UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
(Exact name of registrant as specified in its charter)
|
|
|
|
|
|
|
|
|
|
(State or other jurisdiction of incorporation) |
|
Commission File Number) |
|
(IRS Employer Identification No.) |
(Address of principal executive offices) (Zip Code)
(
(Registrant's telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Regency Centers Corporation
Title of each class |
|
Trading Symbol |
|
Name of each exchange on which registered |
|
|
|
|
|
Regency Centers, L.P.
Title of each class |
|
Trading Symbol |
|
Name of each exchange on which registered |
None |
|
N/A |
|
N/A |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230 .425) |
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 |
Disclosure of Results of Operations and Financial Condition |
On August 3, 2020, Regency issued an earnings release for the three and six months ended June 30, 2020, which is attached as Exhibit 99.1.
On August 3, 2020, Regency posted on its website, at www.regencycenters.com, the supplemental information for the three and six months ended June 30, 2020, which is attached as Exhibit 99.2 and Exhibit 99.3.
The information furnished under this Item 2.02, including Exhibit 99.1, Exhibit 99.2, and Exhibit 99.3 incorporated by reference herein, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act.
Item 7.01 |
Regulation FD Disclosures |
On August 3, 2020, Regency posted on its website, at www.regencycenters.com, a presentation deck which is attached as Exhibit 99.4.
The information furnished under this item 7.01, including Exhibit 99.4 incorporated by reference herein, shall not be deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act, or the Exchange Act.
Item 8.01 |
Other Events |
Redemption of 3.75% Notes due 2022
On August 3, 2020, Regency Centers, L.P. notified U.S. Bank National Association, as trustee, of its intent to redeem on September 2, 2020, the entire $300 million outstanding of 3.75% Notes due 2022. The redemption price will be determined in accordance with the applicable indenture and is expected to be approximately $325.1 million including accrued and unpaid interest through the proposed redemption date and a make-whole amount as defined in such indenture.
Item 9.01 |
Financial Statements and Exhibits |
(d) Exhibits
Exhibit 99.1 |
Exhibit 99.2 |
Exhibit 99.4 |
104 |
Cover Page Interactive Data File (the cover page XBRL tags are embedded within the inline XBRL documents) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
REGENCY CENTERS CORPORATION |
|||
|
|
|
|
|
|
August 3, 2020 |
|
By: |
|
/s/ J. Christian Leavitt |
|
|
|
|
|
J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REGENCY CENTERS, L.P. |
|||
|
|
|
|
|
|
|
|
By: Regency Centers Corporation, its general partner |
|||
|
|
|
|
|
|
August 3, 2020 |
|
By: |
|
/s/ J. Christian Leavitt |
|
|
|
|
|
J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) |
Exhibit 99.1
|
NEWS RELEASE For immediate release
Kathryn McKie 904 598 7348 KathrynMcKie@RegencyCenters.com |
Regency Centers Reports Second Quarter 2020 Results and Provides Business Update Related to COVID-19
JACKSONVILLE, FL (August 3, 2020) – Regency Centers Corporation (“Regency” or the “Company”) today reported financial and operating results for the period ended June 30, 2020, and provided a business update related to COVID-19.
Second Quarter 2020 Highlights
|
• |
For the three months ended June 30, 2020, Net Income Attributable to Common Stockholders (“Net Income”) of $0.11 per diluted share. |
|
• |
For the three months ended June 30, 2020, NAREIT Funds From Operations (“NAREIT FFO”) of $0.61 per diluted share. |
|
• |
Same property Net Operating Income (“NOI”), excluding termination fees, declined by 20.1%, as compared to the three months ended June 30, 2019, driven by a higher rate of uncollectible lease income related to the COVID-19 pandemic. |
|
• |
As of June 30, 2020, the same property portfolio was 94.5% leased. |
|
• |
Completed a public offering of $600 million 3.70% unsecured notes due 2030. |
|
• |
At June 30, 2020, net debt-to-operating EBITDAre ratio on a pro-rata basis was 5.6x. |
|
• |
Published annual Corporate Responsibility Report, highlighting the Company’s key achievements and continued commitment to Our People, Our Communities, Ethics and Governance, and Environmental Stewardship. |
|
• |
Regency’s Board of Directors (the “Board”) declared a quarterly cash dividend on the Company’s common stock of $0.595 per share. |
COVID-19 Business Update Highlights
|
• |
The Company’s 415 properties have remained open and operating during the entirety of the COVID-19 pandemic. |
|
• |
As of the end of July, approximately 95% of Regency’s tenants were open based on pro-rata Annual Base Rent (“ABR”). |
|
• |
72% of second quarter pro-rata base rent was collected through July 31, 2020 (77% when including executed rent deferral agreements). |
|
• |
75% of July pro-rata base rent was collected through July 31, 2020 (79% when including executed rent deferral agreements). |
“As we’ve continued to navigate through these uncertain times over the last several months, Regency’s top priority has remained the safety and well-being of our team members, tenants, and our neighbors in our communities,” said Lisa Palmer, President and Chief Executive Officer. “We recognize that there are still challenging times ahead, but we are encouraged by the progress our tenants have made reopening their businesses around the country, and we continue to have confidence in the long term success of our high-quality portfolio with a focus on necessity and value based retail,” continued Palmer.
1
Regency reported Net Income for the second quarter of $19.0 million, or $0.11 per diluted share, compared to Net Income of $51.7 million, or $0.31 per diluted share, for the same period in 2019. The Company reported NAREIT FFO for the second quarter of $104.7 million, or $0.61 per diluted share, compared to $160.0 million, or $0.95 per diluted share, for the same period in 2019. The Company reported Core Operating Earnings for the second quarter of $108.9 million, or $0.64 per diluted share, compared to $152.4 million, or $0.91 per diluted share, for the same period in 2019. On a pro-rata basis, second quarter 2020 included a reduction of $41.0 million for uncollectible lease income and a related reduction of $18.6 million for uncollectible straight-line rent related to the COVID-19 pandemic. For additional detail, please refer to page(s) 33 and 34 of the second quarter 2020 supplemental disclosure.
Second quarter same property NOI, excluding termination fees, declined by 20.1% compared to the same period in 2019. Same property NOI in the second quarter of 2020 was negatively impacted by a higher rate of uncollectible lease income driven by expectations of collectibility for certain tenants given the COVID-19 pandemic.
As of June 30, 2020, Regency’s wholly-owned portfolio plus its pro-rata share of co-investment partnerships, was 93.9% leased. The same property portfolio was 94.5% leased. Within the same property portfolio, anchor percent leased, which includes spaces greater than or equal to 10,000 square feet, was 96.9%, a decline of 20 basis points sequentially. Same property shop percent leased, which includes spaces less than 10,000 square feet, was 90.3%, a decline of 110 basis points. For the three months ended June 30, 2020, Regency executed 1.3 million square feet of comparable new and renewal leases at blended rent spreads of 4.0%. For the trailing twelve months, the Company executed 6.2 million square feet of comparable new and renewal leases at blended rents spreads of 7.0%.
As previously reported, in April, Regency closed on the sale of its joint venture interest in Kent Place, located in Denver, CO, for $9.8 million.
As of June 30, 2020, the Company had $192.3 million of in-process developments and redevelopments with approximately $70 million of remaining costs to complete. In light of the COVID-19 pandemic, the Company continues to evaluate the impacts to scope, investment, tenancy, timing, and return on investment for all future pipeline projects to determine the most appropriate direction of each project.
Business Update Related to COVID-19
Regency’s 415 shopping centers have remained open and operating throughout the pandemic and in compliance with government COVID-19 guidelines and mandates. As of July 31, 2020, approximately 95% of the Company’s tenants were open based on pro-rata ABR, although restrictions can change daily.
As of July 31, 2020 the Company had executed rent deferral agreements on over 600 leases. For deferrals executed to date, total deferred rent is $16.4 million, representing a weighted average deferral period of 2.9 months. Approximately 96% of deferred rent is contracted to be collected by the end of 2021.
A presentation providing additional information regarding COVID-19 business updates and impacts is posted on the Company’s website at investors.regencycenters.com.
2
As of July 31, 2020, the Company collected 72% of second quarter pro-rata base rent and 77% adjusting for rent that is subject to executed deferral agreements. The Company collected 75% of July pro-rata base rent and 79% when adjusting for rent that is subject to executed deferral agreements.
Q2 & July Rent Collections |
|
|||||||||
As of July 31, 2020 |
|
|||||||||
|
|
|
|
|
Base Rent Collected |
|
||||
|
|
|
|
|
|
|
|
|
|
|
Type* |
Tenant Categories |
% of Pro-rata ABR |
|
Q2 |
|
July |
|
|||
Essential - Retail/Services |
Grocers, drugstores, mass merchandisers, banks, pet stores, office supplies, medical, etc. |
43% |
|
97% |
|
96% |
|
|||
Essential - Restaurants |
|
19% |
|
61% |
|
63% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
Quick Service |
Fast food, QSRs, limited service |
12% |
|
65% |
|
69% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
Full Service |
Casual dining, table service, fine dining |
7% |
|
52% |
|
52% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
Other Retail/Services |
Apparel, Personal Service, professional service, fitness, other |
38% |
|
48% |
|
57% |
|
|||
Total Portfolio |
100% |
|
72% |
|
75% |
|
||||
Total Portfolio Collections Including Executed Deferrals |
|
|
|
77% |
|
79% |
|
* |
Essential retailers defined as those that supply or provide consumers and essential businesses with any basic necessary goods and services; definition varies across municipalities. |
Liquidity
Regency has taken additional steps to further strengthen its financial position and balance sheet, to enhance its financial liquidity, and to provide financial flexibility amid the evolving effects of the COVID-19 pandemic. As previously disclosed, on May 11, 2020, the Company’s operating partnership, Regency Centers, L.P., priced a public offering of $600 million 3.70% notes due 2030 (the “Notes”). The Notes are due June 15, 2030 and were priced at 99.805%. Interest on the Notes is payable semiannually on June 15 and December 15 of each year, with the first payment due on December 15, 2020. Net proceeds of the offering were used to pay down the entirety of the outstanding balance on the corporate line of credit.
On August 3, 2020, the Company notified U.S. Bank National Association, as Trustee, of its intent to redeem on September 2, 2020, its outstanding $300 million 3.75% Senior Unsecured Notes due 2022. The redemption price will be determined in accordance with the applicable indenture and is expected to be $325.1 million, including accrued and unpaid interest through the proposed redemption date and a make-whole amount as defined in such indenture.
As of June 30, 2020, Regency has a cash balance of approximately of $590 million and no outstanding balance under its $1.25 billion revolving credit facility. Regency has no unsecured maturities until 2022, and benefits from a low debt to EBITDAre ratio of 5.6x as of June 30, 2020.
Dividend
On July 29, 2020, Regency’s Board declared a quarterly cash dividend on the Company’s common stock of $0.595 per share. The dividend is payable on August 24, 2020, to shareholders of record as of August 14, 2020.
Guidance
Due to the uncertainty and continuing disruption from COVID-19, the Company is not issuing guidance at this time, but will evaluate resumption of guidance in the future as the impact of COVID-19 on its tenants’ and the Company’s businesses is better understood.
3
To discuss Regency’s second quarter results and provide further business updates related to COVID-19, management will host a conference call on Tuesday, August 4, 2020, at 11:00 a.m. ET. Dial-in and webcast information is listed below.
Second Quarter 2020 Earnings Conference Call
Date:Tuesday, August 4, 2020
Time:11:00 a.m. ET
Dial#:877-407-0789 or 201-689-8562
Webcast:investors.regencycenters.com
Replay
Webcast Archive: Investor Relations page under Events & Webcasts
Non-GAAP Disclosure
We believe these non-GAAP measures provide useful information to our Board of Directors, management and investors regarding certain trends relating to our financial condition and results of operations. Our management uses these non-GAAP measures to compare our performance to that of prior periods for trend analyses, purposes of determining management incentive compensation and budgeting, forecasting and planning purposes.
We do not consider non-GAAP measures an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is they may exclude significant expense and income items that are required by GAAP to be recognized in our consolidated financial statements. In addition, they reflect the exercise of management’s judgment about which expense and income items are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, reconciliations of the non-GAAP financial measures we use to their most directly comparable GAAP measures are provided. Non-GAAP financial measures should not be relied upon in evaluating the financial condition, results of operations or future prospects of the Company.
NAREIT FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (“NAREIT”) defines as net income, computed in accordance with GAAP, excluding gains on sale and impairments of real estate, net of tax, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes NAREIT FFO for all periods presented in accordance with NAREIT's definition. Since NAREIT FFO excludes depreciation and amortization and gains on sales and impairments of real estate, it provides a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, NAREIT FFO is a supplemental non-GAAP financial measure of the Company's operating performance, which does not represent cash generated from operating activities in accordance with GAAP; and, therefore, should not be considered a substitute measure of cash flows from operations. The Company provides a reconciliation of Net Income Attributable to Common Stockholders to NAREIT FFO.
Core Operating Earnings is an additional performance measure that excludes from NAREIT FFO: (i) transaction related income or expenses; (ii) gains or losses from the early extinguishment of debt; (iii) certain non-cash components of earnings derived from above and below market rent amortization, straight-line rents, and amortization of mark-to-market of debt adjustments; and (iv) other amounts as they occur. The Company provides a reconciliation of Net Income to NAREIT FFO to Core Operating Earnings.
4
Reconciliation of Net Income (Loss) Attributable to Common Stockholders to NAREIT FFO and Core Operating
Earnings - Actual (in thousands)
For the Periods Ended June 30, 2020 and 2019 |
|
Three Months Ended |
|
|
Year to Date |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Reconciliation of Net Income (Loss) to NAREIT FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Common Stockholders |
|
$ |
19,046 |
|
|
|
51,728 |
|
|
$ |
(6,286 |
) |
|
|
142,174 |
|
Adjustments to reconcile to NAREIT Funds From Operations (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (excluding FF&E) |
|
|
92,756 |
|
|
|
100,168 |
|
|
|
189,388 |
|
|
|
204,665 |
|
Goodwill impairment |
|
|
- |
|
|
|
- |
|
|
|
132,128 |
|
|
|
- |
|
Gain on sale of real estate |
|
|
(7,464 |
) |
|
|
(2,410 |
) |
|
|
(45,416 |
) |
|
|
(39,462 |
) |
Provision for impairment of real estate |
|
|
230 |
|
|
|
10,441 |
|
|
|
1,014 |
|
|
|
12,113 |
|
Exchangeable operating partnership units |
|
|
87 |
|
|
|
109 |
|
|
|
(28 |
) |
|
|
299 |
|
NAREIT Funds From Operations |
|
$ |
104,655 |
|
|
|
160,036 |
|
|
$ |
270,800 |
|
|
|
319,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of NAREIT FFO to Core Operating Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NAREIT Funds From Operations |
|
$ |
104,655 |
|
|
|
160,036 |
|
|
$ |
270,800 |
|
|
|
319,789 |
|
Adjustments to reconcile to Core Operating Earnings (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Early extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10,591 |
|
Interest on bonds for period from notice to redemption |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
367 |
|
Straight line rent |
|
|
(3,733 |
) |
|
|
(4,032 |
) |
|
|
(7,730 |
) |
|
|
(8,528 |
) |
Uncollectible straight line rent |
|
|
18,585 |
|
|
|
3,527 |
|
|
|
23,258 |
|
|
|
3,854 |
|
Above/below market rent amortization, net |
|
|
(10,158 |
) |
|
|
(6,640 |
) |
|
|
(22,887 |
) |
|
|
(19,975 |
) |
Debt premium/discount amortization |
|
|
(402 |
) |
|
|
(459 |
) |
|
|
(812 |
) |
|
|
(986 |
) |
Core Operating Earnings |
|
$ |
108,947 |
|
|
|
152,432 |
|
|
$ |
262,629 |
|
|
|
305,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares For Diluted Earnings per Share |
|
|
169,643 |
|
|
|
167,962 |
|
|
|
168,781 |
|
|
|
167,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares For Diluted FFO and Core Operating Earnings per Share |
|
|
170,736 |
|
|
|
168,312 |
|
|
|
169,889 |
|
|
|
168,227 |
|
(1) |
Includes Regency's consolidated entities and its pro-rata share of unconsolidated co-investment partnerships, net of pro-rata share attributable to noncontrolling interests. |
Same property NOI is a key non-GAAP measure used by management in evaluating the operating performance of Regency’s properties. The Company provides a reconciliation of Net Income Attributable to Common Stockholders to pro-rata same property NOI.
5
Reconciliation of Net Income (Loss) Attributable to Common Stockholders to Pro-Rata Same Property NOI – Actual (in thousands)
For the Periods Ended June 30, 2020 and 2019 |
|
Three Months Ended |
|
|
Year to Date |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Net Income (Loss) Attributable to Common Stockholders |
|
$ |
19,046 |
|
|
|
51,728 |
|
|
$ |
(6,286 |
) |
|
|
142,174 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management, transaction, and other fees |
|
|
(6,126 |
) |
|
|
(7,442 |
) |
|
|
(12,942 |
) |
|
|
(14,415 |
) |
Other(1) |
|
|
1,424 |
|
|
|
(8,355 |
) |
|
|
(12,386 |
) |
|
|
(27,325 |
) |
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
85,058 |
|
|
|
93,589 |
|
|
|
174,353 |
|
|
|
190,783 |
|
General and administrative |
|
|
21,202 |
|
|
|
18,717 |
|
|
|
34,907 |
|
|
|
40,017 |
|
Other operating expense |
|
|
2,480 |
|
|
|
1,533 |
|
|
|
3,817 |
|
|
|
2,667 |
|
Other expense |
|
|
28,798 |
|
|
|
46,206 |
|
|
|
166,064 |
|
|
|
77,377 |
|
Equity in income of investments in real estate excluded from NOI (2) |
|
|
16,878 |
|
|
|
11,976 |
|
|
|
32,361 |
|
|
|
6,347 |
|
Net income attributable to noncontrolling interests |
|
|
528 |
|
|
|
962 |
|
|
|
1,077 |
|
|
|
2,009 |
|
NOI |
|
|
169,288 |
|
|
|
208,914 |
|
|
|
380,965 |
|
|
|
419,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less non-same property NOI (3) |
|
|
(6,961 |
) |
|
|
(7,316 |
) |
|
|
(15,516 |
) |
|
|
(15,306 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI |
|
$ |
162,327 |
|
|
|
201,598 |
|
|
$ |
365,449 |
|
|
|
404,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI without Termination Fees |
|
$ |
160,340 |
|
|
|
200,594 |
|
|
$ |
361,324 |
|
|
|
402,867 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI without Termination Fees or Redevelopments |
|
$ |
147,628 |
|
|
|
183,740 |
|
|
$ |
330,350 |
|
|
|
367,735 |
|
(1) |
Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interests. |
(2) |
Includes non-NOI expenses incurred at our unconsolidated real estate partnerships, such as, but not limited to, straight-line rental income, above and below market rent amortization, depreciation and amortization, interest expense, and real estate gains and impairments. |
(3) |
Includes revenues and expenses attributable to Non-Same Property, Projects in Development, corporate activities, and noncontrolling interests. |
Reported results are preliminary and not final until the filing of the Company’s Form 10-Q with the SEC and, therefore, remain subject to adjustment.
The Company has published forward-looking statements and additional financial information in its second quarter 2020 supplemental information package that may help investors estimate earnings for 2020. A copy of the Company’s second quarter 2020 supplemental information will be available on the Company's website at https://investors.regencycenters.com/ or by written request to: Investor Relations, Regency Centers Corporation, One Independent Drive, Suite 114, Jacksonville, Florida, 32202. The supplemental information package contains more detailed financial and property results including financial statements, an outstanding debt summary, acquisition and development activity, investments in partnerships, information pertaining to securities issued other than common stock, property details, a significant tenant rent report and a lease expiration table in addition to earnings and valuation guidance assumptions. The information provided in the supplemental package is unaudited and there can be no assurance that the information will not vary from the final information in the Company’s Form 10-Q for the quarter ended June 30, 2020. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.
About Regency Centers Corporation (NASDAQ: REG)
Regency Centers is the preeminent national owner, operator, and developer of shopping centers located in affluent and densely populated trade areas. Our portfolio includes thriving properties merchandised with highly productive grocers, restaurants, service providers, and best-in-class retailers that connect to their neighborhoods, communities, and customers. Operating as a fully integrated real estate company, Regency Centers is a qualified real estate investment trust (REIT) that is self-administered, self-managed, and an S&P 500 Index member. For more information, please visit RegencyCenters.com.
###
6
Certain statements in this document regarding anticipated financial, business, legal or other outcomes including business and market conditions, outlook and other similar statements relating to Regency’s future events, developments, or financial or operational performance or results, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are identified by the use of words such as “may,” “will,” “should,” “expect,” “estimate,” “believe,” “intend,” “forecast,” “anticipate,” “guidance,” and other similar language. However, the absence of these or similar words or expressions does not mean a statement is not forward-looking. While we believe these forward-looking statements are reasonable when made, forward-looking statements are not guarantees of future performance or events and undue reliance should not be placed on these statements. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance these expectations will be attained, and it is possible actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks and uncertainties.
