Oakland-Hayward | CA | 1999 | 1982 | — | 50 | 100.0% | 36.54 | (Safeway) | |||||||||||
Seal Beach | Los Angeles-Long Beach-Anaheim | CA | 20% | 2002 | 1966 | 2,200 | 97 | 95.7% | 25.62 | Von's Food & Drug | ||||||||||
Sequoia Station | San Francisco-Oakland-Hayward | CA | 1999 | 1996 | — | 103 | 100.0% | 40.70 | (Safeway) | |||||||||||
Serramonte Center | San Francisco-Oakland-Hayward | CA | 2017 | 1968 | — | 1,074 | 97.4% | 24.74 | Macy's, Target, Dick's Sporting Goods, JCPenney, Dave & Buster's, Nordstrom Rack | |||||||||||
Shoppes at Homestead | San Jose-Sunnyvale-Santa Clara | CA | 1999 | 1983 | — | 113 | 100.0% | 23.10 | (Orchard Supply Hardware) | |||||||||||
Silverado Plaza | Napa | CA | 40% | 2005 | 1974 | 9,639 | 85 | 99.0% | 17.77 | Nob Hill | ||||||||||
Snell & Branham Plaza | San Jose-Sunnyvale-Santa Clara | CA | 40% | 2005 | 1988 | 12,867 | 92 | 100.0% | 19.20 | Safeway | ||||||||||
South Bay Village | Los Angeles-Long Beach-Anaheim | CA | 2012 | 2012 | — | 108 | 100.0% | 20.31 | Wal-Mart, Orchard Supply Hardware | |||||||||||
Talega Village Center | Los Angeles-Long Beach-Anaheim | CA | 2017 | 2007 | — | 102 | 100.0% | 22.43 | Ralphs | |||||||||||
Tassajara Crossing | San Francisco-Oakland-Hayward | CA | 1999 | 1990 | — | 146 | 99.3% | 24.29 | Safeway | |||||||||||
The Hub Hillcrest Market | San Diego-Carlsbad | CA | 2012 | 1990 | — | 149 | 95.2% | 38.78 | Ralphs, Trader Joe's | |||||||||||
The Marketplace Shopping Ctr | Sacramento--Roseville--Arden-Arcade | CA | 2017 | 1990 | — | 111 | 96.7% | 24.80 | Safeway | |||||||||||
Town and Country Center | Los Angeles-Long Beach-Anaheim | CA | 9.4% | 2018 | 1962/1992 | 90,000 | 230 | 40.0% | 38.88 | Whole Foods | ||||||||||
Tustin Legacy | Los Angeles-Long Beach-Anaheim | CA | 2016 | 2017 | — | 112 | 100.0% | 31.57 | Stater Bros. | |||||||||||
Twin Oaks Shopping Center | Los Angeles-Long Beach-Anaheim | CA | 40% | 2005 | 1978/2018 | 9,507 | 98 | 98.2% | 20.16 | Ralphs | ||||||||||
Twin Peaks | San Diego-Carlsbad | CA | 1999 | 1988 | — | 208 | 100.0% | 20.84 | Target, Atlas International Market | |||||||||||
Valencia Crossroads | Los Angeles-Long Beach-Anaheim | CA | 2002 | 2003 | — | 173 | 100.0% | 26.63 | Whole Foods, Kohl's | |||||||||||
Village at La Floresta | Los Angeles-Long Beach-Anaheim | CA | 2014 | 2014 | — | 87 | 100.0% | 33.89 | Whole Foods | |||||||||||
Von's Circle Center | Los Angeles-Long Beach-Anaheim | CA | 2017 | 1972 | 7,699 | 151 | 100.0% | 21.87 | Von's, Ross Dress for Less | |||||||||||
West Park Plaza | San Jose-Sunnyvale-Santa Clara | CA | 1999 | 1996 | — | 88 | 100.0% | 18.13 | Safeway |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
Westlake Village Plaza and Center | Oxnard-Thousand Oaks-Ventura | CA | 1999 | 1975 | — | 201 | 97.4% | 45.50 | Von's Food & Drug and Sprouts | |||||||||||
Willows Shopping Center (6) | San Francisco-Oakland-Hayward | CA | 2017 | 2015 | — | 249 | 88.9% | 29.53 | -- | |||||||||||
Woodman Van Nuys | Los Angeles-Long Beach-Anaheim | CA | 1999 | 1992 | — | 108 | 100.0% | 15.90 | El Super | |||||||||||
Woodside Central | San Francisco-Oakland-Hayward | CA | 1999 | 1993 | — | 81 | 98.5% | 25.08 | (Target) | |||||||||||
Ygnacio Plaza | San Francisco-Oakland-Hayward | CA | 40% | 2005 | 1968 | 26,179 | 110 | 100.0% | 37.44 | Sports Basement | ||||||||||
Applewood Shopping Center | Denver-Aurora-Lakewood | CO | 40% | 2005 | 1956 | — | 353 | 90.9% | 13.27 | King Soopers, Hobby Lobby | ||||||||||
Alcove On Arapahoe (fka Arapahoe Village) | Boulder | CO | 40% | 2005 | 1957 | 13,428 | 159 | 95.0% | 18.53 | Safeway | ||||||||||
Belleview Square | Denver-Aurora-Lakewood | CO | 2004 | 1978 | — | 117 | 100.0% | 20.06 | King Soopers | |||||||||||
Boulevard Center | Denver-Aurora-Lakewood | CO | 1999 | 1986 | — | 79 | 74.2% | 30.47 | (Safeway) | |||||||||||
Buckley Square | Denver-Aurora-Lakewood | CO | 1999 | 1978 | — | 116 | 96.4% | 11.40 | King Soopers | |||||||||||
Centerplace of Greeley III Phase I | Greeley | CO | 2007 | 2007 | — | 119 | 100.0% | 12.07 | Hobby Lobby | |||||||||||
Cherrywood Square | Denver-Aurora-Lakewood | CO | 40% | 2005 | 1978 | 4,145 | 97 | 96.3% | 10.24 | King Soopers | ||||||||||
Crossroads Commons | Boulder | CO | 20% | 2001 | 1986 | 15,922 | 143 | 98.7% | 27.55 | Whole Foods | ||||||||||
Crossroads Commons II | Boulder | CO | 20% | 2018 | 1995 | — | 20 | 47.0% | 29.24 | (Whole Foods, Barnes & Noble) | ||||||||||
Falcon Marketplace | Colorado Springs | CO | 2005 | 2005 | — | 22 | 93.8% | 23.01 | (Wal-Mart) | |||||||||||
Hilltop Village | Denver-Aurora-Lakewood | CO | 2002 | 2003 | — | 100 | 100.0% | 11.23 | King Soopers | |||||||||||
Kent Place | Denver-Aurora-Lakewood | CO | 50% | 2011 | 2011 | 8,250 | 48 | 100.0% | 20.76 | King Soopers | ||||||||||
Littleton Square | Denver-Aurora-Lakewood | CO | 1999 | 1997 | — | 99 | 95.4% | 10.36 | King Soopers | |||||||||||
Lloyd King Center | Denver-Aurora-Lakewood | CO | 1998 | 1998 | — | 83 | 98.3% | 12.06 | King Soopers | |||||||||||
Marketplace at Briargate | Colorado Springs | CO | 2006 | 2006 | — | 29 | 90.0% | 32.24 | (King Soopers) | |||||||||||
Monument Jackson Creek | Colorado Springs | CO | 1998 | 1999 | — | 85 | 100.0% | 12.10 | King Soopers | |||||||||||
Ralston Square Shopping Center | Denver-Aurora-Lakewood | CO | 40% | 2005 | 1977 | 4,145 | 83 | 97.0% | 11.48 | King Soopers | ||||||||||
Shops at Quail Creek | Denver-Aurora-Lakewood | CO | 2008 | 2008 | — | 38 | 92.5% | 28.91 | (King Soopers) | |||||||||||
Stroh Ranch | Denver-Aurora-Lakewood | CO | 1998 | 1998 | — | 93 | 100.0% | 13.32 | King Soopers | |||||||||||
Woodmen Plaza | Colorado Springs | CO | 1998 | 1998 | — | 116 | 94.4% | 13.21 | King Soopers | |||||||||||
22 Crescent Road | Bridgeport-Stamford-Norwalk | CT | 2017 | 1984 | — | 4 | 100.0% | 60.00 | -- | |||||||||||
91 Danbury Road | Bridgeport-Stamford-Norwalk | CT | 2017 | 1965 | — | 5 | 100.0% | 27.45 | -- | |||||||||||
Black Rock | Bridgeport-Stamford-Norwalk | CT | 80% | 2014 | 1996 | 20,000 | 98 | 97.8% | 29.14 | -- | ||||||||||
Brick Walk (6) | Bridgeport-Stamford-Norwalk | CT | 80% | 2014 | 2007 | 33,000 | 123 | 88.3% | 47.76 | -- | ||||||||||
Brookside Plaza | Hartford-West Hartford-East Hartford | CT | 2017 | 1985 | — | 217 | 91.4% | 14.57 | ShopRite | |||||||||||
Compo Acres Shopping Center | Bridgeport-Stamford-Norwalk | CT | 2017 | 1960 | — | 43 | 100.0% | 49.45 | Trader Joe's | |||||||||||
Copps Hill Plaza | Bridgeport-Stamford-Norwalk | CT | 2017 | 1979 | 13,293 | 185 | 100.0% | 14.19 | Stop & Shop, Kohl's | |||||||||||
Corbin's Corner | Hartford-West Hartford-East Hartford | CT | 40% | 2005 | 1962 | 37,899 | 186 | 80.1% | 34.53 | Trader Joe's, Best Buy, The Tile Shop | ||||||||||
Danbury Green | Bridgeport-Stamford-Norwalk | CT | 2017 | 1985 | — | 124 | 100.0% | 23.99 | Trader Joe's | |||||||||||
Darinor Plaza (6) | Bridgeport-Stamford-Norwalk | CT | 2017 | 1978 | — | 153 | 100.0% | 18.96 | Kohl's | |||||||||||
Fairfield Center (6) | Bridgeport-Stamford-Norwalk | CT | 80% | 2014 | 2000 | — | 94 | 89.6% | 34.74 | -- | ||||||||||
Post Road Plaza | Bridgeport-Stamford-Norwalk | CT | 2017 | 1978 | — | 20 | 100.0% | 53.92 | Trader Joe's |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
Southbury Green | New Haven-Milford | CT | 2017 | 1979 | — | 156 | 96.4% | 22.66 | ShopRite | |||||||||||
The Village Center | Bridgeport-Stamford-Norwalk | CT | 2017 | 1973 | 13,434 | 90 | 84.5% | 40.72 | The Fresh Market | |||||||||||
Walmart Norwalk | Bridgeport-Stamford-Norwalk | CT | 2017 | 1956 | — | 142 | 100.0% | 0.56 | Wal-Mart | |||||||||||
Shops at The Columbia | Washington-Arlington-Alexandria | DC | 25% | 2006 | 2006 | — | 23 | 85.8% | 41.19 | Trader Joe's | ||||||||||
Spring Valley Shopping Center | Washington-Arlington-Alexandria | DC | 40% | 2005 | 1930 | 12,008 | 17 | 82.4% | 113.49 | -- | ||||||||||
Pike Creek | Philadelphia-Camden-Wilmington | DE | 1998 | 1981 | — | 232 | 95.6% | 14.88 | Acme Markets, K-Mart | |||||||||||
Shoppes of Graylyn | Philadelphia-Camden-Wilmington | DE | 40% | 2005 | 1971 | — | 64 | 90.1% | 23.78 | -- | ||||||||||
Alafaya Village | Orlando-Kissimmee-Sanford | FL | 2017 | 1986 | — | 38 | 93.9% | 21.93 | (Lucky's) | |||||||||||
Anastasia Plaza | Jacksonville | FL | 1993 | 1988 | — | 102 | 95.9% | 13.67 | Publix | |||||||||||
Atlantic Village | Jacksonville | FL | 2017 | 1984 | — | 105 | 92.5% | 16.88 | LA Fitness | |||||||||||
Aventura Shopping Center | Miami-Fort Lauderdale-West Palm Beach | FL | 1994 | 1974 | — | 97 | 98.9% | 36.74 | Publix | |||||||||||
Aventura Square (6) | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1991 | 7,083 | 144 | 79.3% | 37.88 | Bed, Bath & Beyond | |||||||||||
Banco Popular Building | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1971 | — | 33 | 33.4% | 25.74 | -- | |||||||||||
Berkshire Commons | Naples-Immokalee-Marco Island | FL | 1994 | 1992 | — | 110 | 97.5% | 14.29 | Publix | |||||||||||
Bird 107 Plaza | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1962 | — | 40 | 100.0% | 20.25 | -- | |||||||||||
Bird Ludlum | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1988 | — | 192 | 98.5% | 23.22 | Winn-Dixie | |||||||||||
Bloomingdale Square | Tampa-St. Petersburg-Clearwater | FL | 1998 | 1987/2018 | — | 254 | 90.8% | 15.34 | Publix, Bealls | |||||||||||
Bluffs Square Shoppes | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1986 | — | 124 | 96.3% | 14.33 | Publix | |||||||||||
Boca Village Square | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1978 | — | 92 | 97.6% | 22.19 | Publix Greenwise | |||||||||||
Boynton Lakes Plaza | Miami-Fort Lauderdale-West Palm Beach | FL | 1997 | 1993 | — | 110 | 94.9% | 16.62 | Publix | |||||||||||
Boynton Plaza | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1978 | — | 105 | 94.4% | 21.59 | Publix | |||||||||||
Brooklyn Station on Riverside | Jacksonville | FL | 2013 | 2013 | — | 50 | 100.0% | 26.21 | The Fresh Market | |||||||||||
Caligo Crossing | Miami-Fort Lauderdale-West Palm Beach | FL | 2007 | 2007 | — | 11 | 35.0% | 54.73 | (Kohl's) | |||||||||||
Carriage Gate | Tallahassee | FL | 1994 | 1978 | — | 73 | 100.0% | 22.60 | Trader Joe's | |||||||||||
Cashmere Corners | Port St. Lucie | FL | 2017 | 2001 | — | 86 | 83.7% | 13.65 | Wal-Mart | |||||||||||
Charlotte Square | Punta Gorda | FL | 2017 | 1980 | — | 91 | 78.3% | 10.38 | Wal-Mart | |||||||||||
Chasewood Plaza | Miami-Fort Lauderdale-West Palm Beach | FL | 1993 | 1986 | — | 151 | 99.0% | 25.60 | Publix | |||||||||||
Concord Shopping Plaza | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1962 | 27,750 | 309 | 95.4% | 12.22 | Winn-Dixie, Home Depot | |||||||||||
Coral Reef Shopping Center | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1968 | — | 75 | 98.8% | 31.12 | Aldi | |||||||||||
Corkscrew Village | Cape Coral-Fort Myers | FL | 2007 | 1997 | — | 82 | 95.3% | 13.84 | Publix | |||||||||||
Country Walk Plaza | Miami-Fort Lauderdale-West Palm Beach | FL | 30% | 2017 | 1985 | 16,000 | 101 | 91.0% | 19.85 | Publix | ||||||||||
Countryside Shops | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1986 | — | 193 | 93.2% | 18.65 | Publix, Stein Mart | |||||||||||
Courtyard Shopping Center | Jacksonville | FL | 1993 | 1987 | — | 137 | 100.0% | 3.50 | (Publix), Target | |||||||||||
Fleming Island | Jacksonville | FL | 1998 | 2000 | — | 132 | 97.5% | 15.96 | Publix, (Target) | |||||||||||
Fountain Square | Miami-Fort Lauderdale-West Palm Beach | FL | 2013 | 2013 | — | 177 | 96.4% | 25.80 | Publix, (Target) | |||||||||||
Garden Square | Miami-Fort Lauderdale-West Palm Beach | FL | 1997 | 1991 | — | 90 | 100.0% | 18.01 | Publix | |||||||||||
Glengary Shoppes | North Port-Sarasota-Bradenton | FL | 2017 | 1995 | — | 93 | 100.0% | 21.93 | Best Buy |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
Shoppes of Grande Oak | Cape Coral-Fort Myers | FL | 2000 | 2000 | — | 79 | 100.0% | 16.26 | Publix | |||||||||||
Greenwood Shopping Centre | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1982 | — | 133 | 92.0% | 15.32 | Publix | |||||||||||
Hammocks Town Center | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1987 | — | 184 | 98.7% | 17.22 | Publix, Metro-Dade Public Library, (Kendall Ice Arena) | |||||||||||
Hibernia Pavilion | Jacksonville | FL | 2006 | 2006 | — | 51 | 89.6% | 15.95 | Publix | |||||||||||
Homestead McDonald's | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 2014 | — | 4 | 100.0% | 27.74 | -- | |||||||||||
John's Creek Center | Jacksonville | FL | 20% | 2003 | 2004 | 9,000 | 75 | 100.0% | 15.35 | Publix | ||||||||||
Julington Village | Jacksonville | FL | 20% | 1999 | 1999 | 10,000 | 82 | 100.0% | 16.19 | Publix | ||||||||||
Kirkman Shoppes | Orlando-Kissimmee-Sanford | FL | 2017 | 1973 | — | 115 | 96.7% | 23.34 | LA Fitness | |||||||||||
Lake Mary Centre | Orlando-Kissimmee-Sanford | FL | 2017 | 1988 | — | 360 | 93.7% | 15.65 | Academy Sports, Hobby Lobby, LA Fitness | |||||||||||
Lantana Outparcels | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1976 | — | 17 | 100.0% | 18.28 | -- | |||||||||||
Mandarin Landing | Jacksonville | FL | 2017 | 1976 | — | 140 | 90.0% | 18.06 | Whole Foods | |||||||||||
Millhopper Shopping Center | Gainesville | FL | 1993 | 1974 | — | 83 | 100.0% | 17.40 | Publix | |||||||||||
Naples Walk Shopping Center | Naples-Immokalee-Marco Island | FL | 2007 | 1999 | — | 125 | 91.8% | 16.42 | Publix | |||||||||||
Newberry Square | Gainesville | FL | 1994 | 1986 | — | 181 | 91.5% | 7.70 | Publix, K-Mart | |||||||||||
Nocatee Town Center | Jacksonville | FL | 2007 | 2007 | — | 107 | 100.0% | 19.77 | Publix | |||||||||||
Northgate Square | Tampa-St. Petersburg-Clearwater | FL | 2007 | 1995 | — | 75 | 100.0% | 15.02 | Publix | |||||||||||
Oakleaf Commons | Jacksonville | FL | 2006 | 2006 | — | 74 | 98.1% | 14.96 | Publix | |||||||||||
Ocala Corners (6) | Tallahassee | FL | 2000 | 2000 | 4,148 | 87 | 98.6% | 14.90 | Publix | |||||||||||
Old St Augustine Plaza | Jacksonville | FL | 1996 | 1990 | — | 256 | 100.0% | 9.97 | Publix, Burlington Coat Factory, Hobby Lobby | |||||||||||
Pablo Plaza | Jacksonville | FL | 2017 | 1974 | — | 158 | 100.0% | 16.63 | Whole Foods | |||||||||||
Pavillion | Naples-Immokalee-Marco Island | FL | 2017 | 1982 | — | 168 | 90.2% | 21.23 | LA Fitness | |||||||||||
Shoppes of Pebblebrook Plaza | Naples-Immokalee-Marco Island | FL | 50% | 2000 | 2000 | — | 77 | 100.0% | 15.27 | Publix | ||||||||||
Pine Island | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1999 | — | 255 | 96.9% | 14.58 | Publix, Burlington Coat Factory | |||||||||||
Pine Ridge Square | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1986 | — | 118 | 97.0% | 17.86 | The Fresh Market | |||||||||||
Pine Tree Plaza | Jacksonville | FL | 1997 | 1999 | — | 63 | 90.4% | 14.07 | Publix | |||||||||||
Pinecrest Place (6) (7) | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 2017 | — | 70 | 87.3% | 38.79 | Whole Foods, (Target) | |||||||||||
Plaza Venezia | Orlando-Kissimmee-Sanford | FL | 20% | 2016 | 2000 | 36,500 | 202 | 99.5% | 26.29 | Publix | ||||||||||
Point Royale Shopping Center | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1970 | — | 202 | 98.2% | 15.28 | Winn-Dixie, Burlington Coat Factory | |||||||||||
Prosperity Centre | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1993 | — | 124 | 93.5% | 21.54 | Bed, Bath & Beyond | |||||||||||
Regency Square | Tampa-St. Petersburg-Clearwater | FL | 1993 | 1986 | — | 352 | 97.5% | 18.48 | AMC Theater, (Best Buy), (Macdill) | |||||||||||
Ryanwood Square | Sebastian-Vero Beach | FL | 2017 | 1987 | — | 115 | 88.8% | 11.25 | Publix | |||||||||||
Salerno Village | Port St. Lucie | FL | 2017 | 1987 | — | 5 | 100.0% | 16.53 | -- | |||||||||||
Sawgrass Promenade | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1982 | — | 107 | 91.5% | 12.51 | Publix | |||||||||||
Seminole Shoppes | Jacksonville | FL | 50% | 2009 | 2009 | 8,865 | 87 | 98.4% | 22.85 | Publix | ||||||||||
Sheridan Plaza | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1973 | — | 506 | 94.1% | 18.21 | Publix, Kohl's, LA Fitness | |||||||||||
Shoppes @ 104 | Miami-Fort Lauderdale-West Palm Beach | FL | 1998 | 1990/2018 | — | 112 | 100.0% | 18.93 | Winn-Dixie |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
Shoppes at Bartram Park | Jacksonville | FL | 50% | 2005 | 2004 | — | 134 | 99.0% | 20.26 | Publix, (Kohl's) | ||||||||||
Shoppes at Lago Mar | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1995 | — | 83 | 95.8% | 15.51 | Publix | |||||||||||
Shoppes at Sunlake Centre | Tampa-St. Petersburg-Clearwater | FL | 2017 | 2008 | — | 98 | 100.0% | 21.11 | Publix | |||||||||||
Shoppes of Jonathan's Landing | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1997 | — | 27 | 100.0% | 24.61 | (Publix) | |||||||||||
Shoppes of Oakbrook | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1974 | 4,626 | 200 | 98.2% | 16.69 | Publix, Stein Mart | |||||||||||
Shoppes of Silver Lakes | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1995 | — | 127 | 92.6% | 19.06 | Publix | |||||||||||
Shoppes of Sunset | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1979 | — | 22 | 77.7% | 25.95 | -- | |||||||||||
Shoppes of Sunset II | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1980 | — | 28 | 67.6% | 22.92 | -- | |||||||||||
Shops at John's Creek | Jacksonville | FL | 2003 | 2004 | — | 15 | 100.0% | 23.11 | -- | |||||||||||
Shops at Skylake | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1999 | — | 287 | 91.4% | 22.44 | Publix, LA Fitness | |||||||||||
South Beach Regional | Jacksonville | FL | 2017 | 1990 | — | 308 | 98.8% | 14.97 | Trader Joe's, Home Depot, Steain Mart | |||||||||||
South Point | Sebastian-Vero Beach | FL | 2017 | 2003 | — | 65 | 95.7% | 16.80 | Publix | |||||||||||
Starke (6) | Other | FL | 2000 | 2000 | — | 13 | 100.0% | 25.56 | -- | |||||||||||
Suncoast Crossing (6) | Tampa-St. Petersburg-Clearwater | FL | 2007 | 2007 | — | 118 | 97.6% | 5.29 | Kohl's, (Target) | |||||||||||
Tamarac Town Square | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1987 | — | 125 | 73.8% | 12.97 | Publix | |||||||||||
The Grove | Orlando-Kissimmee-Sanford | FL | 30% | 2017 | 2004 | 22,500 | 152 | 100.0% | 16.77 | Publix, LA Fitness | ||||||||||
The Plaza at St. Lucie West | Port St. Lucie | FL | 2017 | 2006 | — | 27 | 81.7% | 24.02 | -- | |||||||||||
The Village at Hunter's Lake (7) | Tampa-St. Petersburg-Clearwater | FL | 2018 | 2018 | — | 72 | 68.4% | 21.54 | 0 | |||||||||||
Town and Country | Orlando-Kissimmee-Sanford | FL | 2017 | 1993 | — | 78 | 100.0% | 10.54 | Ross Dress for Less | |||||||||||
Town Square | Tampa-St. Petersburg-Clearwater | FL | 1997 | 1999 | — | 44 | 100.0% | 31.91 | -- | |||||||||||
Treasure Coast Plaza | Sebastian-Vero Beach | FL | 2017 | 1983 | 2,746 | 134 | 94.7% | 16.12 | Publix | |||||||||||
Unigold Shopping Center | Orlando-Kissimmee-Sanford | FL | 2017 | 1987 | — | 115 | 95.0% | 14.91 | Lucky's | |||||||||||
University Commons (6) | Miami-Fort Lauderdale-West Palm Beach | FL | 2015 | 2001 | 36,425 | 180 | 100.0% | 31.62 | Whole Foods, Nordstrom Rack | |||||||||||
Veranda Shoppes | Miami-Fort Lauderdale-West Palm Beach | FL | 30% | 2017 | 2007 | 9,000 | 45 | 100.0% | 27.50 | Publix | ||||||||||
Village Center | Tampa-St. Petersburg-Clearwater | FL | 1995 | 1993 | — | 187 | 95.7% | 20.15 | Publix | |||||||||||
Waterstone Plaza | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 2005 | — | 61 | 100.0% | 16.69 | Publix | |||||||||||
Welleby Plaza | Miami-Fort Lauderdale-West Palm Beach | FL | 1996 | 1982 | — | 110 | 97.0% | 13.55 | Publix | |||||||||||
Wellington Town Square | Miami-Fort Lauderdale-West Palm Beach | FL | 1996 | 1982 | — | 112 | 100.0% | 25.46 | Publix | |||||||||||
West Bird Plaza | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1977 | — | 100 | 86.5% | 18.38 | Publix | |||||||||||
West Lake Shopping Center | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1984 | — | 101 | 95.8% | 18.84 | Winn-Dixie | |||||||||||
Westchase | Tampa-St. Petersburg-Clearwater | FL | 2007 | 1998 | — | 79 | 100.0% | 16.73 | Publix | |||||||||||
Westport Plaza | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 2002 | 2,651 | 47 | 100.0% | 18.93 | Publix | |||||||||||
Willa Springs | Orlando-Kissimmee-Sanford | FL | 20% | 2000 | 2000 | 16,700 | 90 | 100.0% | 21.07 | Publix | ||||||||||
Young Circle Shopping Center | Miami-Fort Lauderdale-West Palm Beach | FL | 2017 | 1962 | — | 65 | 94.8% | 15.12 | Publix | |||||||||||
Ashford Place | Atlanta-Sandy Springs-Roswell | GA | 1997 | 1993 | — | 53 | 100.0% | 21.75 | -- | |||||||||||
Briarcliff La Vista | Atlanta-Sandy Springs-Roswell | GA | 1997 | 1962 | — | 43 | 100.0% | 20.43 | -- | |||||||||||
Briarcliff Village (6) | Atlanta-Sandy Springs-Roswell | GA | 1997 | 1990 | — | 190 | 98.4% | 16.38 | Publix |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
Bridgemill Market | Atlanta-Sandy Springs-Roswell | GA | 2017 | 2000 | 5,109 | 89 | 86.1% | 16.03 | Publix | |||||||||||
Brighten Park | Atlanta-Sandy Springs-Roswell | GA | 1997 | 1986 | — | 137 | 95.7% | 25.90 | The Fresh Market | |||||||||||
Buckhead Court | Atlanta-Sandy Springs-Roswell | GA | 1997 | 1984 | — | 49 | 98.2% | 26.44 | -- | |||||||||||
Buckhead Station | Atlanta-Sandy Springs-Roswell | GA | 2017 | 1996 | — | 234 | 100.0% | 24.12 | Nordstrom Rack, TJ Maxx, Bed, Bath & Beyond | |||||||||||
Cambridge Square | Atlanta-Sandy Springs-Roswell | GA | 1996 | 1979 | — | 71 | 100.0% | 15.59 | Kroger | |||||||||||
Chastain Square | Atlanta-Sandy Springs-Roswell | GA | 2017 | 1981 | — | 92 | 98.4% | 21.83 | Publix | |||||||||||
Cornerstone Square | Atlanta-Sandy Springs-Roswell | GA | 1997 | 1990 | — | 80 | 100.0% | 17.24 | Aldi | |||||||||||
Sope Creek Crossing | Atlanta-Sandy Springs-Roswell | GA | 1998 | 1991 | — | 99 | 91.9% | 16.24 | Publix | |||||||||||
Dunwoody Hall | Atlanta-Sandy Springs-Roswell | GA | 20% | 1997 | 1986 | 13,800 | 86 | 83.8% | 19.89 | Publix | ||||||||||
Dunwoody Village | Atlanta-Sandy Springs-Roswell | GA | 1997 | 1975 | — | 121 | 94.3% | 19.93 | The Fresh Market | |||||||||||
Howell Mill Village (6) | Atlanta-Sandy Springs-Roswell | GA | 2004 | 1984 | — | 92 | 98.6% | 22.81 | Publix | |||||||||||
Paces Ferry Plaza (6) | Atlanta-Sandy Springs-Roswell | GA | 1997 | 1987 | — | 82 | 99.9% | 36.70 | 365 by Whole Foods | |||||||||||
Piedmont Peachtree Crossing | Atlanta-Sandy Springs-Roswell | GA | 2017 | 1978 | — | 152 | 84.3% | 21.30 | Kroger | |||||||||||
Powers Ferry Square | Atlanta-Sandy Springs-Roswell | GA | 1997 | 1987 | — | 101 | 100.0% | 31.67 | -- | |||||||||||
Powers Ferry Village | Atlanta-Sandy Springs-Roswell | GA | 1997 | 1994 | — | 79 | 100.0% | 10.89 | Publix | |||||||||||
Russell Ridge | Atlanta-Sandy Springs-Roswell | GA | 1994 | 1995 | — | 101 | 98.6% | 13.17 | Kroger | |||||||||||
Sandy Springs | Atlanta-Sandy Springs-Roswell | GA | 2012 | 2006 | — | 116 | 92.2% | 22.79 | Trader Joe's | |||||||||||
The Shops at Hampton Oaks | Atlanta-Sandy Springs-Roswell | GA | 2017 | 2009 | — | 21 | 56.3% | 11.18 | -- | |||||||||||
Williamsburg at Dunwoody | Atlanta-Sandy Springs-Roswell | GA | 2017 | 1983 | — | 45 | 81.3% | 25.48 | -- | |||||||||||
Civic Center Plaza | Chicago-Naperville-Elgin | IL | 40% | 2005 | 1989 | 22,000 | 265 | 97.1% | 11.29 | Super H Mart, Home Depot | ||||||||||
Clybourn Commons | Chicago-Naperville-Elgin | IL | 2014 | 1999 | — | 32 | 83.3% | 37.09 | -- | |||||||||||
Glen Oak Plaza | Chicago-Naperville-Elgin | IL | 2010 | 1967 | — | 63 | 96.6% | 23.98 | Trader Joe's | |||||||||||
Hinsdale | Chicago-Naperville-Elgin | IL | 1998 | 1986 | — | 179 | 93.7% | 15.43 | Whole Foods | |||||||||||
Mellody Farm (7) | Chicago-Naperville-Elgin | IL | 2017 | 2017 | — | 259 | 78.1% | 26.46 | Whole Foods | |||||||||||
Riverside Sq & River's Edge | Chicago-Naperville-Elgin | IL | 40% | 2005 | 1986 | 14,369 | 169 | 94.6% | 17.88 | Mariano's Fresh Market | ||||||||||
Roscoe Square | Chicago-Naperville-Elgin | IL | 40% | 2005 | 1981 | 10,847 | 140 | 100.0% | 21.43 | Mariano's Fresh Market | ||||||||||
Stonebrook Plaza Shopping Center | Chicago-Naperville-Elgin | IL | 40% | 2005 | 1984 | 7,676 | 96 | 96.9% | 12.34 | Jewel-Osco | ||||||||||
Westchester Commons | Chicago-Naperville-Elgin | IL | 2001 | 1984 | — | 139 | 91.5% | 17.95 | Mariano's Fresh Market | |||||||||||
Willow Festival (6) | Chicago-Naperville-Elgin | IL | 2010 | 2007 | 39,505 | 404 | 98.2% | 17.92 | Whole Foods, Lowe's | |||||||||||
Shops on Main | Chicago-Naperville-Elgin | IN | 93% | 2013 | 2013 | — | 254 | 98.4% | 15.81 | Whole Foods, Dick's Sporting Goods | ||||||||||
Willow Lake Shopping Center | Indianapolis-Carmel-Anderson | IN | 40% | 2005 | 1987 | — | 86 | 100.0% | 17.48 | (Kroger) | ||||||||||
Willow Lake West Shopping Center | Indianapolis-Carmel-Anderson | IN | 40% | 2005 | 2001 | 10,000 | 53 | 100.0% | 25.99 | Trader Joe's | ||||||||||
Ambassador Row | Lafayette | LA | 2017 | 1980 | — | 195 | 93.5% | 12.17 | -- | |||||||||||
Ambassador Row Courtyards | Lafayette | LA | 2017 | 1986 | — | 150 | 81.2% | 10.03 | Bed Bath & Beyond | |||||||||||
Bluebonnet Village | Baton Rouge | LA | 2017 | 1983 | — | 102 | 88.7% | 13.54 | Rouses Market | |||||||||||
Elmwood Oaks Shopping Center | New Orleans-Metairie | LA | 2017 | 1989 | — | 136 | 100.0% | 10.11 | Academy Sports | |||||||||||
Siegen Village | Baton Rouge | LA | 2017 | 1988 | — | 170 | 98.9% | 11.28 | -- |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
Fellsway Plaza | Boston-Cambridge-Newton | MA | 75% | 2013 | 1959 | 37,500 | 155 | 100.0% | 23.19 | Stop & Shop | ||||||||||
Northborough Crossing | Worcester | MA | 30% | 2017 | 2011 | 61,964 | 646 | 98.2% | 13.13 | Wegmans, BJ's Wholesale Club, Kohl's,Dick's Sporting Goods, Pottery Barn Outlet | ||||||||||
Old Connecticut Path | Boston-Cambridge-Newton | MA | 30% | 2017 | 1994 | — | 80 | 100.0% | 21.30 | Stop & Shop | ||||||||||
Shaw's at Plymouth | Boston-Cambridge-Newton | MA | 2017 | 1993 | — | 60 | 100.0% | 17.58 | Shaw's | |||||||||||
Shops at Saugus | Boston-Cambridge-Newton | MA | 2006 | 2006 | — | 87 | 94.7% | 29.69 | Trader Joe's | |||||||||||
Star's at Cambridge | Boston-Cambridge-Newton | MA | 2017 | 1953 | — | 66 | 100.0% | 37.44 | Star Market | |||||||||||
Star's at Quincy | Boston-Cambridge-Newton | MA | 2017 | 1965 | — | 101 | 100.0% | 21.48 | Star Market | |||||||||||
Star's at West Roxbury | Boston-Cambridge-Newton | MA | 2017 | 1973 | — | 76 | 100.0% | 24.71 | Star Market | |||||||||||
The Abbot (fka The Collection at Harvard Square) | Boston-Cambridge-Newton | MA | 2017 | 1906 | — | 41 | 86.9% | 58.16 | -- | |||||||||||
Twin City Plaza | Boston-Cambridge-Newton | MA | 2006 | 2004 | — | 285 | 100.0% | 20.19 | Shaw's, Marshall's | |||||||||||
Whole Foods at Swampscott | Boston-Cambridge-Newton | MA | 2017 | 1967 | — | 36 | 100.0% | 24.95 | Whole Foods | |||||||||||
Burnt Mills (6) | Washington-Arlington-Alexandria | MD | 20% | 2013 | 2004 | 7,000 | 31 | 89.1% | 37.65 | Trader Joe's | ||||||||||
Cloppers Mill Village | Washington-Arlington-Alexandria | MD | 40% | 2005 | 1995 | — | 137 | 99.0% | 18.23 | Shoppers Food Warehouse | ||||||||||
Festival at Woodholme | Baltimore-Columbia-Towson | MD | 40% | 2005 | 1986 | 19,964 | 81 | 98.5% | 39.03 | Trader Joe's | ||||||||||
Firstfield Shopping Center | Washington-Arlington-Alexandria | MD | 40% | 2005 | 1978 | — | 22 | 100.0% | 40.29 | -- | ||||||||||
King Farm Village Center | Washington-Arlington-Alexandria | MD | 25% | 2004 | 2001 | — | 118 | 93.5% | 25.38 | Safeway | ||||||||||
Parkville Shopping Center | Baltimore-Columbia-Towson | MD | 40% | 2005 | 1961 | 11,077 | 165 | 89.9% | 16.71 | Giant Food | ||||||||||
Southside Marketplace | Baltimore-Columbia-Towson | MD | 40% | 2005 | 1990 | 13,773 | 125 | 95.5% | 20.79 | Shoppers Food Warehouse | ||||||||||
Takoma Park | Washington-Arlington-Alexandria | MD | 40% | 2005 | 1960 | — | 104 | 99.2% | 13.44 | Shoppers Food Warehouse | ||||||||||
Valley Centre | Baltimore-Columbia-Towson | MD | 40% | 2005 | 1987 | 18,024 | 220 | 97.3% | 16.99 | Aldi, TJ Maxx | ||||||||||
Village at Lee Airpark (6) | Baltimore-Columbia-Towson | MD | 2005 | 2005 | — | 117 | 99.0% | 28.95 | Giant Food, (Sunrise) | |||||||||||
Watkins Park Plaza | Washington-Arlington-Alexandria | MD | 40% | 2005 | 1985 | — | 111 | 98.5% | 26.31 | LA Fitness | ||||||||||
Westwood - Manor Care | Washington-Arlington-Alexandria | MD | 2017 | 1976 | — | 41 | —% | — | -- | |||||||||||
Westwood Shopping Center | Washington-Arlington-Alexandria | MD | 2017 | 1960 | — | 213 | 94.3% | 51.30 | Giant Food | |||||||||||
Woodmoor Shopping Center | Washington-Arlington-Alexandria | MD | 40% | 2005 | 1954 | 5,985 | 69 | 98.1% | 32.37 | -- | ||||||||||
Fenton Marketplace | Flint | MI | 1999 | 1999 | — | 97 | 100.0% | 8.43 | Family Farm & Home | |||||||||||
Apple Valley Square | Minneapolis-St. Paul-Bloomington | MN | 25% | 2006 | 1998 | — | 176 | 100.0% | 14.72 | Jo-Ann Fabrics, Experience Fitness, (Burlington Coat Factory) | ||||||||||
Calhoun Commons | Minneapolis-St. Paul-Bloomington | MN | 25% | 2011 | 1999 | 667 | 66 | 100.0% | 24.46 | Whole Foods | ||||||||||
Colonial Square | Minneapolis-St. Paul-Bloomington | MN | 40% | 2005 | 1959 | 9,282 | 93 | 98.6% | 24.28 | Lund's | ||||||||||
Rockford Road Plaza | Minneapolis-St. Paul-Bloomington | MN | 40% | 2005 | 1991 | 20,000 | 204 | 100.0% | 12.99 | Kohl's | ||||||||||
Rockridge Center | Minneapolis-St. Paul-Bloomington | MN | 20% | 2011 | 2006 | 14,500 | 125 | 95.9% | 13.89 | Cub Foods | ||||||||||
Brentwood Plaza | St. Louis | MO | 2007 | 2002 | — | 60 | 100.0% | 10.81 | Schnucks | |||||||||||
Bridgeton | St. Louis | MO | 2007 | 2005 | — | 71 | 100.0% | 12.13 | Schnucks, (Home Depot) | |||||||||||
Dardenne Crossing | St. Louis | MO | 2007 | 1996 | — | 67 | 100.0% | 10.93 | Schnucks | |||||||||||
Kirkwood Commons | St. Louis | MO | 2007 | 2000 | 8,742 | 210 | 100.0% | 10.14 | Wal-Mart, (Target), (Lowe's) |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
Cameron Village | Raleigh | NC | 30% | 2004 | 1949 | 60,000 | 558 | 98.1% | 23.13 | Harris Teeter, The Fresh Market | ||||||||||
Carmel Commons | Charlotte-Concord-Gastonia | NC | 1997 | 1979 | — | 133 | 98.5% | 20.75 | The Fresh Market | |||||||||||
Cochran Commons | Charlotte-Concord-Gastonia | NC | 20% | 2007 | 2003 | 4,691 | 66 | 97.4% | 16.43 | Harris Teeter | ||||||||||
Market at Colonnade Center | Raleigh | NC | 2009 | 2009 | — | 58 | 100.0% | 27.47 | Whole Foods | |||||||||||
Glenwood Village | Raleigh | NC | 1997 | 1983 | — | 43 | 100.0% | 16.68 | Harris Teeter | |||||||||||
Harris Crossing | Raleigh | NC | 2007 | 2007 | — | 65 | 96.0% | 8.98 | Harris Teeter | |||||||||||
Holly Park | Raleigh | NC | 99% | 2013 | 1969 | — | 160 | 89.6% | 17.33 | Trader Joe's | ||||||||||
Lake Pine Plaza | Raleigh | NC | 1998 | 1997 | — | 88 | 96.8% | 12.73 | Kroger | |||||||||||
Midtown East (7) | Raleigh | NC | 50% | 2017 | 2017 | 14,384 | 174 | 84.8% | 19.02 | Wegmans | ||||||||||
Phillips Place | Charlotte-Concord-Gastonia | NC | 50% | 2012 | 2005 | 40,000 | 133 | 84.3% | 33.81 | -- | ||||||||||
Providence Commons | Charlotte-Concord-Gastonia | NC | 25% | 2010 | 1994 | — | 74 | 100.0% | 18.55 | Harris Teeter | ||||||||||
Ridgewood Shopping Center | Raleigh | NC | 20% | 2018 | 1951 | 10,182 | 93 | 90.4% | 16.99 | Whole Foods | ||||||||||
Shops at Erwin Mill | Durham-Chapel Hill | NC | 55% | 2012 | 2012 | 10,000 | 87 | 100.0% | 18.10 | Harris Teeter | ||||||||||
Shoppes of Kildaire | Raleigh | NC | 40% | 2005 | 1986 | 20,000 | 145 | 96.7% | 18.69 | Trader Joe's, Aldi | ||||||||||
Southpoint Crossing | Durham-Chapel Hill | NC | 1998 | 1998 | — | 103 | 100.0% | 16.34 | Kroger | |||||||||||
Sutton Square | Raleigh | NC | 20% | 2006 | 1985 | — | 101 | 98.7% | 19.36 | The Fresh Market | ||||||||||
Village Plaza | Durham-Chapel Hill | NC | 20% | 2012 | 1975/2018 | 8,000 | 73 | 86.8% | 19.77 | Whole Foods | ||||||||||
