x | QUARTERLY 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 | Trading Symbol | Name of each exchange on which registered | ||
Common Stock, $.01 par value | REG | The Nasdaq Stock Market LLC |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||
None | N/A | 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. |
Form 10-Q Report Page | ||
PART I - FINANCIAL INFORMATION | ||
Item 1. | Financial Statements (Unaudited) | |
Regency Centers Corporation: | ||
Consolidated Balance Sheets as of March 31, 2019 and December 31, 2018 | ||
Consolidated Statements of Operations for the periods ended March 31, 2019 and 2018 | ||
Consolidated Statements of Comprehensive Income for the periods ended March 31, 2019 and 2018 | ||
Consolidated Statements of Equity for the periods ended March 31, 2019 and 2018 | ||
Consolidated Statements of Cash Flows for the periods ended March 31, 2019 and 2018 | ||
Regency Centers, L.P.: | ||
Consolidated Balance Sheets as of March 31, 2019 and December 31, 2018 | ||
Consolidated Statements of Operations for the periods ended March 31, 2019 and 2018 | ||
Consolidated Statements of Comprehensive Income for the periods ended March 31, 2019 and 2018 | ||
Consolidated Statements of Capital for the periods ended March 31, 2019 and 2018 | ||
Consolidated Statements of Cash Flows for the periods ended March 31, 2019 and 2018 | ||
Notes to Consolidated Financial Statements | ||
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | |
Item 4. | Controls and Procedures | |
PART II - OTHER INFORMATION | ||
Item 1. | Legal Proceedings | |
Item 1A. | Risk Factors | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | |
Item 3. | Defaults Upon Senior Securities | |
Item 4. | Mine Safety Disclosures | |
Item 5. | Other Information | |
Item 6. | Exhibits | |
SIGNATURES | ||
2019 | 2018 | |||||
Assets | (unaudited) | |||||
Real estate assets, at cost | $ | 10,875,058 | 10,863,162 | |||
Less: accumulated depreciation | 1,605,681 | 1,535,444 | ||||
Real estate investments, net | 9,269,377 | 9,327,718 | ||||
Investments in real estate partnerships | 456,733 | 463,001 | ||||
Properties held for sale | 15,275 | 60,516 | ||||
Cash, cash equivalents and restricted cash (including $3,305 and $2,658 of restricted cash at March 31, 2019 and December 31, 2018, respectively) | 42,784 | 45,190 | ||||
Tenant and other receivables | 160,635 | 172,359 | ||||
Deferred leasing costs, less accumulated amortization of $102,141 and $101,093 at March 31, 2019 and December 31, 2018, respectively | 82,477 | 84,983 | ||||
Acquired lease intangible assets, less accumulated amortization of $225,693 and $219,689 at March 31, 2019 and December 31, 2018, respectively | 280,613 | 387,069 | ||||
Right of use assets, net | 296,859 | — | ||||
Other assets | 412,851 | 403,827 | ||||
Total assets | $ | 11,017,604 | 10,944,663 | |||
Liabilities and Equity | ||||||
Liabilities: | ||||||
Notes payable | $ | 3,009,886 | 3,006,478 | |||
Unsecured credit facilities | 673,852 | 708,734 | ||||
Accounts payable and other liabilities | 183,983 | 224,807 | ||||
Acquired lease intangible liabilities, less accumulated amortization of $99,163 and $92,746 at March 31, 2019 and December 31, 2018, respectively | 475,065 | 496,726 | ||||
Lease liabilities | 225,122 | — | ||||
Tenants’ security, escrow deposits and prepaid rent | 46,923 | 57,750 | ||||
Total liabilities | 4,614,831 | 4,494,495 | ||||
Commitments and contingencies | — | — | ||||
Equity: | ||||||
Stockholders’ equity: | ||||||
Common stock, $0.01 par value per share, 220,000,000 shares authorized; 167,517,243 and 167,904,593 shares issued at March 31, 2019 and December 31, 2018, respectively | 1,675 | 1,679 | ||||
Treasury stock at cost, 410,963 and 390,163 shares held at March 31, 2019 and December 31, 2018, respectively | (21,226 | ) | (19,834 | ) | ||
Additional paid-in-capital | 7,639,353 | 7,672,517 | ||||
Accumulated other comprehensive loss | (6,096 | ) | (927 | ) | ||
Distributions in excess of net income | (1,263,011 | ) | (1,255,465 | ) | ||
Total stockholders’ equity | 6,350,695 | 6,397,970 | ||||
Noncontrolling interests: | ||||||
Exchangeable operating partnership units, aggregate redemption value of $23,615 and $20,532 at March 31, 2019 and December 31, 2018, respectively | 10,641 | 10,666 | ||||
Limited partners’ interests in consolidated partnerships | 41,437 | 41,532 | ||||
Total noncontrolling interests | 52,078 | 52,198 | ||||
Total equity | 6,402,773 | 6,450,168 | ||||
Total liabilities and equity | $ | 11,017,604 | 10,944,663 |
Three months ended March 31, | ||||||
2019 | 2018 | |||||
Revenues: | ||||||
Lease income | $ | 277,303 | 267,510 | |||
Other property income | 1,982 | 2,025 | ||||
Management, transaction, and other fees | 6,972 | 7,158 | ||||
Total revenues | 286,257 | 276,693 | ||||
Operating expenses: | ||||||
Depreciation and amortization | 97,194 | 88,525 | ||||
Operating and maintenance | 40,638 | 42,516 | ||||
General and administrative | 21,300 | 17,606 | ||||
Real estate taxes | 34,155 | 30,425 | ||||
Other operating expenses | 1,134 | 1,632 | ||||
Total operating expenses | 194,421 | 180,704 | ||||
Other expense (income): | ||||||
Interest expense, net | 37,752 | 36,785 | ||||
Provision for impairment, net of tax | 1,672 | 16,054 | ||||
Gain on sale of real estate, net of tax | (16,490 | ) | (96 | ) | ||
Early extinguishment of debt | 10,591 | 162 | ||||
Net investment income | (2,354 | ) | (32 | ) | ||
Total other expense (income) | 31,171 | 52,873 | ||||
Income from operations before equity in income of investments in real estate partnerships | 60,665 | 43,116 | ||||
Equity in income of investments in real estate partnerships | 30,828 | 10,349 | ||||
Net income | 91,493 | 53,465 | ||||
Noncontrolling interests: | ||||||
Exchangeable operating partnership units | (190 | ) | (111 | ) | ||
Limited partners’ interests in consolidated partnerships | (857 | ) | (694 | ) | ||
Income attributable to noncontrolling interests | (1,047 | ) | (805 | ) | ||
Net income attributable to common stockholders | $ | 90,446 | 52,660 | |||
Income per common share - basic | $ | 0.54 | 0.31 | |||
Income per common share - diluted | $ | 0.54 | 0.31 |
Three months ended March 31, | ||||||
2019 | 2018 | |||||
Net income | $ | 91,493 | 53,465 | |||
Other comprehensive (loss) income: | ||||||
Effective portion of change in fair value of derivative instruments: | ||||||
Effective portion of change in fair value of derivative instruments | (5,489 | ) | 9,505 | |||
Reclassification adjustment of derivative instruments included in net income | (176 | ) | 2,138 | |||
Unrealized gain (loss) on available-for-sale debt securities | 137 | (119 | ) | |||
Other comprehensive (loss) income | (5,528 | ) | 11,524 | |||
Comprehensive income | 85,965 | 64,989 | ||||
Less: comprehensive income attributable to noncontrolling interests: | ||||||
Net income attributable to noncontrolling interests | 1,047 | 805 | ||||
Other comprehensive (loss) income attributable to noncontrolling interests | (359 | ) | 483 | |||
Comprehensive income attributable to noncontrolling interests | 688 | 1,288 | ||||
Comprehensive income attributable to the Company | $ | 85,277 | 63,701 |
REGENCY CENTERS CORPORATION Consolidated Statements of Equity For the three months ended March 31, 2019 and 2018 (in thousands, except per share data) (unaudited) | |||||||||||||||||||||||||||||||
Noncontrolling Interests | |||||||||||||||||||||||||||||||
Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Income (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 | — | — | — | — | 52,660 | 52,660 | 111 | 694 | 805 | 53,465 | |||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | 11,041 | — | 11,041 | 23 | 460 | 483 | 11,524 | |||||||||||||||||||||
Deferred compensation plan, net | — | (449 | ) | 446 | — | — | (3 | ) | — | — | — | (3 | ) | ||||||||||||||||||
Restricted stock issued, net of amortization | 1 | — | 4,120 | — | — | 4,121 | — | — | — | 4,121 | |||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | (6,643 | ) | — | — | (6,643 | ) | — | — | — | (6,643 | ) | ||||||||||||||||||
Common stock repurchased and retired | (21 | ) | — | (124,968 | ) | — | — | (124,989 | ) | — | — | — | (124,989 | ) | |||||||||||||||||
Common stock issued under dividend reinvestment plan | — | — | 358 | — | — | 358 | — | — | — | 358 | |||||||||||||||||||||
Common stock issued, net of issuance costs | — | — | 10 | — | — | 10 | — | — | — | 10 | |||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | (1,018 | ) | (1,018 | ) | (1,018 | ) | ||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||
Common stock/unit ($0.555 per share) | — | — | — | — | (95,207 | ) | (95,207 | ) | (194 | ) | — | (194 | ) | (95,401 | ) | ||||||||||||||||
Balance at March 31, 2018 | 1,694 | (18,756 | ) | 7,746,427 | 4,764 | (1,169,828 | ) | 6,564,301 | 10,847 | 30,233 | 41,080 | 6,605,381 | |||||||||||||||||||
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 | ||||||||||||||||||
Net income | — | — | — | — | 90,446 | 90,446 | 190 | 857 | 1,047 | 91,493 | |||||||||||||||||||||
Other comprehensive income | — | — | — | (5,169 | ) | — | (5,169 | ) | (11 | ) | (348 | ) | (359 | ) | (5,528 | ) | |||||||||||||||
Deferred compensation plan, net | — | (1,392 | ) | 1,392 | — | — | — | — | — | — | — | ||||||||||||||||||||
Restricted stock issued, net of amortization | 2 | — | 3,950 | — | — | 3,952 | — | — | — | 3,952 | |||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | (6,051 | ) | — | — | (6,051 | ) | — | — | — | (6,051 | ) | ||||||||||||||||||
Common stock repurchased and retired | (6 | ) | — | (32,772 | ) | — | — | (32,778 | ) | — | — | — | (32,778 | ) | |||||||||||||||||
Common stock issued under dividend reinvestment plan | — | — | 383 | — | — | 383 | — | — | — | 383 | |||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | 895 | 895 | 895 | |||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | (1,565 | ) | (1,565 | ) | (1,565 | ) | ||||||||||||||||||
Reallocation of limited partner's interest | — | — | (66 | ) | — | — | (66 | ) | — | 66 | 66 | — | |||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||