Our operations are subject to a number of risks and uncertainties including, but not limited to, those listed below. When considering an investment in our securities, you should carefully read and consider these risks, together with all other information in our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and our other filings and submissions to the SEC, which provide much more information and detail on the risks described below. If any of the events described in the following risk factors actually occur, our business, financial condition or operating results, as well as the market price of our securities, could be materially adversely affected. Forward-looking statements are only as of the date they are made, and Regency undertakes no duty to update its forward-looking statements except as required by law. These risks and events include, without limitation:
Risk Factors Related to the COVID-19 Pandemic
Pandemics or other health crises, such as the current COVID-19 pandemic, may adversely affect our tenants’ financial condition, the profitability of our properties, our access to the capital markets and could have a material adverse effect on our business, results of operations, cash flows and financial condition.
Risk Factors Related to the Retail Industry
Economic and market conditions may adversely affect the retail industry and consequently reduce our revenues and cash flow, and increase our operating expenses; Shifts in retail sales and delivery methods between brick and mortar stores, e-commerce, home delivery, and curbside pick-up may adversely impact our revenues and cash flows; Changing economic and detail market conditions in geographic areas where our properties are concentrated may reduce our revenues and cash flow; Our success depends on the success and continued presence of “anchor” tenants; A significant percentage of our revenues are derived from smaller “shop space” tenants and our net income may be adversely impacted if our smaller shop tenants are not successful; We may be unable to collect balances due from tenants in bankruptcy.
Risk Factors Related to Real Estate Investments and Operations
We are subject to numerous laws and regulations that may adversely affect our operations or expose us to liability; Our real estate assets may decline in value and be subject to impairment losses which may reduce our net income; We face risks associated with development, redevelopment and expansion of properties; We face risks associated with the development of mixed-use commercial properties; We face risks associated with the acquisition of properties; We face risks if we expand into new markets; We may be unable to sell properties when desired because of market conditions; Certain of the properties in our portfolio are subject to ground leases; if we are unable to renew a ground lease, purchase the fee simple interest, or are found to be in breach of a ground lease, we may be adversely affected; Climate change may adversely impact our properties directly and may lead to additional compliance obligations and costs as well as additional taxes and fees; Geographic concentration of our properties makes our business more vulnerable to natural disasters, severe weather conditions and climate change; An uninsured loss or a loss that exceeds the insurance coverage on our properties may subject us to loss of capital and revenue on those properties; Loss of our key personnel may adversely affect our business and operations; We face competition from numerous sources, including other REITs and other real estate owners; Costs of environmental remediation may reduce our cash flow available for distribution to stock and unit holders; Compliance with the Americans with Disabilities Act and fire, safety and other regulations may require us to make unexpected expenditures; The unauthorized access, use, theft or destruction of tenant or employee personal, financial or other data or of Regency’s proprietary or confidential information stored in our information systems or by third parties on our behalf could impact our reputation and brand and expose us to potential liability and loss of revenues.
7
Risk Factors Related to Our Partnership and Joint Ventures
We do not have voting control over all of the properties owned in our co-investment partnerships and joint ventures, so we are unable to ensure that our objectives will be pursued; The termination of our partnerships may adversely affect our cash flow, operating results, and our ability to make distributions to stock and unit holders.
Risk Factors Related to Funding Strategies and Capital Structure
Our ability to sell properties and fund acquisitions and developments may be adversely impacted by higher market capitalization rates and lower NOI at our properties which may dilute earnings; We may acquire properties or portfolios of properties through tax-deferred contribution transactions, which may result in stockholder dilution and limit our ability to sell such assets; We depend on external sources of capital, which may not be available in the future on favorable terms or at all; Our debt financing may adversely affect our business and financial condition; Covenants in our debt agreements may restrict our operating activities and adversely affect our financial condition; Increases in interest rates would cause our borrowing costs to rise and negatively impact our results of operations; Hedging activity may expose us to risks, including the risks that a counterparty will not perform and that the hedge will not perform and that the hedge will not yield the economic benefits we anticipate, which may adversely affect us; The interest rates on our Unsecured Credit facilities as well as on our variable rate mortgages and interest rate swaps might change based on changes to the method in which LIBOR or its replacement rate is determined.
Risk Factors Related to our Company and the Market Price for Our Securities
Changes in economic and market conditions may adversely affect the market price of our securities; There is no assurance that we will continue to pay dividends at historical rates; Enhanced focus on corporate responsibility and sustainability, specifically related to environmental, social and governance matters, may impose additional costs and expose us to new risks.
Risk Factors Related to Laws and Regulations
If the Parent Company fails to qualify as a REIT for federal income tax purposes, it would be subject to federal income tax at regular corporate rates; Recent changes to the U.S. tax laws may have a significant negative impact on the overall economy, our tenants, our investors, and our business; Dividends paid by REITs generally do not qualify for reduced tax rates; Certain foreign stockholders may be subject to U.S. federal income tax on gain recognized on a disposition of our common stock if we do not qualify as a “domestically controlled” REIT; Legislative or other actions affecting REITs may have a negative effect on us; Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities; Restrictions on the ownership of the Parent Company's capital stock to preserve its REIT status may delay or prevent a change in control; The issuance of the Parent Company's capital stock may delay or prevent a change in control.
8
Exhibit 99.2
June 30, 2020
Forward-Looking Statements and Non-GAAP Measures Disclosures |
i |
|
|
Earnings Press Release |
v |
|
|
Summary Information: |
|
|
|
Summary Financial Information |
1 |
|
|
Summary Real Estate Information |
2 |
|
|
Financial Information: |
|
|
|
Consolidated Balance Sheets |
3 |
|
|
Consolidated Statements of Operations |
4 |
|
|
Supplemental Details of Operations (Consolidated Only) |
5 |
|
|
Supplemental Details of Assets and Liabilities (Real Estate Partnerships Only) |
6 |
|
|
Supplemental Details of Operations (Real Estate Partnerships Only) |
7 |
|
|
Supplemental Details of Same Property NOI (Pro-Rata) |
8 |
|
|
Reconciliations of Non-GAAP Financial Measures and Additional Disclosures |
9 |
|
|
Summary of Consolidated Debt |
11 |
|
|
Summary of Consolidated Debt Detail |
12 |
|
|
Summary of Unsecured Debt Covenants and Leverage Ratios |
13 |
|
|
Summary of Unconsolidated Debt |
14 |
|
|
Unconsolidated Investments |
15 |
|
|
Investment Activity: |
|
|
|
Property Transactions |
16 |
|
|
Summary of In-Process Developments and Redevelopments |
17 |
|
|
Major Developments and Redevelopments Pipeline |
19 |
|
|
Real Estate Information: |
|
|
|
Leasing Statistics |
20 |
|
|
Average Base Rent by CBSA |
21 |
|
|
Significant Tenant Rents |
22 |
|
|
Tenant Lease Expirations |
23 |
|
|
Portfolio Summary Report by State |
24 |
|
|
Components of NAV |
40 |
|
|
Additional Disclosures Related to COVID-19 Impact |
41 |
|
|
Glossary of Terms |
43 |
Forward-Looking Statements and Non-GAAP Measures Disclosures
June 30, 2020
Forward-Looking Statements
Certain statements in this document regarding anticipated financial, business, legal or other outcomes including business and market conditions, outlook and other similar statements relating to Regency’s future events, developments, or financial or operational performance or results, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are identified by the use of words such as “may,” “will,” “should,” “expect,” “estimate,” “believe,” “intend,” “forecast,” “anticipate,” “guidance,” and other similar language. However, the absence of these or similar words or expressions does not mean a statement is not forward-looking. While we believe these forward-looking statements are reasonable when made, forward-looking statements are not guarantees of future performance or events and undue reliance should not be placed on these statements. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance these expectations will be attained, and it is possible actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks and uncertainties.
Our operations are subject to a number of risks and uncertainties including, but not limited to, those listed below. When considering an investment in our securities, you should carefully read and consider these risks, together with all other information in our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and our other filings and submissions to the SEC, which provide much more information and detail on the risks described below. If any of the events described in the following risk factors actually occur, our business, financial condition or operating results, as well as the market price of our securities, could be materially adversely affected. Forward-looking statements are only as of the date they are made, and Regency undertakes no duty to update its forward-looking statements except as required by law. These risks and events include, without limitation:
Risk Factors Relating to the COVID-19 Pandemic
|
• |
Pandemics or other health crises, such as the COVID-19 pandemic, may adversely affect our tenants’ financial condition, the profitability of our properties, our access to the capital markets, and could have a material adverse effect on our business, results of operations, cash flows and financial condition. |
Risk Factors Related to the Retail Industry
|
• |
Economic and market conditions may adversely affect the retail industry and consequently reduce our revenues and cash flow, and increase our operating expenses. |
|
• |
Shifts in retail sales and delivery methods between brick and mortar stores, e-commerce, home delivery, and curbside pick-up may adversely impact our revenues and cash flows. |
|
• |
Changing economic and detail market conditions in geographic areas where our properties are concentrated may reduce our revenues and cash flow. |
|
• |
Our success depends on the success and continued presence of “anchor” tenants. |
|
• |
A significant percentage of our revenues are derived from smaller “shop space” tenants and our net income may be adversely impacted if our smaller shop tenants are not successful. |
|
• |
We may be unable to collect balances due from tenants in bankruptcy. |
Risk Factors Related to Real Estate Investments and Operations
|
• |
We are subject to numerous laws and regulations that may adversely affect our operations or expose us to liability. |
|
• |
Our real estate assets may decline in value and be subject to impairment losses which may reduce our net income. |
|
• |
We face risks associated with development, redevelopment and expansion of properties. |
|
• |
We face risks associated with the development of mixed-use commercial properties. |
|
• |
We face risks associated with the acquisition of properties. |
|
• |
We face risks if we expand into new markets. |
|
• |
We may be unable to sell properties when desired because of market conditions. |
Supplemental Information |
i |
|
• |
Climate change may adversely impact our properties directly and may lead to additional compliance obligations and costs as well as additional taxes and fees. |
|
• |
Geographic concentration of our properties makes our business more vulnerable to natural disasters, severe weather conditions and climate change. |
|
• |
An uninsured loss or a loss that exceeds the insurance coverage on our properties may subject us to loss of capital and revenue on those properties |
|
• |
Loss of our key personnel may adversely affect our business and operations. |
|
• |
We face competition from numerous sources, including other REITs and other real estate owners. |
|
• |
Costs of environmental remediation may reduce our cash flow available for distribution to stock and unit holders. |
|
• |
Compliance with the Americans with Disabilities Act and fire, safety and other regulations may require us to make unexpected expenditures. |
|
• |
The unauthorized access, use, theft or destruction of tenant or employee personal, financial or other data or of Regency’s proprietary or confidential information stored in our information systems or by third parties on our behalf could impact our reputation and brand and expose us to potential liability and loss of revenues. |
Risk Factors Related to Our Partnership and Joint Ventures
|
• |
We do not have voting control over all of the properties owned in our co-investment partnerships and joint ventures, so we are unable to ensure that our objectives will be pursued. |
|
• |
The termination of our partnerships may adversely affect our cash flow, operating results, and our ability to make distributions to stock and unit holders. |
Risk Factors Related to Funding Strategies and Capital Structure
|
• |
Our ability to sell properties and fund acquisitions and developments may be adversely impacted by higher market capitalization rates and lower NOI at our properties which may dilute earnings. |
|
• |
We may acquire properties or portfolios of properties through tax-deferred contribution transactions, which may result in stockholder dilution and limit our ability to sell such assets. |
|
• |
We depend on external sources of capital, which may not be available in the future on favorable terms or at all. |
|
• |
Our debt financing may adversely affect our business and financial condition. |
|
• |
Covenants in our debt agreements may restrict our operating activities and adversely affect our financial condition. |
|
• |
Increases in interest rates would cause our borrowing costs to rise and negatively impact our results of operations. |
|
• |
Hedging activity may expose us to risks, including the risks that a counterparty will not perform and that the hedge will not perform and that the hedge will not yield the economic benefits we anticipate, which may adversely affect us. |
|
• |
The interest rates on our Unsecured Credit facilities as well as on our variable rate mortgages and interest rate swaps might change based on changes to the method in which LIBOR or its replacement rate is determined. |
Risk Factors Related to our Company and the Market Price for Our Securities
|
• |
Changes in economic and market conditions may adversely affect the market price of our securities. |
|
• |
There is no assurance that we will continue to pay dividends at historical rates. |
|
• |
Enhanced focus on corporate responsibility and sustainability, specifically related to environmental, social and governance matters, may impose additional costs and expose us to new risks. |
Risk Factors Related to Laws and Regulations
|
• |
If the Parent Company fails to qualify as a REIT for federal income tax purposes, it would be subject to federal income tax at regular corporate rates. |
|
• |
Recent changes to the U.S. tax laws may have a significant negative impact on the overall economy, our tenants, our investors, and our business. |
|
• |
Dividends paid by REITs generally do not qualify for reduced tax rates. |
|
• |
Certain foreign stockholders may be subject to U.S. federal income tax on gain recognized on a disposition of our common stock if we do not qualify as a “domestically controlled” REIT. |
Supplemental Information |
ii |
|
• |
Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities. |
|
• |
Restrictions on the ownership of the Parent Company's capital stock to preserve its REIT status may delay or prevent a change in control. |
|
• |
The issuance of the Parent Company's capital stock may delay or prevent a change in control. |
Non-GAAP Measures Disclosures
We believe these non-GAAP measures provide useful information to our Board of Directors, management and investors regarding certain trends relating to our financial condition and results of operations. Our management uses these non-GAAP measures to compare our performance to that of prior periods for trend analyses, purposes of determining management incentive compensation and budgeting, forecasting and planning purposes.
We do not consider non-GAAP measures an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is they may exclude significant expense and income items that are required by GAAP to be recognized in our consolidated financial statements. In addition, they reflect the exercise of management’s judgment about which expense and income items are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, reconciliations of the non-GAAP financial measures we use to their most directly comparable GAAP measures are provided. Non-GAAP financial measures should not be relied upon in evaluating the financial condition, results of operations or future prospects of the Company.
The pro-rata information provided is not, and is not intended to be, presented in accordance with GAAP. The pro-rata supplemental details of assets and liabilities and supplemental details of operations reflect our proportionate economic ownership of the assets, liabilities and operating results of the properties in our portfolio.
|
• |
The items labeled as "Consolidated" are prepared on a basis consistent with the Company's consolidated financial statements as filed with the SEC on the most recent Form 10-Q or 10-K, as applicable. |
|
• |
The columns labeled "Share of JVs" represent our ownership interest in our unconsolidated (equity method) investments in real estate partnerships, and was derived on a partnership by partnership basis by applying to each financial statement line item our ownership percentage interest used to arrive at our share of investments in real estate partnerships and equity in income or loss of investments in real estate partnerships during the period when applying the equity method of accounting to each of our unconsolidated partnerships. |
|
• |
A similar calculation was performed for the amounts in columns labeled ''Noncontrolling Interests”, which represent the limited partners’ interests in consolidated partnerships attributable to each financial statement line item. |
We do not control the unconsolidated partnerships, and the presentations of the assets and liabilities and revenues and expenses do not necessarily represent our legal claim to such items. The partners are entitled to profit or loss allocations and distributions of cash flows according to the operating agreements, which generally provide for such allocations according to their invested capital. Our share of invested capital establishes the ownership interest we use to prepare our pro-rata share.
The presentation of pro-rata financial information has limitations as an analytical tool. Some of these limitations include, but are not limited to the following:
|
• |
The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage determined when applying the equity method of accounting or allocating noncontrolling interests, and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses; and |
|
• |
Other companies in our industry may calculate their pro-rata interests differently, limiting the comparability of pro-rata information. |
Because of these limitations, the supplemental details of assets and liabilities and supplemental details of operations should not be considered independently or as a substitute for our financial statements as reported under GAAP. We compensate for these limitations by relying primarily on our GAAP results and using the pro-rata details as a supplement.
Supplemental Information |
iii |
The following non-GAAP measures, as defined in the Glossary of Terms, are commonly used by management and the investing public to understand and evaluate our operating results and performance:
|
• |
NAREIT Funds From Operations (NAREIT FFO): The Company believes NAREIT FFO provides a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. The Company provides a reconciliation of Net Income Attributable to Common Stockholders to NAREIT FFO. |
|
• |
Net Operating Income (NOI): The Company believes NOI provides useful information to investors to measure the operating performance of its portfolio of properties. The Company provides a reconciliation of Net Income Attributable to Common Stockholders to pro-rata NOI. |
|
• |
Core Operating Earnings: The Company believes Core Operating Earnings, which excludes certain non-cash and non-comparable items from the computation of NAREIT FFO that affect the Company's period-over-period performance, is useful to investors because it is more reflective of the core operating performance of its portfolio of properties. The Company provides a reconciliation of NAREIT FFO to Core Operating Earnings. |
|
• |
Same Property NOI: The Company provides disclosure of NOI on a same property basis because it believes the measure provides investors with additional information regarding the operating performances of comparable assets. Same Property NOI excludes all development, non-same property and corporate level revenue and expenses. The Company also provides disclosure of NOI excluding termination fees, which excludes both termination fee income and expenses. |
Supplemental Information |
iv |
|
NEWS RELEASE For immediate release
Kathryn McKie 904 598 7348 KathrynMcKie@RegencyCenters.com |
Regency Centers Reports Second Quarter 2020 Results and Provides Business Update Related to COVID-19
JACKSONVILLE, FL (August 3, 2020) – Regency Centers Corporation (“Regency” or the “Company”) today reported financial and operating results for the period ended June 30, 2020, and provided a business update related to COVID-19.
Second Quarter 2020 Highlights
|
• |
For the three months ended June 30, 2020, Net Income Attributable to Common Stockholders (“Net Income”) of $0.11 per diluted share. |
|
• |
For the three months ended June 30, 2020, NAREIT Funds From Operations (“NAREIT FFO”) of $0.61 per diluted share. |
|
• |
Same property Net Operating Income (“NOI”), excluding termination fees, declined by 20.1%, as compared to the three months ended June 30, 2019, driven by a higher rate of uncollectible lease income related to the COVID-19 pandemic. |
|
• |
As of June 30, 2020, the same property portfolio was 94.5% leased. |
|
• |
Completed a public offering of $600 million 3.70% unsecured notes due 2030. |
|
• |
At June 30, 2020, net debt-to-operating EBITDAre ratio on a pro-rata basis was 5.6x. |
|
• |
Published annual Corporate Responsibility Report, highlighting the Company’s key achievements and continued commitment to Our People, Our Communities, Ethics and Governance, and Environmental Stewardship. |
|
• |
Regency’s Board of Directors (the “Board”) declared a quarterly cash dividend on the Company’s common stock of $0.595 per share. |
COVID-19 Business Update Highlights
|
• |
The Company’s 415 properties have remained open and operating during the entirety of the COVID-19 pandemic. |
|
• |
As of the end of July, approximately 95% of Regency’s tenants were open based on pro-rata Annual Base Rent (“ABR”). |
|
• |
72% of second quarter pro-rata base rent was collected through July 31, 2020 (77% when including executed rent deferral agreements). |
|
• |
75% of July pro-rata base rent was collected through July 31, 2020 (79% when including executed rent deferral agreements). |
“As we’ve continued to navigate through these uncertain times over the last several months, Regency’s top priority has remained the safety and well-being of our team members, tenants, and our neighbors in our communities,” said Lisa Palmer, President and Chief Executive Officer. “We recognize that there are still challenging times ahead, but we are encouraged by the progress our tenants have made reopening their businesses around the country, and we continue to have confidence in the long term success of our high-quality portfolio with a focus on necessity and value based retail,” continued Palmer.
Supplemental Information |
v |
Regency reported Net Income for the second quarter of $19.0 million, or $0.11 per diluted share, compared to Net Income of $51.7 million, or $0.31 per diluted share, for the same period in 2019. The Company reported NAREIT FFO for the second quarter of $104.7 million, or $0.61 per diluted share, compared to $160.0 million, or $0.95 per diluted share, for the same period in 2019. The Company reported Core Operating Earnings for the second quarter of $108.9 million, or $0.64 per diluted share, compared to $152.4 million, or $0.91 per diluted share, for the same period in 2019. On a pro-rata basis, second quarter 2020 included a reduction of $41.0 million for uncollectible lease income and a related reduction of $18.6 million for uncollectible straight-line rent related to the COVID-19 pandemic. For additional detail, please refer to page(s) 33 and 34 of the second quarter 2020 supplemental disclosure.
Second quarter same property NOI, excluding termination fees, declined by 20.1% compared to the same period in 2019. Same property NOI in the second quarter of 2020 was negatively impacted by a higher rate of uncollectible lease income driven by expectations of collectibility for certain tenants given the COVID-19 pandemic.