Willow Oaks Crossing | Charlotte-Concord-Gastonia | NC | 2014 | 2014 | — | 69 | 94.9% | 17.13 | Publix | |||||||||||
Woodcroft Shopping Center | Durham-Chapel Hill | NC | 1996 | 1984 | — | 90 | 98.4% | 13.45 | Food Lion | |||||||||||
Chimney Rock (6) | New York-Newark-Jersey City | NJ | 2016 | 2016 | — | 218 | 96.9% | 34.56 | Whole Foods, Nordstrom Rack | |||||||||||
District at Metuchen (6) | New York-Newark-Jersey City | NJ | 20% | 2018 | 2017 | 16,000 | 67 | 100.0% | 29.29 | 0 | ||||||||||
Haddon Commons | Philadelphia-Camden-Wilmington | NJ | 40% | 2005 | 1985 | — | 54 | 100.0% | 13.78 | Acme Markets | ||||||||||
Plaza Square | New York-Newark-Jersey City | NJ | 40% | 2005 | 1990 | 12,887 | 104 | 92.9% | 22.51 | Shop Rite | ||||||||||
Riverfront Plaza | New York-Newark-Jersey City | NJ | 30% | 2017 | 1997 | 24,000 | 129 | 95.9% | 25.45 | ShopRite | ||||||||||
101 7th Avenue | New York-Newark-Jersey City | NY | 2017 | 1930 | — | 57 | 100.0% | 79.13 | Barney's New York | |||||||||||
1175 Third Avenue | New York-Newark-Jersey City | NY | 2017 | 1995 | — | 25 | 100.0% | 116.62 | The Food Emporium | |||||||||||
1225-1239 Second Ave | New York-Newark-Jersey City | NY | 2017 | 1964 | — | 18 | 100.0% | 116.47 | -- | |||||||||||
90 - 30 Metropolitan Avenue | New York-Newark-Jersey City | NY | 2017 | 2007 | — | 60 | 93.9% | 34.27 | Trader Joe's | |||||||||||
Broadway Plaza (6) | New York-Newark-Jersey City | NY | 2017 | 2014 | — | 147 | 97.2% | 35.59 | Aldi | |||||||||||
Clocktower Plaza Shopping Ctr (6) | New York-Newark-Jersey City | NY | 2017 | 1985 | — | 79 | 93.6% | 48.09 | Stop & Shop | |||||||||||
Gallery At Westbury Plaza | New York-Newark-Jersey City | NY | 2017 | 2013 | — | 312 | 99.5% | 48.47 | Trader Joe's, Nordstrom Rack | |||||||||||
Hewlett Crossing I & II | New York-Newark-Jersey City | NY | 2018 | 1954 | 9,559 | 53 | 96.3% | 35.75 | Petco | |||||||||||
Rivertowns Square | New York-Newark-Jersey City | NY | 2018 | 2016 | — | 116 | 89.8% | 35.97 | Brooklyn Harvest Market, Ipic Theaters | |||||||||||
The Point at Garden City Park (6) | New York-Newark-Jersey City | NY | 2016 | 1965 | — | 105 | 97.8% | 21.37 | King Kullen | |||||||||||
Lake Grove Commons | New York-Newark-Jersey City | NY | 40% | 2012 | 2008 | 50,000 | 141 | 100.0% | 33.96 | Whole Foods, LA Fitness | ||||||||||
The Gallery at Westbury Plaza | New York-Newark-Jersey City | NY | 2017 | 1993 | 88,000 | 394 | 100.0% | 24.45 | Wal-Mart, Costco, Marshalls, Total Wine and More | |||||||||||
Cherry Grove | Cincinnati | OH | 1998 | 1997 | — | 196 | 98.2% | 12.04 | Kroger |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
East Pointe | Columbus | OH | 1998 | 1993 | — | 107 | 100.0% | 10.53 | Kroger | |||||||||||
Hyde Park | Cincinnati | OH | 1997 | 1995 | — | 397 | 99.5% | 16.29 | Kroger, Remke Markets | |||||||||||
Kroger New Albany Center | Columbus | OH | 50% | 1999 | 1999 | — | 93 | 100.0% | 12.78 | Kroger | ||||||||||
Northgate Plaza (Maxtown Road) | Columbus | OH | 1998 | 1996 | — | 114 | 100.0% | 11.51 | Kroger, (Home Depot) | |||||||||||
Red Bank Village | Cincinnati | OH | 2006 | 2006 | — | 176 | 100.0% | 7.51 | Wal-Mart | |||||||||||
Regency Commons | Cincinnati | OH | 2004 | 2004 | — | 34 | 95.2% | 25.46 | -- | |||||||||||
West Chester Plaza | Cincinnati | OH | 1998 | 1988 | — | 88 | 100.0% | 9.95 | Kroger | |||||||||||
Corvallis Market Center | Corvallis | OR | 2006 | 2006 | — | 85 | 100.0% | 21.18 | Trader Joe's | |||||||||||
Greenway Town Center | Portland-Vancouver-Hillsboro | OR | 40% | 2005 | 1979 | 11,311 | 93 | 100.0% | 14.61 | Whole Foods | ||||||||||
Murrayhill Marketplace | Portland-Vancouver-Hillsboro | OR | 1999 | 1988 | — | 150 | 86.0% | 18.59 | Safeway | |||||||||||
Northgate Marketplace | Medford | OR | 2011 | 2011 | — | 81 | 100.0% | 23.40 | Trader Joe's | |||||||||||
Northgate Marketplace Ph II | Medford | OR | 2015 | 2015 | — | 177 | 96.2% | 16.08 | Dick's Sporting Goods | |||||||||||
Sherwood Crossroads | Portland-Vancouver-Hillsboro | OR | 1999 | 1999 | — | 88 | 98.4% | 11.35 | Safeway | |||||||||||
Tanasbourne Market (6) | Portland-Vancouver-Hillsboro | OR | 2006 | 2006 | — | 71 | 100.0% | 30.11 | Whole Foods | |||||||||||
Walker Center | Portland-Vancouver-Hillsboro | OR | 1999 | 1987 | — | 90 | 100.0% | 21.08 | Bed, Bath & Beyond | |||||||||||
Allen Street Shopping Center | Allentown-Bethlehem-Easton | PA | 40% | 2005 | 1958 | — | 46 | 100.0% | 15.10 | Ahart's Market | ||||||||||
City Avenue Shopping Center | Philadelphia-Camden-Wilmington | PA | 40% | 2005 | 1960 | — | 162 | 94.2% | 21.08 | Ross Dress for Less | ||||||||||
Gateway Shopping Center | Philadelphia-Camden-Wilmington | PA | 2004 | 1960 | — | 221 | 97.9% | 31.86 | Trader Joe's | |||||||||||
Hershey (6) | Other | PA | 2000 | 2000 | — | 6 | 100.0% | 28.00 | -- | |||||||||||
Lower Nazareth Commons | Allentown-Bethlehem-Easton | PA | 2007 | 2007 | — | 90 | 98.7% | 25.74 | (Wegmans), (Target) | |||||||||||
Mercer Square Shopping Center | Philadelphia-Camden-Wilmington | PA | 40% | 2005 | 1988 | 10,454 | 91 | 96.7% | 24.12 | Weis Markets | ||||||||||
Newtown Square Shopping Center | Philadelphia-Camden-Wilmington | PA | 40% | 2005 | 1970 | 10,273 | 143 | 88.2% | 18.71 | Acme Markets | ||||||||||
Stefko Boulevard Shopping Center (6) | Allentown-Bethlehem-Easton | PA | 40% | 2005 | 1976 | — | 134 | 96.1% | 10.58 | Valley Farm Market | ||||||||||
Warwick Square Shopping Center | Philadelphia-Camden-Wilmington | PA | 40% | 2005 | 1999 | 9,192 | 90 | 97.1% | 21.24 | Giant Food | ||||||||||
Indigo Square (7) | Charleston-North Charleston | SC | 2017 | 2017 | — | 51 | 94.8% | 28.59 | -- | |||||||||||
Merchants Village | Charleston-North Charleston | SC | 40% | 1997 | 1997 | 9,000 | 80 | 100.0% | 16.68 | Publix | ||||||||||
Harpeth Village Fieldstone | Nashville-Davidson--Murfreesboro--Franklin | TN | 1997 | 1998 | — | 70 | 100.0% | 15.59 | Publix | |||||||||||
Northlake Village | Nashville-Davidson--Murfreesboro--Franklin | TN | 2000 | 1988 | — | 138 | 98.0% | 13.98 | Kroger | |||||||||||
Peartree Village | Nashville-Davidson--Murfreesboro--Franklin | TN | 1997 | 1997 | — | 110 | 100.0% | 19.84 | Kroger | |||||||||||
Alden Bridge | Houston-The Woodlands-Sugar Land | TX | 20% | 2002 | 1998 | 26,000 | 139 | 98.8% | 20.26 | Kroger | ||||||||||
Bethany Park Place | Dallas-Fort Worth-Arlington | TX | 20% | 1998 | 1998 | 10,200 | 99 | 100.0% | 11.83 | Kroger | ||||||||||
CityLine Market | Dallas-Fort Worth-Arlington | TX | 2014 | 2014 | — | 81 | 100.0% | 27.35 | Whole Foods | |||||||||||
CityLine Market Phase II | Dallas-Fort Worth-Arlington | TX | 2014 | 2015 | — | 22 | 100.0% | 26.66 | -- | |||||||||||
Cochran's Crossing | Houston-The Woodlands-Sugar Land | TX | 2002 | 1994 | — | 138 | 95.5% | 18.86 | Kroger | |||||||||||
Hancock | Austin-Round Rock | TX | 1999 | 1998 | — | 410 | 98.9% | 16.09 | H.E.B., Sears | |||||||||||
Hickory Creek Plaza | Dallas-Fort Worth-Arlington | TX | 2006 | 2006 | — | 28 | 100.0% | 26.79 | (Kroger) |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
Hillcrest Village | Dallas-Fort Worth-Arlington | TX | 1999 | 1991 | — | 15 | 100.0% | 47.33 | -- | |||||||||||
Indian Springs Center | Houston-The Woodlands-Sugar Land | TX | 2002 | 2003 | — | 137 | 100.0% | 24.38 | H.E.B. | |||||||||||
Keller Town Center | Dallas-Fort Worth-Arlington | TX | 1999 | 1999 | — | 120 | 99.0% | 16.09 | Tom Thumb | |||||||||||
Lebanon/Legacy Center | Dallas-Fort Worth-Arlington | TX | 2000 | 2002 | — | 56 | 96.5% | 26.33 | (Wal-Mart) | |||||||||||
Market at Preston Forest | Dallas-Fort Worth-Arlington | TX | 1999 | 1990 | — | 96 | 98.9% | 20.77 | Tom Thumb | |||||||||||
Market at Round Rock | Austin-Round Rock | TX | 1999 | 1987 | — | 123 | 98.6% | 18.44 | Sprout's Markets | |||||||||||
Market at Springwoods Village | Houston-The Woodlands-Sugar Land | TX | 53% | 2016 | 2016 | 10,309 | 167 | 94.3% | 15.88 | Kroger | ||||||||||
Mockingbird Common | Dallas-Fort Worth-Arlington | TX | 1999 | 1987 | — | 120 | 93.8% | 17.92 | Tom Thumb | |||||||||||
North Hills | Austin-Round Rock | TX | 1999 | 1995 | — | 144 | 96.4% | 22.81 | H.E.B. | |||||||||||
Panther Creek | Houston-The Woodlands-Sugar Land | TX | 2002 | 1994 | — | 166 | 98.6% | 22.81 | Randall's Food | |||||||||||
Prestonbrook | Dallas-Fort Worth-Arlington | TX | 1998 | 1998 | — | 92 | 93.1% | 14.08 | Kroger | |||||||||||
Preston Oaks (6) | Dallas-Fort Worth-Arlington | TX | 2013 | 1991 | — | 104 | 99.5% | 33.58 | H.E.B. Central Market | |||||||||||
Shiloh Springs | Dallas-Fort Worth-Arlington | TX | 20% | 1998 | 1998 | — | 110 | 91.8% | 14.21 | Kroger | ||||||||||
Shops at Mira Vista | Austin-Round Rock | TX | 2014 | 2002 | 225 | 68 | 100.0% | 22.86 | Trader Joe's | |||||||||||
Southpark at Cinco Ranch | Houston-The Woodlands-Sugar Land | TX | 2012 | 2012 | — | 265 | 98.8% | 13.61 | Kroger, Academy Sports | |||||||||||
Sterling Ridge | Houston-The Woodlands-Sugar Land | TX | 2002 | 2000 | — | 129 | 98.5% | 20.79 | Kroger | |||||||||||
Sweetwater Plaza | Houston-The Woodlands-Sugar Land | TX | 20% | 2001 | 2000 | 10,489 | 134 | 100.0% | 17.79 | Kroger | ||||||||||
Tech Ridge Center | Austin-Round Rock | TX | 2011 | 2001 | 5,694 | 185 | 96.6% | 23.91 | H.E.B. | |||||||||||
The Village at Riverstone (7) | Houston-The Woodlands-Sugar Land | TX | 2016 | 2016 | — | 167 | 91.3% | 14.97 | Kroger | |||||||||||
Weslayan Plaza East | Houston-The Woodlands-Sugar Land | TX | 40% | 2005 | 1969 | — | 169 | 100.0% | 19.87 | Berings | ||||||||||
Weslayan Plaza West | Houston-The Woodlands-Sugar Land | TX | 40% | 2005 | 1969 | 36,288 | 186 | 96.8% | 20.26 | Randall's Food | ||||||||||
Westwood Village | Houston-The Woodlands-Sugar Land | TX | 2006 | 2006 | — | 187 | 96.4% | 19.43 | (Target) | |||||||||||
Woodway Collection | Houston-The Woodlands-Sugar Land | TX | 40% | 2005 | 1974 | 8,321 | 97 | 100.0% | 29.06 | Whole Foods | ||||||||||
Ashburn Farm Market Center | Washington-Arlington-Alexandria | VA | 2000 | 2000 | — | 92 | 98.3% | 26.50 | Giant Food | |||||||||||
Ashburn Farm Village Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1996 | — | 89 | 100.0% | 14.66 | Global Food | ||||||||||
Belmont Chase | Washington-Arlington-Alexandria | VA | 2014 | 2014 | — | 91 | 100.0% | 30.78 | Whole Foods | |||||||||||
Braemar Shopping Center | Washington-Arlington-Alexandria | VA | 25% | 2004 | 2004 | 10,558 | 96 | 97.9% | 22.26 | Safeway | ||||||||||
Carytown Exchange (7) | Richmond | VA | 8% | 2018 | 2018 | — | 107 | 46.3% | 14.37 | 0 | ||||||||||
Centre Ridge Marketplace | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1996 | 12,726 | 107 | 98.9% | 19.34 | --- | ||||||||||
Point 50 (fka Fairfax Shopping Center) | Washington-Arlington-Alexandria | VA | 2007 | 1955 | — | 48 | 62.4% | 22.00 | 365 by Whole Foods | |||||||||||
Festival at Manchester Lakes (6) | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1990 | 22,079 | 169 | 93.9% | 28.02 | Shoppers Food Warehouse | ||||||||||
Fox Mill Shopping Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1977 | 15,286 | 103 | 98.1% | 25.19 | Giant Food | ||||||||||
Gayton Crossing | Richmond | VA | 40% | 2005 | 1983 | — | 158 | 86.3% | 16.12 | (Kroger) | ||||||||||
Greenbriar Town Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1972 | 47,853 | 340 | 98.0% | 26.32 | Giant Food | ||||||||||
Hanover Village Shopping Center | Richmond | VA | 40% | 2005 | 1971 | — | 90 | 100.0% | 9.18 | Aldi | ||||||||||
Kamp Washington Shopping Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1960 | — | 72 | 99.1% | 37.67 | Earth Fare | ||||||||||
Kings Park Shopping Center (6) | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1966 | 12,917 | 93 | 98.0% | 29.14 | Giant Food |
Property Name | (1) CBSA | State | (2) Owner-ship Interest | Year Acquired | Year Constructed or Last Major Renovation | Mortgages or Encumbrances (in 000's) | Gross Leasable Area (GLA) (in 000's) | (3) Percent Leased | (4) Average Base Rent (Per Sq Ft) | (5) Grocer(s) & Major Tenant(s) >35,000 SF | ||||||||||
Lorton Station Marketplace | Washington-Arlington-Alexandria | VA | 20% | 2006 | 2005 | 9,875 | 132 | 90.5% | 23.76 | Shoppers Food Warehouse | ||||||||||
Market Common Clarendon | Washington-Arlington-Alexandria | VA | 2016 | 2001 | — | 422 | 71.5% | 33.63 | Whole Foods, Crate & Barrel | |||||||||||
Saratoga Shopping Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1977 | 10,544 | 113 | 100.0% | 20.78 | Giant Food | ||||||||||
Shops at County Center | Washington-Arlington-Alexandria | VA | 2005 | 2005 | — | 97 | 87.8% | 19.64 | Harris Teeter | |||||||||||
Shops at Stonewall | Washington-Arlington-Alexandria | VA | 2007 | 2011 | — | 308 | 100.0% | 18.36 | Wegmans, Dick's Sporting Goods | |||||||||||
The Field at Commonwealth | Washington-Arlington-Alexandria | VA | 2017 | 2017 | — | 167 | 95.8% | 20.92 | Wegmans | |||||||||||
Town Center at Sterling Shopping Center | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1980 | — | 187 | 85.6% | 21.71 | Giant Food | ||||||||||
Village Center at Dulles | Washington-Arlington-Alexandria | VA | 20% | 2002 | 1991 | 39,118 | 301 | 92.6% | 27.87 | Gold's Gym, Giant | ||||||||||
Village Shopping Center | Richmond | VA | 40% | 2005 | 1948 | 15,064 | 111 | 93.8% | 24.42 | Publix | ||||||||||
Willston Centre I | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1952 | — | 105 | 90.8% | 26.07 | -- | ||||||||||
Willston Centre II | Washington-Arlington-Alexandria | VA | 40% | 2005 | 1986 | 26,588 | 136 | 99.1% | 25.78 | Safeway, (Target) | ||||||||||
Aurora Marketplace | Seattle-Tacoma-Bellevue | WA | 40% | 2005 | 1991 | 10,917 | 107 | 100.0% | 16.37 | Safeway | ||||||||||
Ballard Blocks I | Seattle-Tacoma-Bellevue | WA | 50% | 2018 | 2007 | — | 132 | 94.6% | 23.89 | Trader Joe's, LA Fitness | ||||||||||
Ballard Blocks II (7) | Seattle-Tacoma-Bellevue | WA | 50% | 2018 | 2018 | — | 114 | 79.1% | 33.60 | PCC Community Markets | ||||||||||
Broadway Market (6) | Seattle-Tacoma-Bellevue | WA | 20% | 2014 | 1988 | 21,500 | 140 | 98.4% | 24.40 | Quality Food Centers | ||||||||||
Cascade Plaza | Seattle-Tacoma-Bellevue | WA | 20% | 1999 | 1999 | 13,672 | 206 | 95.6% | 12.20 | Safeway | ||||||||||
Eastgate Plaza | Seattle-Tacoma-Bellevue | WA | 40% | 2005 | 1956 | 9,733 | 79 | 100.0% | 27.50 | Safeway | ||||||||||
Grand Ridge Plaza | Seattle-Tacoma-Bellevue | WA | 2012 | 2012 | — | 331 | 100.0% | 24.64 | Safeway, Regal Cinemas | |||||||||||
Inglewood Plaza | Seattle-Tacoma-Bellevue | WA | 1999 | 1985 | — | 17 | 93.7% | 40.38 | -- | |||||||||||
Klahanie Shopping Center | Seattle-Tacoma-Bellevue | WA | 2016 | 1998 | — | 67 | 98.4% | 32.60 | (QFC) | |||||||||||
Overlake Fashion Plaza | Seattle-Tacoma-Bellevue | WA | 40% | 2005 | 1987 | — | 81 | 100.0% | 24.92 | (Sears) | ||||||||||
Pine Lake Village | Seattle-Tacoma-Bellevue | WA | 1999 | 1989 | — | 103 | 97.0% | 24.01 | Quality Food Centers | |||||||||||
Roosevelt Square | Seattle-Tacoma-Bellevue | WA | 2017 | 2017 | — | 148 | 100.0% | 23.21 | Whole Foods | |||||||||||
Sammamish-Highlands | Seattle-Tacoma-Bellevue | WA | 1999 | 1992 | — | 101 | 100.0% | 33.80 | (Safeway) | |||||||||||
Southcenter | Seattle-Tacoma-Bellevue | WA | 1999 | 1990 | — | 58 | 100.0% | 29.95 | (Target) | |||||||||||
Regency Centers Total | $2,145,538 | 53,568 | 95.6% | $21.82 | ||||||||||||||||
(1) CBSA refers to Core Based Statistical Area. | ||||||||||||||||||||
(2) Represents our ownership interest in the property, if not wholly owned. | ||||||||||||||||||||
(3) Includes properties where we have not yet incurred at least 90% of the expected costs to complete and 95% occupied or the anchor has not yet been open for at least two calendar years ("development properties" or "properties in development"). If development properties are excluded, the total percentage leased would be 95.9% for our Combined Portfolio of shopping centers. | ||||||||||||||||||||
(4) Average base rent PSF is calculated based on annual minimum contractual base rent per the tenant lease, excluding percentage rent and recovery revenue. | ||||||||||||||||||||
(5) Retailers in parenthesis are shadow anchors at our centers. We have no ownership or leasehold interest in their space, which is within or adjacent to our property. | ||||||||||||||||||||
(6) The ground underlying the building and improvements is not owned by Regency or its unconsolidated real estate partnerships, but is subject to a ground lease. | ||||||||||||||||||||
(7) Property in development. |
Period | Total number of shares purchased (1) | Total number of shares purchased as part of publicly announced plans or programs (2) | Average price paid per share | Maximum number or approximate dollar value of shares that may yet be purchased under the plans or programs (2) | ||||||
October 1, 2018, through October 31, 2018 | — | — | $ | — | $125,009,963 | |||||
November 1, 2018, through November 30, 2018 | — | — | $ | — | $125,009,963 | |||||
December 1, 2018, through December 31, 2018 | — | 2,107,124 | $ | 57.70 | $3,371,220 | |||||
(1) Represents shares repurchased to cover payment of withholding taxes in connection with restricted stock vesting by participants under Regency's Long-Term Omnibus Plan. | ||||||||||
(2) On February 7, 2018, the Company's Board authorized a common share repurchase program under which the Company may purchase, from time to time, up to a maximum of $250 million of its outstanding common stock through open market purchases and/or in privately negotiated transactions. Any shares purchased will be retired. The program is scheduled to expire on February 6, 2020. Through December 31, 2018, the Company has repurchased 4,252,333 shares for $246.5 million. On February 5, 2019, the Company's Board authorized a new repurchase program under which the Company may purchase, from time to time, up to a maximum of $250 million under terms and conditions similar to the predecessor plan. Any additional shares purchased will be under the new program. |
12/31/13 | 12/31/14 | 12/31/15 | 12/31/16 | 12/31/17 | 12/31/18 | |||||||||
Regency Centers Corporation | $ | 100.00 | 142.54 | 156.83 | 163.05 | 168.90 | 148.61 | |||||||
S&P 500 | 100.00 | 113.69 | 115.26 | 129.05 | 157.22 | 150.33 | ||||||||
FTSE NAREIT Equity REITs | 100.00 | 130.14 | 134.30 | 145.74 | 153.36 | 146.27 | ||||||||
FTSE NAREIT Equity Shopping Centers | 100.00 | 129.96 | 136.10 | 141.10 | 125.06 | 106.87 |
2018 | 2017 (1) | 2016 | 2015 | 2014 | ||||||||||||
Operating data: | ||||||||||||||||
Revenues | $ | 1,120,975 | 984,326 | 614,371 | 569,763 | 537,898 | ||||||||||
Operating expenses | 740,806 | 744,763 | 403,152 | 365,098 | 353,348 | |||||||||||
Total other expense (income) | 170,818 | 113,661 | 100,745 | 74,630 | 27,969 | |||||||||||
Income from operations before equity in income of investments in real estate partnerships and income taxes | 209,351 | 125,902 | 110,474 | 130,035 | 156,581 | |||||||||||
Equity in income of investments in real estate partnerships | 42,974 | 43,341 | 56,518 | 22,508 | 31,270 | |||||||||||
Deferred income tax benefit of taxable REIT subsidiary | — | (9,737 | ) | — | — | (996 | ) | |||||||||
Net income | 252,325 | 178,980 | 166,992 | 152,543 | 188,847 | |||||||||||
Income attributable to noncontrolling interests | (3,198 | ) | (2,903 | ) | (2,070 | ) | (2,487 | ) | (1,457 | ) | ||||||
Net income attributable to the Company | 249,127 | 176,077 | 164,922 | 150,056 | 187,390 | |||||||||||
Preferred stock dividends and issuance costs | — | (16,128 | ) | (21,062 | ) | (21,062 | ) | (21,062 | ) | |||||||
Net income attributable to common stockholders | $ | 249,127 | 159,949 | 143,860 | 128,994 | 166,328 | ||||||||||
Income per common share - diluted | $ | 1.46 | 1.00 | 1.42 | 1.36 | 1.80 | ||||||||||
NAREIT FFO (2) | 652,857 | 494,843 | 277,301 | 276,515 | 269,149 | |||||||||||
Other information: | ||||||||||||||||
Net cash provided by operating activities (3) | $ | 610,327 | 469,784 | 297,177 | 285,543 | 277,742 | ||||||||||
Net cash used in investing activities (3) | (106,024 | ) | (1,007,230 | ) | (408,632 | ) | (139,346 | ) | (210,290 | ) | ||||||
Net cash (used in) provided by financing activities (3) | (508,494 | ) | 568,948 | 88,711 | (223,117 | ) | (34,360 | ) | ||||||||
Dividends paid to common stockholders and unit holders | 376,755 | 323,285 | 201,336 | 181,691 | 172,900 | |||||||||||
Common dividends declared per share | 2.22 | 2.10 | 2.00 | 1.94 | 1.88 | |||||||||||
Common stock outstanding including exchangeable operating partnership units | 168,254 | 171,715 | 104,651 | 97,367 | 94,262 | |||||||||||
Balance sheet data: | ||||||||||||||||
Real estate investments before accumulated depreciation | $ | 11,326,163 | 11,279,125 | 5,230,198 | 4,852,106 | 4,743,053 | ||||||||||
Total assets | 10,944,663 | 11,145,717 | 4,488,906 | 4,182,881 | 4,197,170 | |||||||||||
Total debt | 3,715,212 | 3,594,977 | 1,642,420 | 1,864,285 | 2,021,357 | |||||||||||
Total liabilities | 4,494,495 | 4,412,663 | 1,864,404 | 2,100,261 | 2,260,688 | |||||||||||
Total stockholders’ equity | 6,397,970 | 6,692,052 | 2,591,301 | 2,054,109 | 1,906,592 | |||||||||||
Total noncontrolling interests | 52,198 | 41,002 | 33,201 | 28,511 | 29,890 | |||||||||||
(1) 2017 reflects the results of our merger with Equity One on March 1, 2017, and therefore only includes ten months of operating results for the Equity One portfolio, but also includes merger and integration related costs within Operating expenses. | ||||||||||||||||
(2) See Item 1, Defined Terms, for the definition of NAREIT FFO and Item 7, Supplemental Earnings Information, for a reconciliation to the nearest GAAP measure. | ||||||||||||||||
(3) On January 1, 2018, the Company retrospectively adopted Accounting Standards Update No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, which changed the classification and presentation of changes in the total of cash, cash equivalents and restricted cash in the Consolidated Statements of Cash Flows. Amounts presented for the years ended December 31, 2017 and 2016 were restated to conform presentation. |
2018 | 2017 (1) | 2016 | 2015 | 2014 | ||||||||||||
Operating data: | ||||||||||||||||
Revenues | $ | 1,120,975 | 984,326 | 614,371 | 569,763 | 537,898 | ||||||||||
Operating expenses | 740,806 | 744,763 | 403,152 | 365,098 | 353,348 | |||||||||||
Total other expense (income) | 170,818 | 113,661 | 100,745 | 74,630 | 27,969 | |||||||||||
Income from operations before equity in income of investments in real estate partnerships and income taxes | 209,351 | 125,902 | 110,474 | 130,035 | 156,581 | |||||||||||
Equity in income of investments in real estate partnerships | 42,974 | 43,341 | 56,518 | 22,508 | 31,270 | |||||||||||
Deferred income tax (benefit) of taxable REIT subsidiary | — | (9,737 | ) | — | — | (996 | ) | |||||||||
Net income | 252,325 | 178,980 | 166,992 | 152,543 | 188,847 | |||||||||||
Income attributable to noncontrolling interests | (2,673 | ) | (2,515 | ) | (1,813 | ) | (2,247 | ) | (1,138 | ) | ||||||
Net income attributable to the Partnership | 249,652 | 176,465 | 165,179 | 150,296 | 187,709 | |||||||||||
Preferred unit distributions and issuance costs | — | (16,128 | ) | (21,062 | ) | (21,062 | ) | (21,062 | ) | |||||||
Net income attributable to common unit holders | $ | 249,652 | 160,337 | 144,117 | 129,234 | 166,647 | ||||||||||
Income per common unit - diluted: | $ | 1.46 | 1.00 | 1.42 | 1.36 | 1.80 | ||||||||||
NAREIT FFO (2) | 652,857 | 494,843 | 277,301 | 276,515 | 269,149 | |||||||||||
Other information: | ||||||||||||||||
Net cash provided by operating activities (3) | $ | 610,327 | 469,784 | 297,177 | 285,543 | 277,742 | ||||||||||
Net cash used in investing activities (3) | (106,024 | ) | (1,007,230 | ) | (408,632 | ) | (139,346 | ) | (210,290 | ) | ||||||
Net cash (used in) provided by financing activities (3) | (508,494 | ) | 568,948 | 88,711 | (223,117 | ) | (34,360 | ) | ||||||||
Distributions paid on common units | 376,755 | 323,285 | 201,336 | 181,691 | 172,900 | |||||||||||
Balance sheet data: | ||||||||||||||||
Real estate investments before accumulated depreciation | $ | 11,326,163 | 11,279,125 | 5,230,198 | 4,852,106 | 4,743,053 | ||||||||||
Total assets | 10,944,663 | 11,145,717 | 4,488,906 | 4,182,881 | 4,197,170 | |||||||||||
Total debt | 3,715,212 | 3,594,977 | 1,642,420 | 1,864,285 | 2,021,357 | |||||||||||
Total liabilities | 4,494,495 | 4,412,663 | 1,864,404 | 2,100,261 | 2,260,688 | |||||||||||
Total partners’ capital | 6,408,636 | 6,702,959 | 2,589,334 | 2,052,134 | 1,904,678 | |||||||||||
Total noncontrolling interests | 41,532 | 30,095 | 35,168 | 30,486 | 31,804 | |||||||||||
(1) 2017 reflects the results of our merger with Equity One on March 1, 2017, and therefore only includes ten months of operating results for the Equity One portfolio, but also includes merger and integration related costs within Operating expenses. | ||||||||||||||||
(2) See Item 1, Defined Terms, for the definition of NAREIT FFO and Item 7, Supplemental Earnings Information, for a reconciliation to the nearest GAAP measure. | ||||||||||||||||
(3) On January 1, 2018, the Company retrospectively adopted Accounting Standards Update No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, which changed the classification and presentation of changes in the total of cash, cash equivalents and restricted cash in the Consolidated Statements of Cash Flows. Amounts presented for the years ended December 31, 2017 and 2016 were restated to conform presentation. |
• | We achieved pro-rata same property NOI growth, as adjusted, excluding termination fees, of 3.4%. |
• | We executed 1,802 leasing transactions representing 6.2 million pro-rata SF of new and renewal leasing, with trailing twelve month rent spreads of 8.3% on comparable retail operating property spaces. |
• | At December 31, 2018, our total property portfolio was 95.6% leased, while our same property portfolio was 96.1% leased. |
• | We started three new developments representing a total pro-rata project investment of $80.5 million upon completion, with a weighted average projected return on investment of 7.1%. |
• | We started eight new redevelopments representing a total pro-rata project investment of $112.2 million upon completion, with a weighted average projected return on investment of 8.3%. |
• | Including these new projects, a total of 19 properties were in the process of development or redevelopment, representing a pro-rata investment upon completion of $389.9 million. |
• | We completed four new developments representing a total pro-rata project investment of $167.7 million, with a weighted average return on investment of 7.4%. |
• | We completed twelve new redevelopments representing a total pro-rata project investment of $184.4 million, with a weighted average return on investment of 6.9%. |
• | On March 9, 2018, the Company received proceeds from the sale of $300.0 million of 4.125% senior unsecured public notes, which priced at 99.837% and mature in March 2028. $60 million of the proceeds was used to repay our unsecured revolving credit facility (the “Line”) and $163.2 million was used, in April, to early redeem our $150.0 million 6.0% senior unsecured public notes originally due June 2020, including accrued and unpaid interest through the redemption date and a make-whole amount. We used the remainder of the proceeds to repay 2018 mortgage maturities and for general corporate purposes. |
• | On March 26, 2018, we amended and restated our Line. The amendment and restatement increases the size of the Line to $1.25 billion from $1.0 billion and extends the maturity date to March 23, 2022, with options to extend maturity for two additional six-month periods. Borrowings will bear interest at an annual rate of LIBOR plus 87.5 basis points, subject to our credit ratings, compared to a rate of 92.5 basis points under the previous facility. An annual facility fee of 15 basis points, subject to our credit ratings, applies to the Line. |
• | During 2018, we repurchased $246.5 million of our common stock at a weighted average price per share of $57.97. |
• | At December 31, 2018, our annualized net debt-to-operating EBITDAre ratio on a pro-rata basis was 5.3x. |
December 31, 2018 | December 31, 2017 | |||
% Leased – All properties | 95.6% | 95.5% | ||
Anchor space | 98.4% | 98.1% | ||
Shop space | 90.9% | 91.1% |
Year ended December 31, 2018 | ||||||||||||||||
Leasing Transactions (1) | SF (in thousands) | Base Rent PSF | Tenant Allowance and Landlord Work PSF | Leasing Commissions PSF | ||||||||||||
Anchor Leases | ||||||||||||||||
New | 38 | 625 | $ | 18.75 | $ | 29.78 | $ | 6.96 | ||||||||
Renewal | 99 | 2,886 | 15.18 | 0.60 | 0.35 | |||||||||||
Total Anchor Leases (1) | 137 | 3,511 | $ | 15.82 | $ | 5.79 | $ | 1.52 | ||||||||
Shop Space | ||||||||||||||||
New | 519 | 890 | $ | 33.05 | $ | 28.17 | $ | 13.86 | ||||||||
Renewal | 1,146 | 1,838 | 33.65 | 0.83 | 2.13 | |||||||||||
Total Shop Space Leases (1) | 1,665 | 2,728 | $ | 33.45 | $ | 9.75 | $ | 5.96 | ||||||||
Total Leases | 1,802 | 6,239 | $ | 23.53 | $ | 7.52 | $ | 3.46 | ||||||||
(1) Number of leasing transactions reported at 100%; all other statistics reported at pro-rata share. |
Year ended December 31, 2017 | ||||||||||||||||
Leasing Transactions (1)(2) | SF (in thousands) | Base Rent PSF | Tenant Allowance and Landlord Work PSF | Leasing Commissions PSF | ||||||||||||
Anchor Leases | ||||||||||||||||
New | 39 | 895 | $ | 17.34 | $ | 29.56 | $ | 4.92 | ||||||||
Renewal | 87 | 2,465 | 14.47 | 0.02 | 0.46 | |||||||||||
Total Anchor Leases (1) | 126 | 3,360 | $ | 15.24 | $ | 7.89 | $ | 1.65 | ||||||||
Shop Space | ||||||||||||||||
New | 548 | 952 | $ | 32.45 | $ | 26.81 | $ | 13.17 | ||||||||
Renewal | 1,175 | 2,005 | 31.31 | 1.47 | 2.40 | |||||||||||
Total Shop Space Leases (1) | 1,723 | 2,957 | $ | 31.68 | $ | 9.63 | $ | 5.87 | ||||||||
Total Leases | 1,849 | 6,317 | $ | 22.93 | $ | 8.70 | $ | 3.62 | ||||||||
(1) Number of leasing transactions reported at 100%; all other statistics reported at pro-rata share. | ||||||||||||||||
(2) For the year ending December 31, 2017, amounts include leasing activity of properties acquired from Equity One beginning March 1, 2017. |
December 31, 2018 | ||||||
Anchor | Number of Stores | Percentage of Company- owned GLA (1) | Percentage of Annualized Base Rent (1) | |||
Publix | 70 | 6.5% | 3.2% | |||
Kroger Co. | 56 | 6.6% | 3.0% | |||
Albertsons Companies, Inc. | 47 | 4.2% | 2.8% | |||
Whole Foods | 32 | 2.4% | 2.4% | |||
TJX Companies | 59 | 3.0% | 2.3% | |||
(1) Includes Regency's pro-rata share of Unconsolidated Properties and excludes those owned by anchors. |
(in thousands) | 2018 | 2017 | Change | |||||||
Minimum rent | $ | 818,483 | 728,078 | 90,405 | ||||||
Percentage rent | 7,486 | 6,635 | 851 | |||||||
Recoveries from tenants | 245,196 | 206,675 | 38,521 | |||||||
Other income | 21,316 | 16,780 | 4,536 | |||||||
Management, transaction, and other fees | 28,494 | 26,158 | 2,336 | |||||||
Total revenues | $ | 1,120,975 | 984,326 | 136,649 |
• | $14.1 million increase from rent commencing at development properties; |
• | $12.6 million increase from acquisitions of operating properties; and |
• | $77.4 million increase at same properties, including $64.1 million from properties acquired through our merger with Equity One which only includes ten months of 2017 operating results. The remaining increase is driven by redevelopments, rental rate growth on new and renewal leases, and rent commencements; |
• | reduced by $13.7 million from the sale of operating properties. |
• | $4.4 million increase from rent commencing at development properties; |
• | $2.9 million increase from acquisitions of operating properties; and |
• | $34.4 million increase from same properties, including $26.7 million from properties acquired through our merger with Equity One which only includes ten months of 2017 operating results. The remaining increase is associated with higher recoverable costs; |