Common stock/unit ($0.585 per share) | — | — | — | — | (97,992 | ) | (97,992 | ) | (204 | ) | — | (204 | ) | (98,196 | ) | ||||||||||||||||
Balance at March 31, 2019 | 1,675 | (21,226 | ) | 7,639,353 | (6,096 | ) | (1,263,011 | ) | 6,350,695 | 10,641 | 41,437 | 52,078 | 6,402,773 |
2019 | 2018 | |||||
Cash flows from operating activities: | ||||||
Net income | $ | 91,493 | 53,465 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation and amortization | 97,194 | 88,525 | ||||
Amortization of deferred loan costs and debt premiums | 2,921 | 2,471 | ||||
(Accretion) and amortization of above and below market lease intangibles, net | (13,090 | ) | (8,181 | ) | ||
Stock-based compensation, net of capitalization | 3,475 | 3,397 | ||||
Equity in income of investments in real estate partnerships | (30,828 | ) | (10,349 | ) | ||
Gain on sale of real estate, net of tax | (16,490 | ) | (96 | ) | ||
Provision for impairment, net of tax | 1,672 | 16,054 | ||||
Early extinguishment of debt | 10,591 | 162 | ||||
Distribution of earnings from operations of investments in real estate partnerships | 14,417 | 13,319 | ||||
Settlement of derivative instruments | (5,719 | ) | — | |||
Deferred compensation expense | 2,314 | 40 | ||||
Realized and unrealized gain on investments | (2,354 | ) | (30 | ) | ||
Changes in assets and liabilities: | ||||||
Tenant and other receivables | 9,050 | 4,296 | ||||
Deferred leasing costs | (2,491 | ) | (1,189 | ) | ||
Other assets | (11,212 | ) | (476 | ) | ||
Accounts payable and other liabilities | (8,908 | ) | (13,793 | ) | ||
Tenants’ security, escrow deposits and prepaid rent | (10,671 | ) | 2,253 | |||
Net cash provided by operating activities | 131,364 | 149,868 | ||||
Cash flows from investing activities: | ||||||
Acquisition of operating real estate | (15,722 | ) | (20,071 | ) | ||
Advance deposits paid on acquisition of operating real estate | (1,250 | ) | — | |||
Real estate development and capital improvements | (39,929 | ) | (51,968 | ) | ||
Proceeds from sale of real estate investments | 82,533 | 3,227 | ||||
Issuance of notes receivable | — | (462 | ) | |||
Investments in real estate partnerships | (19,587 | ) | (39,330 | ) | ||
Distributions received from investments in real estate partnerships | 41,587 | 2,328 | ||||
Dividends on investment securities | 116 | 71 | ||||
Acquisition of investment securities | (5,359 | ) | (7,543 | ) | ||
Proceeds from sale of investment securities | 4,612 | 6,542 | ||||
Net cash provided by (used in) investing activities | 47,001 | (107,206 | ) | |||
Cash flows from financing activities: | ||||||
Repurchase of common shares in conjunction with equity award plans | (6,148 | ) | (6,755 | ) | ||
Common shares repurchased through share repurchase program | (32,778 | ) | (124,989 | ) | ||
Proceeds from sale of treasury stock | 8 | 99 | ||||
Distributions to limited partners in consolidated partnerships, net | (1,485 | ) | (1,018 | ) | ||
Distributions to exchangeable operating partnership unit holders | (204 | ) | (194 | ) | ||
Dividends paid to common stockholders | (97,608 | ) | (94,849 | ) | ||
Repayment of fixed rate unsecured notes | (250,000 | ) | — | |||
Proceeds from issuance of fixed rate unsecured notes, net | 298,983 | 299,511 | ||||
Proceeds from unsecured credit facilities | 110,000 | 185,000 | ||||
Repayment of unsecured credit facilities | (145,000 | ) | (245,000 | ) | ||
Proceeds from notes payable | — | 1,740 | ||||
Repayment of notes payable | (40,315 | ) | — | |||
Scheduled principal payments | (2,235 | ) | (2,773 | ) | ||
Payment of loan costs | (3,342 | ) | (9,179 | ) | ||
Early redemption costs | (10,647 | ) | — | |||
Net cash (used in) provided by financing activities | (180,771 | ) | 1,593 | |||
Net (decrease) increase in cash and cash equivalents and restricted cash | (2,406 | ) | 44,255 | |||
Cash and cash equivalents and restricted cash at beginning of the period | 45,190 | 49,381 | ||||
Cash and cash equivalents and restricted cash at end of the period | $ | 42,784 | 93,636 |
Supplemental disclosure of cash flow information: | ||||||
Cash paid for interest (net of capitalized interest of $1,015 and $2,179 in 2019 and 2018, respectively) | $ | 42,421 | 30,467 | |||
Cash paid (received) for income taxes, net | $ | 15 | (407 | ) | ||
Supplemental disclosure of non-cash transactions: | ||||||
Mortgage loans assumed for the acquisition of real estate | $ | — | 9,700 | |||
Change in accrued capital expenditures | $ | 10,494 | — | |||
Common stock issued under dividend reinvestment plan | $ | 383 | 358 | |||
Stock-based compensation capitalized | $ | 573 | 837 | |||
Contributions from limited partners in consolidated partnerships, net | $ | 881 | — | |||
Common stock issued for dividend reinvestment in trust | $ | 238 | 205 | |||
Contribution of stock awards into trust | $ | 1,328 | 637 | |||
Distribution of stock held in trust | $ | 167 | 317 | |||
Change in fair value of debt securities available-for-sale | $ | 174 | (128 | ) |
2019 | 2018 | |||||
Assets | (unaudited) | |||||
Real estate assets, at cost | $ | 10,875,058 | 10,863,162 | |||
Less: accumulated depreciation | 1,605,681 | 1,535,444 | ||||
Real estate investments, net | 9,269,377 | 9,327,718 | ||||
Investments in real estate partnerships | 456,733 | 463,001 | ||||
Properties held for sale | 15,275 | 60,516 | ||||
Cash, cash equivalents and restricted cash (including $3,305 and $2,658 of restricted cash at March 31, 2019 and December 31, 2018, respectively) | 42,784 | 45,190 | ||||
Tenant and other receivables | 160,635 | 172,359 | ||||
Deferred leasing costs, less accumulated amortization of $102,141 and $101,093 at March 31, 2019 and December 31, 2018, respectively | 82,477 | 84,983 | ||||
Acquired lease intangible assets, less accumulated amortization of $225,693 and $219,689 at March 31, 2019 and December 31, 2018, respectively | 280,613 | 387,069 | ||||
Right of use assets, net | 296,859 | — | ||||
Other assets | 412,851 | 403,827 | ||||
Total assets | $ | 11,017,604 | 10,944,663 | |||
Liabilities and Capital | ||||||
Liabilities: | ||||||
Notes payable | $ | 3,009,886 | 3,006,478 | |||
Unsecured credit facilities | 673,852 | 708,734 | ||||
Accounts payable and other liabilities | 183,983 | 224,807 | ||||
Acquired lease intangible liabilities, less accumulated amortization of $99,163 and $92,746 at March 31, 2019 and December 31, 2018, respectively | 475,065 | 496,726 | ||||
Lease liabilities | 225,122 | — | ||||
Tenants’ security, escrow deposits and prepaid rent | 46,923 | 57,750 | ||||
Total liabilities | 4,614,831 | 4,494,495 | ||||
Commitments and contingencies | — | — | ||||
Capital: | ||||||
Partners’ capital: | ||||||
General partner; 167,517,243 and 167,904,593 units outstanding at March 31, 2019 and December 31, 2018, respectively | 6,356,791 | 6,398,897 | ||||
Limited partners; 349,902 units outstanding at March 31, 2019 and December 31, 2018 | 10,641 | 10,666 | ||||
Accumulated other comprehensive (loss) | (6,096 | ) | (927 | ) | ||
Total partners’ capital | 6,361,336 | 6,408,636 | ||||
Noncontrolling interest: Limited partners’ interests in consolidated partnerships | 41,437 | 41,532 | ||||
Total capital | 6,402,773 | 6,450,168 | ||||
Total liabilities and capital | $ | 11,017,604 | 10,944,663 |
Three months ended March 31, | ||||||
2019 | 2018 | |||||
Revenues: | ||||||
Lease income | $ | 277,303 | 267,510 | |||
Other property income | 1,982 | 2,025 | ||||
Management, transaction, and other fees | 6,972 | 7,158 | ||||
Total revenues | 286,257 | 276,693 | ||||
Operating expenses: | ||||||
Depreciation and amortization | 97,194 | 88,525 | ||||
Operating and maintenance | 40,638 | 42,516 | ||||
General and administrative | 21,300 | 17,606 | ||||
Real estate taxes | 34,155 | 30,425 | ||||
Other operating expenses | 1,134 | 1,632 | ||||
Total operating expenses | 194,421 | 180,704 | ||||
Other expense (income): | ||||||
Interest expense, net | 37,752 | 36,785 | ||||
Provision for impairment, net of tax | 1,672 | 16,054 | ||||
Gain on sale of real estate, net of tax | (16,490 | ) | (96 | ) | ||
Early extinguishment of debt | 10,591 | 162 | ||||
Net investment income | (2,354 | ) | (32 | ) | ||
Total other expense (income) | 31,171 | 52,873 | ||||
Income from operations before equity in income of investments in real estate partnerships | 60,665 | 43,116 | ||||
Equity in income of investments in real estate partnerships | 30,828 | 10,349 | ||||
Net income | 91,493 | 53,465 | ||||
Limited partners’ interests in consolidated partnerships | (857 | ) | (694 | ) | ||
Net income attributable to common unit holders | $ | 90,636 | 52,771 | |||
Income per common unit - basic | $ | 0.54 | 0.31 | |||
Income per common unit - diluted | $ | 0.54 | 0.31 |
Three months ended March 31, | ||||||
2019 | 2018 | |||||
Net income | $ | 91,493 | 53,465 | |||
Other comprehensive (loss) income: | ||||||
Effective portion of change in fair value of derivative instruments: | ||||||
Effective portion of change in fair value of derivative instruments | (5,489 | ) | 9,505 | |||
Reclassification adjustment of derivative instruments included in net income | (176 | ) | 2,138 | |||
Unrealized gain (loss) on available-for-sale debt securities | 137 | (119 | ) | |||
Other comprehensive (loss) income | (5,528 | ) | 11,524 | |||
Comprehensive income | 85,965 | 64,989 | ||||
Less: comprehensive income (loss) attributable to noncontrolling interests: | ||||||
Net income attributable to noncontrolling interests | 857 | 694 | ||||
Other comprehensive (loss) income attributable to noncontrolling interests | (348 | ) | 460 | |||
Comprehensive income attributable to noncontrolling interests | 509 | 1,154 | ||||
Comprehensive income attributable to the Partnership | $ | 85,456 | 63,835 |
REGENCY CENTERS, L.P. Consolidated Statements of Capital For the three months ended March 31, 2019 and 2018 (in thousands) (unaudited) | ||||||||||||||||||