As of June 30, 2020, Regency’s wholly-owned portfolio plus its pro-rata share of co-investment partnerships, was 93.9% leased. The same property portfolio was 94.5% leased. Within the same property portfolio, anchor percent leased, which includes spaces greater than or equal to 10,000 square feet, was 96.9%, a decline of 20 basis points sequentially. Same property shop percent leased, which includes spaces less than 10,000 square feet, was 90.3%, a decline of 110 basis points. For the three months ended June 30, 2020, Regency executed 1.3 million square feet of comparable new and renewal leases at blended rent spreads of 4.0%. For the trailing twelve months, the Company executed 6.2 million square feet of comparable new and renewal leases at blended rents spreads of 7.0%.
As previously reported, in April, Regency closed on the sale of its joint venture interest in Kent Place, located in Denver, CO, for $9.8 million.
As of June 30, 2020, the Company had $192.3 million of in-process developments and redevelopments with approximately $70 million of remaining costs to complete. In light of the COVID-19 pandemic, the Company continues to evaluate the impacts to scope, investment, tenancy, timing, and return on investment for all future pipeline projects to determine the most appropriate direction of each project.
Business Update Related to COVID-19
Regency’s 415 shopping centers have remained open and operating throughout the pandemic and in compliance with government COVID-19 guidelines and mandates. As of July 31, 2020, approximately 95% of the Company’s tenants were open based on pro-rata ABR, although restrictions can change daily.
As of July 31, 2020 the Company had executed rent deferral agreements on over 600 leases. For deferrals executed to date, total deferred rent is $16.4 million, representing a weighted average deferral period of 2.9 months. Approximately 96% of deferred rent is contracted to be collected by the end of 2021.
A presentation providing additional information regarding COVID-19 business updates and impacts is posted on the Company’s website at investors.regencycenters.com.
Supplemental Information |
vi |
As of July 31, 2020, the Company collected 72% of second quarter pro-rata base rent and 77% adjusting for rent that is subject to executed deferral agreements. The Company collected 75% of July pro-rata base rent and 79% when adjusting for rent that is subject to executed deferral agreements.
Q2 & July Rent Collections |
|
|||||||||
As of July 31, 2020 |
|
|||||||||
|
|
|
|
|
Base Rent Collected |
|
||||
|
|
|
|
|
|
|
|
|
|
|
Type* |
Tenant Categories |
% of Pro-rata ABR |
|
Q2 |
|
July |
|
|||
Essential - Retail/Services |
Grocers, drugstores, mass merchandisers, banks, pet stores, office supplies, medical, etc. |
43% |
|
97% |
|
96% |
|
|||
Essential - Restaurants |
|
19% |
|
61% |
|
63% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
Quick Service |
Fast food, QSRs, limited service |
12% |
|
65% |
|
69% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
Full Service |
Casual dining, table service, fine dining |
7% |
|
52% |
|
52% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
Other Retail/Services |
Apparel, Personal Service, professional service, fitness, other |
38% |
|
48% |
|
57% |
|
|||
Total Portfolio |
100% |
|
72% |
|
75% |
|
||||
Total Portfolio Collections Including Executed Deferrals |
|
|
|
77% |
|
79% |
|
* |
Essential retailers defined as those that supply or provide consumers and essential businesses with any basic necessary goods and services; definition varies across municipalities. |
Liquidity
Regency has taken additional steps to further strengthen its financial position and balance sheet, to enhance its financial liquidity, and to provide financial flexibility amid the evolving effects of the COVID-19 pandemic. As previously disclosed, on May 11, 2020, the Company’s operating partnership, Regency Centers, L.P., priced a public offering of $600 million 3.70% notes due 2030 (the “Notes”). The Notes are due June 15, 2030 and were priced at 99.805%. Interest on the Notes is payable semiannually on June 15 and December 15 of each year, with the first payment due on December 15, 2020. Net proceeds of the offering were used to pay down the entirety of the outstanding balance on the corporate line of credit.
On August 3, 2020, the Company notified U.S. Bank National Association, as Trustee, of its intent to redeem on September 2, 2020, its outstanding $300 million 3.75% Senior Unsecured Notes due 2022. The redemption price will be determined in accordance with the applicable indenture and is expected to be $325.1 million, including accrued and unpaid interest through the proposed redemption date and a make-whole amount as defined in such indenture.
As of June 30, 2020, Regency has a cash balance of approximately of $590 million and no outstanding balance under its $1.25 billion revolving credit facility. Regency has no unsecured maturities until 2022, and benefits from a low debt to EBITDAre ratio of 5.6x as of June 30, 2020.
Dividend
On July 29, 2020, Regency’s Board declared a quarterly cash dividend on the Company’s common stock of $0.595 per share. The dividend is payable on August 24, 2020, to shareholders of record as of August 14, 2020.
Supplemental Information |
vii |
Due to the uncertainty and continuing disruption from COVID-19, the Company is not issuing guidance at this time, but will evaluate resumption of guidance in the future as the impact of COVID-19 on its tenants’ and the Company’s businesses is better understood.
Conference Call Information
To discuss Regency’s second quarter results and provide further business updates related to COVID-19, management will host a conference call on Tuesday, August 4, 2020, at 11:00 a.m. ET. Dial-in and webcast information is listed below.
Second Quarter 2020 Earnings Conference Call
Date:Tuesday, August 4, 2020
Time:11:00 a.m. ET
Dial#:877-407-0789 or 201-689-8562
Webcast:investors.regencycenters.com
Replay
Webcast Archive: Investor Relations page under Events & Webcasts
Non-GAAP Disclosure
We believe these non-GAAP measures provide useful information to our Board of Directors, management and investors regarding certain trends relating to our financial condition and results of operations. Our management uses these non-GAAP measures to compare our performance to that of prior periods for trend analyses, purposes of determining management incentive compensation and budgeting, forecasting and planning purposes.
We do not consider non-GAAP measures an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is they may exclude significant expense and income items that are required by GAAP to be recognized in our consolidated financial statements. In addition, they reflect the exercise of management’s judgment about which expense and income items are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, reconciliations of the non-GAAP financial measures we use to their most directly comparable GAAP measures are provided. Non-GAAP financial measures should not be relied upon in evaluating the financial condition, results of operations or future prospects of the Company.
NAREIT FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (“NAREIT”) defines as net income, computed in accordance with GAAP, excluding gains on sale and impairments of real estate, net of tax, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes NAREIT FFO for all periods presented in accordance with NAREIT's definition. Since NAREIT FFO excludes depreciation and amortization and gains on sales and impairments of real estate, it provides a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, NAREIT FFO is a supplemental non-GAAP financial measure of the Company's operating performance, which does not represent cash generated from operating activities in accordance with GAAP; and, therefore, should not be considered a substitute measure of cash flows from operations. The Company provides a reconciliation of Net Income Attributable to Common Stockholders to NAREIT FFO.
Core Operating Earnings is an additional performance measure that excludes from NAREIT FFO: (i) transaction related income or expenses; (ii) gains or losses from the early extinguishment of debt; (iii) certain non-cash components of earnings derived from above and below market rent amortization, straight-line rents, and amortization of mark-to-market of debt adjustments; and (iv) other amounts as they occur. The Company provides a reconciliation of Net Income to NAREIT FFO to Core Operating Earnings.
Supplemental Information |
viii |
Reconciliation of Net Income (Loss) Attributable to Common Stockholders to NAREIT FFO and Core Operating
Earnings - Actual (in thousands)
For the Periods Ended June 30, 2020 and 2019 |
|
Three Months Ended |
|
|
Year to Date |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Reconciliation of Net Income (Loss) to NAREIT FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Common Stockholders |
|
$ |
19,046 |
|
|
|
51,728 |
|
|
$ |
(6,286 |
) |
|
|
142,174 |
|
Adjustments to reconcile to NAREIT Funds From Operations (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (excluding FF&E) |
|
|
92,756 |
|
|
|
100,168 |
|
|
|
189,388 |
|
|
|
204,665 |
|
Goodwill impairment |
|
|
- |
|
|
|
- |
|
|
|
132,128 |
|
|
|
- |
|
Gain on sale of real estate |
|
|
(7,464 |
) |
|
|
(2,410 |
) |
|
|
(45,416 |
) |
|
|
(39,462 |
) |
Provision for impairment of real estate |
|
|
230 |
|
|
|
10,441 |
|
|
|
1,014 |
|
|
|
12,113 |
|
Exchangeable operating partnership units |
|
|
87 |
|
|
|
109 |
|
|
|
(28 |
) |
|
|
299 |
|
NAREIT Funds From Operations |
|
$ |
104,655 |
|
|
|
160,036 |
|
|
$ |
270,800 |
|
|
|
319,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of NAREIT FFO to Core Operating Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NAREIT Funds From Operations |
|
$ |
104,655 |
|
|
|
160,036 |
|
|
$ |
270,800 |
|
|
|
319,789 |
|
Adjustments to reconcile to Core Operating Earnings (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Early extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10,591 |
|
Interest on bonds for period from notice to redemption |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
367 |
|
Straight line rent |
|
|
(3,733 |
) |
|
|
(4,032 |
) |
|
|
(7,730 |
) |
|
|
(8,528 |
) |
Uncollectible straight line rent |
|
|
18,585 |
|
|
|
3,527 |
|
|
|
23,258 |
|
|
|
3,854 |
|
Above/below market rent amortization, net |
|
|
(10,158 |
) |
|
|
(6,640 |
) |
|
|
(22,887 |
) |
|
|
(19,975 |
) |
Debt premium/discount amortization |
|
|
(402 |
) |
|
|
(459 |
) |
|
|
(812 |
) |
|
|
(986 |
) |
Core Operating Earnings |
|
$ |
108,947 |
|
|
|
152,432 |
|
|
$ |
262,629 |
|
|
|
305,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares For Diluted Earnings per Share |
|
|
169,643 |
|
|
|
167,962 |
|
|
|
168,781 |
|
|
|
167,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares For Diluted FFO and Core Operating Earnings per Share |
|
|
170,736 |
|
|
|
168,312 |
|
|
|
169,889 |
|
|
|
168,227 |
|
(1) |
Includes Regency's consolidated entities and its pro-rata share of unconsolidated co-investment partnerships, net of pro-rata share attributable to noncontrolling interests. |
Same property NOI is a key non-GAAP measure used by management in evaluating the operating performance of Regency’s properties. The Company provides a reconciliation of Net Income Attributable to Common Stockholders to pro-rata same property NOI.
Supplemental Information |
ix |
Reconciliation of Net Income (Loss) Attributable to Common Stockholders to Pro-Rata Same Property NOI – Actual (in thousands)
For the Periods Ended June 30, 2020 and 2019 |
|
Three Months Ended |
|
|
Year to Date |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Net Income (Loss) Attributable to Common Stockholders |
|
$ |
19,046 |
|
|
|
51,728 |
|
|
$ |
(6,286 |
) |
|
|
142,174 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management, transaction, and other fees |
|
|
(6,126 |
) |
|
|
(7,442 |
) |
|
|
(12,942 |
) |
|
|
(14,415 |
) |
Other(1) |
|
|
1,424 |
|
|
|
(8,355 |
) |
|
|
(12,386 |
) |
|
|
(27,325 |
) |
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
85,058 |
|
|
|
93,589 |
|
|
|
174,353 |
|
|
|
190,783 |
|
General and administrative |
|
|
21,202 |
|
|
|
18,717 |
|
|
|
34,907 |
|
|
|
40,017 |
|
Other operating expense |
|
|
2,480 |
|
|
|
1,533 |
|
|
|
3,817 |
|
|
|
2,667 |
|
Other expense |
|
|
28,798 |
|
|
|
46,206 |
|
|
|
166,064 |
|
|
|
77,377 |
|
Equity in income of investments in real estate excluded from NOI (2) |
|
|
16,878 |
|
|
|
11,976 |
|
|
|
32,361 |
|
|
|
6,347 |
|
Net income attributable to noncontrolling interests |
|
|
528 |
|
|
|
962 |
|
|
|
1,077 |
|
|
|
2,009 |
|
NOI |
|
|
169,288 |
|
|
|
208,914 |
|
|
|
380,965 |
|
|
|
419,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less non-same property NOI (3) |
|
|
(6,961 |
) |
|
|
(7,316 |
) |
|
|
(15,516 |
) |
|
|
(15,306 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI |
|
$ |
162,327 |
|
|
|
201,598 |
|
|
$ |
365,449 |
|
|
|
404,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI without Termination Fees |
|
$ |
160,340 |
|
|
|
200,594 |
|
|
$ |
361,324 |
|
|
|
402,867 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI without Termination Fees or Redevelopments |
|
$ |
147,628 |
|
|
|
183,740 |
|
|
$ |
330,350 |
|
|
|
367,735 |
|
(1) |
Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interests. |
(2) |
Includes non-NOI expenses incurred at our unconsolidated real estate partnerships, such as, but not limited to, straight-line rental income, above and below market rent amortization, depreciation and amortization, interest expense, and real estate gains and impairments. |
(3) |
Includes revenues and expenses attributable to Non-Same Property, Projects in Development, corporate activities, and noncontrolling interests. |
Reported results are preliminary and not final until the filing of the Company’s Form 10-Q with the SEC and, therefore, remain subject to adjustment.
The Company has published forward-looking statements and additional financial information in its second quarter 2020 supplemental information package that may help investors estimate earnings for 2020. A copy of the Company’s second quarter 2020 supplemental information will be available on the Company's website at https://investors.regencycenters.com/ or by written request to: Investor Relations, Regency Centers Corporation, One Independent Drive, Suite 114, Jacksonville, Florida, 32202. The supplemental information package contains more detailed financial and property results including financial statements, an outstanding debt summary, acquisition and development activity, investments in partnerships, information pertaining to securities issued other than common stock, property details, a significant tenant rent report and a lease expiration table in addition to earnings and valuation guidance assumptions. The information provided in the supplemental package is unaudited and there can be no assurance that the information will not vary from the final information in the Company’s Form 10-Q for the quarter ended June 30, 2020. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.
About Regency Centers Corporation (NASDAQ: REG)
Regency Centers is the preeminent national owner, operator, and developer of shopping centers located in affluent and densely populated trade areas. Our portfolio includes thriving properties merchandised with highly productive grocers, restaurants, service providers, and best-in-class retailers that connect to their neighborhoods, communities, and customers. Operating as a fully integrated real estate company, Regency Centers is a qualified real estate investment trust (REIT) that is self-administered, self-managed, and an S&P 500 Index member. For more information, please visit RegencyCenters.com.
###
Supplemental Information |
x |
Certain statements in this document regarding anticipated financial, business, legal or other outcomes including business and market conditions, outlook and other similar statements relating to Regency’s future events, developments, or financial or operational performance or results, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are identified by the use of words such as “may,” “will,” “should,” “expect,” “estimate,” “believe,” “intend,” “forecast,” “anticipate,” “guidance,” and other similar language. However, the absence of these or similar words or expressions does not mean a statement is not forward-looking. While we believe these forward-looking statements are reasonable when made, forward-looking statements are not guarantees of future performance or events and undue reliance should not be placed on these statements. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance these expectations will be attained, and it is possible actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks and uncertainties.
Our operations are subject to a number of risks and uncertainties including, but not limited to, those listed below. When considering an investment in our securities, you should carefully read and consider these risks, together with all other information in our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and our other filings and submissions to the SEC, which provide much more information and detail on the risks described below. If any of the events described in the following risk factors actually occur, our business, financial condition or operating results, as well as the market price of our securities, could be materially adversely affected. Forward-looking statements are only as of the date they are made, and Regency undertakes no duty to update its forward-looking statements except as required by law. These risks and events include, without limitation:
Risk Factors Related to the COVID-19 Pandemic
Pandemics or other health crises, such as the current COVID-19 pandemic, may adversely affect our tenants’ financial condition, the profitability of our properties, our access to the capital markets and could have a material adverse effect on our business, results of operations, cash flows and financial condition.
Risk Factors Related to the Retail Industry
Economic and market conditions may adversely affect the retail industry and consequently reduce our revenues and cash flow, and increase our operating expenses; Shifts in retail sales and delivery methods between brick and mortar stores, e-commerce, home delivery, and curbside pick-up may adversely impact our revenues and cash flows; Changing economic and detail market conditions in geographic areas where our properties are concentrated may reduce our revenues and cash flow; Our success depends on the success and continued presence of “anchor” tenants; A significant percentage of our revenues are derived from smaller “shop space” tenants and our net income may be adversely impacted if our smaller shop tenants are not successful; We may be unable to collect balances due from tenants in bankruptcy.
Risk Factors Related to Real Estate Investments and Operations
We are subject to numerous laws and regulations that may adversely affect our operations or expose us to liability; Our real estate assets may decline in value and be subject to impairment losses which may reduce our net income; We face risks associated with development, redevelopment and expansion of properties; We face risks associated with the development of mixed-use commercial properties; We face risks associated with the acquisition of properties; We face risks if we expand into new markets; We may be unable to sell properties when desired because of market conditions; Certain of the properties in our portfolio are subject to ground leases; if we are unable to renew a ground lease, purchase the fee simple interest, or are found to be in breach of a ground lease, we may be adversely affected; Climate change may adversely impact our properties directly and may lead to additional compliance obligations and costs as well as additional taxes and fees; Geographic concentration of our properties makes our business more vulnerable to natural disasters, severe weather conditions and climate change; An uninsured loss or a loss that exceeds the insurance coverage on our properties may subject us to loss of capital and revenue on those properties; Loss of our key personnel may adversely affect our business and operations; We face competition from numerous sources, including other REITs and other real estate owners; Costs of environmental remediation may reduce our cash flow available for distribution to
Supplemental Information |
xi |
stock and unit holders; Compliance with the Americans with Disabilities Act and fire, safety and other regulations may require us to make unexpected expenditures; The unauthorized access, use, theft or destruction of tenant or employee personal, financial or other data or of Regency’s proprietary or confidential information stored in our information systems or by third parties on our behalf could impact our reputation and brand and expose us to potential liability and loss of revenues.
Risk Factors Related to Our Partnership and Joint Ventures
We do not have voting control over all of the properties owned in our co-investment partnerships and joint ventures, so we are unable to ensure that our objectives will be pursued; The termination of our partnerships may adversely affect our cash flow, operating results, and our ability to make distributions to stock and unit holders.
Risk Factors Related to Funding Strategies and Capital Structure
Our ability to sell properties and fund acquisitions and developments may be adversely impacted by higher market capitalization rates and lower NOI at our properties which may dilute earnings; We may acquire properties or portfolios of properties through tax-deferred contribution transactions, which may result in stockholder dilution and limit our ability to sell such assets; We depend on external sources of capital, which may not be available in the future on favorable terms or at all; Our debt financing may adversely affect our business and financial condition; Covenants in our debt agreements may restrict our operating activities and adversely affect our financial condition; Increases in interest rates would cause our borrowing costs to rise and negatively impact our results of operations; Hedging activity may expose us to risks, including the risks that a counterparty will not perform and that the hedge will not perform and that the hedge will not yield the economic benefits we anticipate, which may adversely affect us; The interest rates on our Unsecured Credit facilities as well as on our variable rate mortgages and interest rate swaps might change based on changes to the method in which LIBOR or its replacement rate is determined.
Risk Factors Related to our Company and the Market Price for Our Securities
Changes in economic and market conditions may adversely affect the market price of our securities; There is no assurance that we will continue to pay dividends at historical rates; Enhanced focus on corporate responsibility and sustainability, specifically related to environmental, social and governance matters, may impose additional costs and expose us to new risks.
Risk Factors Related to Laws and Regulations
If the Parent Company fails to qualify as a REIT for federal income tax purposes, it would be subject to federal income tax at regular corporate rates; Recent changes to the U.S. tax laws may have a significant negative impact on the overall economy, our tenants, our investors, and our business; Dividends paid by REITs generally do not qualify for reduced tax rates; Certain foreign stockholders may be subject to U.S. federal income tax on gain recognized on a disposition of our common stock if we do not qualify as a “domestically controlled” REIT; Legislative or other actions affecting REITs may have a negative effect on us; Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities; Restrictions on the ownership of the Parent Company's capital stock to preserve its REIT status may delay or prevent a change in control; The issuance of the Parent Company's capital stock may delay or prevent a change in control.