• | reduced by $3.2 million from the sale of operating properties. |
(in thousands) | 2018 | 2017 | Change | |||||||
Depreciation and amortization | $ | 359,688 | 334,201 | 25,487 | ||||||
Operating and maintenance | 168,034 | 143,990 | 24,044 | |||||||
General and administrative | 65,491 | 67,624 | (2,133 | ) | ||||||
Real estate taxes | 137,856 | 109,723 | 28,133 | |||||||
Other operating expenses | 9,737 | 89,225 | (79,488 | ) | ||||||
Total operating expenses | $ | 740,806 | 744,763 | (3,957 | ) |
• | $6.4 million increase as we began depreciating costs at development properties where tenant spaces were completed and became available for occupancy; |
• | $6.0 million net increase from acquisitions of operating properties; and |
• | $20.4 million net increase at same properties, including $15.9 million from properties acquired through our merger with Equity One which only includes ten months of 2017 operating results. The remaining increase is primarily attributable to redevelopment assets being placed in service; |
• | reduced by $7.3 million from the sale of operating properties. |
• | $6.3 million increase from operations commencing at development properties; |
• | $2.1 million increase from acquisitions of operating properties; and |
• | $18.2 million increase at same properties, including $15.1 million from properties acquired through our merger with Equity One which only includes ten months of 2017 operating results. The remaining increase is primarily attributable to increases in recoverable costs; |
• | reduced by $2.6 million from the sale of operating properties. |
• | $4.9 million decrease in the value of participant obligations within the deferred compensation plan; and |
• | $1.6 million net decrease in compensation and management consulting costs; offset by |
• | $3.8 million increase from decreased leasing overhead capitalization due to the different mix of leasing transactions; and |
• | $500,000 increase from lower development overhead capitalization based on the timing and size of current development and redevelopment projects. |
• | $2.8 million increase from development properties where capitalization ceased as tenant spaces became available for occupancy; |
• | $2.3 million increase from acquisitions of operating properties; and |
• | $24.4 million increase at same properties, including $19.9 million from properties acquired through the Equity One merger which only includes ten months of 2017 operating results. The remaining increase is from increased tax assessments; |
• | reduced by $1.4 million from the sale of operating properties. |
(in thousands) | 2018 | 2017 | Change | |||||||
Interest expense, net | ||||||||||
Interest on notes payable | $ | 129,299 | 119,301 | 9,998 | ||||||
Interest on unsecured credit facilities | 18,999 | 14,677 | 4,322 | |||||||
Capitalized interest | (7,020 | ) | (7,946 | ) | 926 | |||||
Hedge expense | 8,408 | 8,408 | — | |||||||
Interest income | (1,230 | ) | (1,811 | ) | 581 | |||||
Interest expense, net | 148,456 | 132,629 | 15,827 | |||||||
Provision for impairment | 38,437 | — | 38,437 | |||||||
Gain on sale of real estate, net of tax | (28,343 | ) | (27,432 | ) | (911 | ) | ||||
Early extinguishment of debt | 11,172 | 12,449 | (1,277 | ) | ||||||
Net investment income | 1,096 | (3,985 | ) | 5,081 | ||||||
Total other expense (income) | $ | 170,818 | 113,661 | 57,157 |
• | $10.0 million net increase in interest on notes payable primarily due to: |
◦ | $7.6 million increase from the issuances of $950 million of new unsecured debt during 2017. The debt proceeds were used as follows: |
▪ | $325 million used to redeem all of our preferred stock, |
▪ | $415 million used to fund consideration paid to Equity One to repay its credit facilities not assumed by the Company in the merger, and |
▪ | $210 million used to retire mortgage loans and to reduce the outstanding balance on the Line; |
◦ | $3.4 million net increase from the issuance of $300 million of new unsecured debt in March 2018 to redeem $150 million of unsecured debt in April 2018, and to repurchase common stock; |
◦ | $3.2 million of additional interest on notes payable assumed with the Equity One merger; and |
◦ | $725,000 increase from amortization of additional debt premiums and loan costs from above debt issuances; offset by |
◦ | $4.9 million net decrease in mortgage interest expense primarily due to mortgage payoffs during 2018 and 2017. |
• | further increased by $4.3 million in interest on unsecured credit facilities related to higher average balances primarily related to the Equity One merger and higher interest rates. |
(in thousands) | Regency's Ownership | 2018 | 2017 | Change | ||||||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 29,614 | 27,440 | 2,174 | |||||||
Equity One JV Portfolio LLC (NYC) | 30.00% | 490 | 686 | (196 | ) | |||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 1,311 | 3,620 | (2,309 | ) | |||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 4,673 | 1,530 | 3,143 | ||||||||
Cameron Village, LLC (Cameron) | 30.00% | 943 | 850 | 93 | ||||||||
RegCal, LLC (RegCal) | 25.00% | 1,542 | 1,403 | 139 | ||||||||
US Regency Retail I, LLC (USAA) | 20.01% | 937 | 4,456 | (3,519 | ) | |||||||
Other investments in real estate partnerships | 9.375% - 50.00% | 3,464 | 3,356 | 108 | ||||||||
Total equity in income of investments in real estate partnerships | $ | 42,974 | 43,341 | (367 | ) |
• | $2.2 million increase within GRIR primarily due to an increase in minimum rent across the portfolio of properties and reduced depreciation; |
• | $2.3 million decrease within Columbia I due to our $2.4 million share of gains on the sale of real estate recognized in 2017; |
• | $3.1 million increase within Columbia II due to our $3.1 million share of gains on the sale of real estate recognized in 2018; and |
• | $3.5 million decrease within USAA due to our $3.3 million share of gains on the sale of real estate recognized in 2017. |
(in thousands) | 2018 | 2017 | Change | |||||||
Income from operations | $ | 252,325 | 169,243 | 83,082 | ||||||
Deferred income tax benefit | — | 9,737 | (9,737 | ) | ||||||
Income attributable to noncontrolling interests | (3,198 | ) | (2,903 | ) | (295 | ) | ||||
Preferred stock dividends and issuance costs | — | (16,128 | ) | 16,128 | ||||||
Net income attributable to common stockholders | $ | 249,127 | 159,949 | 89,178 | ||||||
Net income attributable to exchangeable operating partnership units | 525 | 388 | 137 | |||||||
Net income attributable to common unit holders | $ | 249,652 | 160,337 | 89,315 |
(in thousands) | 2017 | 2016 | Change | |||||||
Minimum rent | $ | 728,078 | 444,305 | 283,773 | ||||||
Percentage rent | 6,635 | 4,128 | 2,507 | |||||||
Recoveries from tenants | 206,675 | 127,677 | 78,998 | |||||||
Other income | 16,780 | 12,934 | 3,846 | |||||||
Management, transaction, and other fees | 26,158 | 25,327 | 831 | |||||||
Total revenues | $ | 984,326 | 614,371 | 369,955 |
• | $7.2 million increase from development properties; |
• | $5.2 million increase from acquisitions of operating properties; |
• | $15.1 million increase at same properties reflecting an increase from rental rate growth on new and renewal leases, contractual rent steps, and our redevelopment properties; and |
• | $261.4 million increase from properties acquired through the Equity One merger; |
• | reduced by $5.2 million from the sale of operating properties. |
• | $1.7 million increase from rent commencing at development properties; |
• | $1.9 million increase from acquisitions of operating properties; |
• | $8.4 million increase from same properties associated with higher recoverable costs and an improvement in recovery rates; and |
• | $68.6 million increase from properties acquired through the Equity One merger; |
• | reduced by $1.7 million from the sale of operating properties. |
• | $354,000 increase from development properties; |
• | $1.0 million from acquisitions of operating properties; and |
• | $3.9 million from properties acquired through the Equity One merger; |
• | reduced by $1.4 million in same properties primarily due to other fee income in 2016. |
(in thousands) | 2017 | 2016 | Change | |||||||
Depreciation and amortization | $ | 334,201 | 162,327 | 171,874 | ||||||
Operating and maintenance | 143,990 | 95,022 | 48,968 | |||||||
General and administrative | 67,624 | 65,327 | 2,297 | |||||||
Real estate taxes | 109,723 | 66,395 | 43,328 | |||||||
Other operating expenses | 89,225 | 14,081 | 75,144 | |||||||
Total operating expenses | $ | 744,763 | 403,152 | 341,611 |
• | $2.8 million increase as we began depreciating costs at development properties where tenant spaces were completed and became available for occupancy; |
• | $2.7 million increase from acquisitions of operating properties and corporate assets; |
• | $2.2 million increase at same properties, attributable primarily to redevelopments; and |
• | $165.9 million increase from properties acquired through the Equity One merger; |
• | reduced by $1.8 million from the sale of operating properties. |
• | $1.4 million increase from operations commencing at development properties; |
• | $1.5 million increase from acquisitions of operating properties; |
• | $1.0 million net increase from claims losses within the company's wholly-owned captive insurance program; |
• | $1.0 million increase at same properties primarily attributable to recoverable costs; and |
• | $45.3 million increase from properties acquired through the Equity One merger; |
• | reduced by $1.2 million from the sale of operating properties. |
• | $2.2 million increase in the value of participant obligations within the deferred compensation plan; and |
• | $4.6 million increase in compensation costs related to additional staffing and incentive compensation as a result of the Equity One merger; |
• | reduced by $4.5 million primarily from greater development overhead capitalization based on the progress and size of current development and redevelopment projects. |
• | $782,000 increase from development properties where capitalization ceased as tenant spaces became available for occupancy; |
• | $1.3 million increase from acquisitions of operating properties; |
• | $3.6 million increase at same properties from increased tax assessments; and |
• | $38.6 million increase from properties acquired through the Equity One merger; |
• | reduced by $1.0 million from sold properties. |
• | $1.8 million increase in corporate expenses due to an increase in franchise taxes; and |
• | $73.3 million increase primarily attributable to transaction costs related to the Equity One merger in March 2017. |
(in thousands) | 2017 | 2016 | Change | |||||||
Interest expense, net | ||||||||||
Interest on notes payable | $ | 119,301 | 81,330 | 37,971 | ||||||
Interest on unsecured credit facilities | 14,677 | 5,635 | 9,042 | |||||||
Capitalized interest | (7,946 | ) | (3,481 | ) | (4,465 | ) | ||||
Hedge expense | 8,408 | 8,408 | — | |||||||
Interest income | (1,811 | ) | (1,180 | ) | (631 | ) | ||||
Interest expense, net | $ | 132,629 | 90,712 | 41,917 | ||||||
Provision for impairment | — | 4,200 | (4,200 | ) | ||||||
Gain on sale of real estate, net of tax | (27,432 | ) | (47,321 | ) | 19,889 | |||||
Early extinguishment of debt | 12,449 | 14,240 | (1,791 | ) | ||||||
Net investment income | (3,985 | ) | (1,672 | ) | (2,313 | ) | ||||
Loss on derivative instruments | — | 40,586 | (40,586 | ) | ||||||
Total other expense (income) | $ | 113,661 | 100,745 | 12,916 |
• | $38.0 million increase in interest on notes payable due to: |
◦ | $26.0 million of additional interest on notes payable assumed with the Equity One merger; and |
◦ | $29.7 million increase in interest attributable to the issuance of $950 million of new unsecured debt in 2017. The debt proceeds were used as follows: |
▪ | $325 million used to redeem all of our preferred stock, |
▪ | $415 million used to fund consideration paid to Equity One to repay its credit facilities not assumed by the Company in the merger, and |
▪ | $210 million used to retire mortgage loans and to reduce the outstanding balance on the Line; |
◦ | offset by $6.9 million decrease in mortgage interest expense primarily due to the payoff of nine mortgages loans; and |
◦ | $10.8 million decrease due to the early redemption of our $300 million notes during 2016; |
• | $9.0 million increase in interest on unsecured credit facilities related to higher average balances primarily related to the Equity One merger; |
• | offset by $4.5 million decrease from higher capitalization of interest based on the size and progress of development and redevelopment projects in process. |
(in thousands) | Regency's Ownership | 2017 | 2016 | Change | ||||||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 27,440 | 29,791 | (2,351 | ) | ||||||
Equity One JV Portfolio LLC (NYC) | 30.00% | 686 | — | 686 | ||||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 3,620 | 4,180 | (560 | ) | |||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 1,530 | 3,240 | (1,710 | ) | |||||||
Cameron Village, LLC (Cameron) | 30.00% | 850 | 695 | 155 | ||||||||
RegCal, LLC (RegCal) | 25.00% | 1,403 | 1,080 | 323 | ||||||||
US Regency Retail I, LLC (USAA) | 20.01% | 4,456 | 1,180 | 3,276 | ||||||||
Other investments in real estate partnerships | 50.00% | 3,356 | 16,352 | (12,996 | ) | |||||||
Total equity in income of investments in real estate partnerships | $ | 43,341 | 56,518 | (13,177 | ) |
• | $2.4 million decrease within GRIR driven by gains on sale of real estate that were recognized in 2016, offset by lower depreciation expense in 2017 related to assets that became fully depreciated in 2016; |
• | $1.7 million decrease within Columbia II due to gains on sale of real estate that were recognized in 2016; |
• | $3.3 million increase within USAA due to gains on sale of real estate recognized in 2017; and |
• | $13.0 million decrease within Other investments in real estate partnerships due to our pro-rata share of gains on sale of real estate recognized in these partnerships in 2016. |
(in thousands) | 2017 | 2016 | Change | |||||||
Income from operations | $ | 169,243 | 166,992 | 2,251 | ||||||
Deferred income tax benefit | (9,737 | ) | — | (9,737 | ) | |||||
Income attributable to noncontrolling interests | (2,903 | ) | (2,070 | ) | (833 | ) | ||||
Preferred stock dividends and issuance costs | (16,128 | ) | (21,062 | ) | 4,934 | |||||
Net income attributable to common stockholders | $ | 159,949 | 143,860 | 16,089 | ||||||
Net income attributable to exchangeable operating partnership units | 388 | 257 | 131 | |||||||
Net income attributable to common unit holders | $ | 160,337 | 144,117 | 16,220 |
(in thousands) | 2018 | 2017 (1) | Change | |||||||
Base rent | $ | 824,238 | 795,836 | 28,402 | ||||||
Percentage rent | 8,574 | 9,065 | (491 | ) | ||||||
Recoveries from tenants | 266,274 | 244,082 | 22,192 | |||||||
Other income | 20,826 | 16,994 | 3,832 | |||||||
Operating expenses | 327,563 | 299,507 | 28,056 | |||||||
Pro-rata same property NOI, as adjusted | $ | 792,349 | 766,470 | 25,879 | ||||||
Less: Termination fees | 1,222 | 990 | 232 | |||||||
Pro-rata same property NOI, as adjusted, excluding termination fees | $ | 791,127 | 765,480 | 25,647 | ||||||
Pro-rata same property NOI growth, as adjusted, excluding termination fees | 3.4 | % | ||||||||
(1) Adjusted for Equity One operating results prior to the merger for this period. For additional information and details about the Equity One operating results included herein, refer to the Same Property NOI reconciliation at the end of the Supplemental Earnings section. |
2018 | 2017 | ||||||||
(GLA in thousands) | Property Count | GLA | Property Count | GLA | |||||
Beginning same property count | 395 | 40,601 | 289 | 26,392 | |||||
Acquired properties owned for entirety of comparable periods | 7 | 917 | 1 | 180 | |||||
Developments that reached completion by beginning of earliest comparable period presented | 8 | 512 | 2 | 331 | |||||
Disposed properties | (11 | ) | (1,178 | ) | (7 | ) | (546 | ) | |
Properties acquired through Equity One merger | — | — | 110 | 14,181 | |||||
SF adjustments (1) | — | 14 | — | 63 | |||||
Ending same property count | 399 | 40,866 | 395 | 40,601 | |||||
(1) SF adjustments arise from remeasurements or redevelopments. |
(in thousands, except share information) | 2018 | 2017 | |||||
Reconciliation of Net income to NAREIT FFO | |||||||
Net income attributable to common stockholders | $ | 249,127 | 159,949 | ||||
Adjustments to reconcile to NAREIT FFO: (1) | |||||||
Depreciation and amortization (excluding FF&E) | 390,603 | 364,908 | |||||
Provision for impairment to operating properties | 37,895 | — | |||||
Gain on sale of operating properties, net of tax | (25,293 | ) | (30,402 | ) | |||
Exchangeable operating partnership units | 525 | 388 | |||||
NAREIT FFO attributable to common stock and unit holders | $ | 652,857 | 494,843 | ||||
(1) Includes Regency's pro-rata share of unconsolidated investment partnerships, net of pro-rata share attributable to noncontrolling interests. |
2018 | 2017 | ||||||||||||||||||
(in thousands) | Same Property | Other (1) | Total | Same Property | Other (1) | Total | |||||||||||||
Net income (loss) attributable to common stockholders | $ | 416,657 | (167,530 | ) | 249,127 | 344,386 | (184,437 | ) | 159,949 | ||||||||||
Less: | |||||||||||||||||||
Management, transaction, and other fees | — | 28,494 | 28,494 | — | 26,158 | 26,158 | |||||||||||||
Gain on sale of real estate, net of tax | — | 28,343 | 28,343 | — | 27,432 | 27,432 | |||||||||||||
Other (2) | 45,377 | 11,529 | 56,906 | 37,812 | 9,545 | 47,357 | |||||||||||||
Plus: | |||||||||||||||||||
Depreciation and amortization | 333,001 | 26,687 | 359,688 | 320,090 | 14,111 | 334,201 | |||||||||||||
General and administrative | — | 65,491 | 65,491 | — | 67,624 | 67,624 | |||||||||||||
Other operating expense, excluding provision for doubtful accounts | 727 | 4,017 | 4,744 | 1,066 | 74,430 | 75,496 | |||||||||||||
Other expense (income) | 33,701 | 165,460 | 199,161 | 44,627 | 96,466 | 141,093 | |||||||||||||
Equity in income of investments in real estate excluded from NOI (3) | 53,640 | 3,040 | 56,680 | 51,351 | 1,939 | 53,290 | |||||||||||||
Net income attributable to noncontrolling interests | — | 3,198 | 3,198 | — | 2,903 | 2,903 | |||||||||||||
Preferred stock dividends and issuance costs | — | — | — | — | 16,128 | 16,128 | |||||||||||||
Same Property NOI for non-ownership periods of Equity One (4) | — | — | — | 42,762 | — | 42,762 | |||||||||||||
Pro-rata NOI, as adjusted | $ | 792,349 | 31,997 | 824,346 | 766,470 | 26,029 | 792,499 | ||||||||||||
(1) Includes revenues and expenses attributable to non-same property, sold property, development properties, corporate activities, and noncontrolling interests. | |||||||||||||||||||
(2) Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interest. | |||||||||||||||||||
(3) Includes non-NOI expenses incurred at our unconsolidated real estate partnerships, including those separated out above for our consolidated properties. | |||||||||||||||||||
(4) NOI from Equity One prior to the merger was derived from the accounting records of Equity One without adjustment. Equity One's financial information for the two month period ended February 28, 2017 was subject to a limited internal review by Regency. The table below provides Same Property NOI detail for the non-ownership period of Equity One. |
(in thousands) | Two Months Ended February 2017 | |||
Base rent | $ | 44,390 | ||
Percentage rent | 1,265 | |||
Recoveries from tenants | 13,863 | |||
Other income | 611 | |||
Operating expenses | 17,367 | |||
Pro-rata same property NOI, as adjusted | 42,762 | |||
Less: Termination fees | 30 | |||
Pro-rata same property NOI, as adjusted, excluding termination fees | $ | 42,732 |
(in thousands) | December 31, 2018 | |||
ATM equity program (see note 11 to our Consolidated Financial Statements) | ||||
Original offering amount | $ | 500,000 | ||
Available capacity | $ | 500,000 | ||
Line of Credit (the "Line") (see note 8 to our Consolidated Financial Statements) | ||||
Total commitment amount | $ | 1,250,000 | ||
Available capacity (1) | $ | 1,095,612 | ||
Maturity (2) | March 23, 2022 | |||
(1) Net of letters of credit. | ||||
(2) The Company has the option to extend the maturity for two additional six-month periods. |
• | remaining cash generated from operations after dividends paid, |
• | proceeds from the sale of real estate, |
• | available borrowings from our Line, and |
• | when the capital markets are favorable, proceeds from the sale of equity or the issuance of new long-term debt. |
• | $143.7 million to complete in-process developments and redevelopments, |
• | $13.2 million to repay maturing debt, and |
• | $14.9 million to fund our pro-rata share of estimated capital contributions to our co-investment partnerships for repayment of maturing debt. |
(in thousands) | 2018 | 2017 | Change | |||||||
Net cash provided by operating activities | $ | 610,327 | 469,784 | 140,543 | ||||||
Net cash used in investing activities | (106,024 | ) | (1,007,230 | ) | 901,206 | |||||
Net cash (used in) provided by financing activities | (508,494 | ) | 568,948 | (1,077,442 | ) | |||||
Net (decrease) increase in cash and cash equivalents and restricted cash | (4,191 | ) | 31,502 | (35,693 | ) | |||||
Total cash and cash equivalents and restricted cash | $ | 45,190 | 49,381 | (4,191 | ) |
• | $119.3 million increase in cash from operating income, including the additional cash flows from properties acquired through the Equity One merger in March 2017, net of merger costs; |
• | $764,000 increase in operating cash flow distributions from our unconsolidated real estate partnerships; and, |
• | $20.5 million net increase in cash due to timing of cash receipts and payments related to operating activities. |
(in thousands) | 2018 | 2017 | Change | |||||||
Cash flows from investing activities: | ||||||||||
Acquisition of operating real estate | $ | (85,289 | ) | (124,727 | ) | 39,438 | ||||
Advance deposits paid on acquisition of operating real estate | — | (4,917 | ) | 4,917 | ||||||
Acquisition of Equity One, net of cash and restricted cash acquired of $74,507 | — | (646,790 | ) | 646,790 | ||||||
Real estate development and capital improvements | (226,191 | ) | (346,857 | ) | 120,666 | |||||
Proceeds from sale of real estate investments | 250,445 | 110,015 | 140,430 | |||||||
Proceeds from (issuance of) notes receivable | 15,648 | (5,236 | ) | 20,884 | ||||||
Investments in real estate partnerships | (74,238 | ) | (23,529 | ) | (50,709 | ) | ||||
Distributions received from investments in real estate partnerships | 14,647 | 36,603 | (21,956 | ) | ||||||
Dividends on investment securities | 531 | 365 | 166 | |||||||
Acquisition of investment securities | (23,164 | ) | (23,535 | ) | 371 | |||||
Proceeds from sale of investment securities | 21,587 | 21,378 | 209 | |||||||
Net cash used in investing activities | $ | (106,024 | ) | (1,007,230 | ) | 901,206 |
• | We invested $85.3 million in 2018 to acquire three operating properties. Other than those included with the Equity One merger, we invested $124.7 million in 2017 to acquire two operating properties and two real estate parcels at existing operating properties. |
• | We issued 65.5 million shares of common stock to the shareholders of Equity One valued at $4.5 billion in a stock for stock exchange and merged Equity One into the Company on March 1, 2017. As part of the merger, we paid $646.8 million, net of cash and restricted cash acquired, to repay credit facilities not assumed with the merger at the closing date. |
• | We invested $120.7 million less in 2018 than 2017 on real estate development, redevelopment, and capital improvements, as further detailed in a table below. |
• | We received proceeds of $250.4 million from the sale of ten shopping centers and nine land parcels in 2018, compared to $110.0 million for six shopping centers and nine land parcels in 2017. |
• | We invested $74.2 million in our real estate partnerships during 2018, including: |
◦ | $48.8 million to fund our share of acquiring four operating properties, |
◦ | $1.3 million to acquire an interest in one land parcel for development, |
◦ | $21.9 million to fund our share of development and redevelopment activities, and |
◦ | $2.2 million to fund our share of maturing debt. |
◦ | $8.8 million to acquire an interest in one land parcel for development, |
◦ | $7.8 million to fund our share of development and redevelopment activities, and |
◦ | $6.9 million to fund our share of maturing debt. |
• | Distributions from our unconsolidated real estate partnerships include return of capital from sales or financing proceeds. The $14.6 million received in 2018 is driven by the sale of one land parcel and one operating property plus our share of proceeds from financing activities at two operating properties. During the same period in 2017, we received $36.6 million from the sale of three operating properties and one land parcel plus our share of proceeds from refinancing certain operating properties within the partnerships. |
• | Acquisition of securities and proceeds from sale of securities pertain to investments held in our captive insurance company and our deferred compensation plan. |
(in thousands) | 2018 | 2017 | Change | |||||||
Capital expenditures: | ||||||||||
Land acquisitions for development / redevelopment | $ | 2,787 | 24,775 | (21,988 | ) | |||||
Building and tenant improvements | 68,463 | 54,200 | 14,263 | |||||||
Redevelopment costs | 51,351 | 133,597 | (82,246 | ) | ||||||
Development costs | 86,800 | 109,601 | (22,801 | ) | ||||||
Capitalized interest | 6,303 | 7,946 | (1,643 | ) | ||||||
Capitalized direct compensation | 10,487 | 16,738 | (6,251 | ) | ||||||
Real estate development and capital improvements | $ | 226,191 | 346,857 | (120,666 | ) |
• | During 2018 we acquired three land parcels for new development and redevelopment projects as compared to four land parcels acquired during 2017. |
• | Building and tenant improvements increased $14.3 million during the year ended December 31, 2018 primarily related to the overall increase in the size of our portfolio from the merger with Equity One in March 2017. |
• | Redevelopment expenditures were lower during 2018 due to the timing, magnitude, and number of projects currently in process. We intend to continuously improve our portfolio of shopping centers through redevelopment which can include adjacent land acquisition, existing building expansion, facade renovations, new out-parcel building construction, and redevelopment related tenant improvement costs. The size and magnitude of each redevelopment project varies with each redevelopment plan. |
• | Development expenditures were lower in 2018 due to the progress towards completion of our development projects currently in process. At December 31, 2018 and 2017, we had six and eight consolidated development projects, respectively, that were either under construction or in lease up. See the tables below for more details about our development projects. |
• | Interest is capitalized on our development and redevelopment projects and is based on cumulative actual costs expended. We cease interest capitalization when the property is no longer being developed or is available for occupancy upon substantial completion of tenant improvements, but in no event would we capitalize interest on the project beyond 12 months after the anchor opens for business. |
• | We have a staff of employees who directly support our development program, which includes redevelopment of our existing properties. We currently expect that our development activity will approximate our recent historical averages, although the amount of activity by type will vary and likely shift towards more redevelopment in the near future. Internal compensation costs directly attributable to these activities are capitalized as part of each project. Changes in the level of future development activity could adversely impact results of operations by reducing the amount of internal costs for development projects that may be capitalized. A 10% reduction in development activity without a corresponding reduction in development related compensation costs could result in an additional charge to net income of $1.5 million per year. |
(in thousands, except cost PSF) | December 31, 2018 | |||||||||||||||||||
Property Name | Market | Start Date | Estimated/Actual Anchor Opens | Estimated Net Development Costs (1) | % of Costs Incurred (1) | GLA | Cost PSF GLA (1) | |||||||||||||
The Village at Riverstone | Houston, TX | Q4-16 | Sept-18 | $ | 30,658 | 86 | % | 167 | 184 | |||||||||||
Pinecrest Place (2) | Miami, FL | Q1-17 | Jan-18 | 16,373 | 88 | % | 70 | 234 | ||||||||||||
Mellody Farm | Chicago, IL | Q2-17 | Sept-18 | 103,939 | 80 | % | 259 | 401 | ||||||||||||
Indigo Square | Charleston, SC | Q4-17 | Mar-19 | 16,808 | 81 | % | 51 | 330 | ||||||||||||
Carytown Exchange (3) | Richmond, VA | Q4-18 | Nov-20 | 26,360 | 3 | % | 107 | 246 | ||||||||||||
The Village at Hunter's Lake | Tampa, FL | Q4-18 | Apr-20 | 21,999 | 7 | % | 72 | 306 | ||||||||||||
Total | $ | 216,137 | 67 | % | 726 | $ | 298 | |||||||||||||
(1) Includes leasing costs and is net of tenant reimbursements. | ||||||||||||||||||||
(2) Estimated Net Development Costs for Pinecrest Place excludes the cost of land, which the Company has leased long term. | ||||||||||||||||||||
(3) Estimated Net Development Costs for Carytown Exchange excludes the cost of land, which was contributed by a partner. |
(in thousands, except cost PSF) | December 31, 2018 | |||||||||||||||||||
Property Name | Market | Start Date | Estimated/Actual Anchor Opens | Estimated Net Development Costs (1) | % of Costs Incurred (1) | GLA | Cost PSF GLA (1) | |||||||||||||
Midtown East | Raleigh, NC | Q4-17 | Sept-19 | $ | 22,639 | 67 | % | 87 | $ | 260 | ||||||||||
Ballard Blocks II | Seattle, WA | Q1-18 | Oct-19 | 32,161 | 43 | % | 57 | $ | 564 | |||||||||||
Total | $ | 54,800 | 54 | % | 144 | 381 | ||||||||||||||
(1) Includes leasing costs and is net of tenant reimbursements. |
(in thousands, except cost PSF) | December 31, 2018 | ||||||||||||||
Property Name | Market | Completion Date | Net Development Costs (1) | GLA | Cost PSF GLA (1) | ||||||||||
Chimney Rock Crossing | New York, NY | Q2-18 | $ | 70,105 | 218 | $ | 322 | ||||||||
Northgate Marketplace Ph II | Medford, OR | Q2-18 | 40,791 | 177 | 230 | ||||||||||
Market at Springwoods Village (2) | Houston, TX | Q4-18 | 25,373 | 167 | 152 | ||||||||||
The Field at Commonwealth | Metro DC | Q4-18 | 43,378 | 167 | 260 | ||||||||||
Total | $ | 179,647 | 729 | $ | 246 | ||||||||||
(1) Includes leasing costs and is net of tenant reimbursements. | |||||||||||||||
(2) Estimated Net Development Costs are reported at full project cost. Our ownership interest in this consolidated property is 53%. |
(in thousands) | 2018 | 2017 | Change | |||||||
Cash flows from financing activities: | ||||||||||
Equity issuances | $ | — | 88,458 | (88,458 | ) | |||||
Repurchase of common shares in conjunction with equity award plans | (6,772 | ) | (18,649 | ) | 11,877 | |||||
Common shares repurchased through share repurchase program | (213,851 | ) | — | (213,851 | ) | |||||
Preferred stock redemption | — | (325,000 | ) | 325,000 | ||||||
Distributions to limited partners in consolidated partnerships, net | (4,526 | ) | (8,139 | ) | 3,613 | |||||
Dividend payments and operating partnership distributions | (376,755 | ) | (328,314 | ) | (48,441 | ) | ||||
Borrowings on unsecured credit facilities, net | 85,000 | 345,000 | (260,000 | ) | ||||||
Proceeds from debt issuance | 301,251 | 1,084,184 | (782,933 | ) | ||||||
Debt repayments, including early redemption costs | (283,492 | ) | (255,421 | ) | (28,071 | ) | ||||