General Partner Preferred and Common Units | Limited Partners | Accumulated Other Comprehensive Income (Loss) | Total Partners’ Capital | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | Total Capital | |||||||||||||
Balance at December 31, 2017 | $ | 6,698,341 | 10,907 | (6,289 | ) | 6,702,959 | 30,095 | 6,733,054 | ||||||||||
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 | 52,660 | 111 | — | 52,771 | 694 | 53,465 | ||||||||||||
Other comprehensive loss | — | 23 | 11,041 | 11,064 | 460 | 11,524 | ||||||||||||
Deferred compensation plan, net | (3 | ) | — | — | (3 | ) | — | (3 | ) | |||||||||
Distributions to partners | (95,207 | ) | (194 | ) | — | (95,401 | ) | (1,018 | ) | (96,419 | ) | |||||||
Restricted units issued as a result of amortization of restricted stock issued by Parent Company | 4,121 | — | — | 4,121 | — | 4,121 | ||||||||||||
Common units repurchased and retired as a result of common stock repurchased and retired by Parent Company | (124,989 | ) | — | — | (124,989 | ) | — | (124,989 | ) | |||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | (6,275 | ) | — | — | (6,275 | ) | — | (6,275 | ) | |||||||||
Balance at March 31, 2018 | 6,559,537 | 10,847 | 4,764 | 6,575,148 | 30,233 | 6,605,381 | ||||||||||||
Balance at December 31, 2018 | 6,398,897 | 10,666 | (927 | ) | 6,408,636 | 41,532 | 6,450,168 | |||||||||||
Net income | 90,446 | 190 | — | 90,636 | 857 | 91,493 | ||||||||||||
Other comprehensive income | — | (11 | ) | (5,169 | ) | (5,180 | ) | (348 | ) | (5,528 | ) | |||||||
Contributions from partners | — | — | — | — | 895 | 895 | ||||||||||||
Distributions to partners | (97,992 | ) | (204 | ) | — | (98,196 | ) | (1,565 | ) | (99,761 | ) | |||||||
Reallocation of limited partner's interest | (66 | ) | — | — | (66 | ) | 66 | — | ||||||||||
Restricted units issued as a result of restricted stock issued by Parent Company, net of amortization | 3,952 | — | — | 3,952 | — | 3,952 | ||||||||||||
Common units repurchased and retired as a result of common stock repurchased and retired by Parent Company | (32,778 | ) | — | — | (32,778 | ) | — | (32,778 | ) | |||||||||
Common units redeemed as a result of common stock redeemed by Parent Company, net of issuances | (5,668 | ) | — | — | (5,668 | ) | — | (5,668 | ) | |||||||||
Balance at March 31, 2019 | $ | 6,356,791 | 10,641 | (6,096 | ) | 6,361,336 | 41,437 | 6,402,773 |
2019 | 2018 | |||||
Cash flows from operating activities: | ||||||
Net income | $ | 91,493 | 53,465 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation and amortization | 97,194 | 88,525 | ||||
Amortization of deferred loan costs and debt premiums | 2,921 | 2,471 | ||||
(Accretion) and amortization of above and below market lease intangibles, net | (13,090 | ) | (8,181 | ) | ||
Stock-based compensation, net of capitalization | 3,475 | 3,397 | ||||
Equity in income of investments in real estate partnerships | (30,828 | ) | (10,349 | ) | ||
Gain on sale of real estate, net of tax | (16,490 | ) | (96 | ) | ||
Provision for impairment, net of tax | 1,672 | 16,054 | ||||
Early extinguishment of debt | 10,591 | 162 | ||||
Distribution of earnings from operations of investments in real estate partnerships | 14,417 | 13,319 | ||||
Settlement of derivative instruments | (5,719 | ) | — | |||
Deferred compensation expense | 2,314 | 40 | ||||
Realized and unrealized gain on investments | (2,354 | ) | (30 | ) | ||
Changes in assets and liabilities: | ||||||
Tenant and other receivables | 9,050 | 4,296 | ||||
Deferred leasing costs | (2,491 | ) | (1,189 | ) | ||
Other assets | (11,212 | ) | (476 | ) | ||
Accounts payable and other liabilities | (8,908 | ) | (13,793 | ) | ||
Tenants’ security, escrow deposits and prepaid rent | (10,671 | ) | 2,253 | |||
Net cash provided by operating activities | 131,364 | 149,868 | ||||
Cash flows from investing activities: | ||||||
Acquisition of operating real estate | (15,722 | ) | (20,071 | ) | ||
Advance deposits paid on acquisition of operating real estate | (1,250 | ) | — | |||
Real estate development and capital improvements | (39,929 | ) | (51,968 | ) | ||
Proceeds from sale of real estate investments | 82,533 | 3,227 | ||||
Issuance of notes receivable | — | (462 | ) | |||
Investments in real estate partnerships | (19,587 | ) | (39,330 | ) | ||
Distributions received from investments in real estate partnerships | 41,587 | 2,328 | ||||
Dividends on investment securities | 116 | 71 | ||||
Acquisition of investment securities | (5,359 | ) | (7,543 | ) | ||
Proceeds from sale of investment securities | 4,612 | 6,542 | ||||
Net cash provided by (used in) investing activities | 47,001 | (107,206 | ) | |||
Cash flows from financing activities: | ||||||
Repurchase of common shares in conjunction with equity award plans | (6,148 | ) | (6,755 | ) | ||
Common units repurchased through share repurchase program | (32,778 | ) | (124,989 | ) | ||
Proceeds from sale of treasury stock | 8 | 99 | ||||
Distributions to limited partners in consolidated partnerships, net | (1,485 | ) | (1,018 | ) | ||
Distributions to partners | (97,812 | ) | (95,043 | ) | ||
Repayment of fixed rate unsecured notes | (250,000 | ) | — | |||
Proceeds from issuance of fixed rate unsecured notes, net | 298,983 | 299,511 | ||||
Proceeds from unsecured credit facilities | 110,000 | 185,000 | ||||
Repayment of unsecured credit facilities | (145,000 | ) | (245,000 | ) | ||
Proceeds from notes payable | — | 1,740 | ||||
Repayment of notes payable | (40,315 | ) | — | |||
Scheduled principal payments | (2,235 | ) | (2,773 | ) | ||
Payment of loan costs | (3,342 | ) | (9,179 | ) | ||
Early redemption costs | (10,647 | ) | — | |||
Net cash (used in) provided by financing activities | (180,771 | ) | 1,593 | |||
Net (decrease) increase in cash and cash equivalents and restricted cash | (2,406 | ) | 44,255 | |||
Cash and cash equivalents and restricted cash at beginning of the period | 45,190 | 49,381 | ||||
Cash and cash equivalents and restricted cash at end of the period | $ | 42,784 | 93,636 |
2019 | 2018 | |||||
Supplemental disclosure of cash flow information: | ||||||
Cash paid for interest (net of capitalized interest of $1,015 and $2,179 in 2019 and 2018, respectively) | $ | 42,421 | 30,467 | |||
Cash paid (received) for income taxes, net | $ | 15 | (407 | ) | ||
Supplemental disclosure of non-cash transactions: | ||||||
Mortgage loans assumed for the acquisition of real estate | $ | — | 9,700 | |||
Change in accrued capital expenditures | $ | 10,494 | — | |||
Common stock issued by Parent Company for dividend reinvestment plan | $ | 383 | 358 | |||
Stock-based compensation capitalized | $ | 573 | 837 | |||
Contributions from limited partners in consolidated partnerships, net | $ | 881 | — | |||
Common stock issued for dividend reinvestment in trust | $ | 238 | 205 | |||
Contribution of stock awards into trust | $ | 1,328 | 637 | |||
Distribution of stock held in trust | $ | 167 | 317 | |||
Change in fair value of debt securities available-for-sale | $ | 174 | (128 | ) | ||
1. | Organization and Significant Accounting Policies |
(in thousands) | March 31, 2019 | December 31, 2018 | ||||
Assets | ||||||
Net real estate investments | $ | 128,175 | 112,085 | |||
Cash, cash equivalents and restricted cash | 22,274 | 7,309 | ||||
Liabilities | ||||||
Notes payable | 17,640 | 18,432 | ||||
Equity | ||||||
Limited partners’ interests in consolidated partnerships | 31,146 | 30,280 |
• | Package of practical expedients - applied to all leases, allowing the Company not to reassess (i) whether expired or existing contracts contain leases under the new definition of a lease, (ii) lease classification for expired or existing leases, and (iii) whether previously capitalized initial direct costs would qualify for capitalization under Topic 842; |
• | For land easements, the Company elected not to assess at transition whether any expired or existing land easements are, or contain, leases if they were not previously accounted for as leases under the previous lease accounting standard ("Topic 840"); |
• | Lessor separation and allocation practical expedient - Regency elected, as lessor, to aggregate non-lease components with the related lease component if certain conditions are met, and account for the combined component based on its predominant characteristic, which generally results in combining lease and non-lease components of its tenant lease contracts to a single line shown as Lease income in the accompanying Consolidated Statements of Operations; and |
• | The Company made an accounting policy election to continue to exclude, from contract consideration, sales tax (and similar taxes) collected from lessees. |
Three months ended March 31, | |||||||||
(in thousands) | Timing of satisfaction of performance obligations | 2019 | 2018 | ||||||
Other property income | Point in time | $ | 1,982 | 2,025 | |||||
Management, transaction and other fees | |||||||||
Property management services | Over time | $ | 3,764 | 3,768 | |||||
Asset management services | Over time | 1,777 | 1,703 | ||||||
Leasing services | Point in time | 758 | 685 | ||||||
Other transaction fees | Point in time | 673 | 1,002 | ||||||
Total management, transaction, and other fees | $ | 6,972 | 7,158 |
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
Recently 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 ASU 2019-01, March 2019, Leases (Topic 842): Codification Improvements | 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. See the updated Leases accounting policy disclosed earlier in Note 1 and the added Leases disclosures in Note 7. | January 2019 | The Company has completed its evaluation and adoption of this standard, as discussed earlier in Note 1. The Company utilized the alternative modified retrospective transition method provided in ASU 2018-11 (the "effective date method"), under which the effective date of January 1, 2019 is also the date of initial application. See the updated Leases accounting policy disclosed earlier in Note 1 and the added disclosures in Note 7, Leases. Beyond the policy, presentation and disclosure changes discussed, the following changes had a direct impact to Net Income from the adoption of Topic 842: Capitalization of indirect internal non-contingent leasing costs and legal leasing costs are no longer permitted upon the adoption of this standard, which is resulting in an increase to Total operating expenses in the Consolidated Statements of Operations. Previous capitalization of internal leasing costs was $1.3 million and $6.5 million during the three months ended March 31, 2018 and the year ended December 31, 2018, respectively. Previous capitalization of legal costs was $0.4 million and $1.6 million during the three months ended March 31, 2018 and the year ended December 31, 2018, respectively, including our pro rata share recognized through Equity in income of investments in real estate partnerships. | |||