Supplemental Information |
xii |
June 30, 2020
(in thousands, except per share data)
|
|
Three Months Ended |
|
Year to Date |
||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Financial Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common stockholders (page 4) |
|
$19,046 |
|
$51,728 |
|
($6,286) |
|
$142,174 |
Net income (loss) per diluted share |
|
$0.11 |
|
$0.31 |
|
($0.04) |
|
$0.85 |
|
|
|
|
|
|
|
|
|
NAREIT Funds From Operations (NAREIT FFO) (page 9) |
|
$104,655 |
|
$160,036 |
|
$270,800 |
|
$319,789 |
NAREIT FFO per diluted share |
|
$0.61 |
|
$0.95 |
|
$1.59 |
|
$1.90 |
|
|
|
|
|
|
|
|
|
Core Operating Earnings (page 9) |
|
$108,947 |
|
$152,432 |
|
$262,629 |
|
$305,112 |
Core Operating Earnings per diluted share |
|
$0.64 |
|
$0.91 |
|
$1.55 |
|
$1.81 |
|
|
|
|
|
|
|
|
|
Same Property NOI without termination fees (page 8) |
|
$160,340 |
|
$200,594 |
|
$361,325 |
|
$402,866 |
% growth |
|
-20.1% |
|
|
|
-10.3% |
|
|
|
|
|
|
|
|
|
|
|
Operating EBITDAre (page 10) |
|
$157,329 |
|
$198,593 |
|
$357,501 |
|
$398,072 |
|
|
|
|
|
|
|
|
|
Dividends paid per share and unit |
|
$0.595 |
|
$0.585 |
|
$1.190 |
|
$1.170 |
Payout ratio of Core Operating Earnings per share (diluted) |
|
93.0% |
|
64.3% |
|
76.8% |
|
64.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted share and unit count |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares (diluted) - Net income |
|
169,971 |
|
167,962 |
|
168,781 |
|
167,877 |
Weighted average shares (diluted) - NAREIT FFO and Core Operating Earnings |
|
170,736 |
|
168,312 |
|
169,889 |
|
168,227 |
_________________________________________________________________________________________________
|
|
As of |
|
As of |
|
As of |
|
As of |
|
|
6/30/2020 |
|
12/31/2019 |
|
12/31/2018 |
|
12/31/2017 |
Capital Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market price per common share |
|
$45.89 |
|
$63.09 |
|
$58.47 |
|
$69.18 |
|
|
|
|
|
|
|
|
|
Common shares outstanding |
|
169,665 |
|
167,571 |
|
167,905 |
|
171,365 |
Exchangeable units held by noncontrolling interests |
|
765 |
|
746 |
|
350 |
|
350 |
Common shares and equivalents issued and outstanding |
|
170,430 |
|
168,317 |
|
168,255 |
|
171,715 |
Market equity value of common and convertible shares |
|
$7,821,028 |
|
$10,619,161 |
|
$9,837,840 |
|
$11,879,231 |
|
|
|
|
|
|
|
|
|
Outstanding debt |
|
$4,833,307 |
|
$4,445,591 |
|
$4,241,758 |
|
$4,115,588 |
Less: cash |
|
(587,358) |
|
(115,562) |
|
(45,190) |
|
(49,381) |
Net debt |
|
$4,245,949 |
|
$4,330,029 |
|
$4,196,568 |
|
$4,066,207 |
|
|
|
|
|
|
|
|
|
Total market capitalization |
|
$12,066,977 |
|
$14,949,190 |
|
$14,034,408 |
|
$15,945,438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt metrics (pro-rata; trailing 12 months "TTM") |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Debt-to-Operating EBITDAre |
|
5.6x |
|
5.4x |
|
5.3x |
|
5.4x |
Fixed charge coverage |
|
4.0x |
|
4.3x |
|
4.2x |
|
4.1x |
Supplemental Information |
1 |
Summary Real Estate Information
June 30, 2020
(GLA in thousands)
Wholly Owned and 100% of Co-investment Partnerships |
|
6/30/2020 |
|
|
3/31/2020 |
|
|
12/31/2019 |
|
|
9/30/2019 |
|
|
6/30/2019 |
|
|||||
Number of properties |
|
415 |
|
|
416 |
|
|
419 |
|
|
422 |
|
|
421 |
|
|||||
Number of retail operating properties |
|
407 |
|
|
408 |
|
|
412 |
|
|
412 |
|
|
410 |
|
|||||
Number of same properties (1) |
|
398 |
|
|
399 |
|
|
396 |
|
|
400 |
|
|
401 |
|
|||||
Number of properties in redevelopment |
|
14 |
|
|
16 |
|
|
19 |
|
|
17 |
|
|
15 |
|
|||||
Number of properties in development (2) |
|
3 |
|
|
3 |
|
|
3 |
|
|
7 |
|
|
8 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Leasable Area (GLA) - All properties |
|
|
52,181 |
|
|
|
52,226 |
|
|
|
52,607 |
|
|
|
52,988 |
|
|
|
52,693 |
|
GLA including retailer-owned stores - All properties |
|
|
56,269 |
|
|
|
56,314 |
|
|
|
56,695 |
|
|
|
57,076 |
|
|
|
56,781 |
|
GLA - Retail operating properties |
|
|
51,238 |
|
|
|
51,284 |
|
|
|
52,109 |
|
|
|
51,952 |
|
|
|
51,498 |
|
GLA - Same properties (1) |
|
|
50,043 |
|
|
|
50,089 |
|
|
|
49,892 |
|
|
|
50,344 |
|
|
|
50,426 |
|
GLA - Properties in redevelopment (3) |
|
|
3,434 |
|
|
|
3,736 |
|
|
|
4,515 |
|
|
|
3,279 |
|
|
|
2,759 |
|
GLA - Properties in development (2) |
|
|
215 |
|
|
|
215 |
|
|
|
215 |
|
|
|
816 |
|
|
|
975 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholly Owned and Pro-Rata Share of Co-investment Partnerships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GLA - All properties |
|
|
42,449 |
|
|
|
42,496 |
|
|
|
42,769 |
|
|
|
43,046 |
|
|
|
42,761 |
|
GLA including retailer-owned stores - All properties |
|
|
46,537 |
|
|
|
46,584 |
|
|
|
46,857 |
|
|
|
47,134 |
|
|
|
46,849 |
|
GLA - Retail operating properties |
|
|
41,580 |
|
|
|
41,626 |
|
|
|
42,334 |
|
|
|
42,140 |
|
|
|
41,776 |
|
GLA - Same properties (1) (4) |
|
|
40,522 |
|
|
|
40,520 |
|
|
|
40,521 |
|
|
|
40,470 |
|
|
|
40,469 |
|
Spaces > 10,000 sf (1) (4) |
|
|
25,578 |
|
|
|
25,570 |
|
|
|
25,584 |
|
|
|
25,573 |
|
|
|
25,568 |
|
Spaces < 10,000 sf (1) (4) |
|
|
14,944 |
|
|
|
14,950 |
|
|
|
14,937 |
|
|
|
14,897 |
|
|
|
14,901 |
|
GLA - Properties in redevelopment (3) |
|
|
3,167 |
|
|
|
3,384 |
|
|
|
3,976 |
|
|
|
2,742 |
|
|
|
2,176 |
|
GLA - Properties in development (2) |
|
|
145 |
|
|
|
136 |
|
|
|
134 |
|
|
|
668 |
|
|
|
838 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% leased - All properties |
|
93.9% |
|
|
94.5% |
|
|
94.8% |
|
|
94.8% |
|
|
94.7% |
|
|||||
% leased - Retail operating properties |
|
94.5% |
|
|
95.0% |
|
|
95.0% |
|
|
95.1% |
|
|
95.0% |
|
|||||
% leased - Same properties (1) (4) |
|
94.5% |
|
|
95.0% |
|
|
95.1% |
|
|
95.1% |
|
|
95.0% |
|
|||||
Spaces > 10,000 sf (1) (4) |
|
96.9% |
|
|
97.1% |
|
|
97.2% |
|
|
97.1% |
|
|
96.9% |
|
|||||
Spaces < 10,000 sf (1) (4) |
|
90.3% |
|
|
91.4% |
|
|
91.5% |
|
|
91.8% |
|
|
91.7% |
|
|||||
Average % leased - Same properties (4) |
|
94.9% |
|
|
95.1% |
|
|
95.2% |
|
|
95.2% |
|
|
95.3% |
|
|||||
% commenced - Same properties (4) (5) |
|
92.6% |
|
|
92.9% |
|
|
92.9% |
|
|
93.1% |
|
|
93.1% |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same property NOI growth - YTD (see page 8) |
|
(9.6%) |
|
|
0.2% |
|
|
2.3% |
|
|
2.3% |
|
|
2.5% |
|
|||||
Same property NOI growth without termination fees - YTD (see page 8) |
|
(10.3%) |
|
|
(0.7%) |
|
|
2.1% |
|
|
2.1% |
|
|
2.1% |
|
|||||
Same property NOI growth without termination fees or redevelopments - YTD (see page 8) |
|
(10.2%) |
|
|
(0.9%) |
|
|
2.0% |
|
|
2.0% |
|
|
2.1% |
|
|||||
Rent spreads - Trailing 12 months (6) (see page 20) |
|
7.0% |
|
|
7.4% |
|
|
8.5% |
|
|
7.9% |
|
|
8.9% |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Non-Same Property: During either calendar year period being compared, a property acquired, sold, a Property in Development, a Development Completion, or a property under, or being positioned for, significant redevelopment that distorts comparability between periods. Non-retail properties and corporate activities, including the captive insurance program, are part of Non-Same Property. |
(2) |
Includes current ground up developments, including Culver Public Market which is under review. |
(3) |
Represents entire center GLA rather than redevelopment portion only. Included in Same Property pool unless noted otherwise. |
(4) |
Prior periods adjusted for current same property pool. |
(5) |
Excludes leases that are signed but have not yet commenced. |
(6) |
Retail operating properties only. Rent spreads are calculated on a comparable-space, cash basis for new and renewal leases executed. |
Supplemental Information |
2 |
June 30, 2020 and December 31, 2019
(in thousands)
|
|
2020 |
|
|
2019 |
|
||
|
|
(unaudited) |
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Net real estate investments: |
|
|
|
|
|
|
|
|
Real estate assets at cost |
|
$ |
11,165,567 |
|
|
$ |
11,095,294 |
|
Less: accumulated depreciation |
|
|
1,893,250 |
|
|
|
1,766,162 |
|
|
|
|
9,272,317 |
|
|
|
9,329,132 |
|
Investments in real estate partnerships |
|
|
474,285 |
|
|
|
469,522 |
|
Net real estate investments |
|
|
9,746,602 |
|
|
|
9,798,654 |
|
|
|
|
|
|
|
|
|
|
Properties held for sale |
|
|
27,812 |
|
|
|
45,565 |
|
Cash, cash equivalents, and restricted cash |
|
|
587,358 |
|
|
|
115,562 |
|
Tenant and other receivables (1) |
|
|
186,232 |
|
|
|
169,337 |
|
Deferred leasing costs, net |
|
|
73,340 |
|
|
|
76,798 |
|
Acquired lease intangible assets, net |
|
|
215,376 |
|
|
|
242,822 |
|
Right of use assets |
|
|
289,739 |
|
|
|
292,786 |
|
Other assets |
|
|
259,850 |
|
|
|
390,729 |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
11,386,309 |
|
|
$ |
11,132,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Notes payable |
|
$ |
4,028,767 |
|
|
$ |
3,435,161 |
|
Unsecured credit facilities |
|
|
264,531 |
|
|
|
484,383 |
|
Total notes payable |
|
|
4,293,298 |
|
|
|
3,919,544 |
|
|
|
|
|
|
|
|
|
|
Accounts payable and other liabilities |
|
|
223,990 |
|
|
|
213,705 |
|
Acquired lease intangible liabilities, net |
|
|
400,533 |
|
|
|
427,260 |
|
Lease liabilities |
|
|
221,035 |
|
|
|
222,918 |
|
Tenants' security, escrow deposits, and prepaid rent |
|
|
50,251 |
|
|
|
58,865 |
|
Total liabilities |
|
|
5,189,107 |
|
|
|
4,842,292 |
|
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
Stockholders' Equity: |
|
|
|
|
|
|
|
|
Common stock, $.01 par |
|
|
1,697 |
|
|
|
1,676 |
|
Additional paid in capital |
|
|
7,760,498 |
|
|
|
7,631,731 |
|
Accumulated other comprehensive (loss) |
|
|
(25,135 |
) |
|
|
(11,997 |
) |
Distributions in excess of net income |
|
|
(1,615,077 |
) |
|
|
(1,408,062 |
) |
Total stockholders' equity |
|
|
6,121,983 |
|
|
|
6,213,348 |
|
Noncontrolling Interests: |
|
|
|
|
|
|
|
|
Exchangeable operating partnership units |
|
|
36,376 |
|
|
|
36,100 |
|
Limited partners' interest |
|
|
38,843 |
|
|
|
40,513 |
|
Total noncontrolling interests |
|
|
75,219 |
|
|
|
76,613 |
|
Total equity |
|
|
6,197,202 |
|
|
|
6,289,961 |
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
11,386,309 |
|
|
$ |
11,132,253 |
|
|
(1) |
For additional details, see Supplemental COVID-19 Disclosure on page 41. |
|
These consolidated balance sheets should be read in conjunction with the Company's most recent Form 10-Q and Form 10-K filed with the Securities and Exchange Commission.
Supplemental Information |
3 |
Consolidated Statements of Operations
For the Periods Ended June 30, 2020 and 2019
(in thousands)
(unaudited)
|
|
Three Months Ended |
|
|
Year to Date |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease income (1) |
|
$ |
222,552 |
|
|
|
266,236 |
|
|
$ |
497,089 |
|
|
|
543,539 |
|
Other property income |
|
|
2,435 |
|
|
|
2,194 |
|
|
|
4,740 |
|
|
|
4,176 |
|
Management, transaction, and other fees |
|
|
6,126 |
|
|
|
7,442 |
|
|
|
12,942 |
|
|
|
14,415 |
|
Total revenues |
|
|
231,113 |
|
|
|
275,872 |
|
|
|
514,771 |
|
|
|
562,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
85,058 |
|
|
|
93,589 |
|
|
|
174,353 |
|
|
|
190,783 |
|
Operating and maintenance |
|
|
40,032 |
|
|
|
42,759 |
|
|
|
82,401 |
|
|
|
83,397 |
|
General and administrative |
|
|
21,202 |
|
|
|
18,717 |
|
|
|
34,907 |
|
|
|
40,017 |
|
Real estate taxes |
|
|
36,793 |
|
|
|
33,506 |
|
|
|
72,680 |
|
|
|
67,661 |
|
Other operating expense |
|
|
2,480 |
|
|
|
1,533 |
|
|
|
3,817 |
|
|
|
2,667 |
|
Total operating expenses |
|
|
185,565 |
|
|
|
190,104 |
|
|
|
368,158 |
|
|
|
384,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense (Income): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
40,375 |
|
|
|
37,173 |
|
|
|
77,811 |
|
|
|
74,925 |
|
Goodwill impairment |
|
|
- |
|
|
|
- |
|
|
|
132,128 |
|
|
|
- |
|
Provision for impairment of real estate, net of tax |
|
|
230 |
|
|
|
10,441 |
|
|
|
1,014 |
|
|
|
12,113 |
|
Gain on sale of real estate, net of tax |
|
|
(7,448 |
) |
|
|
(442 |
) |
|
|
(45,453 |
) |
|
|
(16,932 |
) |
Early extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10,591 |
|
Net investment (income) loss |
|
|
(4,359 |
) |
|
|
(966 |
) |
|
|
564 |
|
|
|
(3,320 |
) |
Total other expense |
|
|
28,798 |
|
|
|
46,206 |
|
|
|
166,064 |
|
|
|
77,377 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations before equity in income of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investments in real estate partnerships |
|
|
16,750 |
|
|
|
39,562 |
|
|
|
(19,451 |
) |
|
|
100,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in income of investments in real estate partnerships |
|
|
2,824 |
|
|
|
13,128 |
|
|
|
14,242 |
|
|
|
43,955 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
19,574 |
|
|
|
52,690 |
|
|
|
(5,209 |
) |
|
|
144,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling Interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchangeable operating partnership units |
|
|
(87 |
) |
|
|
(109 |
) |
|
|
28 |
|
|
|
(299 |
) |
Limited partners' interests in consolidated partnerships |
|
|
(441 |
) |
|
|
(853 |
) |
|
|
(1,105 |
) |
|
|
(1,710 |
) |
Income attributable to noncontrolling interests |
|
|
(528 |
) |
|
|
(962 |
) |
|
|
(1,077 |
) |
|
|
(2,009 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common stockholders |
|
$ |
19,046 |
|
|
|
51,728 |
|
|
$ |
(6,286 |
) |
|
|
142,174 |
|
|
(1) |
For additional details, see Supplemental COVID-19 Disclosure on page 41. |
|
These consolidated statements of operations should be read in conjunction with the Company's most recent Form 10-Q and Form 10-K filed with the Securities and Exchange Commission.
Supplemental Information |
4 |
Supplemental Details of Operations (Consolidated Only)
For the Periods Ended June 30, 2020 and 2019
(in thousands)
|
|
|
Three Months Ended |
|
|
Year to Date |
|
||||||||||
|
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Base rent |
|
$ |
193,489 |
|
|
|
192,844 |
|
|
$ |
389,613 |
|
|
|
386,171 |
|
* |
Recoveries from tenants |
|
|
62,072 |
|
|
|
61,767 |
|
|
|
125,388 |
|
|
|
122,900 |
|
* |
Percentage rent |
|
|
763 |
|
|
|
1,480 |
|
|
|
4,251 |
|
|
|
4,721 |
|
* |
Termination Fees |
|
|
1,978 |
|
|
|
1,124 |
|
|
|
2,522 |
|
|
|
1,503 |
|
* |
Uncollectible lease income |
|
|
(35,792 |
) |
|
|
(580 |
) |
|
|
(39,844 |
) |
|
|
(1,445 |
) |
* |
Other lease income |
|
|
1,926 |
|
|
|
2,308 |
|
|
|
4,089 |
|
|
|
4,327 |
|
|
Straight line rent on lease income |
|
|
(12,300 |
) |
|
|
500 |
|
|
|
(12,226 |
) |
|
|
5,115 |
|
|
Above/below market rent amortization |
|
|
10,416 |
|
|
|
6,793 |
|
|
|
23,296 |
|
|
|
20,247 |
|
|
Lease income (1) |
|
|
222,552 |
|
|
|
266,236 |
|
|
|
497,089 |
|
|
|
543,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Other property income |
|
|
2,435 |
|
|
|
2,194 |
|
|
|
4,740 |
|
|
|
4,176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property management fees |
|
|
3,354 |
|
|
|
3,665 |
|
|
|
7,232 |
|
|
|
7,428 |
|
|
Asset management fees |
|
|
1,756 |
|
|
|
1,760 |
|
|
|
3,594 |
|
|
|
3,538 |
|
|
Leasing commissions and other fees |
|
|
1,016 |
|
|
|
2,017 |
|
|
|
2,116 |
|
|
|
3,449 |
|
|
Management, transaction, and other fees |
|
|
6,126 |
|
|
|
7,442 |
|
|
|
12,942 |
|
|
|
14,415 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
231,113 |
|
|
|
275,872 |
|
|
|
514,771 |
|
|
|
562,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (including FF&E) |
|
|
85,058 |
|
|
|
93,589 |
|
|
|
174,353 |
|
|
|
190,783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Operating and maintenance |
|
|
36,070 |
|
|
|
38,288 |
|
|
|
74,587 |
|
|
|
74,824 |
|
* |
Ground rent |
|
|
2,947 |
|
|
|
3,139 |
|
|
|
5,739 |
|
|
|
6,231 |
|
* |
Termination expense |
|
|
138 |
|
|
|
500 |
|
|
|
338 |
|
|
|
500 |
|
|
Straight line rent on ground rent |
|
|
457 |
|
|
|
445 |
|
|
|
897 |
|
|
|
1,091 |
|
|
Above/below market ground rent amortization |
|
|
420 |
|
|
|
387 |
|
|
|
840 |
|
|
|
751 |
|
|
Operating and maintenance |
|
|
40,032 |
|
|
|
42,759 |
|
|
|
82,401 |
|
|
|
83,397 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross general & administrative |
|
|
15,364 |
|
|
|
17,259 |
|
|
|
33,003 |
|
|
|
36,030 |
|
|
Stock-based compensation |
|
|
3,828 |
|
|
|
3,951 |
|
|
|
7,592 |
|
|
|
7,903 |
|
|
Capitalized direct development compensation costs |
|
|
(1,902 |
) |
|
|
(3,499 |
) |
|
|
(5,314 |
) |
|
|
(7,261 |
) |
|
General & administrative, net |
|
|
17,290 |
|
|
|
17,711 |
|
|
|
35,281 |
|
|
|
36,672 |
|
|
(Gain) loss on deferred compensation plan (2) |
|
|
3,912 |
|
|
|
1,006 |
|
|
|
(374 |
) |
|
|
3,345 |
|
|
General & administrative |
|
|
21,202 |
|
|
|
18,717 |
|
|
|
34,907 |
|
|
|
40,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Real estate taxes |
|
|
36,793 |
|
|
|
33,506 |
|
|
|
72,680 |
|
|
|
67,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses |
|
|
1,314 |
|
|
|
2,002 |
|
|
|
1,902 |
|
|
|
2,965 |
|
|
Development pursuit costs |
|
|
1,166 |
|
|
|
(469 |
) |
|
|
1,915 |
|
|
|
(298 |
) |
|
Other operating expenses |
|
|
2,480 |
|
|
|
1,533 |
|
|
|
3,817 |
|
|
|
2,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
185,565 |
|
|
|
190,104 |
|
|
|
368,158 |
|
|
|
384,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense (Income): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross interest expense |
|
|
39,636 |
|
|
|
35,419 |
|
|
|
76,207 |
|
|
|
71,720 |
|
|
Derivative amortization |
|
|
1,546 |
|
|
|
2,150 |
|
|
|
3,196 |
|
|
|
4,264 |
|
|
Debt cost amortization |
|
|
1,451 |
|
|
|
1,297 |
|
|
|
2,804 |
|
|
|
2,584 |
|
|
Debt premium/discount amortization |
|
|
(411 |
) |
|
|
(469 |
) |
|
|
(831 |
) |
|
|
(1,000 |
) |
|
Capitalized interest |
|
|
(1,274 |
) |
|
|
(980 |
) |
|
|
(2,449 |
) |
|
|
(1,996 |
) |
|
Interest income |
|
|
(573 |
) |
|
|
(244 |
) |
|
|
(1,116 |
) |
|
|
(647 |
) |
|
Interest expense, net |
|
|
40,375 |
|
|
|
37,173 |
|
|
|
77,811 |
|
|
|
74,925 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for impairment of real estate, net of tax |
|
|
230 |
|
|
|
10,441 |
|
|
|
1,014 |
|
|
|
12,113 |
|
|
Goodwill impairment |
|
|
- |
|
|
|
- |
|
|
|
132,128 |
|
|
|
- |
|
|
Gain on sale of real estate, net of tax |
|
|
(7,448 |
) |
|
|
(442 |
) |
|
|
(45,453 |
) |
|
|
(16,932 |
) |
|
Early extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10,591 |
|
|
Net investment (income) loss (2) |
|
|
(4,359 |
) |
|
|
(966 |
) |
|
|
564 |
|
|
|
(3,320 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense (income) |
|
|
28,798 |
|
|
|
46,206 |
|
|
|
166,064 |
|
|
|
77,377 |
|
|
* |
Component of Net Operating Income |
|
|
(1) |
For additional details, see Supplemental COVID-19 Disclosure on page 41. |
|
|
(2) |
The change in value of participant obligations within Regency’s non-qualified deferred compensation plan is included in General and administrative expense. The expense is offset by unrealized gains of assets held in the pain which is included in Net investment income. |
|
These consolidated supplemental details of operations should be read in conjunction with the Company’s most recent Form 10-Q and Form 10-K filed with the Securities and Exchange Commission.