Payment of loan costs | (9,448 | ) | (13,271 | ) | 3,823 | |||||
Proceeds from sale of treasury stock, net | 99 | 100 | (1 | ) | ||||||
Net cash (used in) provided by financing activities | $ | (508,494 | ) | 568,948 | (1,077,442 | ) |
• | We had no equity issuances during 2018. During December 2017, we raised $88.5 million upon settling the remaining 1,250,000 shares under the forward equity offering. |
• | We repurchased for cash a portion of the common stock related to vested stock based compensation awards to satisfy employee federal and state tax withholding requirements. The 2017 repurchases were higher due to the vesting of Equity One's stock-based compensation program as a result of the merger. |
• | We paid $213.9 million to repurchase 3,689,104 common shares in 2018 through our repurchase program. Additionally, we repurchased 563,229 shares in December 2018 that settled for $32.8 million in January 2019. |
• | We paid $325.0 million in 2017 to redeem all of our preferred stock. |
• | Net distributions to Limited partners in consolidated partnerships decreased $3.6 million primarily due to proceeds from property refinancings distributed during 2017. |
• | We paid $48.4 million more in dividends during 2018 as a result of issuing common shares as merger consideration to acquire Equity One in 2017, combined with an increase in our dividend rate from $2.10 per share during 2017 to $2.22 per share during 2018. |
• | We had the following debt related activity during 2018: |
▪ | We borrowed, net of payments, an additional $85.0 million on our Line. |
▪ | We received proceeds of $299.5 million upon issuance, in March, of $300.0 million of senior unsecured public notes and drew $1.7 million on a construction loan to fund an in-process development project. |
▪ | We paid $160.5 million, including a make-whole premium, to early redeem our senior unsecured public notes originally due June 2020 and $123.0 million to pay scheduled principal mortgage payments and mortgages maturities. |
▪ | We paid $9.4 million of loan costs in connection with our public note offering above and expanding our Line commitment. |
• | We had the following debt related activity during 2017: |
▪ | We borrowed, net of payments, an additional $45.0 million on our Line. |
▪ | We received proceeds of $300.0 million upon closing a new term loan related to the merger with Equity One. |
▪ | We received proceeds of $1.1 billion from debt issuances including |
* | $953.1 million, including debt premiums, from our $950.0 million senior unsecured public note issuances in 2017. The debt proceeds were used as follows: |
* | $325 million used to redeem all of our preferred stock, |
* | $415 million used to fund consideration paid to Equity One to repay its credit facilities not assumed by the Company in the merger, and |
* | $213.1 million used to retire mortgage loans and to reduce the outstanding balance on the Line; |
* | $122.5 million from mortgage loans, and |
* | $8.6 million in construction loan proceeds. |
▪ | We paid $255.4 million to repay or refinance mortgage loans and to pay scheduled principal payments. |
▪ | We paid $13.3 million of loan costs in connection with the new debt issued above, including expanding our Line commitment. |
• | Recorded debt premiums or discounts and issuance costs that are not obligations; |
• | Obligations related to construction or development contracts, since payments are only due upon satisfactory performance under the contracts; |
• | Letters of credit of $9.4 million issued to cover our captive insurance program and performance obligations on certain development projects, which the latter will be satisfied upon completion of the development projects; and |
• | Obligations for retirement savings plans due to uncertainty around timing of participant withdrawals, which are solely within the control of the participant, and are further discussed in note 13 to the Consolidated Financial Statements. |
Payments Due by Period | |||||||||||||||||||||||
(in thousands) | 2019 | 2020 | 2021 | 2022 | 2023 | Beyond 5 Years | Total | ||||||||||||||||
Notes payable: | |||||||||||||||||||||||
Regency (1) | $ | 163,223 | 523,669 | 457,680 | 827,419 | 156,771 | 2,806,715 | $ | 4,935,477 | ||||||||||||||
Regency's share of joint ventures (1) (2) | 46,303 | 122,512 | 119,233 | 80,113 | 73,424 | 196,027 | 637,612 | ||||||||||||||||
Operating leases: | |||||||||||||||||||||||
Regency - office leases | 4,982 | 4,908 | 3,858 | 2,893 | 2,189 | 5,944 | 24,774 | ||||||||||||||||
Subleases: | |||||||||||||||||||||||
Regency - office leases | (577 | ) | (614 | ) | (309 | ) | — | — | — | (1,500 | ) | ||||||||||||
Ground leases: | |||||||||||||||||||||||
Regency | 10,672 | 10,439 | 10,344 | 10,258 | 10,369 | 461,762 | 513,844 | ||||||||||||||||
Regency's share of joint ventures | 393 | 394 | 394 | 394 | 394 | 18,073 | 20,042 | ||||||||||||||||
Purchase commitment | 27,547 | — | — | — | — | — | 27,547 | ||||||||||||||||
U.S. Treasury rate lock | 5,491 | — | — | — | — | — | 5,491 | ||||||||||||||||
Total | $ | 258,034 | 661,308 | 591,200 | 921,077 | 243,147 | 3,488,521 | $ | 6,163,287 | ||||||||||||||
(1) Includes interest payments. | |||||||||||||||||||||||
(2) We are obligated to contribute our pro-rata share to fund maturities if they are not refinanced. We believe that our partners are financially sound and have sufficient capital or access thereto to fund future capital requirements. In the event that a co-investment partner was unable to fund its share of the capital requirements of the co-investment partnership, we would have the right, but not the obligation, to loan the defaulting partner the amount of its capital call. |
• | Pre-development costs are incurred prior to land acquisition during the due diligence phase and include contract deposits, legal, engineering, and other professional fees related to evaluating the feasibility of developing a shopping center. If we determine it is probable that a specific project undergoing due diligence will not be developed, we immediately expense all related capitalized pre-development costs not considered recoverable. |
• | Interest costs are capitalized to each development project based on applying our weighted average borrowing rate to that portion of the actual development costs expended. We cease interest cost capitalization when the property is no longer being developed or is available for occupancy upon substantial completion of tenant improvements, but in no event would we capitalize interest on the project beyond 12 months after the anchor opens for business. During the years ended December 31, 2018, 2017, and 2016, we capitalized interest of $7.0 million, $7.9 million, and $3.5 million, respectively, on our development projects. |
• | Real estate taxes are capitalized to each development project over the same period as we capitalize interest. |
• | We have a staff of employees who directly support our development program. All direct internal costs attributable to these development activities are capitalized as part of each development project. The capitalization of costs is directly related to the actual level of development activity occurring. During the years ended December 31, 2018, 2017, and 2016, we capitalized $17.1 million, $17.6 million, and $13.0 million, respectively, of direct internal costs incurred to support our development program. |
• | We have a Line commitment, as further described in note 8 to the Consolidated Financial Statements, which has a variable interest rate that is based upon an annual rate of LIBOR plus 0.875%. LIBOR rates charged on our Line change monthly and the spread on the Line is dependent upon maintaining specific credit ratings. If our credit ratings are downgraded, the spread on the Line would increase, resulting in higher interest costs. The interest rate spread based on our credit rating ranges from LIBOR plus 0.700% to LIBOR plus 1.550%. |
• | We are also exposed to changes in interest rates when we refinance our existing long-term fixed rate debt. The objective of our interest rate risk management program is to limit the impact of interest rate changes on earnings and cash flows. To achieve these objectives, we borrow primarily at fixed interest rates and may enter into derivative financial instruments such as interest rate swaps, caps, or treasury locks in order to mitigate our interest rate risk on a related financial instrument. We do not enter into derivative or interest rate transactions for speculative purposes. Our interest rate swaps are structured solely for the purpose of interest rate protection. |
2019 | 2020 | 2021 | 2022 | 2023 | Thereafter | Total | Fair Value | ||||||||||||||||||
Fixed rate debt | $22,734 | 389,866 | 300,600 | 582,646 | 69,418 | 2,186,859 | 3,552,123 | 3,489,384 | |||||||||||||||||
Average interest rate for all fixed rate debt (1) | 3.81 | % | 3.86 | % | 3.74 | % | 3.93 | % | 3.94 | % | 3.98 | % | |||||||||||||
Variable rate LIBOR debt | $ | — | — | 38,059 | 145,000 | — | — | 183,059 | 183,287 | ||||||||||||||||
Average interest rate for all variable rate debt (1) | 3.27 | % | 3.27 | % | 3.22 | % | — | % | — | % | — | % | — | ||||||||||||
(1) Weighted average interest rates at the end of each year presented. |
Regency Centers Corporation: | |
Regency Centers, L.P.: | |
Financial Statement Schedule | |
REGENCY CENTERS CORPORATION Consolidated Balance Sheets | |||||||
December 31, 2018 and 2017 | |||||||
(in thousands, except share data) | |||||||
2018 | 2017 | ||||||
Assets | |||||||
Real estate assets, at cost (notes 1, 2 and 3): | $ | 10,863,162 | 10,892,821 | ||||
Less: accumulated depreciation | 1,535,444 | 1,339,771 | |||||
Real estate assets, net | 9,327,718 | 9,553,050 | |||||
Investments in real estate partnerships (note 4) | 463,001 | 386,304 | |||||
Properties held for sale, net | 60,516 | — | |||||
Cash and cash equivalents | 42,532 | 45,370 | |||||
Restricted cash | 2,658 | 4,011 | |||||
Tenant and other receivables, net (note 1) | 172,359 | 170,985 | |||||
Deferred leasing costs, less accumulated amortization of $101,093 and $93,291 at December 31, 2018 and 2017, respectively | 84,983 | 80,044 | |||||
Acquired lease intangible assets, less accumulated amortization of $219,689 and $148,280 at December 31, 2018 and 2017, respectively (note 6) | 387,069 | 478,826 | |||||
Other assets (note 5) | 403,827 | 427,127 | |||||
Total assets | $ | 10,944,663 | 11,145,717 | ||||
Liabilities and Equity | |||||||
Liabilities: | |||||||
Notes payable (note 8) | $ | 3,006,478 | 2,971,715 | ||||
Unsecured credit facilities (note 8) | 708,734 | 623,262 | |||||
Accounts payable and other liabilities | 224,807 | 234,272 | |||||
Acquired lease intangible liabilities, less accumulated amortization of $92,746 and $56,550 at December 31, 2018 and 2017, respectively (note 6) | 496,726 | 537,401 | |||||
Tenants’ security, escrow deposits and prepaid rent | 57,750 | 46,013 | |||||
Total liabilities | 4,494,495 | 4,412,663 | |||||
Commitments and contingencies (notes 15 and 16) | — | — | |||||
Equity: | |||||||
Stockholders’ equity (note 11): | |||||||
Common stock $0.01 par value per share, 220,000,000 shares authorized; 167,904,593 and 171,364,908 shares issued at December 31, 2018 and 2017, respectively | 1,679 | 1,714 | |||||
Treasury stock at cost, 390,163 and 366,628 shares held at December 31, 2018 and 2017, respectively | (19,834 | ) | (18,307 | ) | |||
Additional paid-in capital | 7,672,517 | 7,873,104 | |||||
Accumulated other comprehensive loss | (927 | ) | (6,289 | ) | |||
Distributions in excess of net income | (1,255,465 | ) | (1,158,170 | ) | |||
Total stockholders’ equity | 6,397,970 | 6,692,052 | |||||
Noncontrolling interests (note 11): | |||||||
Exchangeable operating partnership units, aggregate redemption value of $20,532 and $24,206 at December 31, 2018 and 2017, respectively | 10,666 | 10,907 | |||||
Limited partners’ interests in consolidated partnerships | 41,532 | 30,095 | |||||
Total noncontrolling interests | 52,198 | 41,002 | |||||
Total equity | 6,450,168 | 6,733,054 | |||||
Total liabilities and equity | $ | 10,944,663 | 11,145,717 | ||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS CORPORATION Consolidated Statements of Operations | ||||||||||
For the years ended December 31, 2018, 2017, and 2016 | ||||||||||
(in thousands, except per share data) | ||||||||||
2018 | 2017 | 2016 | ||||||||
Revenues: | ||||||||||
Minimum rent | $ | 818,483 | 728,078 | 444,305 | ||||||
Percentage rent | 7,486 | 6,635 | 4,128 | |||||||
Recoveries from tenants and other income | 266,512 | 223,455 | 140,611 | |||||||
Management, transaction, and other fees | 28,494 | 26,158 | 25,327 | |||||||
Total revenues | 1,120,975 | 984,326 | 614,371 | |||||||
Operating expenses: | ||||||||||
Depreciation and amortization | 359,688 | 334,201 | 162,327 | |||||||
Operating and maintenance | 168,034 | 143,990 | 95,022 | |||||||
General and administrative | 65,491 | 67,624 | 65,327 | |||||||
Real estate taxes | 137,856 | 109,723 | 66,395 | |||||||
Other operating expenses | 9,737 | 89,225 | 14,081 | |||||||
Total operating expenses | 740,806 | 744,763 | 403,152 | |||||||
Other expense (income): | ||||||||||
Interest expense, net | 148,456 | 132,629 | 90,712 | |||||||
Provision for impairment | 38,437 | — | 4,200 | |||||||
Gain on sale of real estate, net of tax | (28,343 | ) | (27,432 | ) | (47,321 | ) | ||||
Early extinguishment of debt | 11,172 | 12,449 | 14,240 | |||||||
Net investment loss (income) | 1,096 | (3,985 | ) | (1,672 | ) | |||||
Loss on derivative instruments | — | — | 40,586 | |||||||
Total other expense (income) | 170,818 | 113,661 | 100,745 | |||||||
Income from operations before equity in income of investments in real estate partnerships and income taxes | 209,351 | 125,902 | 110,474 | |||||||
Equity in income of investments in real estate partnerships (note 4) | 42,974 | 43,341 | 56,518 | |||||||
Deferred income tax benefit of taxable REIT subsidiary | — | (9,737 | ) | — | ||||||
Net income | 252,325 | 178,980 | 166,992 | |||||||
Noncontrolling interests: | ||||||||||
Exchangeable operating partnership units | (525 | ) | (388 | ) | (257 | ) | ||||
Limited partners’ interests in consolidated partnerships | (2,673 | ) | (2,515 | ) | (1,813 | ) | ||||
Income attributable to noncontrolling interests | (3,198 | ) | (2,903 | ) | (2,070 | ) | ||||
Net income attributable to the Company | 249,127 | 176,077 | 164,922 | |||||||
Preferred stock dividends and issuance costs | — | (16,128 | ) | (21,062 | ) | |||||
Net income attributable to common stockholders | $ | 249,127 | 159,949 | 143,860 | ||||||
Income per common share - basic (note 14) | $ | 1.47 | 1.00 | 1.43 | ||||||
Income per common share - diluted (note 14) | $ | 1.46 | 1.00 | 1.42 | ||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS CORPORATION Consolidated Statements of Comprehensive Income | ||||||||||
For the years ended December 31, 2018, 2017, and 2016 | ||||||||||
(in thousands) | ||||||||||
2018 | 2017 | 2016 | ||||||||
Net income | $ | 252,325 | 178,980 | 166,992 | ||||||
Other comprehensive income: | ||||||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||
Effective portion of change in fair value of derivative instruments | 402 | 1,151 | (10,332 | ) | ||||||
Reclassification adjustment of derivative instruments included in net income | 5,342 | 11,103 | 51,139 | |||||||
Available for sale securities | ||||||||||
Unrealized (loss) gain on available-for-sale securities | (95 | ) | (8 | ) | 24 | |||||
Other comprehensive income | 5,649 | 12,246 | 40,831 | |||||||
Comprehensive income | 257,974 | 191,226 | 207,823 | |||||||
Less: comprehensive income attributable to noncontrolling interests: | ||||||||||
Net income attributable to noncontrolling interests | 3,198 | 2,903 | 2,070 | |||||||
Other comprehensive income attributable to noncontrolling interests | 299 | 189 | 484 | |||||||
Comprehensive income attributable to noncontrolling interests | 3,497 | 3,092 | 2,554 | |||||||
Comprehensive income attributable to the Company | $ | 254,477 | 188,134 | 205,269 | ||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS CORPORATION Consolidated Statements of Equity | |||||||||||||||||||||||||||||||||
For the years ended December 31, 2018, 2017, and 2016 | |||||||||||||||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||||||||||||||
Noncontrolling Interests | |||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Loss | Distributions in Excess of Net Income | Total Stockholders’ Equity | Exchangeable Operating Partnership Units | Limited Partners’ Interest in Consolidated Partnerships | Total Noncontrolling Interests | Total Equity | |||||||||||||||||||||||
Balance at December 31, 2015 | $ | 325,000 | 972 | (19,658 | ) | 2,742,508 | (58,693 | ) | (936,020 | ) | 2,054,109 | (1,975 | ) | 30,486 | 28,511 | 2,082,620 | |||||||||||||||||
Net income | — | — | — | — | — | 164,922 | 164,922 | 257 | 1,813 | 2,070 | 166,992 | ||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 40,347 | — | 40,347 | 58 | 426 | 484 | 40,831 | ||||||||||||||||||||||
Deferred compensation plan, net | — | — | 2,596 | (2,596 | ) | — | — | — | — | — | — | — | |||||||||||||||||||||
Restricted stock issued, net of amortization | — | 2 | — | 13,419 | — | — | 13,421 | — | — | — | 13,421 | ||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | — | (7,789 | ) | — | — | (7,789 | ) | — | — | — | (7,789 | ) | |||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 1,070 | — | — | 1,070 | — | — | — | 1,070 | ||||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | 71 | — | 548,849 | — | — | 548,920 | — | — | — | 548,920 | ||||||||||||||||||||||
Reallocation of limited partners' interest | — | — | — | (538 | ) | — | — | (538 | ) | — | 538 | 538 | — | ||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | — | 8,760 | 8,760 | 8,760 | ||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | (6,855 | ) | (6,855 | ) | (6,855 | ) | |||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (21,062 | ) | (21,062 | ) | — | — | — | (21,062 | ) | |||||||||||||||||||
Common stock/unit ($2.00 per share) | — | — | — | — | — | (202,099 | ) | (202,099 | ) | (307 | ) | — | (307 | ) | (202,406 | ) | |||||||||||||||||
Balance at December 31, 2016 | $ | 325,000 | 1,045 | (17,062 | ) | 3,294,923 | (18,346 | ) | (994,259 | ) | 2,591,301 | (1,967 | ) | 35,168 | 33,201 | 2,624,502 | |||||||||||||||||
Net income | — | — | — | — | — | 176,077 | 176,077 | 388 | 2,515 | 2,903 | 178,980 | ||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 12,057 | — | 12,057 | 21 | 168 | 189 | 12,246 | ||||||||||||||||||||||
Deferred compensation plan, net | — | — | (1,245 | ) | 1,236 | — | — | (9 | ) | — | — | — | (9 | ) | |||||||||||||||||||
Restricted stock issued, net of amortization | — | 2 | — | 15,293 | — | — | 15,295 | — | — | — | 15,295 | ||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | (1 | ) | — | (18,345 | ) | — | — | (18,346 | ) | — | — | — | (18,346 | ) | ||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 1,210 | — | — | 1,210 | — | — | — | 1,210 | ||||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | 667 | — | 4,559,810 | — | — | 4,560,477 | — | — | — | 4,560,477 | ||||||||||||||||||||||
Restricted stock issued upon Equity One merger | — | 1 | — | 7,950 | — | — | 7,951 | — | — | — | 7,951 | ||||||||||||||||||||||
Redemption of preferred stock | (325,000 | ) | — | — | 11,099 | — | (11,099 | ) | (325,000 | ) | — | — | — | (325,000 | ) | ||||||||||||||||||
Reallocation of limited partners' interest | — | — | — | (72 | ) | — | — | (72 | ) | — | 72 | 72 | — | ||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | 13,100 | 378 | 13,478 | 13,478 | ||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | (8,206 | ) | (8,206 | ) | (8,206 | ) | |||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (5,029 | ) | (5,029 | ) | — | — | — | (5,029 | ) | |||||||||||||||||||
Common stock/unit ($2.10 per share) | — | — | — | — | — | (323,860 | ) | (323,860 | ) | (635 | ) | — | (635 | ) | (324,495 | ) |
REGENCY CENTERS CORPORATION Consolidated Statements of Equity | |||||||||||||||||||||||||||||||||
For the years ended December 31, 2018, 2017, and 2016 | |||||||||||||||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||||||||||||||
Noncontrolling Interests | |||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Loss | Distributions in Excess of Net Income | Total Stockholders’ Equity | Exchangeable Operating Partnership Units | Limited Partners’ Interest in Consolidated Partnerships | Total Noncontrolling Interests | Total Equity | |||||||||||||||||||||||
Balance at December 31, 2017 | $ | — | 1,714 | (18,307 | ) | 7,873,104 | (6,289 | ) | (1,158,170 | ) | 6,692,052 | 10,907 | 30,095 | 41,002 | 6,733,054 | ||||||||||||||||||
Adjustment due to change in accounting policy (note 1) | — | — | — | — | 12 | 30,889 | 30,901 | — | 2 | 2 | 30,903 | ||||||||||||||||||||||
Adjusted balance at January 1, 2018 | — | 1,714 | (18,307 | ) | 7,873,104 | (6,277 | ) | (1,127,281 | ) | 6,722,953 | 10,907 | 30,097 | 41,004 | 6,763,957 | |||||||||||||||||||
Net income | — | — | — | — | — | 249,127 | 249,127 | 525 | 2,673 | 3,198 | 252,325 | ||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 5,350 | — | 5,350 | 11 | 288 | 299 | 5,649 | ||||||||||||||||||||||
Deferred compensation plan, net | — | — | (1,527 | ) | 1,514 | — | — | (13 | ) | — | — | — | (13 | ) | |||||||||||||||||||
Restricted stock issued, net of amortization | — | 2 | — | 16,743 | — | — | 16,745 | — | — | — | 16,745 | ||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | (6,373 | ) | — | — | (6,373 | ) | — | — | — | (6,373 | ) | ||||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 1,333 | — | — | 1,333 | — | — | — | 1,333 | ||||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | — | — | 10 | — | — | 10 | — | — | — | 10 | ||||||||||||||||||||||
Common stock repurchased and retired | — | (37 | ) | — | (213,814 | ) | — | — | (213,851 | ) | — | — | — | (213,851 | ) | ||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | — | 13,000 | 13,000 | 13,000 | ||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | (4,526 | ) | (4,526 | ) | (4,526 | ) | |||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||
Common stock/unit ($2.22 per share) | — | — | — | — | — | (377,311 | ) | (377,311 | ) | (777 | ) | — | (777 | ) | (378,088 | ) | |||||||||||||||||
Balance at December 31, 2018 | $ | — | 1,679 | (19,834 | ) | 7,672,517 | (927 | ) | (1,255,465 | ) | 6,397,970 | 10,666 | 41,532 | 52,198 | 6,450,168 | ||||||||||||||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS CORPORATION Consolidated Statements of Cash Flows | ||||||||||
For the years ended December 31, 2018, 2017, and 2016 | ||||||||||
(in thousands) | ||||||||||
2018 | 2017 | 2016 | ||||||||
Cash flows from operating activities: | ||||||||||
Net income | $ | 252,325 | 178,980 | 166,992 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 359,688 | 334,201 | 162,327 | |||||||
Amortization of deferred loan costs and debt premiums | 10,476 | 9,509 | 9,762 | |||||||
(Accretion) and amortization of above and below market lease intangibles, net | (33,330 | ) | (23,144 | ) | (3,879 | ) | ||||
Stock-based compensation, net of capitalization | 13,635 | 20,549 | 10,652 | |||||||
Equity in income of investments in real estate partnerships | (42,974 | ) | (43,341 | ) | (56,518 | ) | ||||
Gain on sale of real estate, net of tax | (28,343 | ) | (27,432 | ) | (47,321 | ) | ||||
Provision for impairment | 38,437 | — | 4,200 | |||||||
Early extinguishment of debt | 11,172 | 12,449 | 14,240 | |||||||
Deferred income tax benefit of taxable REIT subsidiary | — | (9,737 | ) | — | ||||||
Distribution of earnings from operations of investments in real estate partnerships | 54,266 | 53,502 | 50,361 | |||||||
Gain on derivative instruments | — | 76 | — | |||||||
Deferred compensation expense | (1,085 | ) | 3,844 | 1,655 | ||||||
Realized and unrealized gain on investments (note 13) | 1,177 | (3,837 | ) | (1,673 | ) | |||||
Changes in assets and liabilities: | ||||||||||
Tenant and other receivables, net | (26,374 | ) | (26,081 | ) | (8,800 | ) | ||||
Deferred leasing costs | (8,366 | ) | (14,448 | ) | (10,349 | ) | ||||
Other assets (note 5) | (1,410 | ) | 9,536 | 673 | ||||||
Accounts payable and other liabilities | (760 | ) | (2,114 | ) | 5,419 | |||||
Tenants’ security, escrow deposits and prepaid rent | 11,793 | (2,728 | ) | (564 | ) | |||||
Net cash provided by operating activities | 610,327 | 469,784 | 297,177 | |||||||
Cash flows from investing activities: | ||||||||||
Acquisition of operating real estate | (85,289 | ) | (124,727 | ) | (333,220 | ) | ||||
Advance deposits paid on acquisition of operating real estate | — | (4,917 | ) | (750 | ) | |||||
Acquisition of Equity One, net of cash and restricted cash acquired of $74,507 | — | (646,790 | ) | — | ||||||
Real estate development and capital improvements | (226,191 | ) | (346,857 | ) | (233,451 | ) | ||||
Proceeds from sale of real estate investments | 250,445 | 110,015 | 135,161 | |||||||
Proceeds from (issuances of) notes receivable | 15,648 | (5,236 | ) | — | ||||||
Investments in real estate partnerships | (74,238 | ) | (23,529 | ) | (37,879 | ) | ||||
Distributions received from investments in real estate partnerships | 14,647 | 36,603 | 58,810 | |||||||
Dividends on investment securities | 531 | 365 | 330 | |||||||
Acquisition of investment securities | (23,164 | ) | (23,535 | ) | (55,223 | ) | ||||
Proceeds from sale of investment securities | 21,587 | 21,378 | 57,590 | |||||||
Net cash used in investing activities | (106,024 | ) | (1,007,230 | ) | (408,632 | ) |
REGENCY CENTERS CORPORATION Consolidated Statements of Cash Flows | ||||||||||
For the years ended December 31, 2018, 2017, and 2016 | ||||||||||
(in thousands) | ||||||||||
2018 | 2017 | 2016 | ||||||||
Cash flows from financing activities: | ||||||||||
Net proceeds from common stock issuance | — | 88,458 | 548,920 | |||||||
Repurchase of common shares in conjunction with equity award plans | (6,772 | ) | (18,649 | ) | (7,984 | ) | ||||
Proceeds from sale of treasury stock | 99 | 100 | 957 | |||||||
Acquisition of treasury stock | — | — | (29 | ) | ||||||
Common shares repurchased through share repurchase program | (213,851 | ) | — | — | ||||||
Redemption of preferred stock and partnership units | — | (325,000 | ) | — | ||||||
Distributions to limited partners in consolidated partnerships, net | (4,526 | ) | (8,139 | ) | (4,213 | ) | ||||
Distributions to exchangeable operating partnership unit holders | (777 | ) | (635 | ) | (307 | ) | ||||
Dividends paid to common stockholders | (375,978 | ) | (322,650 | ) | (201,029 | ) | ||||
Dividends paid to preferred stockholders | — | (5,029 | ) | (21,062 | ) | |||||
Repayment of fixed rate unsecured notes | (150,000 | ) | — | (300,000 | ) | |||||
Proceeds from issuance of fixed rate unsecured notes, net | 299,511 | 953,115 | — | |||||||
Proceeds from unsecured credit facilities | 575,000 | 1,100,000 | 460,000 | |||||||
Repayment of unsecured credit facilities | (490,000 | ) | (755,000 | ) | (345,000 | ) | ||||
Proceeds from notes payable | 1,740 | 131,069 | 53,446 | |||||||
Repayment of notes payable | (113,037 | ) | (232,839 | ) | (72,803 | ) | ||||
Scheduled principal payments | (9,964 | ) | (10,162 | ) | (5,860 | ) | ||||
Payment of loan costs | (9,448 | ) | (13,271 | ) | (2,233 | ) | ||||
Early redemption costs | (10,491 | ) | (12,420 | ) | (14,092 | ) | ||||
Net cash (used in) provided by financing activities | (508,494 | ) | 568,948 | 88,711 | ||||||
Net (decrease) increase in cash and cash equivalents and restricted cash | (4,191 | ) | 31,502 | (22,744 | ) | |||||
Cash and cash equivalents and restricted cash at beginning of the year | 49,381 | 17,879 | 40,623 | |||||||
Cash and cash equivalents and restricted cash at end of the year | $ | 45,190 | 49,381 | 17,879 | ||||||
Supplemental disclosure of cash flow information: | ||||||||||
Cash paid for interest (net of capitalized interest of $7,020, $7,946, and $3,482 in 2018, 2017, and 2016, respectively) | $ | 136,645 | 109,956 | 82,950 | ||||||
Cash paid (received) for income taxes | $ | 5,455 | (269 | ) | — | |||||
Supplemental disclosure of non-cash transactions: | ||||||||||
Exchangeable operating partnership units issued for acquisition of real estate | $ | — | 13,100 | — | ||||||
Mortgage loans assumed for the acquisition of operating real estate | $ | 9,700 | 27,000 | — | ||||||
Change in fair value of securities available-for-sale | $ | (206 | ) | (8 | ) | 24 | ||||
Common stock issued for dividend reinvestment plan | $ | 1,333 | 1,210 | 1,070 | ||||||
Stock-based compensation capitalized | $ | 3,509 | 3,210 | 2,963 | ||||||
Contributions from limited partners in consolidated partnerships, net | $ | 13,000 | 186 | 8,755 | ||||||
Common stock issued for dividend reinvestment in trust | $ | 841 | 557 | 728 | ||||||
Contribution of stock awards into trust | $ | 1,314 | 1,372 | 1,538 | ||||||
Distribution of stock held in trust | $ | 524 | 677 | 4,114 | ||||||
Equity One Merger: | ||||||||||
Notes payable assumed in Equity One merger, at fair value | $ | — | 757,399 | — | ||||||
Common stock exchanged for Equity One shares | $ | — | 4,471,808 | — | ||||||
Deconsolidation of previously consolidated partnership: | ||||||||||
Real estate, net | $ | — | — | 14,144 | ||||||
Investments in real estate partnerships | $ | — | — | (3,355 | ) | |||||
Notes payable | $ | — | — | (9,415 | ) | |||||
Other assets and liabilities | $ | — | — | 571 | ||||||
Limited partners' interest in consolidated partnerships | $ | — | — | (2,099 | ) | |||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS, L.P. Consolidated Balance Sheets | |||||||
December 31, 2018 and 2017 | |||||||
(in thousands, except unit data) | |||||||
2018 | 2017 | ||||||
Assets | |||||||
Real estate assets, at cost (notes 1, 2 and 3): | $ | 10,863,162 | 10,892,821 | ||||
Less: accumulated depreciation | 1,535,444 | 1,339,771 | |||||
Real estate assets, net | 9,327,718 | 9,553,050 | |||||
Investments in real estate partnerships (note 4) | 463,001 | 386,304 | |||||
Properties held for sale, net | 60,516 | — | |||||
Cash and cash equivalents | 42,532 | 45,370 | |||||
Restricted cash | 2,658 | 4,011 | |||||
Tenant and other receivables, net (note 1) | 172,359 | 170,985 | |||||
Deferred leasing costs, less accumulated amortization of $101,093 and $93,291 at December 31, 2018 and 2017, respectively | 84,983 | 80,044 | |||||
Acquired lease intangible assets, less accumulated amortization of $219,689 and $148,280 at December 31, 2018 and 2017, respectively (note 6) | 387,069 | 478,826 | |||||
Other assets (note 5) | 403,827 | 427,127 | |||||
Total assets | $ | 10,944,663 | 11,145,717 | ||||
Liabilities and Capital | |||||||
Liabilities: | |||||||
Notes payable (note 8) | $ | 3,006,478 | 2,971,715 | ||||
Unsecured credit facilities (note 8) | 708,734 | 623,262 | |||||
Accounts payable and other liabilities | 224,807 | 234,272 | |||||
Acquired lease intangible liabilities, less accumulated amortization of $92,746 and $56,550 at December 31, 2018 and 2017, respectively (note 6) | 496,726 | 537,401 | |||||
Tenants’ security, escrow deposits and prepaid rent | 57,750 | 46,013 | |||||
Total liabilities | 4,494,495 | 4,412,663 | |||||
Commitments and contingencies (notes 15 and 16) | — | — | |||||
Capital: | |||||||
Partners’ capital (note 11): | |||||||
General partner; 167,904,593 and 171,364,908 units outstanding at December 31, 2018 and 2017, respectively | 6,398,897 | 6,698,341 | |||||
Limited partners; 349,902 units outstanding at December 31, 2018 and 2017 | 10,666 | 10,907 | |||||
Accumulated other comprehensive loss | (927 | ) | (6,289 | ) | |||
Total partners’ capital | 6,408,636 | 6,702,959 | |||||
Noncontrolling interests (note 11): | |||||||