Standard | Description | Date of adoption | Effect on the financial statements or other significant matters | |||
Not yet adopted: | ||||||
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 evaluates impairments of any held to maturity debt securities. | 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 2018-19, November 2018: Codification Improvements to Topic 326, Financial Instruments - Credit Losses | This ASU clarifies that receivables arising from operating leases are not within the scope of Subtopic 326-20. Instead, impairment of receivables arising from operating leases should be accounted for in accordance with Topic 842, Leases. | January 2020 | The Company currently does not expect the adoption of this ASU to have a material impact on its financial statements and related disclosures. See Topic 842 for disclosure of collectibility policy over lease receivables from operating leases. | |||
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 Measurements, 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 no impact on the Company's financial position, results of operations, or cash flows. | |||
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. |
2. | Real Estate Investments |
(in thousands) | Three months ended March 31, 2019 | |||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Ownership | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||
1/8/19 | Pablo Plaza (1) | Jacksonville, FL | Operating | 100.0% | $600 | — | — | — | ||||||||
2/8/19 | Melrose Market | Seattle, WA | Operating | 100.0% | 15,515 | — | 941 | 358 | ||||||||
Total property acquisitions | $16,115 | — | 941 | 358 | ||||||||||||
(1) The Company purchased a .17 acre land parcel adjacent to the Company's existing operating Pablo Plaza for redevelopment. | ||||||||||||||||
(in thousands) | Three months ended March 31, 2018 | |||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Ownership | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||
1/2/18 | Ballard in Blocks I | Seattle, WA | Operating | 49.9% | $54,500 | — | 3,668 | 2,350 | ||||||||
1/2/18 | Ballard in Blocks II | Seattle, WA | Development | 49.9% | 4,000 | — | — | — | ||||||||
1/5/18 | Metuchen | Metuchen, NJ | Operating | 20% | 33,830 | — | 3,147 | 1,905 | ||||||||
1/10/18 | Hewlett Crossing I & II | Hewlett, NY | Operating | 100% | 30,900 | 9,700 | 3,114 | 1,868 | ||||||||
Total property acquisitions | $123,230 | 9,700 | 9,929 | 6,123 | ||||||||||||
Three months ended March 31, | |||||||
(in thousands, except number sold data) | 2019 | 2018 | |||||
Net proceeds from sale of real estate investments | $ | 82,533 | 3,227 | ||||
Gain on sale of real estate, net of tax | $ | 16,490 | 96 | ||||
Provision for impairment of real estate sold | $ | 1,672 | 374 | ||||
Number of operating properties sold | 4 | 1 | |||||
Number of land parcels sold | 2 | — | |||||
Percent interest sold | 100 | % | 100 | % |
(in thousands) | March 31, 2019 | December 31, 2018 | ||||
Goodwill, net | $ | 314,143 | 314,143 | |||
Investments | 44,400 | 41,287 | ||||
Prepaid and other | 30,099 | 17,937 | ||||
Derivative assets | 11,909 | 17,482 | ||||
Furniture, fixtures, and equipment, net | 5,990 | 6,127 | ||||
Deferred financing costs, net | 6,310 | 6,851 | ||||
Total other assets | $ | 412,851 | 403,827 |
March 31, 2019 | December 31, 2018 | ||||||||||||||
(in thousands) | Goodwill | Accumulated Impairment Losses | Total | Goodwill | Accumulated Impairment Losses | Total | |||||||||
Beginning of year balance | $ | 316,858 | (2,715 | ) | 314,143 | $ | 331,884 | — | 331,884 | ||||||
Goodwill resulting from Equity One merger | — | — | — | 500 | — | 500 | |||||||||
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 | (1,779 | ) | 1,779 | — | (9,913 | ) | 9,913 | — | |||||||
Goodwill allocated to Gain on sale of real estate | (527 | ) | 527 | — | (4,454 | ) | — | (4,454 | ) | ||||||
End of period balance | $ | 314,552 | (409 | ) | 314,143 | $ | 316,858 | (2,715 | ) | 314,143 |
(in thousands) | Weighted Average Contractual Rate | Weighted Average Effective Rate | March 31, 2019 | December 31, 2018 | ||||
Notes payable: | ||||||||
Fixed rate mortgage loans | 4.5% | 4.1% | $ | 360,865 | 403,306 | |||
Variable rate mortgage loans | 3.5% | 3.6% | 127,081 | (1) | 127,850 | |||
Fixed rate unsecured public and private debt | 4.0% | 4.4% | 2,521,940 | 2,475,322 | ||||
Total notes payable | 3,009,886 | 3,006,478 | ||||||
Unsecured credit facilities: | ||||||||
Line of Credit (the "Line") (2) | 3.5% | 3.7% | 110,000 | 145,000 | ||||
Term loans | 2.4% | 2.5% | 563,852 | 563,734 | ||||
Total unsecured credit facilities | 673,852 | 708,734 | ||||||
Total debt outstanding | $ | 3,683,738 | 3,715,212 | |||||
(1) Includes five mortgages whose interest rates vary 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) Weighted average effective and contractual rate for the Line is calculated based on a fully drawn Line balance. |
• | On March 6, 2019, the Company issued $300 million of 4.65% senior unsecured public notes, which priced at 99.661%, and mature in March 2049. The net proceeds of the offering were used (i) to repay a $39.5 million mortgage maturing in 2020 with an interest rate of 7.3%, including a prepayment premium of $1 million, (ii) to repay in full its outstanding $250 million 4.8% notes due April 15, 2021, including a make-whole premium of approximately $9.6 million and accrued interest, and (iii) for general corporate purposes. |
(in thousands) | March 31, 2019 | |||||||||||
Scheduled Principal Payments and Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities (1) | Total | ||||||||
2019 | $ | 7,284 | 13,216 | — | 20,500 | |||||||
2020 | 11,287 | 39,074 | 300,000 | 350,361 | ||||||||
2021 | 11,599 | 76,251 | — | 87,850 | ||||||||
2022 | 11,798 | 5,848 | 675,000 | 692,646 | ||||||||
2023 | 10,043 | 59,375 | — | 69,418 | ||||||||
Beyond 5 Years | 27,013 | 209,843 | 2,250,000 | 2,486,856 | ||||||||
Unamortized debt premium/(discount) and issuance costs | — | 5,315 | (29,208 | ) | (23,893 | ) | ||||||
Total | $ | 79,024 | 408,922 | 3,195,792 | 3,683,738 | |||||||
(1) Includes unsecured public and private debt and unsecured credit facilities. |
Fair Value | |||||||||||||||||
(in thousands) | Assets (Liabilities)(1) | ||||||||||||||||
Effective Date | Maturity Date | Notional Amount | Counterparty Pays Variable Rate of | Regency Pays Fixed Rate of | March 31, 2019 | December 31, 2018 | |||||||||||
12/6/18 | 6/28/19 | $ | 250,000 | 30 year U.S. Treasury | 3.147% | (2) | $ | — | (5,491 | ) | |||||||
4/3/17 | 12/2/20 | $ | 300,000 | 1 Month LIBOR with Floor | 1.824% | 2,255 | 3,759 | ||||||||||
8/1/16 | 1/5/22 | 265,000 | 1 Month LIBOR with Floor | 1.053% | 8,110 | 10,838 | |||||||||||
4/7/16 | 4/1/23 | 20,000 | 1 Month LIBOR | 1.303% | 626 | 880 | |||||||||||
12/1/16 | 11/1/23 | 33,000 | 1 Month LIBOR | 1.490% | 918 | 1,376 | |||||||||||
6/2/17 | 6/2/27 | 37,500 | 1 Month LIBOR with Floor | 2.366% | (224 | ) | 629 | ||||||||||
$ | 11,685 | 11,991 | |||||||||||||||
(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. | |||||||||||||||||
(2) On March 7, 2019, the Company settled its 30 year Treasury rate lock in connection with its issuance of the $300 million 4.65% unsecured notes due March 2049 for $5.7 million, which is included in the balance of AOCI and will be reclassified to earnings over the 30 year term of the hedged transaction. |
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 | |||||||||||||||||||||||
Three months ended March 31, | Three months ended March 31, | Three months ended March 31, | |||||||||||||||||||||||
(in thousands) | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | |||||||||||||||||||
Interest rate swaps | $ | (5,489 | ) | 9,505 | Interest expense | $ | (176 | ) | 2,138 | Interest expense, net | $ | 37,752 | 36,785 |
Three months ended March 31, | |||
2019 | |||
Operating lease income | |||
Fixed and in-substance fixed lease income | $ | 201,878 | |
Variable lease income | 62,835 | ||
Other lease related income, net | |||
Above/below market rent amortization | 13,454 | ||
Uncollectible amounts in lease income | (864 | ) | |
Total lease income | $ | 277,303 |
Future Minimum Rents as of (in thousands) | |||||||
Year Ending December 31, | March 31, 2019 | December 31, 2018 | |||||
2019 | $ | 578,963 | (1 | ) | 761,151 | ||
2020 | 713,553 | 693,848 | |||||
2021 | 629,638 | 608,587 | |||||
2022 | 537,753 | 516,369 | |||||
2023 | 437,109 | 414,424 | |||||
Thereafter | 1,778,839 | 1,691,203 | |||||
Total | $ | 4,675,855 | 4,685,582 | ||||
(1) The future minimum rental income for 2019 as of March 31, 2019 includes amounts due between April 1, 2019 and December 31, 2019. |
Three months ended March 31, | |||
2019 | |||
Operating lease expense | |||
Ground leases | $ | 3,673 | |
Office leases | 1,042 | ||
Total fixed operating lease expense | $ | 4,715 | |
Variable lease expense | |||
Ground leases | $ | 428 | |
Office leases | 143 | ||
Total variable lease expense | $ | 571 | |
Total Lease Expense | $ | 5,286 | |
Cash paid for amounts included in the measurement of operating lease liabilities | |||
Operating cash flows from operating leases | $ | 3,692 |
Lease liabilities (in thousands) | |||||||
Year Ending December 31, | Ground Leases | Office Leases | Total | ||||