Supplemental Information |
5 |
Supplemental Details of Assets and Liabilities (Real Estate Partnerships Only)
June 30, 2020 and December 31, 2019
(in thousands)
|
|
Noncontrolling Interests |
|
|
Share of JVs |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate assets at cost |
|
$ |
(88,751 |
) |
|
|
(93,476 |
) |
|
$ |
1,395,099 |
|
|
|
1,366,504 |
|
Less: accumulated depreciation |
|
|
(14,523 |
) |
|
|
(14,264 |
) |
|
|
427,989 |
|
|
|
413,833 |
|
Net real estate investments |
|
|
(74,228 |
) |
|
|
(79,212 |
) |
|
|
967,110 |
|
|
|
952,671 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents, and restricted cash |
|
|
(2,657 |
) |
|
|
(2,941 |
) |
|
|
20,942 |
|
|
|
12,202 |
|
Tenant and other receivables (1) |
|
|
(2,318 |
) |
|
|
(2,333 |
) |
|
|
24,228 |
|
|
|
25,224 |
|
Deferred leasing costs, net |
|
|
(1,061 |
) |
|
|
(1,157 |
) |
|
|
14,949 |
|
|
|
15,436 |
|
Acquired lease intangible assets, net |
|
|
(640 |
) |
|
|
(747 |
) |
|
|
10,707 |
|
|
|
11,230 |
|
Right of use assets |
|
|
(1,665 |
) |
|
|
(1,699 |
) |
|
|
5,596 |
|
|
|
5,705 |
|
Other assets |
|
|
(194 |
) |
|
|
(147 |
) |
|
|
19,420 |
|
|
|
17,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
(82,763 |
) |
|
|
(88,236 |
) |
|
$ |
1,062,952 |
|
|
|
1,040,013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable |
|
$ |
(38,184 |
) |
|
|
(42,803 |
) |
|
$ |
540,009 |
|
|
|
526,047 |
|
Accounts payable and other liabilities |
|
|
(3,353 |
) |
|
|
(2,359 |
) |
|
|
27,633 |
|
|
|
24,129 |
|
Acquired lease intangible liabilities, net |
|
|
(226 |
) |
|
|
(290 |
) |
|
|
11,366 |
|
|
|
11,606 |
|
Lease liabilities |
|
|
(1,896 |
) |
|
|
(1,909 |
) |
|
|
4,418 |
|
|
|
4,447 |
|
Tenants' security, escrow deposits, and prepaid rent |
|
|
(261 |
) |
|
|
(362 |
) |
|
|
5,241 |
|
|
|
4,262 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
(43,920 |
) |
|
|
(47,723 |
) |
|
$ |
588,667 |
|
|
|
570,491 |
|
(1) |
For additional details, see Supplemental COVID-19 Disclosure on page 41. |
|
Note
Noncontrolling interests represent limited partners' interests in consolidated partnerships' activities and Share of JVs represents the Company's share of co-investment partnerships' activities, of which each are included on a single line presentation in the Company's consolidated financial statements in accordance with GAAP.
Supplemental Information |
6 |
Supplemental Details of Operations (Real Estate Partnerships Only)
For the Periods Ended June 30, 2020 and 2019
(in thousands)
|
|
|
Noncontrolling Interests |
|
|
Share of JVs |
|
||||||||||||||||||||||||||
|
|
|
Three Months Ended |
|
|
Year to Date |
|
|
Three Months Ended |
|
|
Year to Date |
|
||||||||||||||||||||
|
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Base rent |
|
$ |
(1,709 |
) |
|
|
(2,071 |
) |
|
$ |
(3,615 |
) |
|
|
(4,138 |
) |
|
$ |
26,440 |
|
|
|
25,918 |
|
|
$ |
53,052 |
|
|
|
52,022 |
|
* |
Recoveries from tenants |
|
|
(481 |
) |
|
|
(631 |
) |
|
|
(1,048 |
) |
|
|
(1,276 |
) |
|
|
8,097 |
|
|
|
8,404 |
|
|
|
16,764 |
|
|
|
17,001 |
|
* |
Percentage rent |
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
(4 |
) |
|
|
273 |
|
|
|
211 |
|
|
|
748 |
|
|
|
909 |
|
* |
Termination Fees |
|
|
(47 |
) |
|
|
- |
|
|
|
(47 |
) |
|
|
- |
|
|
|
53 |
|
|
|
407 |
|
|
|
1,657 |
|
|
|
513 |
|
* |
Uncollectible lease income |
|
|
249 |
|
|
|
(5 |
) |
|
|
271 |
|
|
|
9 |
|
|
|
(5,408 |
) |
|
|
(111 |
) |
|
|
(5,877 |
) |
|
|
(215 |
) |
* |
Other lease income |
|
|
(28 |
) |
|
|
(30 |
) |
|
|
(57 |
) |
|
|
(62 |
) |
|
|
295 |
|
|
|
291 |
|
|
|
731 |
|
|
|
592 |
|
|
Straight line rent on lease income |
|
|
(92 |
) |
|
|
(82 |
) |
|
|
(112 |
) |
|
|
(177 |
) |
|
|
(2,017 |
) |
|
|
557 |
|
|
|
(2,310 |
) |
|
|
1,072 |
|
|
Above/below market rent amortization |
|
|
(9 |
) |
|
|
(9 |
) |
|
|
(63 |
) |
|
|
(18 |
) |
|
|
180 |
|
|
|
253 |
|
|
|
513 |
|
|
|
511 |
|
|
Lease income (1) |
|
|
(2,117 |
) |
|
|
(2,828 |
) |
|
|
(4,674 |
) |
|
|
(5,666 |
) |
|
|
27,913 |
|
|
|
35,930 |
|
|
|
65,278 |
|
|
|
72,405 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Other property income |
|
|
(5 |
) |
|
|
(1 |
) |
|
|
(7 |
) |
|
|
(4 |
) |
|
|
142 |
|
|
|
161 |
|
|
|
282 |
|
|
|
245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset management fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(266 |
) |
|
|
(277 |
) |
|
|
(570 |
) |
|
|
(559 |
) |
|
Management, transaction, and other fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(266 |
) |
|
|
(277 |
) |
|
|
(570 |
) |
|
|
(559 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
(2,122 |
) |
|
|
(2,829 |
) |
|
|
(4,681 |
) |
|
|
(5,670 |
) |
|
|
27,789 |
|
|
|
35,814 |
|
|
|
64,990 |
|
|
|
72,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (including FF&E) |
|
|
(583 |
) |
|
|
(646 |
) |
|
|
(1,252 |
) |
|
|
(1,342 |
) |
|
|
8,777 |
|
|
|
7,768 |
|
|
|
17,275 |
|
|
|
16,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Operating and maintenance |
|
|
(313 |
) |
|
|
(410 |
) |
|
|
(688 |
) |
|
|
(798 |
) |
|
|
5,312 |
|
|
|
5,376 |
|
|
|
11,077 |
|
|
|
11,063 |
|
* |
Ground rent |
|
|
(34 |
) |
|
|
(28 |
) |
|
|
(62 |
) |
|
|
(55 |
) |
|
|
93 |
|
|
|
116 |
|
|
|
181 |
|
|
|
203 |
|
|
Straight line rent on ground rent |
|
|
(16 |
) |
|
|
(16 |
) |
|
|
(32 |
) |
|
|
(32 |
) |
|
|
30 |
|
|
|
30 |
|
|
|
60 |
|
|
|
247 |
|
|
Above/below market ground rent amortization |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
9 |
|
|
|
10 |
|
|
|
19 |
|
|
|
14 |
|
|
Operating and maintenance |
|
|
(363 |
) |
|
|
(454 |
) |
|
|
(782 |
) |
|
|
(885 |
) |
|
|
5,444 |
|
|
|
5,532 |
|
|
|
11,337 |
|
|
|
11,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross general & administrative |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
79 |
|
|
|
82 |
|
|
|
188 |
|
|
|
190 |
|
|
General & administrative, net |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
79 |
|
|
|
82 |
|
|
|
188 |
|
|
|
190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Real estate taxes |
|
|
(337 |
) |
|
|
(406 |
) |
|
|
(703 |
) |
|
|
(817 |
) |
|
|
4,785 |
|
|
|
4,685 |
|
|
|
9,496 |
|
|
|
9,499 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses |
|
|
(19 |
) |
|
|
(14 |
) |
|
|
(38 |
) |
|
|
(34 |
) |
|
|
264 |
|
|
|
326 |
|
|
|
540 |
|
|
|
550 |
|
|
Development pursuit costs |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
61 |
|
|
|
— |
|
|
|
67 |
|
|
|
6 |
|
|
Other operating expenses |
|
|
(19 |
) |
|
|
(14 |
) |
|
|
(38 |
) |
|
|
(34 |
) |
|
|
325 |
|
|
|
326 |
|
|
|
607 |
|
|
|
556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(1,302 |
) |
|
|
(1,520 |
) |
|
|
(2,775 |
) |
|
|
(3,078 |
) |
|
|
19,410 |
|
|
|
18,393 |
|
|
|
38,903 |
|
|
|
38,029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense (Income): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross interest expense |
|
|
(364 |
) |
|
|
(438 |
) |
|
|
(768 |
) |
|
|
(846 |
) |
|
|
5,407 |
|
|
|
6,085 |
|
|
|
11,404 |
|
|
|
12,272 |
|
|
Debt cost amortization |
|
|
(15 |
) |
|
|
(18 |
) |
|
|
(33 |
) |
|
|
(36 |
) |
|
|
154 |
|
|
|
166 |
|
|
|
384 |
|
|
|
351 |
|
|
Debt premium/discount amortization |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10 |
|
|
|
10 |
|
|
|
20 |
|
|
|
14 |
|
|
Interest expense, net |
|
|
(379 |
) |
|
|
(456 |
) |
|
|
(801 |
) |
|
|
(882 |
) |
|
|
5,571 |
|
|
|
6,261 |
|
|
|
11,808 |
|
|
|
12,637 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Gain) loss on sale of real estate |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(16 |
) |
|
|
(1,968 |
) |
|
|
37 |
|
|
|
(22,530 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense (income) |
|
|
(379 |
) |
|
|
(456 |
) |
|
|
(801 |
) |
|
|
(882 |
) |
|
|
5,555 |
|
|
|
4,293 |
|
|
|
11,845 |
|
|
|
(9,893 |
) |
* |
Component of Net Operating Income |
(1) |
For additional details, see Supplemental COVID-19 Disclosure on page 41. |
|
Note
Noncontrolling interests represent limited partners’ interests in consolidated partnerships’ activities and Share of JVs represents the Company’s share of co-investment partnerships’ activities, of which each are included on a single line presentation in the Company’s consolidated financial statements in accordance with GAAP.
Supplemental Information |
7 |
Supplemental Details of Same Property NOI (Pro-Rata)
For the Periods Ended June 30, 2020 and 2019
(in thousands)
|
|
Three Months Ended |
|
|
Year to Date |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Same Property NOI Detail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Base rent |
|
$ |
209,613 |
|
|
|
208,876 |
|
|
$ |
420,703 |
|
|
|
417,808 |
|
Recoveries from tenants |
|
|
66,606 |
|
|
|
67,599 |
|
|
|
135,011 |
|
|
|
134,508 |
|
Percentage rent |
|
|
1,035 |
|
|
|
1,622 |
|
|
|
4,811 |
|
|
|
5,411 |
|
Termination fees |
|
|
2,012 |
|
|
|
1,504 |
|
|
|
4,150 |
|
|
|
1,961 |
|
Uncollectible lease income |
|
|
(39,205 |
) |
|
|
(766 |
) |
|
|
(42,718 |
) |
|
|
(1,384 |
) |
Other lease income |
|
|
2,169 |
|
|
|
2,479 |
|
|
|
4,673 |
|
|
|
4,675 |
|
Other property income |
|
|
1,567 |
|
|
|
1,814 |
|
|
|
3,154 |
|
|
|
3,358 |
|
Total real estate revenues |
|
|
243,797 |
|
|
|
283,128 |
|
|
|
529,784 |
|
|
|
566,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating and maintenance |
|
|
39,876 |
|
|
|
41,937 |
|
|
|
81,867 |
|
|
|
82,615 |
|
Termination expense |
|
|
25 |
|
|
|
500 |
|
|
|
25 |
|
|
|
500 |
|
Real estate taxes |
|
|
39,036 |
|
|
|
36,447 |
|
|
|
77,311 |
|
|
|
73,501 |
|
Ground rent |
|
|
2,533 |
|
|
|
2,646 |
|
|
|
5,132 |
|
|
|
5,393 |
|
Total real estate operating expenses |
|
|
81,470 |
|
|
|
81,530 |
|
|
|
164,335 |
|
|
|
162,009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI |
|
$ |
162,327 |
|
|
|
201,598 |
|
|
$ |
365,449 |
|
|
|
404,328 |
|
% change |
|
|
-19.5 |
% |
|
|
|
|
|
|
-9.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI without Termination Fees |
|
$ |
160,340 |
|
|
|
200,594 |
|
|
$ |
361,324 |
|
|
|
402,867 |
|
% change |
|
|
-20.1 |
% |
|
|
|
|
|
|
-10.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI without Termination Fees or Redevelopments |
|
$ |
147,628 |
|
|
|
183,740 |
|
|
$ |
330,350 |
|
|
|
367,735 |
|
% change |
|
|
-19.7 |
% |
|
|
|
|
|
|
-10.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income Attributable to Common Stockholders to Same Property NOI: |
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common stockholders |
|
$ |
19,046 |
|
|
|
51,728 |
|
|
$ |
(6,286 |
) |
|
|
142,174 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management, transaction, and other fees |
|
|
(6,126 |
) |
|
|
(7,442 |
) |
|
|
(12,942 |
) |
|
|
(14,415 |
) |
Other (1) |
|
|
1,424 |
|
|
|
(8,355 |
) |
|
|
(12,386 |
) |
|
|
(27,325 |
) |
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
85,058 |
|
|
|
93,589 |
|
|
|
174,353 |
|
|
|
190,783 |
|
General and administrative |
|
|
21,202 |
|
|
|
18,717 |
|
|
|
34,907 |
|
|
|
40,017 |
|
Other operating expense |
|
|
2,480 |
|
|
|
1,533 |
|
|
|
3,817 |
|
|
|
2,667 |
|
Other expense |
|
|
28,798 |
|
|
|
46,206 |
|
|
|
166,064 |
|
|
|
77,377 |
|
Equity in income of investments in real estate excluded from NOI (2) |
|
|
16,878 |
|
|
|
11,976 |
|
|
|
32,361 |
|
|
|
6,347 |
|
Net income attributable to noncontrolling interests |
|
|
528 |
|
|
|
962 |
|
|
|
1,077 |
|
|
|
2,009 |
|
NOI |
|
|
169,288 |
|
|
|
208,914 |
|
|
|
380,965 |
|
|
|
419,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less non-same property NOI (3) |
|
|
(6,961 |
) |
|
|
(7,316 |
) |
|
|
(15,516 |
) |
|
|
(15,306 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI |
|
$ |
162,327 |
|
|
|
201,598 |
|
|
$ |
365,449 |
|
|
|
404,328 |
|
(1) |
Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interests. |
(2) |
Includes non-NOI income and expenses incurred at our unconsolidated real estate partnerships, such as, but not limited to, straight-line rental income, above and below market rent amortization, depreciation and amortization, interest expense, and real estate gains and impairments. |
(3) |
Includes revenues and expenses attributable to Non-Same Property, Projects in Development, corporate activities, and noncontrolling interests. |
Supplemental Information |
8 |
Reconciliations of Non-GAAP Financial Measures and Additional Disclosures
Wholly Owned and Regency's Pro-rata Share of Co-investment Partnerships
For the Periods Ended June 30, 2020 and 2019
(in thousands, except per share data)
|
|
Three Months Ended |
|
|
Year to Date |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income (Loss) to NAREIT FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Common Stockholders |
|
$ |
19,046 |
|
|
|
51,728 |
|
|
$ |
(6,286 |
) |
|
|
142,174 |
|
Adjustments to reconcile to NAREIT Funds From Operations (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (excluding FF&E) |
|
|
92,756 |
|
|
|
100,168 |
|
|
|
189,388 |
|
|
|
204,665 |
|
Goodwill impairment |
|
|
- |
|
|
|
- |
|
|
|
132,128 |
|
|
|
- |
|
Gain on sale of real estate |
|
|
(7,464 |
) |
|
|
(2,410 |
) |
|
|
(45,416 |
) |
|
|
(39,462 |
) |
Provision for impairment to real estate |
|
|
230 |
|
|
|
10,441 |
|
|
|
1,014 |
|
|
|
12,113 |
|
Exchangeable operating partnership units |
|
|
87 |
|
|
|
109 |
|
|
|
(28 |
) |
|
|
299 |
|
NAREIT Funds From Operations |
|
$ |
104,655 |
|
|
|
160,036 |
|
|
$ |
270,800 |
|
|
|
319,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NAREIT FFO per share (diluted) |
|
$ |
0.61 |
|
|
|
0.95 |
|
|
$ |
1.59 |
|
|
|
1.90 |
|
Weighted average shares (diluted) |
|
|
170,736 |
|
|
|
168,312 |
|
|
|
169,889 |
|
|
|
168,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of NAREIT FFO to Core Operating Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NAREIT Funds From Operations |
|
$ |
104,655 |
|
|
|
160,036 |
|
|
$ |
270,800 |
|
|
|
319,789 |
|
Adjustments to reconcile to Core Operating Earnings (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non Comparable Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Early extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10,591 |
|
Interest on bonds for period from notice to redemption |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
367 |
|
Certain Non Cash Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Straight line rent |
|
|
(3,733 |
) |
|
|
(4,032 |
) |
|
|
(7,730 |
) |
|
|
(8,528 |
) |
Uncollectible straight line rent |
|
|
18,585 |
|
|
|
3,527 |
|
|
|
23,258 |
|
|
|
3,854 |
|
Above/below market rent amortization, net |
|
|
(10,158 |
) |
|
|
(6,640 |
) |
|
|
(22,887 |
) |
|
|
(19,975 |
) |
Debt premium/discount amortization |
|
|
(402 |
) |
|
|
(459 |
) |
|
|
(812 |
) |
|
|
(986 |
) |
Core Operating Earnings |
|
$ |
108,947 |
|
|
|
152,432 |
|
|
$ |
262,629 |
|
|
|
305,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Operating Earnings per share (diluted) |
|
$ |
0.64 |
|
|
|
0.91 |
|
|
$ |
1.55 |
|
|
|
1.81 |
|
Weighted average shares (diluted) |
|
|
170,736 |
|
|
|
168,312 |
|
|
|
169,889 |
|
|
|
168,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Disclosures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Non Cash Expense (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative amortization |
|
$ |
1,546 |
|
|
|
2,150 |
|
|
$ |
3,196 |
|
|
|
4,264 |
|
Debt cost amortization |
|
|
1,589 |
|
|
|
1,445 |
|
|
|
3,154 |
|
|
|
2,899 |
|
Stock-based compensation |
|
|
3,828 |
|
|
|
3,951 |
|
|
|
7,592 |
|
|
|
7,903 |
|
Other Non Cash Expense |
|
$ |
6,963 |
|
|
|
7,546 |
|
|
$ |
13,942 |
|
|
|
15,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance and Leasing Capital Expenditures (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant allowance and landlord work |
|
$ |
7,536 |
|
|
|
14,749 |
|
|
$ |
15,158 |
|
|
|
23,608 |
|
Building improvements |
|
|
3,829 |
|
|
|
5,392 |
|
|
|
8,399 |
|
|
|
7,038 |
|
Leasing commissions |
|
|
915 |
|
|
|
2,518 |
|
|
|
3,533 |
|
|
|
3,812 |
|
Capital Expenditures |
|
$ |
12,280 |
|
|
|
22,659 |
|
|
$ |
27,090 |
|
|
|
34,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes Regency’s consolidated entities and its pro-rata share of unconsolidated co-investment partnerships, net of pro-rata share attributable to noncontrolling interests, which can be found of page 7. |
|
|
(2) |
Includes Regency’s consolidated entities and its pro-rata share of unconsolidated co-investment partnerships. |
|
Supplemental Information |
9 |
Reconciliations of Non-GAAP Financial Measures and Additional Disclosures (continued)
For the Periods Ended June 30, 2020 and 2019
(in thousands)
|
|
Three Months Ended |
|
|
Year to Date |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Reconciliation of Net Income (Loss) to NAREIT EBITDAre: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
19,574 |
|
|
|
52,690 |
|
|
$ |
(5,209 |
) |
|
|
144,183 |
|
Adjustments to reconcile to NAREIT EBITDAre (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
46,519 |
|
|
|
43,678 |
|
|
|
90,735 |
|
|
|
88,209 |
|
Income tax expense |
|
|
26 |
|
|
|
57 |
|
|
|
123 |
|
|
|
210 |
|
Depreciation and amortization |
|
|
93,835 |
|
|
|
101,357 |
|
|
|
191,628 |
|
|
|
207,040 |
|
Gain on sale of real estate |
|
|
(7,464 |
) |
|
|
(2,410 |
) |
|
|
(45,416 |
) |
|
|
(39,462 |
) |
Provision from impairment to real estate |
|
|
230 |
|
|
|
10,441 |
|
|
|
1,014 |
|
|
|
12,113 |
|
Goodwill impairment |
|
|
- |
|
|
|
- |
|
|
|
132,128 |
|
|
|
- |
|
NAREIT EBITDAre |
|
$ |
152,720 |
|
|
|
205,813 |
|
|
$ |
365,003 |
|
|
|
412,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of NAREIT EBITDAre to Operating EBITDAre: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NAREIT EBITDAre |