Limited partners’ interests in consolidated partnerships | 41,532 | 30,095 | |||||
Total noncontrolling interests | 41,532 | 30,095 | |||||
Total capital | 6,450,168 | 6,733,054 | |||||
Total liabilities and capital | $ | 10,944,663 | 11,145,717 | ||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS, L.P. Consolidated Statements of Operations | ||||||||||
For the years ended December 31, 2018, 2017, and 2016 | ||||||||||
(in thousands, except per unit data) | ||||||||||
2018 | 2017 | 2016 | ||||||||
Revenues: | ||||||||||
Minimum rent | $ | 818,483 | 728,078 | 444,305 | ||||||
Percentage rent | 7,486 | 6,635 | 4,128 | |||||||
Recoveries from tenants and other income | 266,512 | 223,455 | 140,611 | |||||||
Management, transaction, and other fees | 28,494 | 26,158 | 25,327 | |||||||
Total revenues | 1,120,975 | 984,326 | 614,371 | |||||||
Operating expenses: | ||||||||||
Depreciation and amortization | 359,688 | 334,201 | 162,327 | |||||||
Operating and maintenance | 168,034 | 143,990 | 95,022 | |||||||
General and administrative | 65,491 | 67,624 | 65,327 | |||||||
Real estate taxes | 137,856 | 109,723 | 66,395 | |||||||
Other operating expenses | 9,737 | 89,225 | 14,081 | |||||||
Total operating expenses | 740,806 | 744,763 | 403,152 | |||||||
Other expense (income): | ||||||||||
Interest expense, net | 148,456 | 132,629 | 90,712 | |||||||
Provision for impairment | 38,437 | — | 4,200 | |||||||
Gain on sale of real estate, net of tax | (28,343 | ) | (27,432 | ) | (47,321 | ) | ||||
Early extinguishment of debt | 11,172 | 12,449 | 14,240 | |||||||
Net investment loss (income) | 1,096 | (3,985 | ) | (1,672 | ) | |||||
Loss on derivative instruments | — | — | 40,586 | |||||||
Total other expense (income) | 170,818 | 113,661 | 100,745 | |||||||
Income from operations before equity in income of investments in real estate partnerships and income taxes | 209,351 | 125,902 | 110,474 | |||||||
Equity in income of investments in real estate partnerships (note 4) | 42,974 | 43,341 | 56,518 | |||||||
Deferred income tax benefit of taxable REIT subsidiary | — | (9,737 | ) | — | ||||||
Net income | 252,325 | 178,980 | 166,992 | |||||||
Limited partners’ interests in consolidated partnerships | (2,673 | ) | (2,515 | ) | (1,813 | ) | ||||
Net income attributable to the Partnership | 249,652 | 176,465 | 165,179 | |||||||
Preferred unit distributions and issuance costs | — | (16,128 | ) | (21,062 | ) | |||||
Net income attributable to common unit holders | $ | 249,652 | 160,337 | 144,117 | ||||||
Income per common unit - basic (note 14): | $ | 1.47 | 1.00 | 1.43 | ||||||
Income per common unit - diluted (note 14): | $ | 1.46 | 1.00 | 1.42 | ||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS, L.P. Consolidated Statements of Comprehensive Income | ||||||||||
For the years ended December 31, 2018, 2017, and 2016 | ||||||||||
(in thousands) | ||||||||||
2018 | 2017 | 2016 | ||||||||
Net income | $ | 252,325 | 178,980 | 166,992 | ||||||
Other comprehensive income: | ||||||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||
Effective portion of change in fair value of derivative instruments | 402 | 1,151 | (10,332 | ) | ||||||
Reclassification adjustment of derivative instruments included in net income | 5,342 | 11,103 | 51,139 | |||||||
Available for sale securities | ||||||||||
Unrealized (loss) gain on available-for-sale securities | (95 | ) | (8 | ) | 24 | |||||
Other comprehensive income | 5,649 | 12,246 | 40,831 | |||||||
Comprehensive income | 257,974 | 191,226 | 207,823 | |||||||
Less: comprehensive income attributable to noncontrolling interests: | ||||||||||
Net income attributable to noncontrolling interests | 2,673 | 2,515 | 1,813 | |||||||
Other comprehensive income attributable to noncontrolling interests | 288 | 168 | 426 | |||||||
Comprehensive income attributable to noncontrolling interests | 2,961 | 2,683 | 2,239 | |||||||
Comprehensive income attributable to the Partnership | $ | 255,013 | 188,543 | 205,584 | ||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS, L.P. Consolidated Statements of Capital | ||||||||||||||||||
For the years ended December 31, 2018, 2017, and 2016 | ||||||||||||||||||
(in thousands) | ||||||||||||||||||
General Partner Preferred and Common Units | Limited Partners | Accumulated Other Comprehensive Loss | Total Partners’ Capital | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | Total Capital | |||||||||||||
Balance at December 31, 2015 | $ | 2,112,802 | (1,975 | ) | (58,693 | ) | 2,052,134 | 30,486 | 2,082,620 | |||||||||
Net income | 164,922 | 257 | — | 165,179 | 1,813 | 166,992 | ||||||||||||
Other comprehensive income | — | 58 | 40,347 | 40,405 | 426 | 40,831 | ||||||||||||
Contributions from partners | — | — | — | — | 8,760 | 8,760 | ||||||||||||
Distributions to partners | (202,099 | ) | (307 | ) | — | (202,406 | ) | (6,855 | ) | (209,261 | ) | |||||||
Reallocation of limited partners' interest | (538 | ) | — | — | (538 | ) | 538 | — | ||||||||||
Preferred unit distributions | (21,062 | ) | — | — | (21,062 | ) | — | (21,062 | ) | |||||||||
Restricted units issued as a result of restricted stock issued by Parent Company, net of amortization | 13,421 | — | — | 13,421 | — | 13,421 | ||||||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | 542,201 | — | — | 542,201 | — | 542,201 | ||||||||||||
Balance at December 31, 2016 | $ | 2,609,647 | (1,967 | ) | (18,346 | ) | 2,589,334 | 35,168 | 2,624,502 | |||||||||
Net income | 176,077 | 388 | — | 176,465 | 2,515 | 178,980 | ||||||||||||
Other comprehensive income | — | 21 | 12,057 | 12,078 | 168 | 12,246 | ||||||||||||
Deferred compensation plan, net | (9 | ) | — | — | (9 | ) | — | (9 | ) | |||||||||
Contributions from partners | — | 13,100 | — | 13,100 | 378 | 13,478 | ||||||||||||
Distributions to partners | (323,860 | ) | (635 | ) | — | (324,495 | ) | (8,206 | ) | (332,701 | ) | |||||||
Reallocation of limited partners' interest | (72 | ) | — | — | (72 | ) | 72 | — | ||||||||||
Preferred unit distributions | (5,029 | ) | — | — | (5,029 | ) | — | (5,029 | ) | |||||||||
Restricted units issued as a result of restricted stock issued by Parent Company, net of amortization | 15,295 | — | — | 15,295 | — | 15,295 | ||||||||||||
Preferred stock redemptions | (325,000 | ) | — | — | (325,000 | ) | — | (325,000 | ) | |||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | 4,543,341 | — | — | 4,543,341 | — | 4,543,341 | ||||||||||||
Restricted units issued as a result of restricted stock issued by Parent Company upon Equity One merger | 7,951 | — | — | 7,951 | — | 7,951 | ||||||||||||
Balance at December 31, 2017 | $ | 6,698,341 | 10,907 | (6,289 | ) | 6,702,959 | 30,095 | 6,733,054 |
REGENCY CENTERS, L.P. Consolidated Statements of Capital | ||||||||||||||||||
For the years ended December 31, 2018, 2017, and 2016 | ||||||||||||||||||
(in thousands) | ||||||||||||||||||
General Partner Preferred and Common Units | Limited Partners | Accumulated Other Comprehensive Loss | Total Partners’ Capital | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | Total Capital | |||||||||||||
Adjustment due to change in accounting policy (note 1) | 30,889 | — | 12 | 30,901 | 2 | 30,903 | ||||||||||||
Adjusted balance at January 1, 2018 | 6,729,230 | 10,907 | (6,277 | ) | 6,733,860 | 30,097 | 6,763,957 | |||||||||||
Net income | 249,127 | 525 | — | 249,652 | 2,673 | 252,325 | ||||||||||||
Other comprehensive income | — | 11 | 5,350 | 5,361 | 288 | 5,649 | ||||||||||||
Deferred compensation plan, net | (13 | ) | — | — | (13 | ) | — | (13 | ) | |||||||||
Contributions from partners | — | — | — | — | 13,000 | 13,000 | ||||||||||||
Distributions to partners | (377,311 | ) | (777 | ) | — | (378,088 | ) | (4,526 | ) | (382,614 | ) | |||||||
Restricted units issued as a result of restricted stock issued by Parent Company, net of amortization | 16,745 | — | — | 16,745 | — | 16,745 | ||||||||||||
Common units repurchased and retired as a result of common stock repurchased and retired by Parent Company | (213,851 | ) | — | — | (213,851 | ) | — | (213,851 | ) | |||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | (5,030 | ) | — | — | (5,030 | ) | — | (5,030 | ) | |||||||||
Balance at December 31, 2018 | $ | 6,398,897 | 10,666 | (927 | ) | 6,408,636 | 41,532 | 6,450,168 | ||||||||||
See accompanying notes to consolidated financial statements. |
REGENCY CENTERS, L.P. Consolidated Statements of Cash Flows | ||||||||||
For the years ended December 31, 2018, 2017, and 2016 | ||||||||||
(in thousands) | ||||||||||
2018 | 2017 | 2016 | ||||||||
Cash flows from operating activities: | ||||||||||
Net income | $ | 252,325 | 178,980 | 166,992 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 359,688 | 334,201 | 162,327 | |||||||
Amortization of deferred loan costs and debt premiums | 10,476 | 9,509 | 9,762 | |||||||
(Accretion) and amortization of above and below market lease intangibles, net | (33,330 | ) | (23,144 | ) | (3,879 | ) | ||||
Stock-based compensation, net of capitalization | 13,635 | 20,549 | 10,652 | |||||||
Equity in income of investments in real estate partnerships | (42,974 | ) | (43,341 | ) | (56,518 | ) | ||||
Gain on sale of real estate, net of tax | (28,343 | ) | (27,432 | ) | (47,321 | ) | ||||
Provision for impairment | 38,437 | — | 4,200 | |||||||
Early extinguishment of debt | 11,172 | 12,449 | 14,240 | |||||||
Deferred income tax benefit of taxable REIT subsidiary | — | (9,737 | ) | — | ||||||
Distribution of earnings from operations of investments in real estate partnerships | 54,266 | 53,502 | 50,361 | |||||||
Gain on derivative instruments | — | 76 | — | |||||||
Deferred compensation expense | (1,085 | ) | 3,844 | 1,655 | ||||||
Realized and unrealized gain on investments (note 13) | 1,177 | (3,837 | ) | (1,673 | ) | |||||
Changes in assets and liabilities: | ||||||||||
Tenant and other receivables, net | (26,374 | ) | (26,081 | ) | (8,800 | ) | ||||
Deferred leasing costs | (8,366 | ) | (14,448 | ) | (10,349 | ) | ||||
Other assets (note 5) | (1,410 | ) | 9,536 | 673 | ||||||
Accounts payable and other liabilities | (760 | ) | (2,114 | ) | 5,419 | |||||
Tenants’ security, escrow deposits and prepaid rent | 11,793 | (2,728 | ) | (564 | ) | |||||
Net cash provided by operating activities | 610,327 | 469,784 | 297,177 | |||||||
Cash flows from investing activities: | ||||||||||
Acquisition of operating real estate | (85,289 | ) | (124,727 | ) | (333,220 | ) | ||||
Advance deposits paid on acquisition of operating real estate | — | (4,917 | ) | (750 | ) | |||||
Acquisition of Equity One, net of cash and restricted cash acquired of $74,507 | — | (646,790 | ) | — | ||||||
Real estate development and capital improvements | (226,191 | ) | (346,857 | ) | (233,451 | ) | ||||
Proceeds from sale of real estate investments | 250,445 | 110,015 | 135,161 | |||||||
Proceeds from (issuances of) notes receivable | 15,648 | (5,236 | ) | — | ||||||
Investments in real estate partnerships | (74,238 | ) | (23,529 | ) | (37,879 | ) | ||||
Distributions received from investments in real estate partnerships | 14,647 | 36,603 | 58,810 | |||||||
Dividends on investment securities | 531 | 365 | 330 | |||||||
Acquisition of investment securities | (23,164 | ) | (23,535 | ) | (55,223 | ) | ||||
Proceeds from sale of investment securities | 21,587 | 21,378 | 57,590 | |||||||
Net cash used in investing activities | (106,024 | ) | (1,007,230 | ) | (408,632 | ) |
REGENCY CENTERS, L.P. Consolidated Statements of Cash Flows | ||||||||||
For the years ended December 31, 2018, 2017, and 2016 | ||||||||||
(in thousands) | ||||||||||
2018 | 2017 | 2016 | ||||||||
Cash flows from financing activities: | ||||||||||
Net proceeds from common units issued as a result of common stock issued by Parent Company | — | 88,458 | 548,920 | |||||||
Repurchase of common units in conjunction with tax withholdings on equity award plans | (6,772 | ) | (18,649 | ) | (7,984 | ) | ||||
Proceeds from treasury units issued as a result of treasury stock sold by Parent Company | 99 | 100 | 957 | |||||||
Acquisition of treasury units as a result of treasury stock acquired by Parent Company | — | — | (29 | ) | ||||||
Common shares repurchased through share repurchase program | (213,851 | ) | — | — | ||||||
Redemption of preferred partnership units | — | (325,000 | ) | — | ||||||
Distributions to limited partners in consolidated partnerships, net | (4,526 | ) | (8,139 | ) | (4,213 | ) | ||||
Distributions to partners | (376,755 | ) | (323,285 | ) | (201,336 | ) | ||||
Distributions to preferred unit holders | — | (5,029 | ) | (21,062 | ) | |||||
Repayment of fixed rate unsecured notes | (150,000 | ) | — | (300,000 | ) | |||||
Proceeds from issuance of fixed rate unsecured notes, net | 299,511 | 953,115 | — | |||||||
Proceeds from unsecured credit facilities | 575,000 | 1,100,000 | 460,000 | |||||||
Repayment of unsecured credit facilities | (490,000 | ) | (755,000 | ) | (345,000 | ) | ||||
Proceeds from notes payable | 1,740 | 131,069 | 53,446 | |||||||
Repayment of notes payable | (113,037 | ) | (232,839 | ) | (72,803 | ) | ||||
Scheduled principal payments | (9,964 | ) | (10,162 | ) | (5,860 | ) | ||||
Payment of loan costs | (9,448 | ) | (13,271 | ) | (2,233 | ) | ||||
Early redemption costs | (10,491 | ) | (12,420 | ) | (14,092 | ) | ||||
Net cash (used in) provided by financing activities | (508,494 | ) | 568,948 | 88,711 | ||||||
Net (decrease) increase in cash and cash equivalents and restricted cash | (4,191 | ) | 31,502 | (22,744 | ) | |||||
Cash and cash equivalents and restricted cash at beginning of the year | 49,381 | 17,879 | 40,623 | |||||||
Cash and cash equivalents and restricted cash at end of the year | $ | 45,190 | 49,381 | 17,879 | ||||||
Supplemental disclosure of cash flow information: | ||||||||||
Cash paid for interest (net of capitalized interest of $7,020, $7,946, and $3,482 in 2018, 2017, and 2016, respectively) | $ | 136,645 | 109,956 | 82,950 | ||||||
Cash paid (received) for income taxes | $ | 5,455 | (269 | ) | — | |||||
Supplemental disclosure of non-cash transactions: | ||||||||||
Common stock issued by Parent Company for partnership units exchanged | $ | — | 13,100 | — | ||||||
Mortgage loans assumed for the acquisition of operating real estate | $ | 9,700 | 27,000 | — | ||||||
Change in fair value of securities available-for-sale | $ | (206 | ) | (8 | ) | 24 | ||||
Common stock issued by Parent Company for dividend reinvestment plan | $ | 1,333 | 1,210 | 1,070 | ||||||
Stock-based compensation capitalized | $ | 3,509 | 3,210 | 2,963 | ||||||
Contributions from limited partners in consolidated partnerships, net | $ | 13,000 | 186 | 8,755 | ||||||
Common stock issued for dividend reinvestment in trust | $ | 841 | 557 | 728 | ||||||
Contribution of stock awards into trust | $ | 1,314 | 1,372 | 1,538 | ||||||
Distribution of stock held in trust | $ | 524 | 677 | 4,114 | ||||||
Equity One Merger: | ||||||||||
Notes payable assumed in Equity One merger, at fair value | $ | — | 757,399 | — | ||||||
Common stock exchanged for Equity One shares | $ | — | 4,471,808 | — | ||||||
Deconsolidation of previously consolidated partnership: | ||||||||||
Real estate, net | $ | — | — | 14,144 | ||||||
Investments in real estate partnerships | $ | — | — | (3,355 | ) | |||||
Notes payable | $ | — | — | (9,415 | ) | |||||
Other assets and liabilities | $ | — | — | 571 | ||||||
Limited partners' interest in consolidated partnerships | $ | — | — | (2,099 | ) | |||||
See accompanying notes to consolidated financial statements. |
1. | Summary of Significant Accounting Policies |
• | Those partnerships for which the Partners are involved in the day to day decisions and do not have any other aspects that would cause them to be considered VIEs, are evaluated for consolidation using the voting interest model. |
◦ | Those partnerships in which Regency has a controlling financial interest are consolidated and the limited partners’ ownership interest and share of net income is recorded as noncontrolling interest. |
◦ | Those partnerships in which Regency does not have a controlling financial interest are accounted for using the equity method and Regency's ownership interest is recognized through single-line presentation as Investments in real estate partnerships, in the Consolidated Balance Sheet, and Equity in income of investments in real estate partnerships, in the Consolidated Statements of Operations. Cash distributions of earnings from operations from Investments in real estate partnerships are presented in Cash flows provided by operating activities in the accompanying Consolidated Statements of Cash Flows. Cash distributions from the sale of a property or loan proceeds received from the placement of debt on a property included in Investments in real estate partnerships are presented in Cash flows provided by investing activities in the accompanying Consolidated Statements of Cash Flows. Distributed proceeds from debt refinancing and real estate sales in excess of Regency's carrying value of its investment has resulted in a negative investment balance for one partnership, which is recorded within Accounts payable and other liabilities in the Consolidated Balance Sheets. |
• | Those partnerships for which the Partners only have protective rights are considered VIEs under ASC Topic 810, Consolidation. Regency is the primary beneficiary of these VIEs as Regency has power over these partnerships and they operate primarily for the benefit of Regency. As such, Regency consolidates these entities and reports the limited partners’ interest as noncontrolling interests. |
(in thousands) | December 31, 2018 | December 31, 2017 |
Assets | ||
Net real estate investments | $112,085 | 172,736 |
Cash and cash equivalents | 7,309 | 4,993 |
Liabilities | ||
Notes payable | 18,432 | 16,551 |
Equity | ||
Limited partners’ interests in consolidated partnerships | 30,280 | 17,572 |
December 31, | ||||||
(in thousands) | 2018 | 2017 | ||||
Billed tenant receivables | $ | 25,590 | 25,329 | |||
Accrued CAM, insurance and tax reimbursements | 25,305 | 14,825 | ||||
Other receivables | 30,953 | 34,472 | ||||
Straight-line rent receivables | 105,677 | 93,284 | ||||
Notes receivable | — | 15,803 | ||||
Less: allowance for doubtful accounts | (10,100 | ) | (8,040 | ) | ||
Less: straight-line rent reserves | (5,066 | ) | (4,688 | ) | ||
Total tenant and other receivables, net | $ | 172,359 | 170,985 |
Year ended December 31, | |||||||||
(in thousands) | 2018 | 2017 | 2016 | ||||||
Gross provision for doubtful accounts | $ | 4,993 | 3,992 | 1,705 | |||||
Provision for straight line rent reserve | $ | 1,741 | 1,129 | 2,271 |
• | considered to be a series of performance obligations where variable consideration is allocated entirely to a wholly unsatisfied distinct day of service that forms part of the series. |
Year ended December 31, | |||||||||||
(in thousands) | Timing of satisfaction of performance obligations | 2018 | 2017 | 2016 | |||||||
Property management services | Over time | $ | 14,663 | 13,917 | 13,075 | ||||||
Asset management services | Over time | 7,213 | 7,090 | 6,746 | |||||||
Leasing services | Point in time | 4,044 | 3,573 | 4,285 | |||||||
Other transaction fees | Point in time | 2,574 | 1,578 | 1,221 | |||||||
Total management, transaction, and other fees | $ | 28,494 | 26,158 | 25,327 |
(in thousands) | December 31, 2018 | December 31, 2017 | |||||
Land | $ | 4,205,445 | 4,235,032 | ||||
Land improvements | 613,847 | 556,140 | |||||
Buildings | 5,088,102 | 4,999,378 | |||||
Building and tenant improvements | 901,596 | 787,880 | |||||
Construction in progress | 54,172 | 314,391 | |||||
Total real estate assets | $ | 10,863,162 | 10,892,821 |
• | Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access. |
• | Level 2 - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. |
• | Level 3 - Unobservable inputs for the asset or liability, which are typically based on the Company's own assumptions, as there is little, if any, related market activity. |
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
Recently adopted: | ||||||
ASU 2017-12, August 2017, Targeted Improvements to Accounting for Hedging Activities | This ASU provides updated guidance to better align a company’s financial reporting for hedging activities with the economic objectives of those activities. The adoption method requires the Company to recognize the cumulative effect of initially applying the ASU as an adjustment to accumulated other comprehensive income with a corresponding adjustment to the opening balance of retained earnings as of the beginning of the fiscal year that an entity adopts the update. | January 2018 | The Company adopted this ASU using a modified retrospective transition method, which resulted in an immaterial adjustment to opening retained earnings and accumulated other comprehensive income for previously recognized hedge ineffectiveness from off-market hedges. | |||
ASU 2016-01, January 2016, Financial Instruments—Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities | This ASU amends the guidance on equity securities with readily determinable fair values to no longer require classification as either trading or available-for-sale and now requires equity securities to be measured at fair value with changes in the fair value recognized through net income. Equity investments accounted for under the equity method are not included in the scope of this amendment. | January 2018 | The Company's adoption of this standard did not have a significant impact on its results of operations, financial condition or cash flows as the Company had, at January 1, 2018, an insignificant amount of equity securities within the scope of this standard. The adoption did not result in a material impact to the Company's fair value disclosures. | |||
ASU 2016-15, August 2016, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments | This ASU makes eight targeted changes to how cash receipts and cash payments are presented and classified in the statement of cash flows. | January 2018 | The adoption of this ASU did not result in a change to the Company's Consolidated Statements of Cash Flows. | |||
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
ASU 2016-18, November 2016, Statement of Cash Flows (Topic 230): Restricted Cash | This ASU requires entities to show the changes in the total of cash, cash equivalents, restricted cash, and restricted cash equivalents in the statement of cash flows. The amendments in this ASU are applied using a retrospective transition method to each period presented. | January 2018 | The adoption of this ASU resulted in a change to the classification and presentation of changes in restricted cash on its cash flow statement, which was not material. There was no change to the Company's financial condition or results of operations as a result of adopting this ASU. Upon adoption, and for the years ended December 31, 2017 and 2016, net cash provided by operating activities decreased by $1.4 million and $298,000, and net cash used in investing activities increased by $749,000 and decreased $1.2 million, respectively, with a corresponding increase in cash and cash equivalents and restricted cash within the Consolidated Statements of Cash Flows. | |||
ASU 2017-05, February 2017, Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets (Subtopic 610-20) | ASU 2017-05 clarifies that ASC 610-20 applies to all nonfinancial assets (including real estate) for which the counterparty is not a customer and requires an entity to derecognize a nonfinancial asset in a partial sale transaction when it ceases to have a controlling financial interest in the asset and has transferred control of the asset. Once an entity transfers control of the nonfinancial asset, the entity is required to measure any noncontrolling interest it receives or retains at fair value. Under the current guidance, a partial sale is recognized and carryover basis is used for the retained interest resulting in only partial gain recognition by the entity, however, the new guidance eliminates the use of carryover basis and generally requires the full gain be recognized. | January 2018 | Sales of real estate assets are now accounted for under Subtopic 610-20, which provides for revenue recognition based on transfer of control. For normal arms length property sales to unrelated parties, where Regency has no retained interest in the property, the Company will continue to recognize the full gain or loss upon transfer of control. For property sales in which Regency retains a noncontrolling interest in the property, fair value recognition for the retained noncontrolling interest is now required, which will result in full gain recognition upon loss of control. The Company applied the modified retrospective adoption method, and on January 1, 2018, recognized through opening retained earnings $30.9 million of previously deferred gains from property sales to entities in which Regency had continuing involvement, resulting in a corresponding increase to the value of the Company's investment in those partnerships. | |||
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
Revenue from Contracts with Customers (Topic 606) and related updates: ASU 2014-09, May 2014, Revenue from Contracts with Customers (Topic 606) ASU 2016-08, March 2016, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations ASU 2016-10, April 2016, Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing ASU 2016-12, May 2016, Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients ASU 2016-19, December 2016, Technical Corrections and Improvements ASU 2016-20, December 2016, Technical Corrections and Improvements to Topic 606 Revenue from Contracts With Customers | In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606). The objective of Topic 606 is to establish a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers. It supersedes most of the existing revenue guidance, including industry-specific guidance. The core principal of this new standard is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In applying Topic 606, companies will perform a five-step analysis of transactions to determine when and how revenue is recognized. Topic 606 applies to all contracts with customers except those that are within the scope of other topics in the FASB's accounting standards codification. As a result, Topic 606 does not apply to revenue from lease contracts. The Company's lease contracts will be subject to Topic 842, in January 2019. | January 2018 | The Company utilized the modified retrospective method of adoption, applying the standard to only 2018, and not restating prior periods presented in future financial statements. The majority of the Company's revenue originates from lease contracts and will be subject to Topic 842 to be adopted in January 2019. Beyond revenue from lease contracts, the Company's primary revenue stream subject to Topic 606 is Management, transaction, and other fees from the Company's real estate partnerships, primarily in the form of property management services, asset management services, and leasing services. The Company evaluated all partnership service relationships and did not identify any changes in the timing or amount of revenue recognition from these revenue streams. The adoption of Topic 606 resulted in additional disclosures to enable users of financial statements to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers, as seen in Note 1(b). | |||
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
Not yet adopted: | ||||||
Leases (Topic 842) and related updates: ASU 2016-02, February 2016, Leases (Topic 842) ASU 2018-10, July 2018: Codification Improvements to Topic 842, Leases ASU 2018-11, July 2018, Leases (Topic 842): Targeted Improvements ASU 2018-20, December 2018, Leases (Topic 842): Narrow-Scope Improvements for Lessors | Topic 842 amends the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets. It also makes targeted changes to lessor accounting. The provisions of these ASUs are effective as of January 1, 2019, with early adoption permitted. Topic 842 provides a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief or an additional transition method, allowing for initial application at the date of adoption and a cumulative-effect adjustment to opening retained earnings. | January 2019 | The Company continues to evaluate the impact this standard will have on its financial statements and related disclosures. Based on adoption and implementation efforts to date, management has identified expected changes from the new standard from its perspective as both a lessee and a lessor, as noted in the following pages. | |||
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
Topic 842, Leases (continued) | Lessee Accounting: The new standard establishes a right-of-use model (“ROU”) that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement. An entity may choose to use either (1) its effective date or (2) the beginning of the earliest comparable period presented in the financial statements as its date of initial application. The Company will elect option 1 and only present as of the effective date. The new standard provides a number of optional practical expedients in transition. The Company expects to elect the “package of practical expedients”, which allows the Company not to reassess under the new standard prior conclusions about lease identification, lease classification, and initial direct costs. The new standard will also provide significant new disclosures about the Company’s leasing activities. | The Company has ground lease agreements in which the Company is the lessee for land beneath all or a portion of the buildings at certain consolidated shopping centers. The Company also has office leases for its headquarters and field offices. Based on current estimates, the Company anticipates recognizing operating lease liabilities for its ground and office leases, with a corresponding ROU asset, of less than 5% of total assets. For these existing operating leases, the Company will continue to recognize a single lease expense for its existing ground and office operating leases, currently included in Operating and maintenance expenses and General and administrative expenses, respectively, in the Consolidated Statements of Operations. Future ground leases entered into or acquired subsequent to the adoption date may be classified as operating or finance leases, based on specific classification criteria. Finance leases would result in a slightly accelerated impact to earnings, using the effective interest method, and different classification of the expense. | ||||
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