2019 (1) | $ | 8,004 | 3,807 | 11,811 | |||
2020 | 10,706 | 4,976 | 15,682 | ||||
2021 | 10,674 | 3,863 | 14,537 | ||||
2022 | 10,698 | 2,893 | 13,591 | ||||
2023 | 10,914 | 2,188 | 13,102 | ||||
Thereafter | 598,327 | 5,955 | 604,282 | ||||
Total undiscounted lease liabilities | $ | 649,323 | 23,682 | 673,005 | |||
Present value discount | (445,324 | ) | (2,559 | ) | (447,883 | ) | |
Lease liabilities | 203,999 | 21,123 | 225,122 | ||||
Weighted average discount rate | 5.2 | % | 4.0 | % | |||
Weighted average remaining term | 49.9 years | 5.9 years | |||||
(1) The undiscounted lease liability maturities shown for 2019 are as of March 31, 2019, and includes amounts due between April 1, 2019 and December 31, 2019. |
Future Lease Obligations (in thousands) | |||||||
Year Ending December 31, | Ground Leases | Office Leases | Total Future Lease Obligations | ||||
2019 | $ | 10,672 | 4,405 | 15,077 | |||
2020 | 10,439 | 4,294 | 14,733 | ||||
2021 | 10,344 | 3,549 | 13,893 | ||||
2022 | 10,258 | 2,893 | 13,151 | ||||
2023 | 10,369 | 2,189 | 12,558 | ||||
Thereafter | 461,762 | 5,944 | 467,706 | ||||
Total | $ | 513,844 | 23,274 | 537,118 |
March 31, 2019 | December 31, 2018 | ||||||||||||
(in thousands) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||
Financial liabilities: | |||||||||||||
Notes payable | $ | 3,009,886 | 3,066,580 | $ | 3,006,478 | 2,961,769 | |||||||
Unsecured credit facilities | $ | 673,852 | 675,769 | $ | 708,734 | 710,902 |
Fair Value Measurements as of March 31, 2019 | ||||||||||||
(in thousands) | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||
Assets: | Balance | (Level 1) | (Level 2) | (Level 3) | ||||||||
Securities | $ | 36,318 | 36,318 | — | — | |||||||
Available-for-sale debt securities | 8,082 | — | 8,082 | — | ||||||||
Interest rate derivatives | 11,909 | — | 11,909 | — | ||||||||
Total | $ | 56,309 | 36,318 | 19,991 | — | |||||||
Liabilities: | ||||||||||||
Interest rate derivatives | $ | (224 | ) | — | (224 | ) | — |
Fair Value Measurements as of December 31, 2018 | ||||||||||||
(in thousands) | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||
Assets: | Balance | (Level 1) | (Level 2) | (Level 3) | ||||||||
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, 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 | ) |
Controlling Interests | Noncontrolling Interests | Total | ||||||||||||||||
Cash Flow Hedges | Unrealized gain (loss) on Available-For-Sale Debt Securities | AOCI | Cash Flow Hedges | AOCI | AOCI | |||||||||||||
Balance as of December 31, 2018 | $ | (805 | ) | (122 | ) | (927 | ) | 189 | 189 | (738 | ) | |||||||
Other comprehensive income before reclassifications | (5,154 | ) | 137 | (5,017 | ) | (335 | ) | (335 | ) | (5,352 | ) | |||||||
Amounts reclassified from AOCI (1) | (152 | ) | — | (152 | ) | (24 | ) | (24 | ) | (176 | ) | |||||||
Current period other comprehensive income, net | (5,306 | ) | 137 | (5,169 | ) | (359 | ) | (359 | ) | (5,528 | ) | |||||||
Balance as of March 31, 2019 | $ | (6,111 | ) | 15 | (6,096 | ) | (170 | ) | (170 | ) | (6,266 | ) | ||||||
(1) Amounts reclassified from AOCI into income are presented within Interest expense, net in the Consolidated Statements of Operations. |
Controlling Interests | Noncontrolling Interests | Total | ||||||||||||||||
(in thousands) | Cash Flow Hedges | Unrealized gain (loss) on Available-For-Sale Debt Securities | AOCI | Cash Flow Hedges | AOCI | AOCI | ||||||||||||
Balance as of December 31, 2017 | $ | (6,262 | ) | (27 | ) | (6,289 | ) | (112 | ) | (112 | ) | (6,401 | ) | |||||
Opening adjustment due to change in accounting policy (2) | 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 | 9,003 | (119 | ) | 8,884 | 502 | 502 | 9,386 | |||||||||||
Amounts reclassified from AOCI (1) | 2,157 | — | 2,157 | (19 | ) | (19 | ) | 2,138 | ||||||||||
Current period other comprehensive income, net | 11,160 | (119 | ) | 11,041 | 483 | 483 | 11,524 | |||||||||||
Balance as of March 31, 2018 | $ | 4,910 | (146 | ) | 4,764 | 373 | 373 | 5,137 | ||||||||||
(1) Amounts reclassified from AOCI into income are presented within Interest expense, net in the Consolidated Statement of Operations. | ||||||||||||||||||
(2) 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. |
(in thousands) | March 31, 2019 | December 31, 2018 | Location in Consolidated Balance Sheets | |||||
Assets: | ||||||||
Securities | $ | 34,278 | 31,351 | Other assets | ||||
Liabilities: | ||||||||
Deferred compensation obligation | $ | 34,115 | 31,166 | Accounts payable and other liabilities |
Three months ended March 31, | |||||||
(in thousands, except per share data) | 2019 | 2018 | |||||
Numerator: | |||||||
Income from operations attributable to common stockholders - basic | $ | 90,446 | 52,660 | ||||
Income from operations attributable to common stockholders - diluted | $ | 90,446 | 52,660 | ||||
Denominator: | |||||||
Weighted average common shares outstanding for basic EPS | 167,440 | 170,704 | |||||
Weighted average common shares outstanding for diluted EPS (1) | 167,717 | 170,959 | |||||
Income per common share – basic | $ | 0.54 | 0.31 | ||||
Income per common share – diluted | $ | 0.54 | 0.31 | ||||
(1) Includes the dilutive impact of unvested restricted stock using the treasury stock method. |
Three months ended March 31, | |||||||
(in thousands, except per share data) | 2019 | 2018 | |||||
Numerator: | |||||||
Income from operations attributable to common unit holders - basic | $ | 90,636 | 52,771 | ||||
Income from operations attributable to common unit holders - diluted | $ | 90,636 | 52,771 | ||||
Denominator: | |||||||
Weighted average common units outstanding for basic EPU | 167,790 | 171,054 | |||||
Weighted average common units outstanding for diluted EPU (1) | 168,067 | 171,309 | |||||
Income per common unit – basic | $ | 0.54 | 0.31 | ||||
Income per common unit – diluted | $ | 0.54 | 0.31 | ||||
(1) Includes the dilutive impact of unvested restricted stock using the treasury stock method. |
• | 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. |
• | 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. |
• | 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 on sales and impairments of real estate, and (v) adjustments to reflect the Company's share of unconsolidated partnerships and joint ventures. |
• | 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 on sales and impairments of real estate, net of tax, 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 in effect during that period. Effective January 1, 2019, we prospectively adopted the NAREIT FFO White Paper - 2018 Restatement ("2018 FFO White Paper"), and elected the option of excluding gains on sale and impairments of land, which are considered incidental to our main business. Prior period amounts were not restated to conform to the current year presentation, and therefore are calculated as described above, and also include gains on sale and impairments of land. |
• | Net Operating Income ("NOI") is the sum of base rent, percentage rent, and recoveries from tenants and other leasing and property income, less operating and maintenance expenses, real estate taxes, ground rent, and uncollectible lease income / 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. |
• | A Non-Same Property is a property acquired, sold, or a Development Completion during either calendar year period being compared. Non-retail properties and corporate activities, including the captive insurance program, are part of Non-Same Property. |
• | 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. |
• | 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. |
• | Property In Development includes properties in various stages of development and redevelopment including active pre-development activities. |
• | A 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. |
• | 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. |
• | 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. |
• | We achieved pro-rata same property NOI growth, excluding termination fees, of 2.9%. |
• | We executed 289 leasing transactions representing 1.0 million pro-rata SF of new and renewal leasing, with trailing twelve month rent spreads of 8.4% on comparable retail operating property spaces. |
• | At March 31, 2019, our total property portfolio was 94.6% leased, while our same property portfolio was 95.0% leased. |
• | We started two new redevelopments representing a total pro-rata project investment of $13.5 million upon completion, with a weighted average projected return on investment of 6.4%. |
• | Including the two new redevelopment projects, a total of 21 properties were in the process of development or redevelopment, representing a pro-rata investment upon completion of $403.3 million. |
• | On March 6, 2019, the Company issued $300 million of 4.65% senior unsecured public notes, which mature in March 2049, using the proceeds to repay $39.5 million of mortgage debt with an interest rate of 7.3% and to repay $250 million of 4.8% senior unsecured notes due April 2021. This offering further enhanced our financial flexibility and increased the duration of our average maturities to over 10 years while maintaining our weighted average interest rate. |
• | At March 31, 2019, our annualized net debt-to-operating EBITDAre ratio on a pro-rata basis was 5.3x. |
(GLA in thousands) | March 31, 2019 | December 31, 2018 | ||
Number of Properties | 302 | 305 | ||
Properties in Development | 6 | 6 | ||
GLA | 37,393 | 37,946 | ||
% Leased – Operating and Development | 94.4% | 95.5% | ||
% Leased – Operating | 94.7% | 95.9% | ||
Weighted average annual effective rent per square foot ("PSF"), net of tenant concessions. | $21.67 | $21.51 |
(GLA in thousands) | March 31, 2019 | December 31, 2018 | ||
Number of Properties | 117 | 120 | ||
Properties in Development | 2 | 2 | ||
GLA | 15,211 | 15,622 | ||
% Leased – Operating and Development | 95.4% | 95.4% | ||
% Leased –Operating | 95.7% | 95.7% | ||
Weighted average annual effective rent PSF, net of tenant concessions | $21.26 | $21.46 |
March 31, 2019 | December 31, 2018 | |||