|
$ |
152,720 |
|
|
|
205,813 |
|
|
$ |
365,003 |
|
|
|
412,293 |
|
Adjustments to reconcile to Operating EBITDAre (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Early extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10,591 |
|
Straight line rent, net |
|
|
14,776 |
|
|
|
(571 |
) |
|
|
15,448 |
|
|
|
(4,819 |
) |
Above/below market rent amortization, net |
|
|
(10,167 |
) |
|
|
(6,649 |
) |
|
|
(22,950 |
) |
|
|
(19,993 |
) |
Operating EBITDAre |
|
$ |
157,329 |
|
|
|
198,593 |
|
|
$ |
357,501 |
|
|
|
398,072 |
|
|
(1) |
Includes Regency's consolidated entities and its pro-rata share of unconsolidated co-investment partnerships. |
|
Supplemental Information |
10 |
June 30, 2020 and December 31, 2019
(in thousands)
Total Debt Outstanding: |
|
6/30/2020 |
|
|
12/31/2019 |
|
||
Notes Payable: |
|
|
|
|
|
|
|
|
Fixed rate mortgage loans |
|
$ |
453,755 |
|
|
$ |
455,411 |
|
Variable-rate mortgage loans |
|
|
35,030 |
|
|
|
34,998 |
|
Fixed rate unsecured public debt |
|
|
3,348,820 |
|
|
|
2,754,322 |
|
Fixed rate unsecured private debt |
|
|
191,162 |
|
|
|
190,430 |
|
Unsecured credit facilities: |
|
|
|
|
|
|
|
|
Revolving line of credit |
|
|
- |
|
|
|
220,000 |
|
Term Loans |
|
|
264,531 |
|
|
|
264,383 |
|
Total |
|
$ |
4,293,298 |
|
|
$ |
3,919,544 |
|
Schedule of Maturities by Year: |
|
Scheduled Principal Payments |
|
|
Mortgage Loan Maturities |
|
|
Unsecured Maturities (1) |
|
|
Total |
|
|
Weighted Average Contractual Interest Rate on Maturities |
|
|||||
2020 |
|
$ |
6,088 |
|
|
|
27,000 |
|
|
|
- |
|
|
|
33,088 |
|
|
3.80% |
|
|
2021 |
|
|
11,598 |
|
|
|
74,101 |
|
|
|
- |
|
|
|
85,699 |
|
|
3.61% |
|
|
2022 |
|
|
11,797 |
|
|
|
5,848 |
|
|
|
565,000 |
|
(2) |
|
582,645 |
|
|
2.98% |
|
|
2023 |
|
|
10,124 |
|
|
|
59,374 |
|
|
|
- |
|
|
|
69,498 |
|
|
3.35% |
|
|
2024 |
|
|
5,301 |
|
|
|
90,744 |
|
|
|
250,000 |
|
|
|
346,045 |
|
|
3.70% |
|
|
2025 |
|
|
4,207 |
|
|
|
40,000 |
|
|
|
250,000 |
|
|
|
294,207 |
|
|
3.79% |
|
|
2026 |
|
|
4,420 |
|
|
|
88,000 |
|
|
|
200,000 |
|
|
|
292,420 |
|
|
3.83% |
|
|
2027 |
|
|
4,312 |
|
|
|
32,915 |
|
|
|
525,000 |
|
|
|
562,227 |
|
|
3.63% |
|
|
2028 |
|
|
3,350 |
|
|
|
170 |
|
|
|
300,000 |
|
|
|
303,520 |
|
|
4.13% |
|
|
2029 |
|
|
602 |
|
|
|
146 |
|
|
|
425,000 |
|
|
|
425,748 |
|
|
2.95% |
|
|
>10 years |
|
|
4,821 |
|
|
|
72 |
|
|
|
1,325,000 |
|
|
|
1,329,893 |
|
|
4.11% |
|
|
Unamortized debt premium/(discount), net of issuance costs |
|
|
- |
|
|
|
3,795 |
|
|
|
(35,487 |
) |
|
|
(31,692 |
) |
|
|
|
|
|
|
$ |
66,620 |
|
|
|
422,165 |
|
|
|
3,804,513 |
|
|
|
4,293,298 |
|
|
3.16% |
|
Percentage of Total Debt: |
|
6/30/2020 |
|
|
12/31/2019 |
|
||
Fixed |
|
99.2% |
|
|
93.5% |
|
||
Variable |
|
0.8% |
|
|
6.5% |
|
||
|
|
|
|
|
|
|
|
|
Current Weighted Average Contractual Interest Rates:(3) |
|
|
|
|
|
|
|
|
Fixed |
|
3.7% |
|
|
3.8% |
|
||
Variable |
|
1.2% |
|
|
2.7% |
|
||
Combined |
|
3.2% |
|
|
3.5% |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Weighted Average Effective Interest Rate:(4) |
|
|
|
|
|
|
|
|
Combined |
|
3.3% |
|
|
3.7% |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Years to Maturity: |
|
|
|
|
|
|
|
|
Fixed |
|
|
9.8 |
|
|
10.3 |
|
|
Variable |
|
|
1.3 |
|
|
2.2 |
|
(1) |
Includes unsecured public and private placement debt, unsecured term loan, and unsecured revolving line of credit. |
|
(2) |
On August 3, 2020, the operating partnership provided notification of its intent to redeem on September 2, 2020, the entire $300 million outstanding of 3.75% notes due 2022. |
|
(3) |
Interest rates are calculated as of the quarter end. |
|
(4) |
Effective interest rates are calculated in accordance with US GAAP, as of the quarter end, and include the impact of debt premium/(discount) amortization, issuance cost amortization, interest rate swaps, and facility fees. |
|
Supplemental Information |
11 |
June 30, 2020 and December 31, 2019
(in thousands)
|
|
|
|
Contractual |
|
|
|
Effective |
|
|
|
|
|
|
|
|
|
|
|
||
Lender |
|
Collateral |
|
Rate |
|
|
|
Rate(1) |
|
|
Maturity |
|
6/30/2020 |
|
|
12/31/2019 |
|
||||
Secured Debt - Fixed Rate Mortqaqe Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York Life Insurance Company |
|
Scripps Ranch Marketplace |
|
3.80% |
|
|
|
|
|
|
|
11/10/20 |
|
$ |
27,000 |
|
|
$ |
27,000 |
|
|
Wells Fargo |
|
University Commons |
|
5.50% |
|
|
|
|
|
|
|
01/10/21 |
|
|
35,511 |
|
|
|
35,824 |
|
|
Jefferson Pilot |
|
BridgeMill |
|
7.94% |
|
|
|
|
|
|
|
05/05/21 |
|
|
4,303 |
|
|
|
4,582 |
|
|
John Hancock Life Insurance Company |
|
Kirkwood Commons |
|
7.68% |
|
|
|
|
|
|
|
10/01/22 |
|
|
7,683 |
|
|
|
8,050 |
|
|
Wells Fargo |
|
Hewlett I |
|
4.41% |
|
|
|
|
|
|
|
01/06/23 |
|
|
9,318 |
|
|
|
9,400 |
|
|
TD Bank |
|
Black Rock Shopping Center |
|
2.80% |
|
|
|
|
|
|
|
04/01/23 |
|
|
19,588 |
|
|
|
19,767 |
|
|
State Farm Life Insurance Company |
|
Tech Ridge Center |
|
5.83% |
|
|
|
|
|
|
|
06/01/23 |
|
|
3,959 |
|
|
|
4,554 |
|
|
American United Life Insurance Company |
|
Westport Plaza |
|
7.49% |
|
|
|
|
|
|
|
08/01/23 |
|
|
2,244 |
|
|
|
2,385 |
|
|
TD Bank |
|
Brickwalk Shopping Center |
|
3.19% |
|
|
|
|
|
|
|
11/01/23 |
|
|
32,664 |
|
|
|
32,952 |
|
|
Genworth Life Insurance Company |
|
Aventura, Oakbrook & Treasure Coast |
|
6.50% |
|
|
|
|
|
|
|
02/28/24 |
|
|
10,817 |
|
|
|
12,067 |
|
|
Prudential Insurance Company of America |
|
4S Commons Town Center |
|
3.50% |
|
|
|
|
|
|
|
06/05/24 |
|
|
85,000 |
|
|
|
85,000 |
|
|
Ellis Partners |
|
Pruneyard |
|
4.00% |
|
|
|
|
|
|
|
06/30/24 |
|
|
2,200 |
|
|
|
2,200 |
|
|
Great-West Life & Annuity Insurance Co |
|
Erwin Square |
|
3.78% |
|
|
|
|
|
|
|
09/01/24 |
|
|
10,000 |
|
|
|
10,000 |
|
|
PNC Bank |
|
Circle Marina Center |
|
2.54% |
|
|
|
|
|
|
|
03/17/25 |
|
|
24,000 |
|
|
|
24,000 |
|
|
Prudential Insurance Company of America |
|
Country Walk Plaza |
|
3.91% |
|
|
|
|
|
|
|
11/05/25 |
|
|
16,000 |
|
|
|
- |
|
|
Metropolitan Life Insurance Company |
|
Westbury Plaza |
|
3.76% |
|
|
|
|
|
|
|
02/01/26 |
|
|
88,000 |
|
|
|
88,000 |
|
|
PNC Bank |
|
Fellsway Plaza |
|
4.07% |
|
|
|
|
|
|
|
06/02/27 |
|
|
36,879 |
|
|
|
37,166 |
|
|
New York Life Insurance |
|
Oak Shade Town Center |
|
6.05% |
|
|
|
|
|
|
|
05/10/28 |
|
|
6,632 |
|
|
|
6,954 |
|
|
New York Life Insurance |
|
Von's Circle Center |
|
5.20% |
|
|
|
|
|
|
|
10/10/28 |
|
|
6,763 |
|
|
|
7,083 |
|
|
Connecticut General Life Insurance Company |
|
Copps Hill Plaza |
|
6.06% |
|
|
|
|
|
|
|
01/01/29 |
|
|
11,790 |
|
|
|
12,306 |
|
|
City of Rollingwood |
|
Shops at Mira Vista |
|
8.00% |
|
|
|
|
|
|
|
03/01/32 |
|
|
209 |
|
|
|
215 |
|
|
Reliastar Life Insurance Company |
|
Circle Center West |
|
5.01% |
|
|
|
|
|
|
|
10/01/36 |
|
|
9,330 |
|
|
|
9,513 |
|
|
CUNA Mutual Insurance Society |
|
Ocala Corners |
|
6.45% |
|
|
|
|
|
|
|
04/01/20 |
|
|
- |
|
|
|
3,891 |
|
|
Nationwide Bank |
|
Kent Place* |
|
3.30% |
|
|
|
|
|
|
|
04/01/20 |
|
|
- |
|
|
|
8,250 |
|
|
Unamortized premiums on assumed debt of acquired properties, net of issuance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,865 |
|
|
|
4,252 |
|
||
Total Fixed Rate Mortgage Loans |
|
4.10% |
|
|
|
3.78% |
|
|
|
|
$ |
453,755 |
|
|
$ |
455,411 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Offering (10/22/12) |
|
Fixed-rate unsecured |
|
3.75% |
|
(2) |
|
|
|
|
|
11/15/22 |
|
$ |
300,000 |
|
|
$ |
300,000 |
|
|
Debt Offering (5/16/14) |
|
Fixed-rate unsecured |
|
3.75% |
|
|
|
|
|
|
|
06/15/24 |
|
|
250,000 |
|
|
|
250,000 |
|
|
Debt Offering (8/17/15) |
|
Fixed-rate unsecured |
|
3.90% |
|
|
|
|
|
|
|
11/01/25 |
|
|
250,000 |
|
|
|
250,000 |
|
|
Debt Placement (5/11/2016) |
|
Fixed-rate unsecured |
|
3.81% |
|
|
|
|
|
|
|
05/11/26 |
|
|
100,000 |
|
|
|
100,000 |
|
|
Debt Placement (8/11/2016) |
|
Fixed-rate unsecured |
|
3.91% |
|
|
|
|
|
|
|
08/11/26 |
|
|
100,000 |
|
|
|
100,000 |
|
|
Debt Offering (1/17/17) |
|
Fixed-rate unsecured |
|
3.60% |
|
|
|
|
|
|
|
02/01/27 |
|
|
525,000 |
|
|
|
525,000 |
|
|
Debt Offering (3/9/18) |
|
Fixed-rate unsecured |
|
4.13% |
|
|
|
|
|
|
|
03/15/28 |
|
|
300,000 |
|
|
|
300,000 |
|
|
Debt Offering (8/13/19) |
|
Fixed-rate unsecured |
|
2.95% |
|
|
|
|
|
|
|
09/15/29 |
|
|
425,000 |
|
|
|
425,000 |
|
|
Debt Offering (5/13/20) |
|
Fixed-rate unsecured |
|
3.70% |
|
|
|
|
|
|
|
06/15/30 |
|
|
600,000 |
|
|
|
- |
|
|
Debt Offering (1/17/17) |
|
Fixed-rate unsecured |
|
4.40% |
|
|
|
|
|
|
|
02/01/47 |
|
|
425,000 |
|
|
|
425,000 |
|
|
Debt Offering (3/6/19) |
|
Fixed-rate unsecured |
|
4.65% |
|
|
|
|
|
|
|
03/15/49 |
|
|
300,000 |
|
|
|
300,000 |
|
|
Term Loan |
|
Fixed-rate unsecured |
|
2.00% |
|
(3) |
|
|
|
|
|
01/05/22 |
|
|
265,000 |
|
|
|
265,000 |
|
|
Revolving Line of Credit |
|
Variable-rate unsecured |
|
LIBOR + 0.875% |
|
(4) |
|
|
|
|
|
03/23/22 |
|
|
- |
|
|
|
220,000 |
|
|
Unamortized debt discount and issuance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
(35,487 |
) |
|
|
(30,865 |
) |
||
Total Unsecured Debt, Net of Discounts |
|
3.70% |
|
|
|
3.82% |
|
|
|
|
$ |
3,804,513 |
|
|
$ |
3,429,135 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable Rate Mortgage Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PNC Bank |
|
Market at Springwoods Village |
|
LIBOR + 1.50% |
|
|
|
|
|
|
|
03/28/21 |
|
$ |
7,350 |
|
|
$ |
7,350 |
|
|
TD Bank, N.A. |
|
Concord Shopping Plaza |
|
LIBOR + 0.95% |
|
|
|
|
|
|
|
12/21/21 |
|
|
27,750 |
|
|
|
27,750 |
|
|
Unamortized debt discount and issuance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
(70 |
) |
|
|
(102 |
) |
||
Total Variable Rate Mortgage Loans |
|
1.25% |
|
|
|
1.43% |
|
|
|
|
$ |
35,030 |
|
|
$ |
34,998 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
3.16% |
|
|
|
3.26% |
|
|
|
|
$ |
4,293,298 |
|
|
$ |
3,919,544 |
|
* |
Indicates sold property |
(1) |
Effective interest rates are calculated in accordance with US GAAP, as of the quarter end, and include the impact of debt premium/(discount) amortization, issuance cost amortization, interest rate swaps, and facility and unused fees. |
(2) |
On August 3, 2020, the operating partnership provided notification of its intent to redeem on September 2, 2020, the entire $300 million outstanding. |
(3) |
The interest rate on the underlying debt is LIBOR + 0.95%, with an interest rate swap in place to fix the interest rate on the entire $265 million balance at 2.00% through maturity. |
(4) |
Rate applies to drawn balance only. Additional annual facility fee of 0.15% applies to entire $1.25 billion line of credit. Maturity is subject to two additional six-month periods at the Company’s option. |
Supplemental Information |
12 |
Summary of Unsecured Debt Covenants and Leverage Ratios
June 30, 2020
(in thousands)
Outstanding Unsecured Public Debt: |
|
Origination |
|
Maturity |
|
Rate |
|
|
Balance |
|
|
|
|
10/25/12 |
|
11/15/22 |
|
3.750% |
|
|
$ |
300,000 |
|
|
|
05/16/14 |
|
06/15/24 |
|
3.750% |
|
|
$ |
250,000 |
|
|
|
08/17/15 |
|
11/01/25 |
|
3.900% |
|
|
$ |
250,000 |
|
|
|
01/17/17 |
|
02/01/27 |
|
3.600% |
|
|
$ |
525,000 |
|
|
|
03/09/18 |
|
03/15/28 |
|
4.125% |
|
|
$ |
300,000 |
|
|
|
08/20/19 |
|
09/15/29 |
|
2.950% |
|
|
$ |
425,000 |
|
|
|
05/13/20 |
|
06/15/30 |
|
3.700% |
|
|
$ |
600,000 |
|
|
|
01/17/17 |
|
02/01/47 |
|
4.400% |
|
|
$ |
425,000 |
|
|
|
03/06/19 |
|
03/15/49 |
|
4.650% |
|
|
$ |
300,000 |
|
Unsecured Public Debt Covenants: |
|
Required |
|
6/30/2020 |
|
3/31/2020 |
|
12/31/2019 |
|
9/30/2019 |
|
6/30/2019 |
Fair Market Value Calculation Method Covenants (1) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
Total Consolidated Debt to Total Consolidated Assets |
|
≤ 65% |
|
31% |
|
31% |
|
29% |
|
29% |
|
28% |
Secured Consolidated Debt to Total Consolidated Assets |
|
≤ 40% |
|
4% |
|
4% |
|
4% |
|
4% |
|
4% |
Consolidated Income for Debt Service to Consolidated Debt Service |
|
≥ 1.5x |
|
4.3x |
|
5.1x |
|
5.4x |
|
5.3x |
|
5.5x |
Unencumbered Consolidated Assets to Unsecured Consolidated Debt |
|
>150% |
|
328% |
|
327% |
|
356% |
|
358% |
|
372% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios: |
|
|
|
6/30/2020 |
|
3/31/2020 |
|
12/31/2019 |
|
9/30/2019 |
|
6/30/2019 |
Consolidated only |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt to total market capitalization |
|
|
|
32.2% |
|
36.0% |
|
26.4% |
|
24.7% |
|
24.5% |
Net debt to real estate assets, before depreciation |
|
|
|
31.8% |
|
31.6% |
|
32.7% |
|
33.0% |
|
32.1% |
Net debt to total assets, before depreciation |
|
|
|
29.2% |
|
29.0% |
|
29.7% |
|
29.9% |
|
29.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt to Operating EBITDAre - TTM |
|
|
|
5.1x |
|
4.8x |
|
4.9x |
|
5.0x |
|
4.8x |
Fixed charge coverage |
|
|
|
4.6x |
|
5.0x |
|
5.0x |
|
5.0x |
|
5.0x |
Interest coverage |
|
|
|
4.9x |
|
5.3x |
|
5.3x |
|
5.4x |
|
5.4x |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured assets to total real estate assets |
|
|
|
88.8% |
|
88.6% |
|
88.6% |
|
88.7% |
|
88.9% |
Unsecured NOI to total NOI - TTM |
|
|
|
90.2% |
|
90.0% |
|
90.0% |
|
90.0% |
|
90.0% |
Unencumbered assets to unsecured debt |
|
|
|
260% |
|
247% |
|
287% |
|
291% |
|
301% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Pro-Rata Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt to total market capitalization |
|
|
|
35.2% |
|
39.1% |
|
29.0% |
|
27.2% |
|
27.1% |
Net debt to real estate assets, before depreciation |
|
|
|
33.7% |
|
33.5% |
|
34.6% |
|
34.8% |
|
34.0% |
Net debt to total assets, before depreciation |
|
|
|
31.0% |
|
30.8% |
|
31.4% |
|
31.6% |
|
30.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt to Operating EBITDAre - TTM |
|
|
|
5.6x |
|
5.3x |
|
5.4x |
|
5.5x |
|
5.3x |
Fixed charge coverage |
|
|
|
4.0x |
|
4.3x |
|
4.3x |
|
4.3x |
|
4.3x |
Interest coverage |
|
|
|
4.4x |
|
4.7x |
|
4.7x |
|
4.7x |
|
4.7x |
(1) |
For a complete listing of all Debt Covenants related to the Company’s Senior Unsecured Notes, as well as definitions of the above terms, please refer to the Company’s filings with the Securities and Exchange Commission. |
(2) |
Current period debt covenants are finalized and submitted after the Company’s most recent Form 10-Q or Form 10-K filing. |
Supplemental Information |
13 |
Summary of Unconsolidated Debt
June 30, 2020 and December 31, 2019
(in thousands)
Total Debt Outstanding: |
|
6/30/2020 |
|
|
12/31/2019 |
|
||
Mortgage loans payable: |
|
|
|
|
|
|
|
|
Fixed rate secured loans |
|
$ |
1,439,073 |
|
|
$ |
1,441,840 |
|
Variable rate secured loans |
|
|
115,930 |
|
|
|
115,992 |
|
Unsecured credit facilities variable rate |
|
|
15,635 |
|
|
|
19,635 |
|
Total |
|
$ |
1,570,639 |
|
|
$ |
1,577,467 |
|
Schedule of Maturities by Year: |
|
Scheduled Principal Payments |
|
|
Mortgage Loan Maturities |
|
|
Unsecured Maturities |
|
|
Total |
|
|
Regency's Pro Rata Share |
|
|
Weighted Average Contractual Interest Rate on Maturities |
|
||||||
2020 |
|
$ |
7,965 |
|
|
|
26,408 |
|
|
|
- |
|
|
|
34,373 |
|
|
|
16,166 |
|
|
2.19% |
|
|
2021 |
|
|
11,217 |
|
|
|
306,989 |
|
|
|
15,635 |
|
|
|
333,841 |
|
|
|
111,018 |
|
|
4.56% |
|
|
2022 |
|
|
7,811 |
|
|
|
260,702 |
|
|
|
- |
|
|
|
268,513 |
|
|
|
99,917 |
|
|
3.79% |
|
|
2023 |
|
|
3,196 |
|
|
|
171,608 |
|
|
|
- |
|
|
|
174,804 |
|
|
|
65,137 |
|
|
4.76% |
|
|
2024 |
|
|
1,796 |
|
|
|
33,690 |
|
|
|
- |
|
|
|
35,486 |
|
|
|
14,217 |
|
|
3.90% |
|
|
2025 |
|
|
2,168 |
|
|
|
146,000 |
|
|
|
- |
|
|
|
148,168 |
|
|
|
44,853 |
|
|
3.59% |
|
|
2026 |
|
|
2,390 |
|
|
|
79,286 |
|
|
|
- |
|
|
|
81,676 |
|
|
|
32,551 |
|
|
3.83% |
|
|
2027 |
|
|
2,364 |
|
|
|
137,800 |
|
|
|
- |
|
|
|
140,164 |
|
|
|
32,950 |
|
|
3.53% |
|
|
2028 |
|
|
2,258 |
|
|
|
62,450 |
|
|
|
- |
|
|
|
64,708 |
|
|
|
22,555 |
|
|
4.26% |
|
|
2029 |
|
|
1,710 |
|
|
|
60,000 |
|
|
|
- |
|
|
|
61,710 |
|
|
|
12,550 |
|
|
4.34% |
|
|
>10 Years |
|
|
2,137 |
|
|
|
234,785 |
|
|
|
- |
|
|
|
236,922 |
|
|
|
91,334 |
|
|
3.22% |
|
|
Unamortized debt premium/(discount) and issuance costs (2) |
|
|
- |
|
|
|
(9,726 |
) |
|
|
- |
|
|
|
(9,726 |
) |
|
|
(3,239 |
) |
|
|
|
|
|
|
$ |
45,012 |
|
|
|
1,509,992 |
|
|
|
15,635 |
|
|
|
1,570,639 |
|
|
|
540,009 |
|
|
3.95% |
|
Percentage of Total Debt: |
|
6/30/2020 |
|
|
12/31/2019 |
|
||
Fixed |
|
91.62% |
|
|
91.40% |
|
||
Variable |
|
8.38% |
|
|
8.60% |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Weighted Average Contractual Interest Rates:(1) |
|
|
|
|
|
|
|
|
Fixed |
|
4.1% |
|
|
4.5% |
|
||
Variable |
|
2.4% |
|
|
3.9% |
|
||
Combined |
|
4.0% |
|
|
4.4% |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Weighted Average Effective Interest Rates:(2) |
|
|
|
|
|
|
|
|
Combined |
|
4.1% |
|
|
4.6% |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Years to Maturity: |
|
|
|
|
|
|
|
|
Fixed |
|
|
4.9 |
|
|
|
4.1 |
|
Variable |
|
|
1.4 |
|
|
|
0.6 |
|
(1) |
Interest rates are calculated as of the quarter end. |
(2) |
Effective interest rates are calculated in accordance with US GAAP, as of the quarter end, and include the impact of debt premium/(discount) amortization, issuance cost, amortization, interest rate swaps, and facility and unused fees. |
Supplemental Information |
14 |
June 30, 2020
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regency |
|
|||||||||||||
Investment Partner and |
|
Number of |
|
|
Total |
|
|
Total |
|
|
Total |
|
|
Ownership |
|
|
Share |
|
|
Investment |
|
|
Equity |
|
||||||||
Portfolio Summary Abbreviation |
|
Properties |
|
|