Topic 842, Leases (continued) | Lessor Accounting: Topic 842 requires lessors to classify leases as a sales-type, direct financing, or operating lease. A lease is a sales-type lease if any one of five criteria are met, each of which indicate that the lease, in effect, transfers control of the underlying asset to the lessee. If none of those five criteria are met, but two additional criteria are both met, indicating that the lessor has transferred substantially all the risks and benefits of the underlying asset to the lessee and a third party, the lease is a direct financing lease. All leases that are not sales-type or direct financing leases are operating leases. The new standard also includes a change to the treatment of internal leasing costs and legal costs, which can no longer be capitalized. Only incremental costs of a lease that would not have been incurred if the lease had not been obtained may be deferred as initial direct costs. Additionally, the new standard requires lessors to allocate the consideration in a contract between the lease component (right to use an underlying asset) and non-lease component (transfer of a good or service that is not a lease). However, lessors are provided with a practical expedient, elected by class of underlying asset, to account for lease and non-lease components of a contract as a single lease component if certain criteria are met. Lessors that make these elections will be required to provide additional disclosures. | The Company's existing lessor leases will continue to be classified as operating leases. Leases entered into after the effective date of the new standard may be classified as operating or sales-type leases, based on specific classification criteria. Operating leases will continue to have a similar patter of recognition as under current GAAP. Sales-type lease accounting, however, will result in the recognition of selling-profit at lease commencement, with interest income recognized over the life of the lease. The terms of the Company's leases generally provide that the Company is entitled to receive reimbursements from tenants for operating expenses such as real estate taxes, insurance and CAM, in addition to the base rental payments for use of the underlying asset (e.g. unit of the shopping center). Under the new standard, CAM is considered a non-lease component of a lease contract, which would be accounted for under Topic 606. However, the Company expects to apply the practical expedient to account for its lease and non-lease components as a single, combined operating lease component. While the timing of recognition should remain the same, the Company expects to no longer present Minimum rent and Recoveries from tenants separately in our Consolidated Statements of Operations beginning January 1, 2019. Capitalization of indirect internal leasing costs and legal costs will no longer be permitted upon the adoption of this standard, which will result in an increase in Total operating expenses in the Consolidated Statements of Operations in the period of adoption and prospectively. Previous capitalization of internal leasing costs was $6.5 million, $10.4 million, and $10.5 million during the years ended December 31, 2018, 2017, and 2016, respectively. Previous capitalization of legal costs was $1.6 million, $1.2 million, and $0.7 million during the years ended December 31, 2018, 2017 and 2016, respectively, including our pro rata share recognized through Equity in income of investments in real estate partnerships. The Company will continue its evaluation of the accounting standard, additional impacts of adoption, and changes in presentation and disclosure requirements. | ||||
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
ASU 2018-15, August 2018, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract | The amendments in this ASU align the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). The ASU provides further clarification of the appropriate presentation of capitalized costs, the period over which to recognize the expense, the presentation within the Statements of Operations and Statements of Cash Flows, and the disclosure requirements. Early adoption of the standard is permitted. | January 2020 | The Company is currently evaluating the accounting standard, but does not expect the adoption to have a material impact on its financial position, results of operations, or cash flows. | |||
ASU 2016-13, June 2016, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments | This ASU replaces the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. This ASU also applies to how the Company determines its allowance for doubtful accounts on tenant receivables. | January 2020 | The Company is evaluating the alternative methods of adoption and the impact it will have on its financial statements and related disclosures. | |||
ASU 2018-13, August 2018, Fair Value Measurements (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement | This ASU modifies the disclosure requirements for fair value measurements within the scope of Topic 820, Fair Value Measurement, including the removal and modification of certain existing disclosures, and the addition of new disclosures. | January 2020 | The Company is currently evaluating the impact of adopting this new accounting standard, which is expected to only impact fair value measurement disclosures and therefore should have minimal impact on the Company's financial position, results of operations, or cash flows. |
2. | Real Estate Investments |
(in thousands) | December 31, 2018 | ||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||
01/10/18 | Hewlett Crossing I & II | Hewlett, NY | Operating | $ | 30,900 | 9,700 | 3,114 | 1,868 | |||||||||||
04/03/18 | Rivertowns Square | Dobbs Ferry, NY | Operating | 68,933 | — | 4,993 | 5,554 | ||||||||||||
12/14/18 | Pablo Plaza (1) | Jacksonville, FL | Operating | 1,310 | — | — | — | ||||||||||||
12/27/18 | The Village at Hunter's Lake | Tampa, FL | Development | 1,812 | — | — | — | ||||||||||||
12/31/18 | Carytown Exchange (2) | Richmond, VA | Development | 13,284 | — | 264 | — | ||||||||||||
Total property acquisitions | $ | 116,239 | 9,700 | 8,371 | 7,422 | ||||||||||||||
(1) The Company purchased a 5,000 square foot building adjacent to the Company's existing operating Pablo Plaza for redevelopment. | |||||||||||||||||||
(2) The Company closed on the Carytown Exchange development, with a partner contributing land valued at $13 million which is recorded within Limited partners' interest in consolidated partnerships in the accompanying Consolidated Balance Sheets. Regency is contributing the capital to fund the development, which is currently estimated to be approximately $26 million. |
(in thousands) | December 31, 2017 | ||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||
03/06/17 | The Field at Commonwealth | Chantilly, VA | Development | $ | 9,500 | — | — | — | |||||||||||
03/08/17 | Pinecrest Place (1) | Miami, FL | Development | — | — | — | — | ||||||||||||
04/13/17 | Mellody Farm (2) | Chicago, IL | Development | 26,200 | — | — | — | ||||||||||||
06/28/17 | Concord outparcel (3) | Miami, FL | Operating | 350 | — | — | — | ||||||||||||
07/20/17 | Aventura Square outparcel (4) | Miami, FL | Operating | 1,750 | — | 90 | 9 | ||||||||||||
11/15/17 | Indigo Square | Mount Pleasant, SC | Development | 3,900 | — | — | — | ||||||||||||
12/21/17 | Scripps Ranch Marketplace | San Diego, CA | Operating | 81,600 | 27,000 | 4,997 | 9,551 | ||||||||||||
12/28/17 | Roosevelt Square | Seattle, WA | Operating | 68,084 | — | 3,842 | 8,002 | ||||||||||||
Total property acquisitions | $ | 191,384 | 27,000 | 8,929 | 17,562 | ||||||||||||||
(1) The Company leased 10.67 acres for a ground up development. | |||||||||||||||||||
(2) The Operating Partnership issued 195,732 partnership units valued at $13.1 million as partial consideration for the purchase price. | |||||||||||||||||||
(3) The Company purchased a 0.67 acre vacant outparcel adjacent to the Company's existing operating Concord Shopping Plaza. | |||||||||||||||||||
(4) The Company purchased a 0.06 acre outparcel improved with a leased building adjacent to the Company's existing operating Aventura Square. |
(in thousands, except stock price) | Purchase Price | ||
Shares of common stock issued for merger | 65,379 | ||
Closing stock price on March 1, 2017 | $ | 68.40 | |
Value of common stock issued for merger | $ | 4,471,808 | |
Other cash payments | 721,297 | ||
Total purchase price | $ | 5,193,105 |
(in thousands) | Year ended December 31, 2017 | ||
Increase in total revenues | $ | 337,761 | |
Increase in net income attributable to common stockholders | $ | 81,766 |
(in thousands) | Final Purchase Price Allocation | |||
Land | $ | 2,865,053 | ||
Building and improvements | 2,619,163 | |||
Construction in progress | 68,744 | |||
Properties held for sale | 19,600 | |||
Investments in unconsolidated real estate partnerships | 99,666 | |||
Real estate assets | 5,672,226 | |||
Cash, accounts receivable and other assets | 112,909 | |||
Intangible assets | 458,877 | |||
Goodwill | 332,384 | |||
Total assets acquired | 6,576,396 | |||
Notes payable | 757,399 | |||
Accounts payable, accrued expenses, and other liabilities | 122,217 | |||
Lease intangible liabilities | 503,675 | |||
Total liabilities assumed | 1,383,291 | |||
Total purchase price | $ | 5,193,105 |
(in years) | Weighted Average Amortization Period | |
Assets: | ||
In-place leases | 10.8 | |
Above-market leases | 7.8 | |
Below-market ground leases | 55.3 | |
Liabilities: | ||
Below-market leases | 24.9 |
Year ended December 31, | |||||||
(in thousands, except per share data) | 2017 | 2016 | |||||
Total revenues | $ | 1,052,221 | 1,006,367 | ||||
Income from operations | (1) | 281,393 | 63,907 | ||||
Net income attributable to common stockholders | (1) | 262,270 | 40,868 | ||||
Income per common share - basic | 1.54 | 0.25 | |||||
Income per common share - diluted | 1.54 | 0.25 | |||||
(1) The pro forma earnings for the year ended December 31, 2017, were adjusted to exclude $103.6 million of merger costs, as if they had occurred during 2016. |
3. | Property Dispositions |
Year ended December 31, | ||||||||||
(in thousands, except number sold data) | 2018 | 2017 | 2016 | |||||||
Net proceeds from sale of real estate investments | $ | 250,445 | 110,015 | 135,161 | '(1) | |||||
Gain on sale of real estate, net of tax | $ | 28,343 | 27,432 | 47,321 | ||||||
Provision for impairment of real estate sold | $ | 31,041 | — | 1,700 | ||||||
Number of operating properties sold | 10 | 6 | 11 | |||||||
Number of land parcels sold | 9 | 9 | 16 | |||||||
(1) Includes cash deposits received in the previous year. |
4. | Investments in Real Estate Partnerships |
December 31, 2018 | ||||||||||||||||
(in thousands) | Regency's Ownership | Number of Properties | Total Investment | Total Assets of the Partnership | The Company's Share of Net Income of the Partnership | Net Income of the Partnership | ||||||||||
GRI - Regency, LLC (GRIR) | 40.00% | 70 | $ | 189,381 | 1,646,448 | 29,614 | 74,139 | |||||||||
New York Common Retirement Fund (NYC) | 30.00% | 6 | 54,250 | 277,626 | 490 | 2,239 | ||||||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 7 | 13,625 | 141,807 | 1,311 | 6,650 | ||||||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 13 | 38,110 | 377,121 | 4,673 | 23,367 | ||||||||||
Cameron Village, LLC (Cameron) | 30.00% | 1 | 11,169 | 98,633 | 943 | 3,177 | ||||||||||
RegCal, LLC (RegCal) | 25.00% | 7 | 31,235 | 139,844 | 1,542 | 6,167 | ||||||||||
US Regency Retail I, LLC (USAA) | 20.01% | 7 | — | 89,524 | 937 | 4,685 | ||||||||||
Other investments in real estate partnerships | 9.375% - 50.00% | 9 | 125,231 | 456,828 | 3,464 | 8,661 | ||||||||||
Total investments in real estate partnerships | 120 | $ | 463,001 | 3,227,831 | 42,974 | 129,085 |
December 31, 2017 | ||||||||||||||||
(in thousands) | Regency's Ownership | Number of Properties | Total Investment | Total Assets of the Partnership | The Company's Share of Net Income of the Partnership | Net Income of the Partnership | ||||||||||
GRI - Regency, LLC (GRIR) | 40.00% | 70 | $ | 198,521 | 1,656,068 | 27,440 | 69,211 | |||||||||
New York Common Retirement Fund (NYC) | 30.00% | 6 | 53,277 | 284,412 | 686 | 2,757 | ||||||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 6 | 7,057 | 130,836 | 3,620 | 18,233 | ||||||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 12 | 13,720 | 329,992 | 1,530 | 7,690 | ||||||||||
Cameron Village, LLC (Cameron) | 30.00% | 1 | 11,784 | 99,808 | 850 | 2,917 | ||||||||||
RegCal, LLC (RegCal) | 25.00% | 7 | 27,829 | 138,717 | 1,403 | 5,613 | ||||||||||
US Regency Retail I, LLC (USAA) | 20.01% | 7 | — | 90,900 | 4,456 | 22,299 | ||||||||||
Other investments in real estate partnerships | 50.00% | 6 | 74,116 | 154,987 | 3,356 | 11,238 | ||||||||||
Total investments in real estate partnerships | 115 | $ | 386,304 | 2,885,720 | 43,341 | 139,958 |
December 31, | |||||||
(in thousands) | 2018 | 2017 | |||||
Investments in real estate, net | $ | 3,001,481 | 2,682,578 | ||||
Acquired lease intangible assets, net | 57,053 | 54,021 | |||||
Other assets | 169,297 | 149,121 | |||||
Total assets | $ | 3,227,831 | 2,885,720 | ||||
Notes payable | $ | 1,609,647 | 1,514,729 | ||||
Acquired lease intangible liabilities, net | 49,501 | 42,466 | |||||
Other liabilities | 90,577 | 70,498 | |||||
Capital - Regency | 498,852 | 445,068 | |||||
Capital - Third parties | 979,254 | 812,959 | |||||
Total liabilities and capital | $ | 3,227,831 | 2,885,720 |
December 31, | |||||||
(in thousands) | 2018 | 2017 | |||||
Capital - Regency | $ | 498,852 | 445,068 | ||||
Basis difference | (38,064 | ) | (37,852 | ) | |||
Negative investment in USAA (1) | 3,513 | 11,290 | |||||
Impairment of investment in real estate partnerships | (1,300 | ) | (1,300 | ) | |||
Restricted Gain Method deferral (2) | — | (30,902 | ) | ||||
Investments in real estate partnerships | $ | 463,001 | 386,304 | ||||
(1) The USAA partnership has distributed proceeds from debt refinancing and real estate sales in excess of Regency's carrying value of its investment resulting in a negative investment balance, which is recorded within Accounts payable and other liabilities in the Consolidated Balance Sheets. | |||||||
(2) Upon adoption of ASU 2017-05 (ASC Subtopic 610-20) on January 1, 2018, the Company recognized $30.9 million of previously deferred gains through opening retained earnings, as discussed in note 1 to the Consolidated Financial Statements. |
Year ended December 31, | ||||||||||
(in thousands) | 2018 | 2017 | 2016 | |||||||
Total revenues | $ | 414,631 | 396,596 | 364,087 | ||||||
Operating expenses: | ||||||||||
Depreciation and amortization | 99,847 | 99,327 | 99,252 | |||||||
Operating and maintenance | 66,299 | 58,283 | 52,725 | |||||||
General and administrative | 5,697 | 5,582 | 5,342 | |||||||
Real estate taxes | 54,119 | 49,904 | 42,813 | |||||||
Other operating expenses | 1,003 | 2,923 | 2,356 | |||||||
Total operating expenses | $ | 226,965 | 216,019 | 202,488 | ||||||
Other expense (income): | ||||||||||
Interest expense, net | 73,508 | 73,244 | 69,193 | |||||||
Gain on sale of real estate | (16,624 | ) | (34,276 | ) | (70,907 | ) | ||||
Early extinguishment of debt | — | — | 69 | |||||||
Other expense (income) | 1,697 | 1,651 | 2,197 | |||||||
Total other expense (income) | 58,581 | 40,619 | 552 | |||||||
Net income of the Partnerships | $ | 129,085 | 139,958 | 161,047 | ||||||
The Company's share of net income of the Partnerships | $ | 42,974 | 43,341 | 56,518 |
(in thousands) | Year ended December 31, 2018 | ||||||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Co-investment Partner | Ownership % | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||||
01/02/18 | Ballard Blocks I | Seattle, WA | Operating | Other | 49.90% | $ | 54,500 | — | 3,668 | 2,350 | |||||||||||||
01/02/18 | Ballard Blocks II | Seattle, WA | Development | Other | 49.90% | 4,000 | — | — | — | ||||||||||||||
01/05/18 | The District at Metuchen | Metuchen, NJ | Operating | Columbia II | 20.00% | 33,830 | — | 3,147 | 1,905 | ||||||||||||||
05/18/18 | Crossroads Commons II | Boulder, CO | Operating | Columbia I | 20.00% | 10,500 | — | 447 | 769 | ||||||||||||||
09/07/18 | Ridgewood Shopping Center | Raleigh, NC | Operating | Columbia II | 20.00% | 45,800 | 10,233 | 3,372 | 2,278 | ||||||||||||||
12/17/18 | Shoppes at Bartram Park | Jacksonville, FL | Operating (1) | Other | 50.00% | 984 | — | — | — | ||||||||||||||
12/14/18 | Town and Country Center | Los Angeles, CA | Operating | Other | 9.38% | 197,248 | 90,000 | 3,255 | 5,650 | ||||||||||||||
Total property acquisitions | $ | 346,862 | 100,233 | 13,889 | 12,952 | ||||||||||||||||||
(1) Land parcels purchased as additions to the existing operating property. | |||||||||||||||||||||||
(in thousands) | Year ended December 31, 2017 | ||||||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Co-investment Partner | Ownership % | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||||
10/11/17 | Midtown East | Raleigh, NC | Development | Other | 50.00% | $ | 15,075 | — | — | — | |||||||||||||
Total property acquisitions | $ | 15,075 | — | — | — | ||||||||||||||||||
Year ended December 31, | ||||||||||
(in thousands) | 2018 | 2017 | 2016 | |||||||
Proceeds from sale of real estate investments | $ | 27,144 | 73,122 | 174,090 | ||||||
Gain on sale of real estate | $ | 16,624 | 34,276 | 70,907 | ||||||
The Company's share of gain on sale of real estate | $ | 3,608 | 6,591 | 25,003 | ||||||
Number of operating properties sold | 1 | 3 | 10 | |||||||
Number of land out-parcels sold | 2 | 1 | 1 |
Scheduled Principal Payments and Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities | Total | Regency’s Pro-Rata Share | |||||||||||
2019 | $ | 20,062 | 65,939 | — | 86,001 | 22,294 | ||||||||||
2020 | 17,043 | 326,583 | — | 343,626 | 101,841 | |||||||||||
2021 | 11,048 | 269,942 | 19,635 | 300,625 | 104,375 | |||||||||||
2022 | 7,811 | 170,702 | — | 178,513 | 68,417 | |||||||||||
2023 | 2,989 | 171,608 | — | 174,597 | 65,096 | |||||||||||
Beyond 5 Years | 7,353 | 529,637 | — | 536,990 | 175,032 | |||||||||||
Net unamortized loan costs, debt premium / (discount) | — | (10,705 | ) | — | (10,705 | ) | (3,082 | ) | ||||||||
Total notes payable | $ | 66,306 | 1,523,706 | 19,635 | 1,609,647 | 533,973 |
Year ended December 31, | ||||||||||
(in thousands) | 2018 | 2017 | 2016 | |||||||
Asset management, property management, leasing, and investment and financing services | $ | 27,873 | 25,260 | 24,595 |
(in thousands) | December 31, 2018 | December 31, 2017 | ||||
Goodwill | $ | 314,143 | 331,884 | |||
Investments | 41,287 | 41,636 | ||||
Prepaid and other | 17,937 | 30,332 | ||||
Derivative assets | 17,482 | 14,515 | ||||
Furniture, fixtures, and equipment, net | 6,127 | 6,123 | ||||
Deferred financing costs, net | 6,851 | 2,637 | ||||
Total other assets | $ | 403,827 | 427,127 |
(in thousands) | December 31, 2018 | December 31, 2017 | ||||||||||||
Goodwill | Accumulated Impairment Losses | Total | Goodwill | Accumulated Impairment Losses | Total | |||||||||
Beginning of year balance | $ | 331,884 | — | 331,884 | — | — | — | |||||||
Goodwill resulting from Equity One merger | 500 | — | 500 | 331,884 | — | 331,884 | ||||||||
Goodwill allocated to Provision for impairment | — | (12,628 | ) | (12,628 | ) | — | — | — | ||||||
Goodwill allocated to Properties held for sale | (1,159 | ) | — | (1,159 | ) | — | — | — | ||||||
Goodwill associated with disposed reporting units: | ||||||||||||||
Goodwill allocated to Provision for impairment | (9,913 | ) | 9,913 | — | — | — | — | |||||||
Goodwill allocated to Gain on sale of real estate | (4,454 | ) | — | (4,454 | ) | — | — | — | ||||||
End of year balance | $ | 316,858 | (2,715 | ) | 314,143 | 331,884 | — | 331,884 |
6. | Acquired Lease Intangibles |
December 31, | ||||||
(in thousands) | 2018 | 2017 | ||||
In-place leases | $ | 457,379 | 470,315 | |||
Above-market leases | 57,294 | 64,625 | ||||
Below-market ground leases | 92,085 | 92,166 | ||||
Total intangible assets | $ | 606,758 | 627,106 | |||
Accumulated amortization | (219,689 | ) | (148,280 | ) | ||
Acquired lease intangible assets, net | $ | 387,069 | 478,826 | |||
Below-market leases | $ | 584,371 | 588,850 | |||
Above-market ground leases | 5,101 | 5,101 | ||||
Total intangible liabilities | 589,472 | 593,951 | ||||
Accumulated amortization | (92,746 | ) | (56,550 | ) | ||
Acquired lease intangible liabilities, net | $ | 496,726 | 537,401 |
Year ended December 31, | Line item in Consolidated Statements of Operations | |||||||||
(in thousands) | 2018 | 2017 | 2016 | |||||||
In-place lease amortization | $ | 76,649 | 88,284 | 11,533 | Depreciation and amortization | |||||
Above-market lease amortization | 10,433 | 9,443 | 1,742 | Minimum rent | ||||||
Below-market ground lease amortization | 1,688 | 1,886 | 1,111 | Operating and maintenance | ||||||
Acquired lease intangible asset amortization | $ | 88,770 | 99,613 | 14,386 | ||||||
Below-market lease amortization | $ | 45,561 | 34,786 | 6,827 | Minimum rent | |||||
Above-market ground lease amortization | 94 | 136 | 167 | Operating and maintenance | ||||||
Acquired lease intangible liability amortization | $ | 45,655 | 34,922 | 6,994 |
(in thousands) | ||||||||||
In Process Year Ending December 31, | Net accretion of Above / Below market lease intangibles | Amortization of In-place lease intangibles | Net amortization of Below / Above ground lease intangibles | |||||||
2019 | $ | 27,768 | 53,506 | 1,554 | ||||||
2020 | 26,646 | 40,528 | 1,554 | |||||||
2021 | 25,986 | 32,344 | 1,554 | |||||||
2022 | 24,239 | 24,692 | 1,554 | |||||||
2023 | 23,499 | 19,605 | 1,554 |
Year ended December 31, | |||||
(in thousands) | 2018 | 2017 | 2016 | ||
Dividend per share | $2.22 | 2.10 | 2.00 | ||
Ordinary income | 98% | 86% | 53% | ||
Capital gain | —% | 10% | 8% | ||
Return of capital | —% | 4% | 39% | ||
Qualified dividend income | 2% | —% | —% | ||
Section 199A dividend | 98% | —% | —% |
Year ended December 31, | |||||||||
(in thousands) | 2018 | 2017 | 2016 | ||||||
Income tax expense (benefit): | |||||||||
Current | $ | 5,667 | 1,168 | (153 | ) | ||||
Deferred | (5,145 | ) | (10,815 | ) | — | ||||
Total income tax expense (benefit) (1) | $ | 522 | (9,647 | ) | (153 | ) | |||
(1) Includes $706,000 and $90,000 of tax expense presented within Other operating expenses during the year ended December 31, 2018 and 2017, respectively. Additionally, $184,000 and $153,000 of tax benefit is presented within Gain on sale of real estate (or Provision for impairment), net of tax, during the years ended December 31, 2018 and 2016, respectively. |
Year ended December 31, | |||||||||
(in thousands) | 2018 | 2017 | 2016 | ||||||
Computed expected tax expense (benefit) | $ | (584 | ) | 1,190 | 933 | ||||
State income tax, net of federal benefit | 636 | 108 | 56 | ||||||
Valuation allowance | (392 | ) | (1,512 | ) | (1,239 | ) | |||
Tax rate change | — | (9,737 | ) | — | |||||
Permanent items | 1,067 | — | — | ||||||
All other items | (205 | ) | 304 | 97 | |||||
Total income tax expense (benefit) (1) | 522 | (9,647 | ) | (153 | ) | ||||
Income tax expense (benefit) attributable to operations (1) | $ | 522 | (9,647 | ) | (153 | ) | |||
(1) Includes $706,000 and $90,000 of tax expense presented within Other operating expenses during the year ended December 31, 2018 and 2017, respectively. Additionally, $184,000 and $153,000 of tax benefit is presented within Gain on sale of real estate (or Provision for impairment), net of tax, during the years ended December 31, 2018 and 2016, respectively. |
December 31, | ||||||
(in thousands) | 2018 | 2017 | ||||
Deferred tax assets | ||||||
Provision for impairment | 3,785 | 3,785 | ||||
Deferred interest expense | 2,617 | 2,754 | ||||
Capitalized costs under Section 263A | 713 | 729 | ||||
Net operating loss carryforward | 166 | 373 | ||||
Other | 2,123 | 2,297 | ||||
Deferred tax assets | 9,404 | 9,938 | ||||
Valuation allowance | (7,907 | ) | (8,300 | ) | ||
Deferred tax assets, net | 1,497 | 1,638 | ||||
Deferred tax liabilities | ||||||
Straight line rent | (565 | ) | (528 | ) | ||
Fixed assets | (14,829 | ) | (19,757 | ) | ||
Other | — | (7 | ) | |||
Deferred tax liabilities | (15,394 | ) | (20,292 | ) | ||
Net deferred tax liabilities | $ | (13,897 | ) | (18,654 | ) |
8. | Notes Payable and Unsecured Credit Facilities |
Maturing Through | Weighted Average Contractual Rate | Weighted Average Effective Rate | December 31, | |||||||
(in thousands) | 2018 | 2017 | ||||||||
Notes payable: | ||||||||||
Fixed rate mortgage loans | 10/1/2036 | 4.8% | 4.3% | $ | 403,306 | 520,193 | ||||
Variable rate mortgage loans (1) | 6/2/2027 | 3.5% | 3.7% | 127,850 | 125,866 | |||||
Fixed rate unsecured public and private debt | 2/1/2047 | 4.0% | 4.4% | 2,475,322 | 2,325,656 | |||||
Total notes payable | $ | 3,006,478 | 2,971,715 | |||||||
Unsecured credit facilities: | ||||||||||
Line of Credit (2) | 3/23/2022 | 3.4% | 3.5% | 145,000 | 60,000 | |||||
Term Loans | 1/5/2022 | 2.4% | 2.5% | 563,734 | 563,262 | |||||
Total unsecured credit facilities | $ | 708,734 | 623,262 | |||||||
Total debt outstanding | $ | 3,715,212 | 3,594,977 | |||||||
(1) Includes five mortgages, whose interest varies on LIBOR based formulas. Three of these variable rate loans have interest rate swaps in place to fix the interest rates at a range of 2.8% to 4.1%. | ||||||||||
(2) Maturity is subject to two six month extensions as the Company's option. The weighted average contractual and effective interest rates for the Line are calculated based on a fully drawn Line balance. |
(in thousands) | December 31, 2018 | |||||||||||
Scheduled Principal Payments and Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities (1) | Total | ||||||||
2019 | $ | 9,518 | 13,216 | — | 22,734 | |||||||
2020 | 11,287 | 78,580 | 300,000 | 389,867 | ||||||||
2021 | 11,599 | 77,060 | 250,000 | 338,659 | ||||||||
2022 | 11,798 | 5,848 | 710,000 | 727,646 | ||||||||
2023 | 10,043 | 59,375 | — | 69,418 | ||||||||
Beyond 5 Years | 27,013 | 209,845 | 1,950,000 | 2,186,858 | ||||||||
Unamortized debt premium/(discount) and issuance costs | — | 5,974 | (25,944 | ) | (19,970 | ) | ||||||
Total notes payable | $ | 81,258 | 449,898 | 3,184,056 | 3,715,212 | |||||||
(1) Includes unsecured public and private debt and unsecured credit facilities. |
9. | Derivative Financial Instruments |
Fair Value at December 31, | |||||||||||||||||
(in thousands) | Assets (Liabilities) (1) | ||||||||||||||||
Effective Date | Maturity Date | Notional Amount | Bank Pays Variable Rate of | Regency Pays Fixed Rate of | 2018 | 2017 | |||||||||||
12/6/18 | 6/28/19 | $ | 250,000 | 30 year U.S. Treasury | 3.147% | $ | (5,491 | ) | — | ||||||||
4/3/17 | 12/2/20 | 300,000 | 1 Month LIBOR with Floor | 1.824% | 3,759 | 1,804 | |||||||||||
8/1/16 | 1/5/22 | 265,000 | 1 Month LIBOR with Floor | 1.053% | 10,838 | 10,744 | |||||||||||
4/7/16 | 4/1/23 | 20,000 | 1 Month LIBOR | 1.303% | 880 | 801 | |||||||||||
12/1/16 | 11/1/23 | 33,000 | 1 Month LIBOR | 1.490% | 1,376 | 1,166 | |||||||||||
6/2/17 | 6/2/27 | 37,500 | 1 Month LIBOR with Floor | 2.366% | 629 | (177 | ) | ||||||||||
Total derivative financial instruments | $ | 11,991 | 14,338 | ||||||||||||||
(1) Derivatives in an asset position are included within Other assets in the accompanying Consolidated Balance Sheets, while those in a liability position are included within Accounts payable and other liabilities. |
Location and Amount of Gain (Loss) Recognized in OCI on Derivative | Location and Amount of Gain (Loss) Reclassified from AOCI into Income | Total amounts presented in the Consolidated Statements of Operations in which the effects of cash flow hedges are recorded | |||||||||||||||||||||||||||||||
Year ended December 31, | Year ended December 31, | Year ended December 31, | |||||||||||||||||||||||||||||||
(in thousands) | 2018 | 2017 | 2016 | 2018 | 2017 | 2016 | 2018 | 2017 | 2016 | ||||||||||||||||||||||||
Interest rate swaps | $ | 402 | 1,151 | 10,613 | Interest expense | $ | (5,342 | ) | (11,103 | ) | (10,553 | ) | Interest expense, net | $ | (148,456 | ) | (132,629 | ) | (90,712 | ) | |||||||||||||
Interest rate swaps | $ | — | — | (20,945 | ) | Loss on derivative instruments (1) | $ | — | — | (40,586 | ) | Loss on derivative instruments (1) | $ | — | — | 40,586 | |||||||||||||||||
(1) During 2016, the Company completed an equity offering, rather than its previously expected issuance of new fixed rate debt, to fund the repayment of maturing debt and to settle the forward starting swaps entered in contemplation of the previously anticipated new debt transaction. As a result of the equity offering, the Company believed that the issuance of new fixed rate debt within the remaining period of the forward starting swaps was probable not to occur. Accordingly, the Company ceased hedge accounting and reclassified the $40.6 million paid to settle the forward starting swaps from Accumulated other comprehensive income to earnings during 2016. |
10. | Fair Value Measurements |
December 31, | |||||||||||||
2018 | 2017 | ||||||||||||
(in thousands) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||
Financial assets: | |||||||||||||
Notes receivable (1) | $ | — | — | $ | 15,803 | 15,660 | |||||||
Financial liabilities: | |||||||||||||
Notes payable | $ | 3,006,478 | 2,961,769 | $ | 2,971,715 | 3,058,044 | |||||||
Unsecured credit facilities | $ | 708,734 | 710,902 | $ | 623,262 | 625,000 | |||||||
(1) Notes receivable are included in Tenant and other receivables, net on the Consolidated Balance Sheets. |
Fair Value Measurements as of December 31, 2018 | ||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||
(in thousands) | Balance | (Level 1) | (Level 2) | (Level 3) | ||||||||
Assets: | ||||||||||||
Securities | $ | 33,354 | 33,354 | — | — | |||||||
Available-for-sale debt securities | 7,933 | — | 7,933 | — | ||||||||
Interest rate derivatives | 17,482 | — | 17,482 | — | ||||||||
Total | $ | 58,769 | 33,354 | 25,415 | — | |||||||
Liabilities: | ||||||||||||
Interest rate derivatives | $ | (5,491 | ) | — | (5,491 | ) | — |
Fair Value Measurements as of December 31, 2017 | ||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||
(in thousands) | Balance | (Level 1) | (Level 2) | (Level 3) | ||||||||
Assets: | ||||||||||||
Securities | $ | 31,662 | 31,662 | — | — | |||||||
Available-for-sale debt securities | 9,974 | — | 9,974 | — | ||||||||
Interest rate derivatives | 14,515 | — | 14,515 | — | ||||||||
Total | $ | 56,151 | 31,662 | 24,489 | — | |||||||
Liabilities: | ||||||||||||
Interest rate derivatives | $ | (177 | ) | — | (177 | ) | — |
Fair Value Measurements as of December 31, 2018 | ||||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | Total Gains | |||||||||||
(in thousands) | Balance | (Level 1) | (Level 2) | (Level 3) | (Losses) | |||||||||
Properties held for sale | 42,760 | — | 42,760 | — | (6,579 | ) |
11. | Equity and Capital |
December 31, | ||||||
(in thousands) | 2018 | 2017 | ||||
Partnership units owned by the general partner | 167,904 | 171,365 | ||||
Partnership units owned by the limited partners | 350 | 350 | ||||
Total partnership units outstanding | 168,254 | 171,715 | ||||
Percentage of partnership units owned by the general partner | 99.8% | 99.8% |
Controlling Interest | Noncontrolling Interest | Total | |||||||||||||||||||
(in thousands) | Cash Flow Hedges | Unrealized gain (loss) on Available-For-Sale Securities | AOCI | Cash Flow Hedges | Unrealized gain (loss) on Available-For-Sale Securities | AOCI | AOCI | ||||||||||||||
Balance as of December 31, 2015 | $ | (58,650 | ) | (43 | ) | (58,693 | ) | (785 | ) | — | (785 | ) | (59,478 | ) | |||||||
Other comprehensive income before reclassifications | (10,587 | ) | 24 | (10,563 | ) | 255 | — | 255 | (10,308 | ) | |||||||||||
Amounts reclassified from accumulated other comprehensive income | 50,910 | — | 50,910 | 229 | — | 229 | 51,139 | ||||||||||||||
Current period other comprehensive income, net | 40,323 | 24 | 40,347 | 484 | — | 484 | 40,831 | ||||||||||||||
Balance as of December 31, 2016 | $ | (18,327 | ) | (19 | ) | (18,346 | ) | (301 | ) | — | (301 | ) | (18,647 | ) | |||||||
Other comprehensive income before reclassifications | 1,134 | (8 | ) | 1,126 | 17 | — | 17 | 1,143 | |||||||||||||
Amounts reclassified from accumulated other comprehensive income | 10,931 | — | 10,931 | 172 | — | 172 | 11,103 | ||||||||||||||
Current period other comprehensive income, net | 12,065 | (8 | ) | 12,057 | 189 | — | 189 | 12,246 | |||||||||||||
Balance as of December 31, 2017 | $ | (6,262 | ) | (27 | ) | (6,289 | ) | (112 | ) | — | (112 | ) | (6,401 | ) | |||||||
Opening adjustment due to change in accounting policy (1) | 12 | — | 12 | 2 | — | 2 | 14 | ||||||||||||||
Adjusted balance as of January 1, 2018 | (6,250 | ) | (27 | ) | (6,277 | ) | (110 | ) | — | (110 | ) | (6,387 | ) | ||||||||
Other comprehensive income before reclassifications | 131 | (95 | ) | 36 | 271 | — | 271 | 307 | |||||||||||||