% Leased – All Properties | 94.6% | 95.6% | ||
Anchor space | 96.9% | 98.4% | ||
Shop space | 90.5% | 90.9% |
Three months ended March 31, 2019 | ||||||||||||||||
Leasing Transactions (1) | SF (in thousands) | Base Rent PSF | Tenant Allowance and Landlord Work PSF | Leasing Commissions PSF | ||||||||||||
Anchor Leases | ||||||||||||||||
New | 3 | 75 | $ | 14.80 | $ | 42.63 | $ | 4.47 | ||||||||
Renewal | 20 | 445 | $ | 12.80 | $ | 0.26 | $ | 0.08 | ||||||||
Total Anchor Leases (1) | 23 | 520 | $ | 13.09 | $ | 6.36 | $ | 0.71 | ||||||||
Shop Space | ||||||||||||||||
New | 86 | 147 | $ | 33.78 | $ | 27.49 | $ | 7.63 | ||||||||
Renewal | 180 | 334 | $ | 32.29 | $ | 1.72 | $ | 0.49 | ||||||||
Total Shop Space Leases (1) | 266 | 481 | $ | 32.75 | $ | 9.59 | $ | 2.67 | ||||||||
Total Leases | 289 | 1,001 | $ | 22.54 | $ | 7.91 | $ | 1.65 | ||||||||
(1) Number of leasing transactions reported at 100%; all other statistics reported at pro-rata share. |
Three months ended March 31, 2018 | ||||||||||||||||
Leasing Transactions (1,2) | SF (in thousands) | Base Rent PSF | Tenant Allowance and Landlord Work PSF | Leasing Commissions PSF | ||||||||||||
Anchor Leases | ||||||||||||||||
New | 6 | 78 | $ | 24.54 | $ | 26.11 | $ | 9.89 | ||||||||
Renewal | 15 | 313 | $ | 14.21 | $ | 0.16 | $ | 0.47 | ||||||||
Total Anchor Leases (1) | 21 | 391 | $ | 16.27 | $ | 5.32 | $ | 2.34 | ||||||||
Shop Space | ||||||||||||||||
New | 109 | 178 | $ | 31.40 | $ | 25.11 | $ | 14.06 | ||||||||
Renewal | 223 | 397 | $ | 32.61 | $ | 0.79 | $ | 2.12 | ||||||||
Total Shop Space Leases (1) | 332 | 575 | $ | 32.24 | $ | 8.31 | $ | 5.81 | ||||||||
Total Leases | 353 | 966 | $ | 25.78 | $ | 7.10 | $ | 4.41 | ||||||||
(1) Number of leasing transactions reported at 100%; all other statistics reported at pro-rata share. |
March 31, 2019 | ||||||
Grocery Anchor | Number of Stores | Percentage of Company- owned GLA (1) | Percentage of Annualized Base Rent (1) | |||
Publix | 70 | 6.6% | 3.3% | |||
Kroger | 56 | 6.7% | 3.1% | |||
Albertsons Companies | 46 | 4.3% | 2.8% | |||
Whole Foods | 32 | 2.5% | 2.5% | |||
TJX Companies | 59 | 3.0% | 2.4% | |||
(1) Includes Regency's pro-rata share of Unconsolidated Properties and excludes those owned by anchors. |
Three months ended March 31, | ||||||||||
(in thousands) | 2019 | 2018 | Change | |||||||
Lease income (1) | $ | 277,303 | 267,510 | 9,793 | ||||||
Other property income | 1,982 | 2,025 | (43 | ) | ||||||
Management, transaction, and other fees | 6,972 | 7,158 | (186 | ) | ||||||
Total revenues | $ | 286,257 | 276,693 | 9,564 |
• | $4.6 million increase from rent commencing at development properties; |
• | $1.0 million increase from acquisitions of operating properties; and |
• | $5.4 million increase from same properties due to rental rate growth on new and renewal leases, rent steps in existing leases, and rent commencements, |
• | reduced by $6.0 million from the sale of operating properties. |
• | $1.5 million increase from rent commencing at development properties; |
• | $362,000 increase from acquisitions of operating properties; and |
• | $2.1 million increase from same properties due to a $2.5 million increase in real estate recoveries offset by a $0.4 million decrease in CAM recoveries; |
• | reduced by $1.7 million from the sale of operating properties. |
Three months ended March 31, | ||||||||||
(in thousands) | 2019 | 2018 | Change | |||||||
Depreciation and amortization | $ | 97,194 | 88,525 | 8,669 | ||||||
Operating and maintenance | 40,638 | 42,516 | (1,878 | ) | ||||||
General and administrative | 21,300 | 17,606 | 3,694 | |||||||
Real estate taxes | 34,155 | 30,425 | 3,730 | |||||||
Provision for doubtful accounts (1) | — | 1,195 | (1,195 | ) | ||||||
Other operating expenses | 1,134 | 437 | 697 | |||||||
Total operating expenses | $ | 194,421 | 180,704 | 13,717 | ||||||
(1) Beginning with the adoption of ASC 842, Leases, on January 1, 2019, uncollectible lease income is a direct charge against Lease income, which totaled $0.9 million during the three months ended March 31, 2019. |
• | $2.1 million increase as we began depreciating costs at development properties where tenant spaces were completed and became available for occupancy; |
• | $763,000 increase from acquisitions of operating properties and corporate assets; and |
• | $8.9 million increase from same properties, primarily attributable to additional depreciation at redevelopment properties; |
• | reduced by $3.1 million decrease from the sale of operating properties. |
• | $1.7 million increase from operations commencing at development properties; offset by |
• | $775,000 decrease is primarily due to a $1.2 million decrease related to hail storm losses incurred in 2018 offset by $400,000 increase from the acquisition of operating properties; |
• | $1.6 million decrease from same properties primarily attributable to a decrease in snow removal costs; and |
• | $1.2 million decrease from the sale of operating properties. |
• | $2.0 million net increase in compensation-related costs, primarily due to appreciation in the value of participant obligations within the deferred compensation plan; and |
• | $1.7 million increase due to eliminating capitalization of non-contingent internal leasing costs and legal costs associated with leasing activities upon the adoption of ASC 842, Leases, on January 1, 2019. |
• | $1.0 million increase from development properties where capitalization ceased as tenant spaces became available for occupancy; |
• | $309,000 increase from acquisitions of operating properties; and |
• | $3.1 million increase within the same property portfolio from increased tax assessments; |
• | reduced by $719,000 from the sale of operating properties. |
Three months ended March 31, | ||||||||||
(in thousands) | 2019 | 2018 | Change | |||||||
Interest expense, net | ||||||||||
Interest on notes payable | $ | 32,513 | 32,968 | (455 | ) | |||||
Interest on unsecured credit facilities | 4,543 | 4,288 | 255 | |||||||
Capitalized interest | (1,015 | ) | (2,179 | ) | 1,164 | |||||
Hedge expense | 2,115 | 2,102 | 13 | |||||||
Interest income | (404 | ) | (394 | ) | (10 | ) | ||||
Interest expense, net | $ | 37,752 | 36,785 | 967 | ||||||
Provision for impairment, net of tax | 1,672 | 16,054 | (14,382 | ) | ||||||
Gain on sale of real estate, net of tax | (16,490 | ) | (96 | ) | (16,394 | ) | ||||
Early extinguishment of debt | 10,591 | 162 | 10,429 | |||||||
Net investment income | (2,354 | ) | (32 | ) | (2,322 | ) | ||||
Total other expense (income) | $ | 31,171 | 52,873 | (21,702 | ) |
Three months ended March 31, | |||||||||||
(in thousands) | Regency's Ownership | 2019 | 2018 | Change | |||||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 10,736 | 7,518 | 3,218 | ||||||
New York Common Retirement Fund (NYC) | 30.00% | 271 | (28 | ) | 299 | ||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 403 | 238 | 165 | |||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 482 | 464 | 18 | |||||||
Cameron Village, LLC (Cameron) | 30.00% | 256 | 244 | 12 | |||||||
RegCal, LLC (RegCal) | 25.00% | 2,619 | 436 | 2,183 | |||||||
US Regency Retail I, LLC (USAA) | 20.01% | 255 | 235 | 20 | |||||||
Other investments in real estate partnerships | 18.38% - 50.00% | 15,806 | 1,242 | 14,564 | |||||||
Total equity in income of investments in real estate partnerships | $ | 30,828 | 10,349 | 20,479 |
• | $3.2 million increase at GRIR due to a $3.0 million gain recognized during 2019 on the sale of an operating property within the partnership; |
• | $2.2 million increase at RegCal due to a $2.5 million gain recognized during 2019 on the sale of an operating property within the partnership; and |
• | $14.6 million increase within Other investments in real estate partnerships due to a $15.1 million gain recognized during 2019 on the sale of our ownership interest in a single operating property partnership. |
Three months ended March 31, | ||||||||||
(in thousands) | 2019 | 2018 | Change | |||||||
Net income | $ | 91,493 | 53,465 | 38,028 | ||||||
Income attributable to noncontrolling interests | (1,047 | ) | (805 | ) | (242 | ) | ||||
Net income attributable to common stockholders | $ | 90,446 | 52,660 | 37,786 | ||||||
Net income attributable to exchangeable operating partnership units | 190 | 111 | 79 | |||||||
Net income attributable to common unit holders | $ | 90,636 | 52,771 | 37,865 |
Three months ended March 31, | ||||||||||
(in thousands) | 2019 | 2018 | Change | |||||||
Base rent (1) | $ | 211,025 | 205,282 | 5,743 | ||||||
Recoveries from tenants (1) | 67,167 | 65,007 | 2,160 | |||||||
Percentage rent (1) | 3,764 | 4,263 | (499 | ) | ||||||
Termination fees (1) | 486 | 1,180 | (694 | ) | ||||||
Uncollectible lease income (2) | (657 | ) | — | (657 | ) | |||||
Other lease income (1) | 2,178 | 2,552 | (374 | ) | ||||||
Other property income | 1,567 | 1,686 | (119 | ) | ||||||
Total real estate revenue | 285,530 | 279,970 | 5,560 | |||||||
Operating and maintenance | 40,749 | 42,342 | (1,593 | ) | ||||||
Real estate taxes | 36,844 | 33,495 | 3,349 | |||||||
Ground rent | 2,315 | 2,481 | (166 | ) | ||||||
Provision for doubtful accounts (2) | — | 1,141 | (1,141 | ) | ||||||
Total real estate operating expenses | 79,908 | 79,459 | 449 | |||||||
Pro-rata same property NOI | $ | 205,622 | 200,511 | 5,111 | ||||||
Less: Termination fees | 486 | 1,180 | (694 | ) | ||||||
Pro-rata same property NOI, excluding termination fees | $ | 205,136 | 199,331 | 5,805 | ||||||
Pro-rata same property NOI growth, excluding termination fees | 2.9 | % | ||||||||
(1) Represents amounts included within Lease income, in the accompanying Consolidated Statements of Operations and further discussed in Note 1, that are contractually billable to the tenants per the terms of the lease agreements | ||||||||||
(2) Beginning with the adoption of ASC 842, Leases, on January 1, 2019, uncollectible lease income is a direct charge against Lease income. Provision for doubtful accounts was included in Total real estate operating expenses during the three months ended March 31, 2018. |