GLA |
|
|
Assets |
|
|
Debt |
|
|
Interest |
|
|
of Debt |
|
|
6/30/2020 |
|
|
Pick-up |
|
||||||||
State of Oregon |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(JV-C, JV-C2) |
|
|
20 |
|
|
|
2,219 |
|
|
$ |
521,152 |
|
|
$ |
244,779 |
|
|
20.00% |
|
|
$ |
48,956 |
|
|
$ |
47,815 |
|
|
$ |
1,010 |
|
|
(JV-CCV) |
|
|
1 |
|
|
|
558 |
|
|
|
96,673 |
|
|
|
59,924 |
|
|
30.00% |
|
|
|
17,977 |
|
|
|
10,662 |
|
|
|
522 |
|
|
|
|
|
21 |
|
|
|
2,777 |
|
|
|
617,825 |
|
|
|
304,703 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GRI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(JV-GRI) |
|
|
68 |
|
|
|
8,749 |
|
|
|
1,613,674 |
|
|
|
922,765 |
|
|
40.00% |
|
|
|
369,106 |
|
|
|
181,673 |
|
|
|
10,199 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CalSTRS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(JV-RC) |
|
|
6 |
|
|
|
611 |
|
|
|
107,862 |
|
|
|
- |
|
|
25.00% |
|
|
|
- |
|
|
|
26,122 |
|
|
|
538 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NYSCRF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(JV-NYC) |
|
|
5 |
|
|
|
1,052 |
|
|
|
233,250 |
|
|
|
114,811 |
|
|
30.00% |
|
|
|
34,443 |
|
|
|
34,809 |
|
|
|
248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
USAA (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(JV-USA) |
|
|
7 |
|
|
|
683 |
|
|
|
86,661 |
|
|
|
104,092 |
|
|
20.01% |
|
|
|
20,827 |
|
|
|
(4,037 |
) |
|
|
396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Publix |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(JV-O) |
|
|
2 |
|
|
|
211 |
|
|
|
26,678 |
|
|
|
- |
|
|
50.00% |
|
|
|
- |
|
|
|
13,056 |
|
|
|
689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individual Investors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ballard Blocks |
|
|
2 |
|
|
|
247 |
|
|
|
125,638 |
|
|
|
- |
|
|
49.90% |
|
|
|
- |
|
|
|
61,861 |
|
|
|
133 |
|
|
Town and Country Center |
|
|
1 |
|
|
|
230 |
|
|
|
205,152 |
|
|
|
89,558 |
|
|
35.00% |
|
|
|
31,345 |
|
|
|
39,159 |
|
|
|
(150 |
) |
|
Others |
|
|
3 |
|
|
|
392 |
|
|
|
113,369 |
|
|
|
34,710 |
|
|
50.00% |
|
|
|
17,355 |
|
|
|
59,128 |
|
|
|
657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
115 |
|
|
|
14,952 |
|
|
$ |
3,130,109 |
|
|
$ |
1,570,639 |
|
|
|
|
|
|
$ |
540,009 |
|
|
$ |
470,248 |
|
|
$ |
14,242 |
|
(1) |
The USAA partnership has distributed proceeds from debt refinancing and real estate sales in excess of Regency’s carrying value of its investment resulting in a negative investment balance, which is classified within Accounts Payable and Other Liabilities in the Consolidated Balance Sheets. |
Supplemental Information |
15 |
June 30, 2020
(in thousands)
Acquisitions:
Date |
Property Name |
Co-investment Partner (REG %) |
Market |
Total GLA |
Regency's Share of Purchase Price |
Weighted Average Cap Rate |
Anchor(s) |
Jan-20 |
Country Walk Plaza (1) |
NYCRF (70%) |
Miami, FL |
101 |
$27,740 |
|
Publix, CVS |
Total |
|
|
101 |
$27,740 |
4.8% |
|
Dispositions:
Date |
Property Name |
Co-investment Partner (REG %) |
Market |
Total GLA |
|
Regency's Share of Purchase Price |
|
Weighted Average Cap Rate |
|
Anchor(s) |
|||
Jan-20 |
Young Circle Shopping Center |
|
Hollywood, FL |
65 |
|
$ |
15,750 |
|
|
|
|
Walgreens |
|
Jan-20 |
Stonewall Shopping Center |
|
Gainesville, VA |
315 |
|
$ |
82,630 |
|
|
|
|
Wegmans, Michael's, Staples, Dick's Sporting Goods, Bed Bath & Beyond, Ross Dress For Less |
|
Apr-20 |
Kent Place |
Other (50%) |
Denver, CO |
48 |
|
|
9,830 |
|
|
|
|
King Soopers |
|
Total |
|
|
|
428 |
|
$ |
108,210 |
|
6.1% |
|
|
(1) |
REG closed on the purchase of its partner’s New York Common Retirement Fund (“NYCRF”), 70% interest. Upon closing this asset became 100% REG owned. |
Supplemental Information |
16 |
Summary of In-Process Developments and Redevelopments
June 30, 2020
(in thousands)
In light of the COVID-19 pandemic, management is currently reviewing the impacts to project scope, investment, tenancy, timing, and return on investments on all in-process and pipeline projects to determine the most appropriate future direction of each project. Some projects and investment have been phased or placed under further review as management assesses the impacts of the pandemic. For more detail of our commitments on in-process and phased projects, see project description on following page.
In-Process Developments and Redevelopments |
|
|||||||||||||||||||||||||||
Shopping Center Name |
|
Market |
|
Grocer/Anchor Tenant |
|
GLA |
|
|
% Leased |
|
|
Project Start |
|
Estimated Initial Rent Commencement(a) |
|
Estimated Stabilization Year(b) |
|
REG'S Estimated Net Project Costs |
|
|
% of Costs Incurred |
|
|
Stabilized Yield +/-(c) |
|
|||
Carytown Exchange Phase I* (1) (2) |
|
Richmond, VA |
|
Publix |
|
|
116 |
|
|
50% |
|
|
Q4-2018 |
|
1H-2021 |
|
2022 |
|
|
17,187 |
|
|
68% |
|
|
6%-7% |
|
|
The Village at Hunter's Lake* |
|
Tampa, FL |
|
Sprouts |
|
|
72 |
|
|
95% |
|
|
Q4-2018 |
|
2H-2020 |
|
2021 |
|
|
22,051 |
|
|
75% |
|
|
8% |
|
|
Bloomingdale Square |
|
Tampa, FL |
|
Publix, LA Fitness |
|
|
252 |
|
|
92% |
|
|
Q3-2018 |
|
2H-2019 |
|
2022 |
|
|
20,839 |
|
|
89% |
|
|
9% |
|
|
Market Common Clarendon Phase I (3) |
|
Metro, DC |
|
Equinox |
|
|
130 |
|
|
23% |
|
|
Q4-2018 |
|
TBD |
|
TBD |
|
|
36,386 |
|
|
68% |
|
|
8%-9% |
|
|
Point 50 |
|
Metro, DC |
|
Whole Foods |
|
|
48 |
|
|
87% |
|
|
Q4-2018 |
|
2H-2020 |
|
2022 |
|
|
17,363 |
|
|
71% |
|
|
8% |
|
|
The Abbot Phase I (2) |
|
Boston, MA |
|
Retail/Office users |
|
|
65 |
|
|
19% |
|
|
Q2-2019 |
|
TBD |
|
TBD |
|
|
33,532 |
|
|
58% |
|
|
9%-10% |
|
|
West Bird Plaza |
|
Miami, FL |
|
Publix |
|
|
99 |
|
|
99% |
|
|
Q4-2019 |
|
2H-2021 |
|
2022 |
|
|
10,338 |
|
|
22% |
|
|
7% |
|
|
Various Redevelopment Properties (est costs are less than $10 Million) |
|
|
|
|
|
|
1,984 |
|
|
93% |
|
|
|
|
|
|
|
|
|
34,608 |
|
|
58% |
|
|
10% +/- |
|
|
Total In-Process (In Construction) |
|
|
2,766 |
|
|
86% |
|
|
|
|
|
|
|
|
$ |
192,304 |
|
|
65% |
|
|
|
|
|
Current Year Development and Redevelopment Completions* |
|
||||||||||||||||||||||||||
Shopping Center Name |
|
Market |
|
Grocer/Anchor Tenant |
|
GLA |
|
|
% Leased |
|
|
Project Start |
|
Estimated Initial Rent Commencement(a) |
|
Estimated Stabilization Year(b) |
|
REG'S Estimated Net Project Costs |
|
|
% of Costs Incurred |
|
|
Incremental Stabilized Yield(c) |
|
||
Pablo Plaza Ph II |
|
Jacksonville, FL |
|
Whole Foods |
|
|
157 |
|
|
98% |
|
|
Q4-2018 |
|
1H-2021 |
|
2022 |
|
$ |
14,627 |
|
|
90% |
|
|
6% |
|
Various Redevelopment Properties (est costs are less than $10 Million) |
|
|
|
|
|
|
1,057 |
|
|
92% |
|
|
|
|
|
|
|
|
|
17,025 |
|
|
93% |
|
|
6% |
|
Total Completions |
|
|
1,214 |
|
|
93% |
|
|
|
|
|
|
|
|
$ |
31,652 |
|
|
91% |
|
|
6% |
|
* |
Ground up development or redevelopment that is not included in the Same Property NOI pool. |
** |
Regency's Estimated Net GAAP Project Costs, after additional interest and overhead capitalization, are $41,963 for ground up Developments In-Process and $162,164 for Redevelopments In-Process. Percent of costs incurred is 72% for Developments and 64% for Redevelopments in Process. |
(1) |
Reflects Regency's share of Estimated Net Development Costs is 66% controlling interest for Phase I and 61% for Phase II, resulting in a blended pro-rata share of 64%. |
(2) |
GLA, percent (%) leased and estimated stabilized yield represent Phase I and II combined. |
(3) |
GLA, percent (5) leased, and estimated stabilized yield represent office building Phase I and II, and does not include retail portion of the property. |
Note: NOI from Properties in Development and NOI adjustment for Development Completions not yet stabilized have been relocated to Components of NAV on page 40.
(a) |
Estimated Initial Rent Commencement represents the estimated date that the anchor or first tenants at each project will rent commence. |
(b) |
Estimated Stabilization Year represents the estimated first full calendar year that the project will reach the stated stabilized yield. |
(c) |
A stabilized yield for a redevelopment property represents the incremental NOI (estimated stabilized NOI less NOI prior to project commencement) over the total project costs. |
Supplemental Information |
17 |
Summary of In-Process Developments and Redevelopments
June 30, 2020
(in thousands)
In Process Developments and Redevelopments |
||||||
|
|
|
|
|
|
|
Shopping Center Name |
|
Market |
|
Grocer / Anchor Tenant |
|
Description |
Carytown Exchange Phase I |
|
Richmond, VA |
|
Publix |
|
Located in Richmond's most desirable retail corridor, Carytown is a ground up development anchored by Publix and complemented by street retail and unparalleled structured parking. Construction on Phase I (Publix, Shop Bldg E and structured parking) shall continue as planned and the remaining 3 shop buildings will be constructed at a later date (Phase II). |
The Village at Hunter's Lake |
|
Tampa, FL |
|
Sprouts |
|
Located in the growing submarket of New Tampa, Hunter's Lake is a horizontal mixed-use ground up development featuring a Sprouts anchored retail center, a County owned community center, and 250 multifamily units (N.A.P.). |
Bloomingdale Square |
|
Tampa, FL |
|
Publix, LA Fitness |
|
Reconfiguration of the former Walmart box for the relocation and expansion of Publix and HOME centric; backfilling the former Publix box with LA Fitness; construction of an additional 14K SF retail shop building; facade renovations and enhancements to remaining center. |
Market Common Clarendon Phase I |
|
Metro, DC |
|
Equinox |
|
Redevelopment of vacant 1960's era office building into a 130K SF modern, mixed-use building anchored by a Equinox, two floors of creative office, and ground floor retail to complement the existing dominant, high street, mixed-use center in Arlington, VA. The Equinox space has been delivered. In comparison to our Q1 disclosure, total project costs on Phase I have increased $3.5M due to timing of costs incurred and additional spend related to the building shell and soft costs. Construction on Phase II for the remainder of the building has been paused as Management reviews the impact to this project in light of the COVID-19 pandemic to determine the most appropriate future direction of the project. |
Point 50 |
|
Metro, DC |
|
Whole Foods |
|
Redevelopment includes the demolition of a deteriorated center and develop new 30K SF Whole Foods, and 18K SF of shop space. |
The Abbot Phase I |
|
Boston, MA |
|
Retail/Office users |
|
Generational redevelopment and modernization of 3 historic buildings in the heart of Harvard Square into mixed-use project with retail and office. Construction in Cambridge was halted in late March. Since the ban was lifted effective June 1st, construction has resumed on Phase I to complete the ground up building. In comparison to our Q1 disclosure, Phase I costs have increased $11.8M to reflect the scope and completion of the ground-up building vs halting the project. Phase II includes interior building completion and tenant buildouts. Entire $1.1M of the property NOI came offline in early 2019 with no anticipated NOI in 2020. |
West Bird Plaza |
|
Miami, FL |
|
Publix |
|
Redevelopment includes the demolition of Publix and adjacent CVS space and construct new 48K SF Publix; update façade and additional site work improvements. |
Various redevelopment properties |
|
Various |
|
Various |
|
Various redevelopment properties where estimated incremental costs are less than $10 Million. |
Supplemental Information |
18 |
Major Developments and Redevelopments Pipeline
June 30, 2020
(in thousands)
Select Operating Properties with Near Term Developments and Redevelopments* |
|||||||||||||||
Shopping Center Name |
|
Market |
|
GLA |
|
|
% Leased |
|
|
Estimated Project Start |
|
REG’s Estimated Incremental Project Costs |
|
Current Description |
|
Town and Country Center |
|
Los Angeles, CA |
|
|
230 |
|
|
38% |
|
|
2021 |
|
$20,000 - $30,000 |
|
Committed to redevelopment of vacant former K-Mart box with new retail below 325 mid-rise apartments on a ground lease. Effective January 2020, Regency purchased an additional 16.6% interest, bringing our total ownership interest to 35%. As we continue to advance entitlements and position this redevelopment to start, economics and timing of project currently are being re-studied. |
Gateway Plaza at Aventura |
|
Miami, FL |
|
|
30 |
|
|
0% |
|
|
TBD |
|
$10,000 - $15,000 |
|
Located on Biscayne Boulevard in a vibrant sub-market of Miami, project will redevelop existing building (prior Babies R Us) with potential to bring a specialty grocer to the center and densify with additional retail GLA. Lease negotiations continuing with specialty grocer as economics and timing of the project currently under review, including consideration of potentially phased shop retail buildings. |
Westbard Square |
|
Bethesda, MD |
|
|
213 |
|
|
90% |
|
|
TBD |
|
$110,000 - $125,000 |
|
Converting dated multi-parcel retail project which includes a Giant anchored shopping center; a 3 level garden office building, 2 gas stations, and a vacant senior housing building, into a vibrant mixed-use project consisting of 170K SF of new retail anchored by Giant, 200 units of apartments, 100 units of assisted living, and 100 for-sale townhomes. Estimated incremental project costs include Regency's non-retail co-investment. While entitlements proceed, the project's timing, stabilization and economics are being re-studied. |
Hancock Center |
|
Austin, TX |
|
|
410 |
|
|
54% |
|
|
TBD |
|
$55,000 - $65,000 |
|
Transformative adaptive reuse of former Sears building (REG received Sears rent through 2/2019) into creative office, in addition to potential expansion of retail anchor or potential sale. Project has intrinsic demand for various commercial uses in this desirable infill market. Office component redevelopment represents the majority of TPC estimated range. |
Costa Verde Center |
|
San Diego, CA |
|
|
179 |
|
|
83% |
|
|
TBD |
|
$175,000 - $200,000 |
|
Large-scale redevelopment of existing Shopping Center with new retail, office, hotel (on a ground lease) and structured parking, adjacent to new transit station. Office component is contemplated to be in partnership with a best-in-class office owner. As we continue to advance entitlements and position this redevelopment to start, economics and timing of project are being re-studied. |
Serramonte Center |
|
San Francisco, CA |
|
|
1,140 |
|
|
91% |
|
|
TBD |
|
$120,000 - $140,000 |
|
Multi-phased redevelopment with plans of 3 projects including new retail as well as other uses to continue to augment this Class A mall. The project is currently under review as Management reassess the scope, merchandising, project costs, and return on investment in light of the COVID-19 pandemic to determine the most appropriate future direction. |
Culver Public Market |
|
Los Angeles, CA |
|
|
27 |
|
|
49% |
|
|
TBD |
|
$20,000 - $30,000 |
|
Ground up development located in West LA's high barrier-to-entry trade area, dynamic city retail to be anchored by a market hall operator with additional inline retail shops. Underground utility work completed in anticipation of vertical construction, however, project is on pause as economics and timing are being studied in light of COVID-19 pandemic to determine the most appropriate future direction of the project. |
The Abbot Phase II (1) |
|
Boston, MA |
|
|
65 |
|
|
19% |
|
|
TBD |
|
$10,000 - $25,000 |
|
Generational redevelopment and modernization of 3 historic buildings in the heart of Harvard Square into mixed-use project with retail and office. Construction in Cambridge was halted in late March. Since the ban was lifted effective June 1st, construction has resumed on Phase I to complete the ground up building. In comparison to our Q1 disclosure, Phase I costs have increased $11.8M to reflect the scope and completion of the ground-up building vs halting the project. Phase II includes interior building completion and tenant buildouts. Entire $1.1M of the property NOI came offline in early 2019 with no anticipated NOI in 2020. |
Market Common Clarendon Phase II (1) |
|
Metro, DC |
|
|
130 |
|
|
23% |
|
|
TBD |
|
$10,000 - $25,000 |
|
Redevelopment of vacant 1960's era office building into a 130K SF modern, mixed-use building anchored by a Equinox, two floors of creative office, and ground floor retail to complement the existing dominant, high street, mixed-use center in Arlington, VA. The Equinox space has been delivered. In comparison to our Q1 disclosure, total project costs on phase I have increased $3.5M due to timing of costs incurred and additional spend related to the building shell and soft costs. Construction on Phase II for the remainder of the building has been paused as Management reviews the impact to this project in light of the COVID-19 pandemic to determine the most appropriate future direction of the project. |
Carytown Exchange Phase II |
|
Richmond, VA |
|
|
45 |
|
|
0% |
|
|
TBD |
|
$5,000 - $15,000 |
|
Located in Richmond's most desirable retail corridor, Carytown is a ground up development anchored by Publix and complemented by street retail and unparalleled structured parking. Construction on Phase I (Publix, Shop Bldg E and structured parking) shall continue as planned and the remaining 3 shop buildings will be constructed at a later date (Phase II). |
*Selection reflects material under earning assets. Selection does not incorporate all pipeline opportunities.