Amounts reclassified from accumulated other comprehensive income | 5,314 | — | 5,314 | 28 | — | 28 | 5,342 | ||||||||||||||
Current period other comprehensive income, net | 5,445 | (95 | ) | 5,350 | 299 | — | 299 | 5,649 | |||||||||||||
Balance as of December 31, 2018 | $ | (805 | ) | (122 | ) | (927 | ) | 189 | — | 189 | (738 | ) | |||||||||
(1) Upon adoption of ASU 2017-12, the Company recognized the immaterial adjustment to opening retained earnings and AOCI for previously recognized hedge ineffectiveness from off-market hedges, as further discussed in note 1. |
12. | Stock-Based Compensation |
Year ended December 31, | |||||||||
(in thousands) | 2018 | 2017 | 2016 | ||||||
Restricted stock (1) | $ | 16,745 | 15,525 | 13,422 | |||||
Directors' fees paid in common stock (1) | 399 | 303 | 193 | ||||||
Capitalized stock-based compensation (2) | (3,509 | ) | (3,210 | ) | (2,963 | ) | |||
Stock based compensation attributable to post-combination service from Equity One merger | — | 7,931 | — | ||||||
Stock-based compensation, net of capitalization | $ | 13,635 | 20,549 | 10,652 | |||||
(1) Includes amortization of the grant date fair value of restricted stock awards over the respective vesting periods. | |||||||||
(2) Includes compensation expense specifically identifiable to development and leasing activities. |
Year ended December 31, 2018 | |||||||||||||
Number of Shares | Intrinsic Value (in thousands) | Weighted Average Grant Price | |||||||||||
Non-vested as of December 31, 2017 | 570,077 | ||||||||||||
Time-based awards granted (1) (4) | 130,584 | $61.66 | |||||||||||
Performance-based awards granted (2) (4) | 14,935 | $62.57 | |||||||||||
Market-based awards granted (3) (4) | 113,126 | $65.74 | |||||||||||
Change in market-based awards earned for performance (3) | 64,330 | $60.34 | |||||||||||
Vested (5) | (287,331 | ) | $60.23 | ||||||||||
Forfeited | (10,550 | ) | $68.65 | ||||||||||
Non-vested as of December 31, 2018 (6) | 595,171 | $34,925 | |||||||||||
(1) Time-based awards vest beginning on the first anniversary following the grant date over a three or four year service period. These grants are subject only to continued employment and are not dependent on future performance measures. Accordingly, if such vesting criteria are not met, compensation cost previously recognized would be reversed. | |||||||||||||
(2) Performance-based awards are earned subject to future performance measurements. Once the performance criteria are achieved and the actual number of shares earned is determined, shares vest over a required service period. The Company considers the likelihood of meeting the performance criteria based upon management's estimates from which it determines the amounts recognized as expense on a periodic basis. | |||||||||||||
(3) Market-based awards are earned dependent upon the Company's total shareholder return in relation to the shareholder return of a NAREIT index over a three-year period. Once the performance criteria are met and the actual number of shares earned is determined, the shares are immediately vested and distributed. The probability of meeting the criteria is considered when calculating the estimated fair value on the date of grant using a Monte Carlo simulation. These awards are accounted for as awards with market criteria, with compensation cost recognized over the service period, regardless of whether the performance criteria are achieved and the awards are ultimately earned. The significant assumptions underlying determination of fair values for market-based awards granted were as follows: | |||||||||||||
Year ended December 31, | |||||||||||||
2018 | 2017 | 2016 | |||||||||||
Volatility | 19.20% | 18.00% | 18.50% | ||||||||||
Risk free interest rate | 2.26% | 1.48% | 0.88% | ||||||||||
(4)The weighted-average grant price for restricted stock granted during the years is summarized below: | |||||||||||||
Year ended December 31, | |||||||||||||
2018 | 2017 | 2016 | |||||||||||
Weighted-average grant price for restricted stock | $ | 63.50 | $ | 72.05 | $ | 79.40 | |||||||
(5) The total intrinsic value of restricted stock vested during the years is summarized below (in thousands): | |||||||||||||
Year ended December 31, | |||||||||||||
2018 | 2017 | 2016 | |||||||||||
Intrinsic value of restricted stock vested | $ | 17,306 | $ | 14,376 | $ | 15,400 | |||||||
(6) As of December 31, 2018, there was $13.1 million of unrecognized compensation cost related to non-vested restricted stock granted under the Parent Company's Plan. When recognized, this compensation results in additional paid in capital in the accompanying Consolidated Statements of Equity of the Parent Company and in general partner preferred and common units in the accompanying Consolidated Statements of Capital of the Operating Partnership. This unrecognized compensation cost is expected to be recognized over the next three years. The Company issues new restricted stock from its authorized shares available at the date of grant. |
13. | Saving and Retirement Plans |
Non Qualified Deferred Compensation Plan Component (1) | Year ended December 31, | |||||
(in thousands) | 2018 | 2017 | ||||
Assets: | ||||||
Trading securities held in trust (2) | $ | 31,351 | 31,662 | |||
Liabilities: | ||||||
Accounts payable and other liabilities | $ | 31,166 | 31,383 | |||
(1) Assets and liabilities of the Rabbi trust are exclusive of the shares of the Company's common stock. | ||||||
(2) Included within Other assets in the accompanying Consolidated Balance Sheets. |
14. | Earnings per Share and Unit |
Year ended December 31, | |||||||||||
(in thousands, except per share data) | 2018 | 2017 | 2016 | ||||||||
Numerator: | |||||||||||
Income from operations attributable to common stockholders - basic | $ | 249,127 | 159,949 | 143,860 | |||||||
Income from operations attributable to common stockholders - diluted | $ | 249,127 | 159,949 | 143,860 | |||||||
Denominator: | |||||||||||
Weighted average common shares outstanding for basic EPS | 169,724 | 159,536 | 100,863 | ||||||||
Weighted average common shares outstanding for diluted EPS (1) | 170,100 | 159,960 | (2) | 101,285 | (2) | ||||||
Income per common share – basic | $ | 1.47 | 1.00 | 1.43 | |||||||
Income per common share – diluted | $ | 1.46 | 1.00 | 1.42 | |||||||
(1) Includes the dilutive impact of unvested restricted stock. | |||||||||||
(2) Using the treasury stock method, weighted average common shares outstanding for basic and diluted earnings per share excludes 1.3 million shares issuable under the forward equity offering outstanding during 2017 and 2016, as they would be anti-dilutive. |
Year ended December 31, | |||||||||||
(in thousands, except per share data) | 2018 | 2017 | 2016 | ||||||||
Numerator: | |||||||||||
Income from operations attributable to common unit holders - basic | $ | 249,652 | 160,337 | 144,117 | |||||||
Income from operations attributable to common unit holders - diluted | $ | 249,652 | 160,337 | 144,117 | |||||||
Denominator: | |||||||||||
Weighted average common units outstanding for basic EPU | 170,074 | 159,831 | 101,017 | ||||||||
Weighted average common units outstanding for diluted EPU (1) | 170,450 | 160,255 | (2) | 101,439 | (2) | ||||||
Income per common unit – basic | $ | 1.47 | 1.00 | 1.43 | |||||||
Income per common unit – diluted | $ | 1.46 | 1.00 | 1.42 | |||||||
(1) Includes the dilutive impact of unvested restricted stock. | |||||||||||
(2) Using the treasury stock method, weighted average common shares outstanding for basic and diluted earnings per share excludes 1.3 million shares issuable under the forward equity offering outstanding during 2017 and 2016, as they would be anti-dilutive. |
15. | Operating Leases |
In Process Year Ending December 31, | Future Minimum Rents (in thousands) | |||
2019 | $ | 761,151 | ||
2020 | 693,848 | |||
2021 | 608,587 | |||
2022 | 516,369 | |||
2023 | 414,424 | |||
Thereafter | 1,691,203 | |||
Total | $ | 4,685,582 |
In Process Year Ending December 31, | Future Obligations (in thousands) | |||
2019 | $ | 15,077 | ||
2020 | 14,733 | |||
2021 | 13,893 | |||
2022 | 13,151 | |||
2023 | 12,558 | |||
Thereafter | 467,706 | |||
Total | $ | 537,118 |
16. | Commitments and Contingencies |
17. | Summary of Quarterly Financial Data (Unaudited) |
(in thousands except per share and per unit data) | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||
Year ended December 31, 2018 | |||||||||||||
Operating Data: | |||||||||||||
Revenue | $ | 276,693 | 281,412 | 278,310 | 284,560 | ||||||||
Net income attributable to common stockholders | $ | 52,660 | 47,841 | 69,722 | 78,904 | ||||||||
Net income attributable to exchangeable operating partnership units | 111 | 100 | 147 | 167 | |||||||||
Net income attributable to common unit holders | $ | 52,771 | 47,941 | 69,869 | 79,071 | ||||||||
Net income attributable to common stock and unit holders per share and unit: | |||||||||||||
Basic | $ | 0.31 | 0.28 | 0.41 | 0.47 | ||||||||
Diluted | $ | 0.31 | 0.28 | 0.41 | 0.46 | ||||||||
Year ended December 31, 2017 | |||||||||||||
Operating Data: | |||||||||||||
Revenue | $ | 196,131 | 261,305 | 262,141 | 264,749 | ||||||||
Net (loss) income attributable to common stockholders | $ | (33,223 | ) | 48,368 | 59,666 | 85,138 | |||||||
Net (loss) income attributable to exchangeable operating partnership units | (19 | ) | 104 | 132 | 171 | ||||||||
Net (loss) income attributable to common unit holders | $ | (33,242 | ) | 48,472 | 59,798 | 85,309 | |||||||
Net (loss) income attributable to common stock and unit holders per share and unit: | |||||||||||||
Basic | $ | (0.26 | ) | 0.28 | 0.35 | 0.50 | |||||||
Diluted | $ | (0.26 | ) | 0.28 | 0.35 | 0.50 |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2018 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land & Land Improvements | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land & Land Improvements | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
101 7th Avenue | $ | 48,340 | 34,895 | — | 48,340 | 34,895 | 83,235 | 1,834 | 81,401 | — | ||||||||||||||||||
1175 Third Avenue | 40,560 | 25,617 | — | 40,560 | 25,617 | 66,177 | 1,371 | 64,806 | — | |||||||||||||||||||
1225-1239 Second Ave | 23,033 | 17,173 | 45 | 23,033 | 17,218 | 40,251 | 989 | 39,262 | — | |||||||||||||||||||
200 Potrero | 4,860 | 2,251 | 125 | 4,860 | 2,376 | 7,236 | 102 | 7,134 | — | |||||||||||||||||||
22 Crescent Road | 2,198 | 272 | — | 2,198 | 272 | 2,470 | 39 | 2,431 | — | |||||||||||||||||||
4S Commons Town Center | 30,760 | 35,830 | 1,286 | 30,812 | 37,064 | 67,876 | 24,513 | 43,363 | 85,000 | |||||||||||||||||||
90-30 Metropolitan Avenue | 16,614 | 24,171 | 18 | 16,614 | 24,189 | 40,803 | 1,381 | 39,422 | — | |||||||||||||||||||
91 Danbury Road | 732 | 851 | — | 732 | 851 | 1,583 | 67 | 1,516 | — | |||||||||||||||||||
Alafaya Village | 3,004 | 5,852 | 109 | 3,004 | 5,961 | 8,965 | 465 | 8,500 | — | |||||||||||||||||||
Amerige Heights Town Center | 10,109 | 11,288 | 735 | 10,109 | 12,023 | 22,132 | 4,804 | 17,328 | — | |||||||||||||||||||
Anastasia Plaza | 9,065 | — | 688 | 3,338 | 6,415 | 9,753 | 2,593 | 7,160 | — | |||||||||||||||||||
Ashford Place | 2,584 | 9,865 | 1,142 | 2,584 | 11,007 | 13,591 | 7,666 | 5,925 | — | |||||||||||||||||||
Atlantic Village | 4,282 | 18,827 | 697 | 4,282 | 19,524 | 23,806 | 1,502 | 22,304 | — | |||||||||||||||||||
Aventura Shopping Center | 2,751 | 10,459 | 10,926 | 9,407 | 14,729 | 24,136 | 943 | 23,193 | — | |||||||||||||||||||
Aventura Square | 88,098 | 20,771 | 1,706 | 89,657 | 20,918 | 110,575 | 1,529 | 109,046 | 7,083 | |||||||||||||||||||
Balboa Mesa Shopping Center | 23,074 | 33,838 | 14,059 | 27,758 | 43,213 | 70,971 | 11,900 | 59,071 | — | |||||||||||||||||||
Banco Popular Building | 2,160 | 1,137 | (33 | ) | 2,160 | 1,104 | 3,264 | 70 | 3,194 | — | ||||||||||||||||||
Belleview Square | 8,132 | 9,756 | 2,975 | 8,323 | 12,540 | 20,863 | 7,949 | 12,914 | — | |||||||||||||||||||
Belmont Chase | 13,881 | 17,193 | (600 | ) | 14,372 | 16,102 | 30,474 | 3,637 | 26,837 | — | ||||||||||||||||||
Berkshire Commons | 2,295 | 9,551 | 2,630 | 2,965 | 11,511 | 14,476 | 7,763 | 6,713 | — | |||||||||||||||||||
Bird 107 Plaza | 10,371 | 5,136 | 21 | 10,371 | 5,157 | 15,528 | 423 | 15,105 | — | |||||||||||||||||||
Bird Ludlam | 42,663 | 38,481 | 285 | 42,663 | 38,766 | 81,429 | 2,649 | 78,780 | — | |||||||||||||||||||
Black Rock | 22,251 | 20,815 | 630 | 22,251 | 21,445 | 43,696 | 4,310 | 39,386 | 20,000 | |||||||||||||||||||
Bloomingdale Square | 3,940 | 14,912 | 1,480 | 4,471 | 15,861 | 20,332 | 8,851 | 11,481 | — | |||||||||||||||||||
Bluffs Square Shoppes | 7,431 | 12,053 | 874 | 7,431 | 12,927 | 20,358 | 1,203 | 19,155 | — | |||||||||||||||||||
Boca Village Square | 43,888 | 9,726 | (34 | ) | 43,888 | 9,692 | 53,580 | 981 | 52,599 | — | ||||||||||||||||||
Boulevard Center | 3,659 | 10,787 | 2,434 | 3,659 | 13,221 | 16,880 | 7,085 | 9,795 | — | |||||||||||||||||||
Boynton Lakes Plaza | 2,628 | 11,236 | 4,988 | 3,606 | 15,246 | 18,852 | 7,406 | 11,446 | — | |||||||||||||||||||
Boynton Plaza | 12,879 | 20,713 | 160 | 12,879 | 20,873 | 33,752 | 1,533 | 32,219 | — | |||||||||||||||||||
Brentwood Plaza | 2,788 | 3,473 | 333 | 2,788 | 3,806 | 6,594 | 1,391 | 5,203 | — | |||||||||||||||||||
Briarcliff La Vista | 694 | 3,292 | 495 | 694 | 3,787 | 4,481 | 2,884 | 1,597 | — | |||||||||||||||||||
Briarcliff Village | 4,597 | 24,836 | 2,504 | 4,597 | 27,340 | 31,937 | 18,513 | 13,424 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2018 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land & Land Improvements | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land & Land Improvements | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Brick Walk | 25,299 | 41,995 | 1,328 | 25,299 | 43,323 | 68,622 | 6,810 | 61,812 | 33,000 | |||||||||||||||||||
BridgeMill Market | 7,521 | 13,306 | 292 | 7,522 | 13,597 | 21,119 | 1,184 | 19,935 | 5,109 | |||||||||||||||||||
Bridgeton | 3,033 | 8,137 | 548 | 3,067 | 8,651 | 11,718 | 2,595 | 9,123 | — | |||||||||||||||||||
Brighten Park | 3,983 | 18,687 | 11,471 | 4,234 | 29,907 | 34,141 | 15,933 | 18,208 | — | |||||||||||||||||||
Broadway Plaza | 40,723 | 42,170 | 1,385 | 40,723 | 43,555 | 84,278 | 2,641 | 81,637 | — | |||||||||||||||||||
Brooklyn Station on Riverside | 7,019 | 8,688 | 99 | 7,019 | 8,787 | 15,806 | 1,470 | 14,336 | — | |||||||||||||||||||
Brookside Plaza | 35,161 | 17,494 | 198 | 35,161 | 17,692 | 52,853 | 1,885 | 50,968 | — | |||||||||||||||||||
Buckhead Court | 1,417 | 7,432 | 3,856 | 1,417 | 11,288 | 12,705 | 6,929 | 5,776 | — | |||||||||||||||||||
Buckhead Station | 70,411 | 36,518 | 616 | 70,448 | 37,097 | 107,545 | 3,109 | 104,436 | — | |||||||||||||||||||
Buckley Square | 2,970 | 5,978 | 1,212 | 2,970 | 7,190 | 10,160 | 4,268 | 5,892 | — | |||||||||||||||||||
Caligo Crossing | 2,459 | 4,897 | (7 | ) | 2,546 | 4,803 | 7,349 | 2,823 | 4,526 | — | ||||||||||||||||||
Cambridge Square | 774 | 4,347 | 803 | 774 | 5,150 | 5,924 | 3,274 | 2,650 | — | |||||||||||||||||||
Carmel Commons | 2,466 | 12,548 | 5,456 | 3,422 | 17,048 | 20,470 | 9,810 | 10,660 | — | |||||||||||||||||||
Carriage Gate | 833 | 4,974 | 3,381 | 1,302 | 7,886 | 9,188 | 6,065 | 3,123 | — | |||||||||||||||||||
Carytown Exchange | 4,378 | 1,328 | — | 4,378 | 1,328 | 5,706 | — | 5,706 | — | |||||||||||||||||||
Cashmere Corners | 3,187 | 9,397 | 203 | 3,187 | 9,600 | 12,787 | 878 | 11,909 | — | |||||||||||||||||||
Centerplace of Greeley III | 6,661 | 11,502 | 206 | 5,694 | 12,675 | 18,369 | 4,885 | 13,484 | — | |||||||||||||||||||
Charlotte Square | 1,141 | 6,845 | 552 | 1,141 | 7,397 | 8,538 | 697 | 7,841 | — | |||||||||||||||||||
Chasewood Plaza | 4,612 | 20,829 | 5,555 | 6,876 | 24,120 | 30,996 | 17,147 | 13,849 | — | |||||||||||||||||||
Chastain Square | 30,074 | 12,644 | 1,340 | 30,074 | 13,984 | 44,058 | 1,344 | 42,714 | — | |||||||||||||||||||
Cherry Grove | 3,533 | 15,862 | 4,501 | 3,533 | 20,363 | 23,896 | 10,370 | 13,526 | — | |||||||||||||||||||
Chimney Rock | 25,666 | 46,782 | — | 25,666 | 46,782 | 72,448 | 2,587 | 69,861 | — | |||||||||||||||||||
Circle Center West | 22,930 | 9,028 | 74 | 22,930 | 9,102 | 32,032 | 739 | 31,293 | 9,864 | |||||||||||||||||||
CityLine Market | 12,208 | 15,839 | 153 | 12,306 | 15,894 | 28,200 | 2,264 | 25,936 | — | |||||||||||||||||||
CityLine Market Phase II | 2,744 | 3,081 | — | 2,744 | 3,081 | 5,825 | 369 | 5,456 | — | |||||||||||||||||||
Clayton Valley Shopping Center | 24,189 | 35,422 | 2,814 | 24,538 | 37,887 | 62,425 | 24,506 | 37,919 | — | |||||||||||||||||||
Clocktower Plaza Shopping Ctr | 49,630 | 19,624 | 127 | 49,630 | 19,751 | 69,381 | 1,312 | 68,069 | — | |||||||||||||||||||
Clybourn Commons | 15,056 | 5,594 | 334 | 15,056 | 5,928 | 20,984 | 1,192 | 19,792 | — | |||||||||||||||||||
Cochran's Crossing | 13,154 | 12,315 | 1,522 | 13,154 | 13,837 | 26,991 | 9,801 | 17,190 | — | |||||||||||||||||||
Compo Acres Shopping Center | 28,627 | 10,395 | 608 | 28,627 | 11,003 | 39,630 | 681 | 38,949 | — | |||||||||||||||||||
Concord Shopping Plaza | 30,819 | 36,506 | 637 | 31,272 | 36,690 | 67,962 | 2,410 | 65,552 | 27,750 | |||||||||||||||||||
Copps Hill Plaza | 29,515 | 40,673 | 203 | 29,514 | 40,877 | 70,391 | 2,842 | 67,549 | 13,293 |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2018 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land & Land Improvements | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land & Land Improvements | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Coral Reef Shopping Center | 14,922 | 15,200 | 565 | 14,922 | 15,765 | 30,687 | 1,100 | 29,587 | — | |||||||||||||||||||
Corkscrew Village | 8,407 | 8,004 | 600 | 8,407 | 8,604 | 17,011 | 3,466 | 13,545 | — | |||||||||||||||||||
Cornerstone Square | 1,772 | 6,944 | 1,682 | 1,772 | 8,626 | 10,398 | 5,619 | 4,779 | — | |||||||||||||||||||
Corvallis Market Center | 6,674 | 12,244 | 456 | 6,696 | 12,678 | 19,374 | 5,825 | 13,549 | — | |||||||||||||||||||
Costa Verde Center | 12,740 | 26,868 | 1,693 | 12,798 | 28,503 | 41,301 | 16,188 | 25,113 | — | |||||||||||||||||||
Countryside Shops | 17,982 | 35,574 | 13,934 | 23,038 | 44,452 | 67,490 | 2,691 | 64,799 | — | |||||||||||||||||||
Courtyard Shopping Center | 5,867 | 4 | 3 | 5,867 | 7 | 5,874 | 2 | 5,872 | — | |||||||||||||||||||
Culver Center | 108,841 | 32,308 | 565 | 108,841 | 32,873 | 141,714 | 2,548 | 139,166 | — | |||||||||||||||||||
Danbury Green | 30,303 | 19,255 | 122 | 30,303 | 19,377 | 49,680 | 1,317 | 48,363 | — | |||||||||||||||||||
Dardenne Crossing | 4,194 | 4,005 | 393 | 4,343 | 4,249 | 8,592 | 1,814 | 6,778 | — | |||||||||||||||||||
Darinor Plaza | 693 | 32,140 | 688 | 711 | 32,810 | 33,521 | 2,235 | 31,286 | — | |||||||||||||||||||
Diablo Plaza | 5,300 | 8,181 | 1,641 | 5,300 | 9,822 | 15,122 | 5,258 | 9,864 | — | |||||||||||||||||||
Dunwoody Village | 3,342 | 15,934 | 4,512 | 3,342 | 20,446 | 23,788 | 14,284 | 9,504 | — | |||||||||||||||||||
East Pointe | 1,730 | 7,189 | 2,090 | 1,941 | 9,068 | 11,009 | 5,570 | 5,439 | — | |||||||||||||||||||
El Camino Shopping Center | 7,600 | 11,538 | 13,155 | 10,266 | 22,027 | 32,293 | 7,581 | 24,712 | — | |||||||||||||||||||
El Cerrito Plaza | 11,025 | 27,371 | 2,092 | 11,025 | 29,463 | 40,488 | 10,480 | 30,008 | — | |||||||||||||||||||
El Norte Parkway Plaza | 2,834 | 7,370 | 3,373 | 3,263 | 10,314 | 13,577 | 5,399 | 8,178 | — | |||||||||||||||||||
Elmwood Oaks Shopping Center | 5,427 | 9,255 | 386 | 5,427 | 9,641 | 15,068 | 1,152 | 13,916 | — | |||||||||||||||||||
Encina Grande | 5,040 | 11,572 | 19,531 | 10,086 | 26,057 | 36,143 | 11,152 | 24,991 | — | |||||||||||||||||||
Fairfield Center | 6,731 | 29,420 | 752 | 6,731 | 30,172 | 36,903 | 4,574 | 32,329 | — | |||||||||||||||||||
Falcon Marketplace | 1,340 | 4,168 | 162 | 1,340 | 4,330 | 5,670 | 2,240 | 3,430 | — | |||||||||||||||||||
Fellsway Plaza | 30,712 | 7,327 | 10,105 | 34,923 | 13,221 | 48,144 | 5,014 | 43,130 | 37,500 | |||||||||||||||||||
Fenton Marketplace | 2,298 | 8,510 | (8,151 | ) | 512 | 2,145 | 2,657 | 853 | 1,804 | — | ||||||||||||||||||
Fleming Island | 3,077 | 11,587 | 3,006 | 3,111 | 14,559 | 17,670 | 7,823 | 9,847 | — | |||||||||||||||||||
Folsom Prairie City Crossing | 4,164 | 13,032 | 620 | 4,164 | 13,652 | 17,816 | 6,271 | 11,545 | — | |||||||||||||||||||
Fountain Square | 29,650 | 28,984 | 39 | 29,712 | 28,961 | 58,673 | 6,477 | 52,196 | — | |||||||||||||||||||
French Valley Village Center | 11,924 | 16,856 | 266 | 11,822 | 17,224 | 29,046 | 12,220 | 16,826 | — | |||||||||||||||||||
Friars Mission Center | 6,660 | 28,021 | 1,810 | 6,660 | 29,831 | 36,491 | 15,045 | 21,446 | — | |||||||||||||||||||
Gardens Square | 2,136 | 8,273 | 620 | 2,136 | 8,893 | 11,029 | 5,000 | 6,029 | — | |||||||||||||||||||
Gateway 101 | 24,971 | 9,113 | (1,302 | ) | 24,971 | 7,811 | 32,782 | 3,219 | 29,563 | — | ||||||||||||||||||
Gateway Shopping Center | 52,665 | 7,134 | 9,603 | 55,346 | 14,056 | 69,402 | 15,180 | 54,222 | — | |||||||||||||||||||
Gelson's Westlake Market Plaza | 3,157 | 11,153 | 5,793 | 4,654 | 15,449 | 20,103 | 6,837 | 13,266 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2018 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land & Land Improvements | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land & Land Improvements | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Glen Oak Plaza | 4,103 | 12,951 | 863 | 4,103 | 13,814 | 17,917 | 3,858 | 14,059 | — | |||||||||||||||||||
Glengary Shoppes | 9,120 | 11,541 | 14 | 9,120 | 11,555 | 20,675 | 1,046 | 19,629 | — | |||||||||||||||||||
Glenwood Village | 1,194 | 5,381 | 311 | 1,194 | 5,692 | 6,886 | 4,288 | 2,598 | — | |||||||||||||||||||
Golden Hills Plaza | 12,699 | 18,482 | 3,680 | 11,518 | 23,343 | 34,861 | 8,807 | 26,054 | — | |||||||||||||||||||
Grand Ridge Plaza | 24,208 | 61,033 | 6,106 | 24,918 | 66,429 | 91,347 | 17,134 | 74,213 | — | |||||||||||||||||||
Greenwood Shopping Centre | 7,777 | 24,829 | 375 | 7,777 | 25,204 | 32,981 | 1,865 | 31,116 | — | |||||||||||||||||||
Hammocks Town Center | 28,764 | 25,113 | (19 | ) | 28,764 | 25,094 | 53,858 | 2,149 | 51,709 | — | ||||||||||||||||||
Hancock | 8,232 | 28,260 | 2,056 | 8,232 | 30,316 | 38,548 | 16,351 | 22,197 | — | |||||||||||||||||||
Harpeth Village Fieldstone | 2,284 | 9,443 | 620 | 2,284 | 10,063 | 12,347 | 5,293 | 7,054 | — | |||||||||||||||||||
Harris Crossing | 7,199 | 3,687 | (1,615 | ) | 5,508 | 3,763 | 9,271 | 2,425 | 6,846 | — | ||||||||||||||||||
Heritage Plaza | 12,390 | 26,097 | 14,098 | 12,215 | 40,370 | 52,585 | 17,549 | 35,036 | — | |||||||||||||||||||
Hershey | 7 | 808 | 9 | 7 | 817 | 824 | 430 | 394 | — | |||||||||||||||||||
Hewlett Crossing I & II | 11,850 | 18,205 | 680 | 11,850 | 18,885 | 30,735 | 603 | 30,132 | 9,559 | |||||||||||||||||||
Hibernia Pavilion | 4,929 | 5,065 | 162 | 4,929 | 5,227 | 10,156 | 2,970 | 7,186 | — | |||||||||||||||||||
Hickory Creek Plaza | 5,629 | 4,564 | 445 | 5,629 | 5,009 | 10,638 | 4,263 | 6,375 | — | |||||||||||||||||||
Hillcrest Village | 1,600 | 1,909 | 51 | 1,600 | 1,960 | 3,560 | 997 | 2,563 | — | |||||||||||||||||||
Hilltop Village | 2,995 | 4,581 | 3,593 | 3,104 | 8,065 | 11,169 | 2,296 | 8,873 | — | |||||||||||||||||||
Hinsdale | 5,734 | 16,709 | 11,498 | 8,343 | 25,598 | 33,941 | 12,666 | 21,275 | — | |||||||||||||||||||
Holly Park | 8,975 | 23,799 | (112 | ) | 8,828 | 23,834 | 32,662 | 4,366 | 28,296 | — | ||||||||||||||||||
Homestead McDonald's | 2,229 | — | — | 2,229 | — | 2,229 | 15 | 2,214 | — | |||||||||||||||||||
Howell Mill Village | 5,157 | 14,279 | 2,692 | 5,157 | 16,971 | 22,128 | 6,226 | 15,902 | — | |||||||||||||||||||
Hyde Park | 9,809 | 39,905 | 3,522 | 9,809 | 43,427 | 53,236 | 25,026 | 28,210 | — | |||||||||||||||||||
Indian Springs Center | 24,974 | 25,903 | 204 | 25,034 | 26,047 | 51,081 | 3,988 | 47,093 | — | |||||||||||||||||||
Inglewood Plaza | 1,300 | 2,159 | 657 | 1,300 | 2,816 | 4,116 | 1,496 | 2,620 | — | |||||||||||||||||||
Jefferson Square | 5,167 | 6,445 | (7,219 | ) | 1,894 | 2,499 | 4,393 | 797 | 3,596 | — | ||||||||||||||||||
Keller Town Center | 2,294 | 12,841 | 666 | 2,404 | 13,397 | 15,801 | 6,787 | 9,014 | — | |||||||||||||||||||
Kent Place | 4,855 | 3,586 | 938 | 5,269 | 4,110 | 9,379 | 986 | 8,393 | 8,250 | |||||||||||||||||||
Kirkman Shoppes | 9,364 | 26,243 | 540 | 9,367 | 26,780 | 36,147 | 1,827 | 34,320 | — | |||||||||||||||||||
Kirkwood Commons | 6,772 | 16,224 | 838 | 6,802 | 17,032 | 23,834 | 4,539 | 19,295 | 8,742 | |||||||||||||||||||
Klahanie Shopping Center | 14,451 | 20,089 | 490 | 14,451 | 20,579 | 35,030 | 1,906 | 33,124 | — | |||||||||||||||||||
Kroger New Albany Center | 3,844 | 6,599 | 1,278 | 3,844 | 7,877 | 11,721 | 5,472 | 6,249 | — | |||||||||||||||||||
Lake Mary Centre | 24,036 | 57,476 | 576 | 24,036 | 58,052 | 82,088 | 4,546 | 77,542 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2018 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land & Land Improvements | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land & Land Improvements | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Lake Pine Plaza | 2,008 | 7,632 | 767 | 2,029 | 8,378 | 10,407 | 4,554 | 5,853 | — | |||||||||||||||||||
Lantana Outparcels | 3,710 | 1,004 | — | 3,710 | 1,004 | 4,714 | 157 | 4,557 | — | |||||||||||||||||||
Lebanon/Legacy Center | 3,913 | 7,874 | 689 | 3,913 | 8,563 | 12,476 | 5,903 | 6,573 | — | |||||||||||||||||||
Littleton Square | 2,030 | 8,859 | (3,867 | ) | 2,423 | 4,599 | 7,022 | 2,186 | 4,836 | — | ||||||||||||||||||
Lloyd King Center | 1,779 | 10,060 | 1,213 | 1,779 | 11,273 | 13,052 | 6,224 | 6,828 | — | |||||||||||||||||||
Lower Nazareth Commons | 15,992 | 12,964 | 3,664 | 16,343 | 16,277 | 32,620 | 8,616 | 24,004 | — | |||||||||||||||||||
Mandarin Landing | 7,913 | 27,230 | 309 | 7,913 | 27,539 | 35,452 | 2,036 | 33,416 | — | |||||||||||||||||||
Market at Colonnade Center | 6,455 | 9,839 | 87 | 6,160 | 10,221 | 16,381 | 3,877 | 12,504 | — | |||||||||||||||||||
Market at Preston Forest | 4,400 | 11,445 | 1,291 | 4,400 | 12,736 | 17,136 | 6,915 | 10,221 | — | |||||||||||||||||||
Market at Round Rock | 2,000 | 9,676 | 6,543 | 1,996 | 16,223 | 18,219 | 9,577 | 8,642 | — | |||||||||||||||||||
Market at Springwoods Village | 12,712 | 12,351 | — | 12,712 | 12,351 | 25,063 | 988 | 24,075 | 10,309 | |||||||||||||||||||
Market Common Clarendon | 154,932 | 126,328 | 712 | 154,932 | 127,040 | 281,972 | 14,928 | 267,044 | — | |||||||||||||||||||
Marketplace at Briargate | 1,706 | 4,885 | 87 | 1,727 | 4,951 | 6,678 | 2,668 | 4,010 | — | |||||||||||||||||||
Mellody Farm | 34,866 | 54,861 | — | 34,866 | 54,861 | 89,727 | 725 | 89,002 | — | |||||||||||||||||||
Millhopper Shopping Center | 1,073 | 5,358 | 5,980 | 1,901 | 10,510 | 12,411 | 6,906 | 5,505 | — | |||||||||||||||||||
Mockingbird Commons | 3,000 | 10,728 | 2,176 | 3,000 | 12,904 | 15,904 | 6,447 | 9,457 | — | |||||||||||||||||||
Monument Jackson Creek | 2,999 | 6,765 | 807 | 2,999 | 7,572 | 10,571 | 5,563 | 5,008 | — | |||||||||||||||||||
Morningside Plaza | 4,300 | 13,951 | 868 | 4,300 | 14,819 | 19,119 | 7,812 | 11,307 | — | |||||||||||||||||||
Murryhill Marketplace | 2,670 | 18,401 | 13,193 | 2,903 | 31,361 | 34,264 | 12,791 | 21,473 | — | |||||||||||||||||||
Naples Walk | 18,173 | 13,554 | 1,126 | 18,173 | 14,680 | 32,853 | 6,193 | 26,660 | — | |||||||||||||||||||
Newberry Square | 2,412 | 10,150 | 834 | 2,412 | 10,984 | 13,396 | 8,302 | 5,094 | — | |||||||||||||||||||
Newland Center | 12,500 | 10,697 | 8,247 | 16,192 | 15,252 | 31,444 | 7,894 | 23,550 | — | |||||||||||||||||||
Nocatee Town Center | 10,124 | 8,691 | 7,358 | 10,582 | 15,591 | 26,173 | 5,312 | 20,861 | — | |||||||||||||||||||
North Hills | 4,900 | 19,774 | 1,372 | 4,900 | 21,146 | 26,046 | 11,108 | 14,938 | — | |||||||||||||||||||
Northgate Marketplace | 5,668 | 13,727 | (52 | ) | 4,995 | 14,348 | 19,343 | 4,786 | 14,557 | — | ||||||||||||||||||
Northgate Marketplace Phase II | 12,189 | 30,160 | — | 12,189 | 30,160 | 42,349 | 3,105 | 39,244 | — | |||||||||||||||||||
Northgate Plaza (Maxtown Road) | 1,769 | 6,652 | 4,899 | 2,840 | 10,480 | 13,320 | 4,766 | 8,554 | — | |||||||||||||||||||
Northgate Square | 5,011 | 8,692 | 1,073 | 5,011 | 9,765 | 14,776 | 4,086 | 10,690 | — | |||||||||||||||||||
Northlake Village | 2,662 | 11,284 | 1,717 | 2,686 | 12,977 | 15,663 | 6,661 | 9,002 | — | |||||||||||||||||||
Oak Shade Town Center | 6,591 | 28,966 | 670 | 6,591 | 29,636 | 36,227 | 8,020 | 28,207 | 7,570 | |||||||||||||||||||
Oakbrook Plaza | 4,000 | 6,668 | 5,316 | 4,756 | 11,228 | 15,984 | 4,182 | 11,802 | — | |||||||||||||||||||
Oakleaf Commons | 3,503 | 11,671 | 256 | 3,190 | 12,240 | 15,430 | 5,844 | 9,586 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2018 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land & Land Improvements | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land & Land Improvements | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Ocala Corners | 1,816 | 10,515 | 522 | 1,816 | 11,037 | 12,853 | 3,764 | 9,089 | 4,148 | |||||||||||||||||||
Old St Augustine Plaza | 2,368 | 11,405 | 7,771 | 3,178 | 18,366 | 21,544 | 7,068 | 14,476 | — | |||||||||||||||||||
Pablo Plaza | 11,894 | 21,407 | 2,322 | 12,596 | 23,027 | 35,623 | 3,338 | 32,285 | — | |||||||||||||||||||
Paces Ferry Plaza | 2,812 | 12,639 | 14,626 | 8,318 | 21,759 | 30,077 | 8,439 | 21,638 | — | |||||||||||||||||||
Panther Creek | 14,414 | 14,748 | 4,935 | 15,212 | 18,885 | 34,097 | 12,667 | 21,430 | — | |||||||||||||||||||
Pavilion | 15,626 | 22,124 | 446 | 15,626 | 22,570 | 38,196 | 1,848 | 36,348 | — | |||||||||||||||||||
Peartree Village | 5,197 | 19,746 | 873 | 5,197 | 20,619 | 25,816 | 12,325 | 13,491 | — | |||||||||||||||||||
Persimmons Place | 25,975 | 38,114 | 187 | 26,692 | 37,584 | 64,276 | 7,514 | 56,762 | — | |||||||||||||||||||
Piedmont Peachtree Crossing | 45,502 | 16,642 | 128 | 45,502 | 16,770 | 62,272 | 1,471 | 60,801 | — | |||||||||||||||||||
Pike Creek | 5,153 | 20,652 | 2,555 | 5,251 | 23,109 | 28,360 | 12,453 | 15,907 | — | |||||||||||||||||||
Pine Island | 21,086 | 28,123 | 2,432 | 21,086 | 30,555 | 51,641 | 2,772 | 48,869 | — | |||||||||||||||||||
Pine Lake Village | 6,300 | 10,991 | 1,287 | 6,300 | 12,278 | 18,578 | 6,458 | 12,120 | — | |||||||||||||||||||
Pine Ridge Square | 13,951 | 23,147 | 210 | 13,951 | 23,357 | 37,308 | 1,730 | 35,578 | — | |||||||||||||||||||
Pine Tree Plaza | 668 | 6,220 | 626 | 668 | 6,846 | 7,514 | 3,682 | 3,832 | — | |||||||||||||||||||
Pinecrest Place | 3,753 | 12,310 | — | 3,753 | 12,310 | 16,063 | 453 | 15,610 | — | |||||||||||||||||||
Plaza Escuela | 24,829 | 104,395 | 174 | 24,829 | 104,569 | 129,398 | 5,472 | 123,926 | — | |||||||||||||||||||
Plaza Hermosa | 4,200 | 10,109 | 3,045 | 4,202 | 13,152 | 17,354 | 6,595 | 10,759 | — | |||||||||||||||||||
Pleasanton Plaza | 21,839 | 24,743 | 85 | 21,839 | 24,828 | 46,667 | 1,789 | 44,878 | — | |||||||||||||||||||
Point 50 (Formerly Fairfax Shopping Center) | 15,239 | 11,367 | (16,447 | ) | 10,159 | — | 10,159 | — | 10,159 | — | ||||||||||||||||||
Point Royale Shopping Center | 18,201 | 14,889 | 6,158 | 19,372 | 19,876 | 39,248 | 1,762 | 37,486 | — | |||||||||||||||||||
Post Road Plaza | 15,240 | 5,196 | 152 | 15,240 | 5,348 | 20,588 | 371 | 20,217 | — | |||||||||||||||||||
Potrero Center | 133,422 | 116,758 | — | 133,422 | 116,758 | 250,180 | 6,259 | 243,921 | — | |||||||||||||||||||
Powell Street Plaza | 8,248 | 30,716 | 2,422 | 8,248 | 33,138 | 41,386 | 15,488 | 25,898 | — | |||||||||||||||||||
Powers Ferry Square | 3,687 | 17,965 | 9,403 | 5,752 | 25,303 | 31,055 | 15,774 | 15,281 | — | |||||||||||||||||||
Powers Ferry Village | 1,191 | 4,672 | 538 | 1,191 | 5,210 | 6,401 | 3,820 | 2,581 | — | |||||||||||||||||||
Preston Oaks | 763 | 30,438 | 1,014 | 763 | 31,452 | 32,215 | 5,265 | 26,950 | — | |||||||||||||||||||
Prestonbrook | 7,069 | 8,622 | 573 | 7,069 | 9,195 | 16,264 | 6,732 | 9,532 | — | |||||||||||||||||||