Three months ended March 31, | |||||||||
2019 | 2018 | ||||||||
(GLA in thousands) | Property Count | GLA | Property Count | GLA | |||||
Beginning same property count | 399 | 40,866 | 395 | 40,600 | |||||
Acquired properties owned for entirety of comparable periods | 6 | 415 | 7 | 917 | |||||
Developments that reached completion by beginning of earliest comparable period presented | 3 | 358 | 8 | 512 | |||||
Disposed properties | (7 | ) | (766 | ) | (1 | ) | (77 | ) | |
SF adjustments (1) | — | 32 | — | 9 | |||||
Ending same property count | 401 | 40,905 | 409 | 41,961 | |||||
(1) SF adjustments arise from remeasurements or redevelopments. |
Three months ended March 31, | |||||||
(in thousands, except share information) | 2019 | 2018 | |||||
Reconciliation of Net income to NAREIT FFO | |||||||
Net income attributable to common stockholders | $ | 90,446 | 52,660 | ||||
Adjustments to reconcile to NAREIT FFO:(1) | |||||||
Depreciation and amortization (excluding FF&E) | 104,498 | 96,197 | |||||
Provision for impairment to operating properties | 1,672 | 16,054 | |||||
Gain on sale of operating properties, net of tax | (37,070 | ) | (102 | ) | |||
Provision for impairment to land | 18 | — | |||||
Exchangeable operating partnership units | 190 | 111 | |||||
NAREIT FFO attributable to common stock and unit holders | $ | 159,754 | 164,920 | ||||
(1) Includes Regency's pro-rate share of unconsolidated investment partnerships, net of pro-rata share attributable to noncontrolling interest. |
Three months ended March 31, | ||||||||||||||||||||
2019 | 2018 | |||||||||||||||||||
(in thousands) | Same Property | Other (1) | Total | Same Property | Other (1) | Total | ||||||||||||||
Net income attributable to common stockholders | $ | 128,398 | (37,952 | ) | 90,446 | $ | 129,221 | (76,561 | ) | 52,660 | ||||||||||
Less: | ||||||||||||||||||||
Management, transaction, and other fees | — | 6,972 | 6,972 | — | 7,158 | 7,158 | ||||||||||||||
Other (2) | 16,187 | 2,780 | 18,967 | 27,193 | (13,020 | ) | 14,173 | |||||||||||||
Plus: | ||||||||||||||||||||
Depreciation and amortization | 92,891 | 4,303 | 97,194 | 77,211 | 11,314 | 88,525 | ||||||||||||||
General and administrative | 250 | 21,050 | 21,300 | — | 17,606 | 17,606 | ||||||||||||||
Other operating expense, excluding provision for doubtful accounts (3) | 253 | 881 | 1,134 | 72 | 365 | 437 | ||||||||||||||
Other expense (income) | 6,021 | 25,150 | 31,171 | 7,371 | 45,502 | 52,873 | ||||||||||||||
Equity in income (loss) of investments in real estate excluded from NOI (4) | (6,004 | ) | 374 | (5,630 | ) | 13,829 | 1,264 | 15,093 | ||||||||||||
Net income attributable to noncontrolling interests | — | 1,047 | 1,047 | — | 805 | 805 | ||||||||||||||
Pro-rata NOI, as adjusted | $ | 205,622 | 5,101 | 210,723 | $ | 200,511 | 6,157 | 206,668 | ||||||||||||
(1) Includes revenues and expenses attributable to non-same property, sold property, development property, and corporate activities. | ||||||||||||||||||||
(2) Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interest. | ||||||||||||||||||||
(3) Provision for doubtful accounts is applicable only to 2018 amounts. Beginning January 1, 2019, with the adoption of Topic 842, Leases, uncollectible amounts are presented net within Lease income. | ||||||||||||||||||||
(4) Includes non-NOI income earned and expenses incurred at our unconsolidated real estate partnerships, including those separated out above for our consolidated properties. |
(in thousands) | March 31, 2019 | |||
ATM equity program | ||||
Original offering amount | $ | 500,000 | ||
Available capacity | $ | 500,000 | ||
Line of Credit | ||||
Total commitment amount | $ | 1,250,000 | ||
Available capacity (1) | $ | 1,127,400 | ||
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. |
• | $163.8 million to complete in-process developments and redevelopments, |
• | $13.2 million to repay maturing debt, and |
• | $5.0 million to fund our pro-rata share of estimated capital contributions to our co-investment partnerships for repayment of maturing debt. |
Three months ended March 31, | ||||||||||
(in thousands) | 2019 | 2018 | Change | |||||||
Net cash provided by operating activities | $ | 131,364 | 149,868 | (18,504 | ) | |||||
Net cash provided by (used in) investing activities | 47,001 | (107,206 | ) | 154,207 | ||||||
Net cash (used in) provided by financing activities | (180,771 | ) | 1,593 | (182,364 | ) | |||||
Net (decrease) increase in cash and cash equivalents and restricted cash | $ | (2,406 | ) | 44,255 | (46,661 | ) | ||||
Total cash and cash equivalents and restricted cash | $ | 42,784 | 93,636 | (50,852 | ) |
• | $15.3 million net decrease in cash due to timing of cash receipts and payments, and |
• | $5.7 million decrease from cash paid to settle treasury rate locks put in place in 2018 to hedge changes in interest rates on a 30 year fixed rate debt offering completed during 2019; offset by, |
• | $1.1 million increase in operating cash flow distributions from our unconsolidated real estate partnerships, and |
• | $1.4 million increase in cash from operating income. |
Three months ended March 31, | ||||||||||
(in thousands) | 2019 | 2018 | Change | |||||||
Cash flows from investing activities: | ||||||||||
Acquisition of operating real estate | $ | (15,722 | ) | (20,071 | ) | 4,349 | ||||
Advance deposits paid on acquisition of operating real estate | (1,250 | ) | — | (1,250 | ) | |||||
Real estate development and capital improvements | (39,929 | ) | (51,968 | ) | 12,039 | |||||
Proceeds from sale of real estate investments | 82,533 | 3,227 | 79,306 | |||||||
Issuance of notes receivable | — | (462 | ) | 462 | ||||||
Investments in real estate partnerships | (19,587 | ) | (39,330 | ) | 19,743 | |||||
Distributions received from investments in real estate partnerships | 41,587 | 2,328 | 39,259 | |||||||
Dividends on investment securities | 116 | 71 | 45 | |||||||
Acquisition of investment securities | (5,359 | ) | (7,543 | ) | 2,184 | |||||
Proceeds from sale of investment securities | 4,612 | 6,542 | (1,930 | ) | ||||||
Net cash provided by (used in) investing activities | $ | 47,001 | (107,206 | ) | 154,207 |
• | We acquired two operating properties for $15.7 million during 2019 and one operating property for $20.1 million during the same period in 2018. |
• | We invested $12.0 million less in 2019 than the same period in 2018 on real estate development, redevelopment, and capital improvements, as further detailed in a table below. |
• | We sold four operating properties and two land parcels in 2019 and received proceeds of $82.5 million, compared to one operating property in 2018 for proceeds of $3.2 million. |
• | We invested $19.6 million in our real estate partnerships during 2019, including: |
◦ | $9.2 million to fund our share of acquiring an additional equity interest in one partnership, |
◦ | $8.1 million to fund our share of development and redevelopment activities, and |
◦ | $2.3 million to fund our share of debt refinancing. |
◦ | $32.7 million to fund our share of acquiring four operating properties, |
◦ | $3.4 million to acquire an interest in one land parcel for development, |
◦ | $3.2 million to fund our share of development and redevelopment activities. |
• | Distributions from our unconsolidated real estate partnerships include return of capital from sales or financing proceeds. The $41.6 million received in 2019 is driven by the sale of two operating properties, the sale of our ownership interest in a single operating property partnership, and our share of proceeds from debt refinancing activities. During the same period in 2018, we received $2.3 million from the sale of one land parcel. |
• | Acquisition of securities and proceeds from sale of securities pertain to investment activities held in our captive insurance company and our deferred compensation plan. |
Three months ended March 31, | ||||||||||
(in thousands) | 2019 | 2018 | Change | |||||||
Capital expenditures: | ||||||||||
Building and tenant improvements | 10,141 | 11,922 | (1,781 | ) | ||||||
Redevelopment costs | 8,570 | 15,551 | (6,981 | ) | ||||||
Development costs | 15,863 | 18,447 | (2,584 | ) | ||||||
Capitalized interest | 739 | 2,062 | (1,323 | ) | ||||||
Capitalized direct compensation | 4,616 | 3,986 | 630 | |||||||
Real estate development and capital improvements | $ | 39,929 | 51,968 | (12,039 | ) |
• | Building and tenant improvements decreased $1.8 million in 2019, primarily related to the timing of capital projects. |
• | Redevelopment expenditures are lower in 2019 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 renovation, 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 are lower in 2019 due to the progress during 2018 towards completion of our development projects currently in process. At March 31, 2019 and December 31, 2018, we had six and eight consolidated development projects 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) | March 31, 2019 | |||||||||||||||||
Property Name | Market | Start Date | Estimated Project Completion | Estimated Net Development Costs (1) | % of Costs Incurred (1) | GLA | Cost PSF of GLA (1) | |||||||||||
Carytown Exchange (3) | Richmond, VA | Q4-18 | 2021 | $ | 25,580 | 2% | 68 | $ | 376 | |||||||||
Indigo Square | Charleston, SC | Q4-17 | 2019 | 16,931 | 89% | 51 | 332 | |||||||||||
Mellody Farm | Chicago, IL | Q2-17 | 2019 | 103,939 | 86% | 259 | 401 | |||||||||||
Pinecrest Place (2) | Miami, FL | Q1-17 | 2019 | 16,375 | 91% | 70 | 234 | |||||||||||
The Village at Hunter's Lake | Tampa, FL | Q4-18 | 2020 | 22,067 | 10% | 72 | 306 | |||||||||||
The Village at Riverstone | Houston, TX | Q4-16 | 2019 | 30,638 | 91% | 167 | 183 | |||||||||||
Total | $ | 215,530 | 72% | 687 | $ | 314 | ||||||||||||
(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 and GLA reported based on Regency's ownership interest in the partnership at project completion, which is currently estimated to be 64%. |
(in thousands, except cost PSF) | March 31, 2019 | |||||||||||||||||
Property Name | Market | Start Date | Estimated Project Completion | Estimated Net Development Costs (1) | % of Costs Incurred (1) | GLA | Cost PSF of GLA (1) | |||||||||||
Ballard Blocks II | Seattle, WA | Q1-18 | 2019 | $ | 32,524 | 55% | 56 | $ | 581 | |||||||||
Midtown East | Raleigh, NC | Q4-17 | 2019 | 22,682 | 75% | 87 | 261 | |||||||||||
Total | $ | 55,206 | 64% | 143 | $ | 386 | ||||||||||||
(1) Includes leasing costs and is net of tenant reimbursements. |
Three months ended March 31, | ||||||||||
(in thousands) | 2019 | 2018 | Change | |||||||
Cash flows from financing activities: | ||||||||||
Repurchase of common shares in conjunction with equity award plans | $ | (6,148 | ) | (6,755 | ) | 607 | ||||
Common shares repurchased through share repurchase program | (32,778 | ) | (124,989 | ) | 92,211 | |||||
Distributions to limited partners in consolidated partnerships, net | (1,485 | ) | (1,018 | ) | (467 | ) | ||||
Dividend payments and operating partnership distributions | (97,812 | ) | (95,043 | ) | (2,769 | ) | ||||
Repayments of unsecured credit facilities, net | (35,000 | ) | (60,000 | ) | 25,000 | |||||
Proceeds from debt issuance | 298,983 | 301,251 | (2,268 | ) | ||||||
Debt repayment, including early redemption costs | (303,197 | ) | (2,773 | ) | (300,424 | ) | ||||
Payment of loan costs | (3,342 | ) | (9,179 | ) | 5,837 | |||||
Proceeds from sale of treasury stock, net | 8 | 99 | (91 | ) | ||||||
Net cash (used in) provided by financing activities | $ | (180,771 | ) | 1,593 | (182,364 | ) |
• | We repurchased for cash a portion of the common stock granted to employees for stock based compensation to satisfy employee tax withholding requirements. |
• | We paid $32.8 million to repurchase 563,229 common shares through our share repurchase program that were executed in December 2018 but not settled until January 2019. During the three months ended March 31, 2018, we paid $125 million to repurchase 2,145,209 common shares through the same share repurchase program. |
• | We paid $2.8 million more in dividends as a result of an increase in our dividend rate from $0.555 per share, during the three months ended March 31, 2018, to $0.585 per share, during the three months ended March 31, 2019, partially offset by the reduced shares outstanding in 2019. |
• | We had the following debt related activity during 2019: |
▪ | We repaid, net of draws, $35 million on our Line. |
▪ | We received proceeds of $299 million upon issuance, in March, of $300 million of senior unsecured public notes. |
▪ | We paid $259.6 million, including a make-whole premium, to early redeem our senior unsecured public notes originally due April 2021, $40.5 million, including prepayment penalty, to repay a 2020 mortgage maturity with an interest rate of 7.3%, and $3.0 million in principal mortgage payments. |
▪ | We paid $3.3 million of loan costs in connection with our public note offering above. |
• | We had the following debt related activity during 2018: |
▪ | We repaid, net of draws, $60 million on our Line. |
▪ | We issued $300 million of senior unsecured public notes and received proceeds of $299.5 million. |
▪ | We received proceeds of $1.7 million from construction loan draws used to fund an in-process development project. |
▪ | We paid $2.8 million to pay scheduled principal mortgage payments and $9.2 million of loan costs in connection with our $300 million public note offering noted above and upon expanding our Line commitment. |
Combined | Regency's Share (1) | |||||||||||||
(dollars in thousands) | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | ||||||||||
Number of Co-investment Partnerships | 15 | 16 | ||||||||||||
Regency’s Ownership | 18.38%-50% | 9.38%-50% | ||||||||||||
Number of Properties | 117 | 120 | ||||||||||||
Assets | $ | 3,158,911 | 3,227,831 | $ | 1,069,854 | 1,079,071 | ||||||||
Liabilities | 1,743,717 | 1,749,725 | 578,671 | 580,219 | ||||||||||
Equity | 1,415,194 | 1,478,106 | 491,183 | 498,852 | ||||||||||
Negative investment in US Regency Retail I, LLC | 3,619 | 3,513 | ||||||||||||
Basis difference | (36,769 | ) | (38,064 | ) | ||||||||||
Impairment of investment in real estate partnerships | (1,300 | ) | (1,300 | ) | ||||||||||
Investments in real estate partnerships | $ | 456,733 | 463,001 | |||||||||||
(1) Pro-rata financial information is not, and is not intended to be, a presentation in accordance with GAAP. However, management believes that providing such information is useful to investors in assessing the impact of its investments in real estate partnership activities on our operations, which includes such items on a single line presentation under the equity method in our consolidated financial statements. |
(in thousands) | Regency's Ownership | March 31, 2019 | December 31, 2018 | |||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 182,221 | 189,381 | ||||
New York Common Retirement Fund (NYC) | 30.00% | 53,846 | 54,250 | |||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 9,279 | 13,625 | |||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 40,020 | 38,110 | |||||
Cameron Village, LLC (Cameron) | 30.00% | 11,035 | 11,169 | |||||
RegCal, LLC (RegCal) | 25.00% | 23,858 | 31,235 | |||||
Other investments in real estate partnerships | 18.38% - 50.00% | 136,474 | 125,231 | |||||
Total Investment in real estate partnerships | $ | 456,733 | 463,001 | |||||
US Regency Retail I, LLC (USAA) (1) | 20.01% | (3,619 | ) | (3,513 | ) | |||
Net Investment in real estate partnerships | $ | 453,114 | 459,488 | |||||
(1) The USAA partnership has distributed proceeds from debt financing and real estate sales in excess of Regency's carrying value of its investment, resulting in a negative investment balance, which is classified within Accounts payable and other liabilities in the Consolidated Balance Sheets. |
(in thousands) | March 31, 2019 | |||||||||||||||
Scheduled Principal Payments and Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities | Total | Regency’s Pro-Rata Share | |||||||||||
2019 | $ | 14,382 | 16,186 | — | 30,568 | 10,340 | ||||||||||
2020 | 17,043 | 330,615 | — | 347,658 | 111,957 | |||||||||||
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 | 65,095 | |||||||||||
Beyond 5 Years | 7,353 | 549,637 | — | 556,990 | 167,032 | |||||||||||
Net unamortized loan costs, debt premium / (discount) | — | (9,960 | ) | — | (9,960 | ) | (2,962 | ) | ||||||||
Total | $ | 60,626 | 1,498,730 | 19,635 | 1,578,991 | 524,254 |
Three months ended March 31, | |||||||
(in thousands) | 2019 | 2018 | |||||
Asset management, property management, leasing, and other transaction fees | $ | 6,658 | 7,056 |
Period | Total number of shares purchased (1) | Average price paid per share | Total number of shares purchased as part of publicly announced plans or programs | Maximum number or approximate dollar value of shares that may yet be purchased under the plans or programs (2) | ||||||
January 1 through January 31, 2019 | 563,229 | $ | 58.20 | 563,229 | $ | 3,371,220 | ||||
February 1 through February 28, 2019 | 95,191 | $ | 64.52 | — | $ | 250,000,000 | ||||
March 1 through March 31, 2019 | 108 | $ | 66.11 | — | $ | 250,000,000 | ||||
(1) Includes 95,299 shares repurchased at an average price of $64.52 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. Through January 2019, the Company has repurchased 4,252,333 shares for $246.6 million under this existing repurchase program. The program was scheduled to expire on February 6, 2020; however, the program was closed upon the authorization by the Company's Board of a new share repurchase program, as further discussed below. On February 5, 2019, the Company's Board authorized a new common share repurchase program under which the Company, may purchase, from time to time, up to a maximum of $250 million of shares of its outstanding common stock through open market purchases and/or in privately negotiated transactions. Any shares purchased will be retired. The program is set to expire on February 4, 2020. The timing and actual number of shares purchased under the program depend upon marketplace conditions and other factors. The program remains subject to the discretion of the Board. Through March 31, 2019, no shares have been repurchased under this new program. |
• | 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. |
* | Furnished, not filed. |
May 10, 2019 | REGENCY CENTERS CORPORATION | |
By: | /s/ Lisa Palmer Lisa Palmer, President and Chief Financial Officer (Principal Financial Officer) | |
By: | /s/ J. Christian Leavitt J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) |
May 10, 2019 | REGENCY CENTERS, L.P. | |
By: | Regency Centers Corporation, General Partner | |
By: | /s/ Lisa Palmer Lisa Palmer, President and Chief Financial Officer (Principal Financial Officer) | |
By: | /s/ J. Christian Leavitt J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) |
1. | I have reviewed this Quarterly Report on Form 10-Q of Regency Centers Corporation (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer |
1. | I have reviewed this Quarterly Report on Form 10-Q of Regency Centers Corporation (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Lisa Palmer |
Lisa Palmer |
President and Chief Financial Officer |
1. | I have reviewed this Quarterly Report on Form 10-Q of Regency Centers, L.P. (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer of Regency Centers Corporation, general partner of registrant |
1. | I have reviewed this Quarterly Report on Form 10-Q of Regency Centers, L.P. (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Lisa Palmer |
Lisa Palmer |
President and Chief Financial Officer of Regency Centers Corporation, general partner of registrant |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer |
/s/ Lisa Palmer |
Lisa Palmer |
President and Chief Financial Officer |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer of Regency Centers Corporation, general partner of registrant |
/s/ Lisa Palmer |
Lisa Palmer |
President and Chief Financial Officer of Regency Centers Corporation, general partner of registrant |