Prosperity Centre | 11,682 | 26,215 | (38 | ) | 11,681 | 26,178 | 37,859 | 1,953 | 35,906 | — | ||||||||||||||||||
Ralphs Circle Center | 20,939 | 6,317 | (21 | ) | 20,939 | 6,296 | 27,235 | 552 | 26,683 | — | ||||||||||||||||||
Red Bank Village | 10,336 | 9,505 | 1,964 | 10,539 | 11,266 | 21,805 | 2,957 | 18,848 | — | |||||||||||||||||||
Regency Commons | 3,917 | 3,616 | 307 | 3,917 | 3,923 | 7,840 | 2,525 | 5,315 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2018 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land & Land Improvements | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land & Land Improvements | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Regency Square | 4,770 | 25,191 | 6,281 | 5,060 | 31,182 | 36,242 | 23,967 | 12,275 | — | |||||||||||||||||||
Rivertowns Square | 15,505 | 52,505 | 586 | 15,719 | 52,877 | 68,596 | 1,198 | 67,398 | — | |||||||||||||||||||
Rona Plaza | 1,500 | 4,917 | 259 | 1,500 | 5,176 | 6,676 | 2,983 | 3,693 | — | |||||||||||||||||||
Roosevelt Square | 40,371 | 32,108 | 1,324 | 40,382 | 33,421 | 73,803 | 1,017 | 72,786 | — | |||||||||||||||||||
Russell Ridge | 2,234 | 6,903 | 1,373 | 2,234 | 8,276 | 10,510 | 5,116 | 5,394 | — | |||||||||||||||||||
Ryanwood Square | 10,581 | 10,044 | 27 | 10,581 | 10,071 | 20,652 | 974 | 19,678 | — | |||||||||||||||||||
Salerno Village | 1,355 | — | — | 1,355 | — | 1,355 | 9 | 1,346 | — | |||||||||||||||||||
Sammamish-Highlands | 9,300 | 8,075 | 8,180 | 9,592 | 15,963 | 25,555 | 8,286 | 17,269 | — | |||||||||||||||||||
San Carlos Marketplace | 36,006 | 57,886 | (6 | ) | 36,006 | 57,880 | 93,886 | 3,151 | 90,735 | — | ||||||||||||||||||
San Leandro Plaza | 1,300 | 8,226 | 615 | 1,300 | 8,841 | 10,141 | 4,594 | 5,547 | — | |||||||||||||||||||
Sandy Springs | 6,889 | 28,056 | 2,874 | 6,889 | 30,930 | 37,819 | 6,539 | 31,280 | — | |||||||||||||||||||
Sawgrass Promenade | 10,846 | 12,525 | 132 | 10,846 | 12,657 | 23,503 | 1,099 | 22,404 | — | |||||||||||||||||||
Scripps Ranch Marketplace | 59,949 | 26,334 | 306 | 59,949 | 26,640 | 86,589 | 1,018 | 85,571 | 27,000 | |||||||||||||||||||
Sequoia Station | 9,100 | 18,356 | 1,791 | 9,100 | 20,147 | 29,247 | 10,437 | 18,810 | — | |||||||||||||||||||
Serramonte Center | 390,106 | 172,652 | 54,176 | 409,772 | 207,162 | 616,934 | 13,114 | 603,820 | — | |||||||||||||||||||
Shaw's at Plymouth | 3,968 | 8,367 | — | 3,968 | 8,367 | 12,335 | 666 | 11,669 | — | |||||||||||||||||||
Sheridan Plaza | 82,260 | 97,273 | 651 | 82,260 | 97,924 | 180,184 | 6,814 | 173,370 | — | |||||||||||||||||||
Sherwood Crossings | 2,731 | 6,360 | 1,176 | 2,731 | 7,536 | 10,267 | 3,175 | 7,092 | — | |||||||||||||||||||
Shoppes @ 104 | 11,193 | — | 2,351 | 7,021 | 6,523 | 13,544 | 2,456 | 11,088 | — | |||||||||||||||||||
Shoppes at Homestead | 5,420 | 9,450 | 2,064 | 5,420 | 11,514 | 16,934 | 5,859 | 11,075 | — | |||||||||||||||||||
Shoppes at Lago Mar | 8,323 | 11,347 | (36 | ) | 8,323 | 11,311 | 19,634 | 985 | 18,649 | — | ||||||||||||||||||
Shoppes at Sunlake Centre | 16,643 | 15,091 | 195 | 16,643 | 15,286 | 31,929 | 1,475 | 30,454 | — | |||||||||||||||||||
Shoppes of Grande Oak | 5,091 | 5,985 | 489 | 5,091 | 6,474 | 11,565 | 5,067 | 6,498 | — | |||||||||||||||||||
Shoppes of Jonathan's Landing | 4,474 | 5,628 | 149 | 4,474 | 5,777 | 10,251 | 459 | 9,792 | — | |||||||||||||||||||
Shoppes of Oakbrook | 20,538 | 42,992 | 465 | 20,538 | 43,457 | 63,995 | 2,987 | 61,008 | 4,626 | |||||||||||||||||||
Shoppes of Silver Lakes | 17,529 | 21,829 | (68 | ) | 17,529 | 21,761 | 39,290 | 1,812 | 37,478 | — | ||||||||||||||||||
Shoppes of Sunset | 2,860 | 1,316 | (21 | ) | 2,860 | 1,295 | 4,155 | 146 | 4,009 | — | ||||||||||||||||||
Shoppes of Sunset II | 2,834 | 715 | 9 | 2,834 | 724 | 3,558 | 123 | 3,435 | — | |||||||||||||||||||
Shops at County Center | 9,957 | 11,296 | 925 | 10,254 | 11,924 | 22,178 | 8,699 | 13,479 | — | |||||||||||||||||||
Shops at Erwin Mill | 9,082 | 6,124 | 246 | 9,082 | 6,370 | 15,452 | 2,243 | 13,209 | 10,000 | |||||||||||||||||||
Shops at John's Creek | 1,863 | 2,014 | (334 | ) | 1,501 | 2,042 | 3,543 | 1,334 | 2,209 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2018 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land & Land Improvements | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land & Land Improvements | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Shops at Mira Vista | 11,691 | 9,026 | 137 | 11,691 | 9,163 | 20,854 | 1,779 | 19,075 | 225 | |||||||||||||||||||
Shops at Quail Creek | 1,487 | 7,717 | 454 | 1,458 | 8,200 | 9,658 | 3,436 | 6,222 | — | |||||||||||||||||||
Shops at Saugus | 19,201 | 17,984 | (120 | ) | 18,811 | 18,254 | 37,065 | 9,213 | 27,852 | — | ||||||||||||||||||
Shops at Skylake | 84,586 | 39,342 | 1,270 | 85,117 | 40,081 | 125,198 | 3,516 | 121,682 | — | |||||||||||||||||||
Shops on Main | 17,020 | 27,055 | 10,252 | 18,555 | 35,772 | 54,327 | 7,634 | 46,693 | — | |||||||||||||||||||
Siegen Village | 6,462 | 11,834 | 268 | 6,462 | 12,102 | 18,564 | 1,452 | 17,112 | — | |||||||||||||||||||
Sope Creek Crossing | 2,985 | 12,001 | 3,027 | 3,332 | 14,681 | 18,013 | 8,109 | 9,904 | — | |||||||||||||||||||
South Bay Village | 11,714 | 15,580 | 1,739 | 11,776 | 17,257 | 29,033 | 3,955 | 25,078 | — | |||||||||||||||||||
South Beach Regional | 28,188 | 53,405 | 490 | 28,188 | 53,895 | 82,083 | 4,240 | 77,843 | — | |||||||||||||||||||
South Point | 6,563 | 7,939 | 25 | 6,563 | 7,964 | 14,527 | 675 | 13,852 | — | |||||||||||||||||||
Southbury Green | 26,661 | 34,325 | 1,685 | 26,686 | 35,985 | 62,671 | 2,358 | 60,313 | — | |||||||||||||||||||
Southcenter | 1,300 | 12,750 | 2,088 | 1,300 | 14,838 | 16,138 | 7,568 | 8,570 | — | |||||||||||||||||||
Southpark at Cinco Ranch | 18,395 | 11,306 | 7,371 | 21,438 | 15,634 | 37,072 | 5,238 | 31,834 | — | |||||||||||||||||||
SouthPoint Crossing | 4,412 | 12,235 | 1,049 | 4,382 | 13,314 | 17,696 | 6,882 | 10,814 | — | |||||||||||||||||||
Starke | 71 | 1,683 | 7 | 71 | 1,690 | 1,761 | 771 | 990 | — | |||||||||||||||||||
Star's at Cambridge | 31,082 | 13,520 | — | 31,082 | 13,520 | 44,602 | 919 | 43,683 | — | |||||||||||||||||||
Star's at Quincy | 27,003 | 9,425 | — | 27,003 | 9,425 | 36,428 | 1,011 | 35,417 | — | |||||||||||||||||||
Star's at West Roxbury | 21,973 | 13,386 | (9 | ) | 21,973 | 13,377 | 35,350 | 922 | 34,428 | — | ||||||||||||||||||
Sterling Ridge | 12,846 | 12,162 | 826 | 12,846 | 12,988 | 25,834 | 9,596 | 16,238 | — | |||||||||||||||||||
Stroh Ranch | 4,280 | 8,189 | 659 | 4,280 | 8,848 | 13,128 | 6,276 | 6,852 | — | |||||||||||||||||||
Suncoast Crossing | 9,030 | 10,764 | 4,569 | 13,374 | 10,989 | 24,363 | 6,337 | 18,026 | — | |||||||||||||||||||
Talega Village Center | 22,415 | 12,054 | 39 | 22,415 | 12,093 | 34,508 | 930 | 33,578 | — | |||||||||||||||||||
Tamarac Town Square | 12,584 | 9,221 | (5 | ) | 12,584 | 9,216 | 21,800 | 919 | 20,881 | — | ||||||||||||||||||
Tanasbourne Market | 3,269 | 10,861 | (272 | ) | 3,269 | 10,589 | 13,858 | 4,958 | 8,900 | — | ||||||||||||||||||
Tassajara Crossing | 8,560 | 15,464 | 1,630 | 8,560 | 17,094 | 25,654 | 8,550 | 17,104 | — | |||||||||||||||||||
Tech Ridge Center | 12,945 | 37,169 | (14 | ) | 12,945 | 37,155 | 50,100 | 13,800 | 36,300 | 5,694 | ||||||||||||||||||
The Abbot (Formerly The Collection at Harvard Square) | 72,910 | 6,086 | 14 | 72,910 | 6,100 | 79,010 | 1,984 | 77,026 | — | |||||||||||||||||||
The Field at Commonwealth | 25,328 | 15,490 | — | 25,328 | 15,490 | 40,818 | 814 | 40,004 | — | |||||||||||||||||||
The Gallery at Westbury Plaza | 108,653 | 216,771 | 885 | 108,653 | 217,656 | 326,309 | 12,808 | 313,501 | — | |||||||||||||||||||
The Hub Hillcrest Market | 18,773 | 61,906 | 5,059 | 19,611 | 66,127 | 85,738 | 12,181 | 73,557 | — | |||||||||||||||||||
The Marketplace Shopping Center | 10,927 | 36,052 | 161 | 10,927 | 36,213 | 47,140 | 2,382 | 44,758 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2018 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land & Land Improvements | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land & Land Improvements | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
The Plaza at St. Lucie West | 1,718 | 6,204 | (6 | ) | 1,718 | 6,198 | 7,916 | 442 | 7,474 | — | ||||||||||||||||||
The Point at Garden City Park | 741 | 9,764 | 5,444 | 2,518 | 13,431 | 15,949 | 1,331 | 14,618 | — | |||||||||||||||||||
The Shops at Hampton Oaks | 843 | 372 | 61 | 843 | 433 | 1,276 | 54 | 1,222 | — | |||||||||||||||||||
The Shops at Stonewall | 27,511 | 22,123 | 8,787 | 28,633 | 29,788 | 58,421 | 17,319 | 41,102 | — | |||||||||||||||||||
The Village at Riverstone | 20,645 | 11,155 | — | 20,645 | 11,155 | 31,800 | 173 | 31,627 | — | |||||||||||||||||||
The Village Center | 43,597 | 16,428 | 502 | 44,070 | 16,457 | 60,527 | 1,261 | 59,266 | 13,434 | |||||||||||||||||||
Town and Country | 4,664 | 5,207 | 27 | 4,664 | 5,234 | 9,898 | 635 | 9,263 | — | |||||||||||||||||||
Town Square | 883 | 8,132 | 378 | 883 | 8,510 | 9,393 | 5,030 | 4,363 | — | |||||||||||||||||||
Treasure Coast Plaza | 7,553 | 21,554 | 378 | 7,553 | 21,932 | 29,485 | 1,609 | 27,876 | 2,746 | |||||||||||||||||||
Tustin Legacy | 13,836 | 23,856 | — | 13,836 | 23,856 | 37,692 | 1,420 | 36,272 | — | |||||||||||||||||||
Twin City Plaza | 17,245 | 44,225 | 2,295 | 17,263 | 46,502 | 63,765 | 16,382 | 47,383 | — | |||||||||||||||||||
Twin Peaks | 5,200 | 25,827 | 1,866 | 5,200 | 27,693 | 32,893 | 13,947 | 18,946 | — | |||||||||||||||||||
Unigold Shopping Center | 5,490 | 5,144 | 6,320 | 5,561 | 11,393 | 16,954 | 810 | 16,144 | — | |||||||||||||||||||
University Commons | 4,070 | 30,785 | 5 | 4,070 | 30,790 | 34,860 | 4,234 | 30,626 | 36,425 | |||||||||||||||||||
Valencia Crossroads | 17,921 | 17,659 | 1,207 | 17,921 | 18,866 | 36,787 | 15,823 | 20,964 | — | |||||||||||||||||||
Village at La Floresta | 13,140 | 20,571 | (272 | ) | 13,156 | 20,283 | 33,439 | 3,342 | 30,097 | — | ||||||||||||||||||
Village at Lee Airpark | 11,099 | 12,968 | 3,485 | 12,007 | 15,545 | 27,552 | 8,952 | 18,600 | — | |||||||||||||||||||
Village Center | 3,885 | 14,131 | 8,974 | 5,480 | 21,510 | 26,990 | 9,461 | 17,529 | — | |||||||||||||||||||
Vons Circle Center | 49,037 | 22,618 | 88 | 49,037 | 22,706 | 71,743 | 1,651 | 70,092 | 7,699 | |||||||||||||||||||
Walker Center | 3,840 | 7,232 | 4,151 | 3,878 | 11,345 | 15,223 | 6,572 | 8,651 | — | |||||||||||||||||||
Walmart Norwalk | 20,394 | 21,261 | — | 20,394 | 21,261 | 41,655 | 1,709 | 39,946 | — | |||||||||||||||||||
Waterstone Plaza | 5,498 | 13,500 | 12 | 5,498 | 13,512 | 19,010 | 978 | 18,032 | — | |||||||||||||||||||
Welleby Plaza | 1,496 | 7,787 | 1,504 | 1,496 | 9,291 | 10,787 | 7,434 | 3,353 | — | |||||||||||||||||||
Wellington Town Square | 2,041 | 12,131 | 111 | 2,041 | 12,242 | 14,283 | 7,157 | 7,126 | — | |||||||||||||||||||
West Bird Plaza | 12,934 | 18,594 | (5 | ) | 12,934 | 18,589 | 31,523 | 1,355 | 30,168 | — | ||||||||||||||||||
West Chester Plaza | 1,857 | 7,572 | 483 | 1,857 | 8,055 | 9,912 | 5,566 | 4,346 | — | |||||||||||||||||||
West Lake Shopping Center | 10,561 | 9,792 | (16 | ) | 10,561 | 9,776 | 20,337 | 1,007 | 19,330 | — | ||||||||||||||||||
West Park Plaza | 5,840 | 5,759 | 1,590 | 5,840 | 7,349 | 13,189 | 4,117 | 9,072 | — | |||||||||||||||||||
Westbury Plaza | 116,129 | 51,460 | 3,082 | 116,129 | 54,542 | 170,671 | 4,695 | 165,976 | 88,000 | |||||||||||||||||||
Westchase | 5,302 | 8,273 | 964 | 5,302 | 9,237 | 14,539 | 3,582 | 10,957 | — | |||||||||||||||||||
Westchester Commons | 3,366 | 11,751 | 10,722 | 4,894 | 20,945 | 25,839 | 7,287 | 18,552 | — | |||||||||||||||||||
Westlake Village Plaza | 7,043 | 27,195 | 29,943 | 17,602 | 46,579 | 64,181 | 22,831 | 41,350 | — |
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2018 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land & Land Improvements | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land & Land Improvements | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Westport Plaza | 9,035 | 7,455 | 9 | 9,035 | 7,464 | 16,499 | 668 | 15,831 | 2,651 | |||||||||||||||||||
Westwood - Manor Care | 12,808 | 2,420 | — | 12,808 | 2,420 | 15,228 | 120 | 15,108 | — | |||||||||||||||||||
Westwood Shopping Center | 115,051 | 19,095 | — | 115,051 | 19,095 | 134,146 | 4,478 | 129,668 | — | |||||||||||||||||||
Westwood Village | 19,933 | 25,301 | (2,075 | ) | 18,733 | 24,426 | 43,159 | 13,177 | 29,982 | — | ||||||||||||||||||
Whole Foods at Swampscott | 7,399 | 8,322 | — | 7,399 | 8,322 | 15,721 | 574 | 15,147 | — | |||||||||||||||||||
Williamsburg at Dunwoody | 7,435 | 3,721 | 563 | 7,444 | 4,275 | 11,719 | 455 | 11,264 | — | |||||||||||||||||||
Willow Festival | 1,954 | 56,501 | 2,994 | 1,976 | 59,473 | 61,449 | 14,757 | 46,692 | 39,505 | |||||||||||||||||||
Willow Oaks Crossing | 6,664 | 7,833 | 6 | 6,664 | 7,839 | 14,503 | 1,538 | 12,965 | — | |||||||||||||||||||
Willows Shopping Center | 51,964 | 78,029 | 592 | 51,992 | 78,593 | 130,585 | 4,851 | 125,734 | — | |||||||||||||||||||
Woodcroft Shopping Center | 1,419 | 6,284 | 1,078 | 1,421 | 7,360 | 8,781 | 4,526 | 4,255 | — | |||||||||||||||||||
Woodman Van Nuys | 5,500 | 7,195 | 293 | 5,500 | 7,488 | 12,988 | 3,953 | 9,035 | — | |||||||||||||||||||
Woodmen Plaza | 7,621 | 11,018 | 920 | 7,621 | 11,938 | 19,559 | 10,631 | 8,928 | — | |||||||||||||||||||
Woodside Central | 3,500 | 9,288 | 537 | 3,489 | 9,836 | 13,325 | 5,134 | 8,191 | — | |||||||||||||||||||
Young Circle Shopping Center | 5,986 | 10,394 | 9 | 5,986 | 10,403 | 16,389 | 789 | 15,600 | — | |||||||||||||||||||
Corporate Assets | — | — | 1,667 | — | 1,667 | 1,667 | 1,615 | 52 | — | |||||||||||||||||||
Land held for future development | 37,520 | — | (6,636 | ) | 30,875 | 9 | 30,884 | 2 | 30,882 | — | ||||||||||||||||||
Construction in progress | — | — | 54,172 | — | 54,172 | 54,172 | — | 54,172 | — | |||||||||||||||||||
$ | 4,736,970 | 5,495,990 | 630,202 | 4,819,292 | 6,043,870 | 10,863,162 | 1,535,444 | 9,327,718 | 525,182 | |||||||||||||||||||
(1) See Item 2, Properties for geographic location and year each operating property was acquired. | ||||||||||||||||||||||||||||
(2) The negative balance for costs capitalized subsequent to acquisition could include out-parcels sold, provision for loss recorded, and demolition of part of the property for redevelopment. |
2018 | 2017 | 2016 | ||||||||
Beginning balance | $ | 10,892,821 | 4,933,499 | 4,545,900 | ||||||
Acquired properties and land | 113,911 | 5,772,265 | 370,010 | |||||||
Developments and improvements | 198,005 | 273,871 | 148,904 | |||||||
Sale of properties | (277,270 | ) | (86,814 | ) | (126,855 | ) | ||||
Properties held for sale | (59,438 | ) | — | — | ||||||
Provision for impairment | (4,867 | ) | — | (4,460 | ) | |||||
Ending balance | $ | 10,863,162 | 10,892,821 | 4,933,499 |
2018 | 2017 | 2016 | ||||||||
Beginning balance | $ | 1,339,771 | 1,124,391 | 1,043,787 | ||||||
Depreciation expense | 249,489 | 222,395 | 115,355 | |||||||
Sale of properties | (45,901 | ) | (7,015 | ) | (32,791 | ) | ||||
Accumulated depreciation related to properties held for sale | (7,729 | ) | — | — | ||||||
Provision for impairment | (186 | ) | — | (1,960 | ) | |||||
Ending balance | $ | 1,535,444 | 1,339,771 | 1,124,391 |
(a) | (b) | (c) | ||||||||
Plan Category | Number of securities to be issued upon exercise of outstanding options, warrants and rights (1) | Weighted-average exercise price of outstanding options, warrants and rights(2) | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column a) (3) | |||||||
Equity compensation plans approved by security holders | — | $ | — | 1,221,853 | ||||||
Equity compensation plans not approved by security holders | N/A | N/A | N/A | |||||||
Total | — | $ | — | 1,221,853 | ||||||
(1) This column does not include 595,171 shares that may be issued pursuant to unvested restricted stock and performance share awards. | ||||||||||
(2) The weighted average exercise price excludes stock rights awards, which we sometimes refer to as unvested restricted stock. | ||||||||||
(3) The Regency Centers Corporation 2011 Omnibus Incentive Plan, (“Omnibus Plan”), as approved by stockholders at our 2011 annual meeting, provides that an aggregate maximum of 4.1 million shares of our common stock are reserved for issuance under the Omnibus Plan. |
• | should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate; |
• | have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement; |
• | may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and |
• | were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments. |
(a) | Form of Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and the parties listed below (incorporated by reference to Exhibit 1.1 to the Company’s Form 8-K filed on May 17, 2017). The Equity Distribution Agreements listed below are substantially identical in all material respects to the Form of Equity Distribution Agreement, except for the identities of the parties, and have not been filed as exhibits to the Company’s 1934 Act reports pursuant to Instruction 2 to item 601 of Regulation S-K: |
(i) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and Wells Fargo Securities, LLC; |
(ii) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and J.P. Morgan Securities LLC; |
(iii) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and Merrill Lynch, Pierce, Fenner & Smith Incorporated; |
(iv) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and BB&T Capital Markets, a division of BB&T Securities, LLC; |
(v) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and BTIG, LLC; |
(vi) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and RBC Capital Markets, LLC; |
(vii) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and SunTrust Robinson Humphrey, Inc.; and |
(viii) | Equity Distribution Agreement dated May 17, 2017 among Regency Centers Corporation, Regency Centers, L.P. and Mizuho Securities USA LLC. |
(b) | Form of Amendment No. 1 to the Equity Distribution Agreement, dated November 13, 2018 (incorporated by referent to Exhibit 1.1 to the Company’s Form 8-K filed on November 14, 2018). The Amendment No.1 to each of the Equity Distribution Agreements, dated November 13, 2018, and listed in Exhibit 1 (a) are substantially identical in all material respects to the Form of Amendment No. 1 to the Equity Distribution Agreement, except for the identities of the parties, and have not been filed as exhibits to the Company’s 1934 Act reports pursuant to item 601 of Regulation S-K. |
(c) | Forward Master Confirmation, dated May 17, 2017, by and between Regency Centers Corporation and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 1.2 to the Company’s Form 8-K filed on May 17, 2017). |
(i) | Amendment No. 1 to the Forward Master Confirmation (incorporated by reference to Exhibit 1.2 to the Company’s form 8-K filed on November 14, 2018). |
(d) | Forward Master Confirmation, dated May 17, 2017, by and between Regency Centers Corporation and JPMorgan Chase Bank, National Association (incorporated by reference to Exhibit 1.3 to the Company’s Form 8-K filed on May 17, 2017). |
(i) | Amendment No. 1 to the Forward Master Confirmation (incorporated by reference to Exhibit 1.3 to the Company’s form 8-K filed on November 14, 2018). |
(e) | Forward Master Confirmation, dated May 17, 2017, by and between Regency Centers Corporation and Bank of America, N.A. (incorporated by reference to Exhibit 1.4 to the Company’s Form 8-K filed on May 17, 2017) |
(i) | Amendment No. 1 to the Forward Master Confirmation (incorporated by reference to Exhibit 1.4 to the Company’s form 8-K filed on November 14, 2018). |
(a) | Restated Articles of Incorporation of Regency Centers Corporation (amendment is incorporated by reference to Exhibit 3.A to the Company’s Form 10-Q filed on August 8, 2017). |
(b) | Amended and Restated Bylaws of Regency Centers Corporation (amendment is incorporated by reference to Exhibit 3.B to the Company’s Form 10-Q filed on August 8, 2017). |
(c) | Fifth Amended and Restated Agreement of Limited Partnership of Regency Centers, L.P., (incorporated by reference to Exhibit 3(d) to the Company's Form 10-K filed on February 19, 2014). |
(a) | See Exhibits 3(a) and 3(b) for provisions of the Articles of Incorporation and Bylaws of the Company defining the rights of security holders. See Exhibits 3(c) for provisions of the Partnership Agreement of Regency Centers, L.P. defining rights of security holders. |
(b) | Indenture dated December 5, 2001 between Regency Centers, L.P., the guarantors named therein and First Union National Bank, as trustee (incorporated by reference to Exhibit 4.4 to Regency Centers, L.P.'s Form 8-K filed on December 10, 2001). |
(i) | First Supplemental Indenture dated as of June 5, 2007 among Regency Centers, L.P., the Company as guarantor and U.S. Bank National Association, as successor to Wachovia Bank, National Association (formerly known as First Union National Bank), as trustee (incorporated by reference to Exhibit 4.1 to Regency Centers, L.P.'s Form 8-K filed on June 5, 2007). |
(ii) | Second Supplemental Indenture dated as of June 2, 2010 to the Indenture dated as of December 5, 2001 between Regency Centers, L.P., Regency Centers Corporation, as guarantor, and U.S. Bank National Association, as successor to Wachovia Bank, National Association (formerly known as First Union National Bank), as Trustee (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on June 3, 2010). |
(iii) | Third Supplemental Indenture dated as of August 17, 2015 to the Indenture dated as of December 5, 2001 among Regency Centers, L.P., Regency Centers Corporation, as guarantor, and U.S. Bank, National Association, as trustee (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on August 18, 2015). |
(iv) | Fourth Supplemental Indenture dated as of January 26, 2017 among Regency Centers, L.P., Regency Centers Corporation, as guarantor, and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 4.1 to the Company's Form 8-K filed on January 26, 2016). |
(c) | Indenture dated September 9, 1998 between the Company, as successor-by-merger to IRT Property Company, and SunTrust Bank, as trustee (incorporated by reference to Exhibit 4.2 of Form 8-K filed by IRT Property Company on September 15, 1998) |
(i) | Supplemental Indenture No. 1, dated September 9, 1998, between the Company, as successor-by-merger to IRT Property Company, and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.3 of Form 8-K filed by IRT Property Company on September 15, 1998) |
(ii) | Supplemental Indenture No. 2, dated November 1, 1999, between the Company, as successor-by-merger to IRT Property Company, and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.5 of Form 8-K filed by IRT Property Company on November 12, 1999) |
(iii) | Supplemental Indenture No. 3, dated February 12, 2003, between the Company and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.2 of Form 8-K filed by Equity One, Inc. on February 20, 2003) |
(iv) | Supplemental Indenture No. 5, dated April 23, 2004, between the Company and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.1 of Form 10-Q filed by Equity One, Inc. on May 10, 2004) |
(v) | Supplemental Indenture No. 6, dated May 20, 2005, between the Company and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.2 of Form 10-Q filed by Equity One, Inc. on August 5, 2005) |
(vi) | Supplemental Indenture No. 8, dated December 30, 2005, between the Company and SunTrust Bank, as Trustee (incorporated by reference to Exhibit 4.17 of Form 10-K filed by Equity One, Inc. on March 3, 2006) |
(vii) | Supplemental Indenture No. 13, dated as of October 25, 2012, between the Company and U.S. Bank National Association, as Trustee (incorporated by reference to Exhibit 4.1 of Form 8-K filed by Equity One, Inc. on October 25, 2012) |
(viii) | Supplemental Indenture No. 14, dated as of March 1, 2017, among Equity One, Inc., Regency Centers Corporation, Regency Centers, L.P., and U.S. Bank National Association, as successor to Sun Trust Bank, as Trustee (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on March 1, 2017). |
(ix) | Supplemental Indenture No. 15, dated as of July 26, 2017, among Regency Centers Corporation, Regency Centers, L.P., and U.S. Bank National Association (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on July 27, 2017). |
(d) | Assumption Agreement, dated as of March 1, 2017, by Regency Centers Corporation (incorporated by reference to Exhibit 4.2 to the Company’s Form 8-K filed on March 1, 2017) |
~(a) | Form of Stock Rights Award Agreement (incorporated by reference to Exhibit 10(b) to the Company's Form 10-K filed on March 10, 2006). |
~(b) | Form of 409A Amendment to Stock Rights Award Agreement (incorporated by reference to Exhibit 10(b)(i) to the Company's Form 10-K filed on March on 17, 2009). |
~(c) | Form of Nonqualified Stock Option Agreement (incorporated by reference to Exhibit 10(c) to the Company's Form 10-K filed on March 10, 2006). |
~(d) | Form of 409A Amendment to Stock Option Agreement (incorporated by reference to Exhibit 10(c)(i) to the Company's Form 10-K filed on March 17, 2009). |
~(e) | Amended and Restated Deferred Compensation Plan dated May 6, 2003 (incorporated by reference to Exhibit 10(k) to the Company's Form 10-K filed on March 12, 2004). |
~(f) | Regency Centers Corporation 2005 Deferred Compensation Plan (incorporated by reference to Exhibit 10(s) to the Company's Form 8-K filed on December 21, 2004). |
~(g) | First Amendment to Regency Centers Corporation 2005 Deferred Compensation Plan dated December 2005 (incorporated by reference to Exhibit 10(q)(i) to the Company's Form 10-K filed on March 10, 2006). |
~(h) | Second Amendment to the Regency Centers Corporation Amended and Restated Deferred Compensation Plan (incorporated by reference to Exhibit 10.2 to the Company's Form 8-K filed on June 14, 2011). |
~(i) | Third Amendment to the Regency Centers Corporation 2005 Deferred Compensation Plan (incorporated by reference to Exhibit 10.1 to the Company's Form 8-K filed on June 14, 2011). |
~(j) | Regency Centers Corporation 2011 Omnibus Plan (incorporated by reference to Annex A to the Company's 2011 Annual Meeting Proxy Statement filed on March 24, 2011). |
~(k) | Form of Director/Officer Indemnification Agreement (filed as an Exhibit to Pre-effective Amendment No. 2 to the Company's registration statement on Form S-11 filed on October 5, 1993 (33-67258), and incorporated by reference). |
~(l) | Amended and Restated Severance and Change of Control Agreement dated as of April 27, 2017, by and between the Company and Martin E. Stein, Jr. (incorporated by reference to Exhibit 10.1 of the Company's Form 10-Q filed on May 10, 2017). |
~(m) | Form of Amended and Restated Severance and Change of Control Agreement dated as of July 15, 2015 by and between the Company and Lisa Palmer (incorporated by reference to Exhibit 10.3 of the Company's Form 8-K filed on July 20, 2015). |
~(n) | Form of Amended and Restated Severance and Change of Control Agreement dated as of July 15, 2015 by and between the Company and Dan M. Chandler, III (incorporated by reference to Exhibit 10.4 of the Company's Form 8-K filed on July 20, 2015). |
~(o) | Form of Amended and Restated Severance and Change of Control Agreement dated as of July 15, 2015 by and between the Company and James D. Thompson (incorporated by reference to Exhibit 10.6 of the Company's Form 8-K filed on July 20, 2015). |
(p) |
(q) | Term Loan Agreement dated as of November 17, 2011 by and among Regency Centers, L.P., the Company, each of the financial institutions party thereto and Wells Fargo Securities, LLC (incorporated by reference to Exhibit 10.1 to the Company's Form 10-K filed on February 29, 2012). |
(i) | First Amendment to Term Loan Agreement dated as of June 19, 2012 (incorporated by reference to Exhibit 10(h)(i) to the Company's Form 10-K filed on March 1, 2013). |
(ii) | Second Amendment to Term Loan Agreement dated as of December 19, 2012 (incorporated by reference to Exhibit 10(h)(ii) to the Company's Form 10-K filed on March 1, 2013). |
(iii) | Third Amendment to Term Loan Agreement dated as of June 27, 2014 (incorporated by reference to Exhibit 10.2 to the Company's Form 10-Q filed on August 8, 2014). |
(iv) | Fourth Amendment to Term Loan Agreement dated as of May 13, 2015 (incorporated by reference to Exhibit 10(j)(iv) to the Company's Form 10-K filed on February 18, 2016). |
(v) | Fifth Amendment to Term Loan Agreement dated as of July 7, 2016 (incorporated by reference to exhibit 10.1 to the Company's Form 8-K filed on July 7, 2016). |
(vi) | Sixth Amendment to Term Loan Agreement, dated as of March 2, 2017, by and among Regency Centers L.P., as borrower, Regency Centers Corporation, as guarantor, Wells Fargo Bank, National Association, as administrative agent, and certain lenders party thereto (incorporated by reference to Exhibit 4.3 to the Company’s Form 8-K filed on March 2, 2017). |
(vii) | Seventh Amendment to Term Loan Agreement, dated as of March 23, 2018, by and among Regency Centers L.P., as borrower, Regency Centers Corporation, as guarantor, Wells Fargo Bank, National Association, as Administrative Agent, and certain lenders party thereto (incorporated by reference to Exhibit 4.3 to the Company’s Form 8-K filed on March 26, 2018). |
(r) | Second Amended and Restated Limited Liability Company Agreement of Macquarie CountryWide-Regency II, LLC dated as of July 31, 2009 by and among Global Retail Investors, LLC, Regency Centers, L.P. and Macquarie CountryWide (US) No. 2 LLC (incorporated by reference to Exhibit 10.1 to the Company's Form 10-Q filed on November 6, 2009). |
(i) | Amendment No. 1 to Second Amended and Restate Limited Liability Company Agreement of GRI-Regency, LLC (formerly Macquarie CountryWide-Regency II, LLC) (incorporated by reference to Exhibit 10.(h)(i) to the Company’s Form 10-K filed March 1, 2011). |
(s) | Term Loan Agreement, dated as of March 2, 2017, by and among Regency Centers, L.P., as borrower, Regency Centers Corporation, as guarantor, Wells Fargo Bank, National Association, as administrative agent, and certain lenders party thereto (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on March 2, 2017). |
(i) | First Amendment to the 2017 Term Loan Agreement, dated as of March 23, 2018, by and among Regency Centers L.P., as borrower, Regency Centers Corporation, as guarantor, Wells Fargo Bank, National Association, as Administrative Agent, and certain lenders party thereto (incorporated by reference to Exhibit 4.2 to the Company’s Form 8-K filed on March 26, 2018). |
February 21, 2019 | REGENCY CENTERS CORPORATION | |
By: | /s/ Martin E. Stein, Jr. Martin E. Stein. Jr., Chairman of the Board and Chief Executive Officer |
February 21, 2019 | REGENCY CENTERS, L.P. | |
By: | Regency Centers Corporation, General Partner | |
By: | /s/ Martin E. Stein, Jr. Martin E. Stein. Jr., Chairman of the Board and Chief Executive Officer |
February 21, 2019 | /s/ Martin E. Stein, Jr. Martin E. Stein. Jr., Chairman of the Board and Chief Executive Officer | |
February 21, 2019 | /s/ Lisa Palmer Lisa Palmer, President, Chief Financial Officer, and Director (Principal Financial Officer) | |
February 21, 2019 | /s/ J. Christian Leavitt J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) | |
February 21, 2019 | /s/ Joseph Azrack Joseph Azrack, Director | |
February 21, 2019 | /s/ Bryce Blair Bryce Blair, Director | |
February 21, 2019 | /s/ C. Ronald Blankenship C. Ronald Blankenship, Director | |
February 21, 2019 | /s/ Deirdre J. Evens Deirdre J. Evens, Director | |
February 21, 2019 | /s/ Mary Lou Fiala Mary Lou Fiala, Director | |
February 21, 2019 | /s/ Peter Linneman Peter Linneman, Director | |
February 21, 2019 | /s/ David P. O'Connor David P. O'Connor, Director | |
February 21, 2019 | /s/ John C. Schweitzer John C. Schweitzer, Director | |
February 21, 2019 | /s/ Thomas G. Wattles Thomas G. Wattles, Director |