Note: Scope, economics and timing of development and redevelopment program and projects could change materially from estimates provided.
(1) |
GLA and percent (%) leased represent Phase I and II combined. |
Supplemental Information |
19 |
Leasing Statistics - Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
June 30, 2020
(Retail Operating Properties Only)
Leasing Statistics - Comparable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total |
|
Leasing Transactions |
|
|
GLA (in 000s) |
|
|
New Base Rent/Sq. Ft |
|
|
Rent Spread % |
|
|
Weighted Avg. Lease Term |
|
|
Tenant Allowance and Landlord Work/Sq. Ft. |
|
||||||
2nd Quarter 2020 |
|
|
185 |
|
|
|
1,307 |
|
|
$ |
17.15 |
|
|
4.0% |
|
|
|
6.5 |
|
|
$ |
1.64 |
|
|
1st Quarter 2020 |
|
|
313 |
|
|
|
1,471 |
|
|
|
22.16 |
|
|
4.1% |
|
|
|
5.4 |
|
|
|
2.42 |
|
|
4th Quarter 2019 |
|
|
393 |
|
|
|
1,764 |
|
|
|
25.05 |
|
|
11.3% |
|
|
|
6.7 |
|
|
|
11.02 |
|
|
3rd Quarter 2019 |
|
|
403 |
|
|
|
1,684 |
|
|
|
23.53 |
|
|
6.6% |
|
|
|
5.3 |
|
|
|
5.62 |
|
|
Total - 12 months |
|
|
1,294 |
|
|
|
6,226 |
|
|
$ |
22.31 |
|
|
7.0% |
|
|
|
6.0 |
|
|
$ |
5.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Leases |
|
Leasing Transactions |
|
|
GLA (in 000s) |
|
|
New Base Rent/Sq. Ft |
|
|
Rent Spread % |
|
|
Weighted Avg. Lease Term |
|
|
Tenant Allowance and Landlord Work/Sq. Ft. |
|
||||||
2nd Quarter 2020 |
|
23 |
|
|
|
121 |
|
|
$ |
15.23 |
|
|
20.1% |
|
|
|
12.9 |
|
|
$ |
8.00 |
|
||
1st Quarter 2020 |
|
61 |
|
|
|
144 |
|
|
|
32.93 |
|
|
-0.9% |
|
|
|
7.7 |
|
|
|
19.81 |
|
||
4th Quarter 2019 |
|
97 |
|
|
|
492 |
|
|
|
23.35 |
|
|
19.6% |
|
|
|
11.0 |
|
|
|
39.25 |
|
||
3rd Quarter 2019 |
|
97 |
|
|
|
260 |
|
|
|
30.52 |
|
|
10.0% |
|
|
|
8.0 |
|
|
|
32.37 |
|
||
Total - 12 months |
|
|
278 |
|
|
|
1,017 |
|
|
$ |
25.50 |
|
|
12.2% |
|
|
|
10.0 |
|
|
$ |
30.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Renewals |
|
Leasing Transactions |
|
|
GLA (in 000s) |
|
|
New Base Rent/Sq. Ft |
|
|
Rent Spread % |
|
|
Weighted Avg. Lease Term |
|
|
Tenant Allowance and Landlord Work/Sq. Ft. |
|
||||||
2nd Quarter 2020 |
|
|
162 |
|
|
|
1,185 |
|
|
$ |
17.38 |
|
|
2.6% |
|
|
|
5.7 |
|
|
$ |
0.88 |
|
|
1st Quarter 2020 |
|
|
252 |
|
|
|
1,327 |
|
|
|
21.01 |
|
|
4.9% |
|
|
|
5.1 |
|
|
|
0.56 |
|
|
4th Quarter 2019 |
|
|
296 |
|
|
|
1,273 |
|
|
|
25.67 |
|
|
8.8% |
|
|
|
5.2 |
|
|
|
0.85 |
|
|
3rd Quarter 2019 |
|
|
306 |
|
|
|
1,424 |
|
|
|
22.14 |
|
|
5.7% |
|
|
|
4.7 |
|
|
|
0.29 |
|
|
Total - 12 months |
|
|
1,016 |
|
|
|
5,209 |
|
|
$ |
21.68 |
|
|
5.8% |
|
|
|
5.2 |
|
|
$ |
0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing Statistics - Comparable and Non-comparable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total |
|
Leasing Transactions |
|
|
GLA (in 000s) |
|
|
New Base Rent/Sq. Ft |
|
|
|
|
|
|
Weighted Avg. Lease Term |
|
|
Tenant Allowance and Landlord Work/Sq. Ft. |
|
|||||
2nd Quarter 2020 |
|
|
228 |
|
|
|
1,491 |
|
|
$ |
18.07 |
|
|
|
|
|
|
|
6.2 |
|
|
$ |
2.75 |
|
1st Quarter 2020 |
|
|
370 |
|
|
|
1,651 |
|
|
|
22.64 |
|
|
|
|
|
|
|
5.5 |
|
|
|
5.28 |
|
4th Quarter 2019 |
|
|
458 |
|
|
|
2,045 |
|
|
|
25.79 |
|
|
|
|
|
|
|
6.9 |
|
|
|
12.77 |
|
3rd Quarter 2019 |
|
|
483 |
|
|
|
1,948 |
|
|
|
24.04 |
|
|
|
|
|
|
|
5.3 |
|
|
|
8.39 |
|
Total - 12 months |
|
|
1,539 |
|
|
|
7,135 |
|
|
$ |
23.04 |
|
|
|
|
|
|
|
6.0 |
|
|
$ |
7.81 |
|
Notes:
• |
All amounts reported at execution. |
• |
Number of leasing transactions and GLA leased reported at 100%; All other statistics reported at pro-rata share. |
• |
Rent spreads are calculated on a comparable-space, cash basis for new and renewal leases executed and include all teasing transactions, including spaces vacant > 12 months. |
• |
Tenant Allowance & Landlord Work are costs required to make the space leasable and include improvements of a space as it relates to a specific lease. These costs include tenant improvements and inducements. |
• |
Excludes Non-Retail Properties |
Supplemental Information |
20 |
Average Base Rent by CBSA - Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
June 30, 2020
(in thousands)
Largest CBSAs by Population (1) |
|
Number of Properties |
|
|
GLA |
|
|
% Leased(2) |
|
|
ABR |
|
|
ABR/Sq. Ft. |
|
|
% of Number of Properties |
|
|
% of GLA |
|
|
% of ABR |
|
||||||||
New York-Newark-Jersey City |
|
16 |
|
|
|
1,736 |
|
|
|
91.7 |
% |
|
$ |
61,052 |
|
|
$ |
38.36 |
|
|
|
3.9 |
% |
|
|
4.1 |
% |
|
|
6.7 |
% |
|
Los Angeles-Long Beach-Anaheim |
|
27 |
|
|
|
2,587 |
|
|
|
96.3 |
% |
|
|
70,521 |
|
|
|
28.32 |
|
|
|
6.5 |
% |
|
|
6.1 |
% |
|
|
7.7 |
% |
|
Chicago-Naperville-Elgin |
|
11 |
|
|
|
1,628 |
|
|
|
95.6 |
% |
|
|
29,881 |
|
|
|
19.20 |
|
|
|
2.7 |
% |
|
|
3.8 |
% |
|
|
3.3 |
% |
|
Dallas-Fort Worth-Arlington |
|
12 |
|
|
|
775 |
|
|
|
94.1 |
% |
|
|
16,588 |
|
|
|
22.74 |
|
|
|
2.9 |
% |
|
|
1.8 |
% |
|
|
1.8 |
% |
|
Houston-Woodlands-Sugar Land |
|
13 |
|
|
|
1,589 |
|
|
|
96.8 |
% |
|
|
29,670 |
|
|
|
19.29 |
|
|
|
3.1 |
% |
|
|
3.7 |
% |
|
|
3.2 |
% |
|
Washington-Arlington-Alexandri |
|
27 |
|
|
|
1,880 |
|
|
|
89.8 |
% |
|
|
47,956 |
|
|
|
28.39 |
|
|
|
6.5 |
% |
|
|
4.4 |
% |
|
|
5.2 |
% |
|
Miami-Ft Lauderdale-W Palm Bch |
|
44 |
|
|
|
5,378 |
|
|
|
93.1 |
% |
|
|
104,782 |
|
|
|
20.94 |
|
|
|
10.6 |
% |
|
|
12.7 |
% |
|
|
11.5 |
% |
|
Philadelphia-Camden-Wilmington |
|
8 |
|
|
|
696 |
|
|
|
91.8 |
% |
|
|
14,710 |
|
|
|
23.04 |
|
|
|
1.9 |
% |
|
|
1.6 |
% |
|
|
1.6 |
% |
|
Atlanta-Sandy Springs-Roswell |
|
22 |
|
|
|
2,065 |
|
|
|
94.4 |
% |
|
|
43,013 |
|
|
|
22.07 |
|
|
|
5.3 |
% |
|
|
4.9 |
% |
|
|
4.7 |
% |
|
Boston-Cambridge-Newton |
|
10 |
|
|
|
955 |
|
|
|
93.2 |
% |
|
|
21,937 |
|
|
|
24.65 |
|
|
|
2.4 |
% |
|
|
2.2 |
% |
|
|
2.4 |
% |
|
Phoenix-Mesa-Scottsdale |
|
|
0 |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|||||||
San Francisco-Oakland-Hayward |
|
22 |
|
|
|
3,851 |
|
|
|
91.2 |
% |
|
|
107,557 |
|
|
|
30.64 |
|
|
|
5.3 |
% |
|
|
9.1 |
% |
|
|
11.8 |
% |
|
Rvrside-San Bernardino-Ontario |
|
2 |
|
|
|
137 |
|
|
|
84.8 |
% |
|
|
3,253 |
|
|
|
28.06 |
|
|
|
0.5 |
% |
|
|
0.3 |
% |
|
|
0.4 |
% |
|
Detroit-Warren-Dearborn |
|
|
0 |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|||||||
Seattle-Tacoma-Bellevue |
|
16 |
|
|
|
1,163 |
|
|
|
97.2 |
% |
|
|
30,892 |
|
|
|
27.32 |
|
|
|
3.9 |
% |
|
|
2.7 |
% |
|
|
3.4 |
% |
|
Minneapol-St. Paul-Bloomington |
|
5 |
|
|
|
205 |
|
|
|
96.7 |
% |
|
|
3,402 |
|
|
|
17.19 |
|
|
|
1.2 |
% |
|
|
0.5 |
% |
|
|
0.4 |
% |
|
San Diego-Carlsbad |
|
11 |
|
|
|
1,536 |
|
|
|
96.5 |
% |
|
|
43,879 |
|
|
|
29.60 |
|
|
|
2.7 |
% |
|
|
3.6 |
% |
|
|
4.8 |
% |
|
Tampa-St. Petersburg-Clearwater |
|
9 |
|
|
|
1,280 |
|
|
|
96.0 |
% |
|
|
22,824 |
|
|
|
18.59 |
|
|
|
2.2 |
% |
|
|
3.0 |
% |
|
|
2.5 |
% |
|
Denver-Aurora-Lakewood |
|
11 |
|
|
|
939 |
|
|
|
94.9 |
% |
|
|
13,836 |
|
|
|
15.53 |
|
|
|
2.7 |
% |
|
|
2.2 |
% |
|
|
1.5 |
% |
|
St. Louis |
|
4 |
|
|
|
408 |
|
|
|
100.0 |
% |
|
|
4,396 |
|
|
|
10.77 |
|
|
|
1.0 |
% |
|
|
1.0 |
% |
|
|
0.5 |
% |
|
Baltimore-Columbia-Towson |
|
5 |
|
|
|
357 |
|
|
|
92.4 |
% |
|
|
7,792 |
|
|
|
23.62 |
|
|
|
1.2 |
% |
|
|
0.8 |
% |
|
|
0.9 |
% |
|
Charlotte-Concord-Gastonia |
|
4 |
|
|
|
232 |
|
|
|
86.1 |
% |
|
|
4,320 |
|
|
|
21.60 |
|
|
|
1.0 |
% |
|
|
0.5 |
% |
|
|
0.5 |
% |
|
Orlando-Kissimmee-Sanford |
|
8 |
|
|
|
809 |
|
|
|
95.7 |
% |
|
|
14,031 |
|
|
|
18.13 |
|
|
|
1.9 |
% |
|
|
1.9 |
% |
|
|
1.5 |
% |
|
San Antonio-New Braunfels |
|
|
0 |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|||||||
Portland-Vancouver-Hillsboro |
|
5 |
|
|
|
436 |
|
|
|
95.6 |
% |
|
|
8,399 |
|
|
|
20.13 |
|
|
|
1.2 |
% |
|
|
1.0 |
% |
|
|
0.9 |
% |
|
Top 25 CBSAs by Population |
|
292 |
|
|
|
30,640 |
|
|
|
93.9 |
% |
|
$ |
704,690 |
|
|
$ |
23.39 |
|
|
|
70.4 |
% |
|
|
72.2 |
% |
|
|
77.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CBSAs Ranked 26 - 50 by Population |
|
|
61 |
|
|
|
6,521 |
|
|
|
92.9 |
% |
|
|
110,740 |
|
|
|
18.22 |
|
|
|
14.7 |
% |
|
|
15.4 |
% |
|
|
12.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CBSAs Ranked 51 - 75 by Population |
|
|
23 |
|
|
|
2,138 |
|
|
|
96.2 |
% |
|
|
51,678 |
|
|
|
24.78 |
|
|
|
5.5 |
% |
|
|
5.0 |
% |
|
|
5.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CBSAs Ranked 76 - 100 by Population |
|
|
11 |
|
|
|
754 |
|
|
|
96.4 |
% |
|
|
11,849 |
|
|
|
16.30 |
|
|
|
2.7 |
% |
|
|
1.8 |
% |
|
|
1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other CBSAs |
|
|
28 |
|
|
|
2,396 |
|
|
|
94.8 |
% |
|
|
35,844 |
|
|
|
15.76 |
|
|
|
6.7 |
% |
|
|
5.6 |
% |
|
|
3.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total All Properties |
|
|
415 |
|
|
|
42,449 |
|
|
|
93.9 |
% |
|
$ |
914,800 |
|
|
$ |
22.90 |
|
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
(1) |
2019 Population Data Source: Synergos Technologies, Inc. |
(2) |
Includes Properties in Development and leases that are executed but have not commenced. |
Supplemental Information |
21 |
Significant Tenant Rents - Wholly Owned and Regency's Pro-Rata Share of
Co-investment Partnerships
(Includes Tenants ≥ 0.5% of ABR)
June 30, 2020
(in thousands)
# |
|
Tenant |
|
Tenant GLA |
|
|
% of Company- Owned GLA |
|
|
Total Annualized Base Rent |
|
|
% of Total Annualized Base Rent |
|
|
Total # of Leased Stores - 100% Owned and JV |
|
|
# of Leased Stores in JV |
|
||||
1 |
|
Publix |
|
|
2,786 |
|
|
6.6% |
|
|
$ |
29,984 |
|
|
3.3% |
|
|
|
68 |
|
|
12 |
|
|
2 |
|
Kroger Co.(1) |
|
|
2,825 |
|
|
6.7% |
|
|
|
27,624 |
|
|
3.0% |
|
|
|
55 |
|
|
15 |
|
|
3 |
|
Albertsons Companies, Inc.(2) |
|
|
1,813 |
|
|
4.3% |
|
|
|
25,975 |
|
|
2.8% |
|
|
|
46 |
|
|
18 |
|
|
4 |
|
Whole Foods |
|
|
1,082 |
|
|
2.5% |
|
|
|
23,251 |
|
|
2.5% |
|
|
|
34 |
|
|
12 |
|
|
5 |
|
TJX Companies, Inc.(3) |
|
|
1,362 |
|
|
3.2% |
|
|
|
23,115 |
|
|
2.5% |
|
|
|
63 |
|
|
20 |
|
|
6 |
|
CVS |
|
|
665 |
|
|
1.6% |
|
|
|
15,450 |
|
|
1.7% |
|
|
|
57 |
|
|
19 |
|
|
7 |
|
Ahold/Delhaize(4) |
|
|
475 |
|
|
1.1% |
|
|
|
11,500 |
|
|
1.3% |
|
|
|
13 |
|
|
7 |
|
|
8 |
|
L.A. Fitness Sports Club |
|
|
487 |
|
|
1.1% |
|
|
|
9,610 |
|
|
1.1% |
|
|
|
14 |
|
|
4 |
|
|
9 |
|
Nordstrom(5) |
|
|
320 |
|
|
0.8% |
|
|
|
8,972 |
|
|
1.0% |
|
|
|
9 |
|
|
- |
|
|
10 |
|
Bed Bath & Beyond Inc.(6) |
|
|
469 |
|
|
1.1% |
|
|
|
8,876 |
|
|
1.0% |
|
|
|
18 |
|
|
- |
|
|
11 |
|
Trader Joe's |
|
|
271 |
|
|
0.6% |
|
|
|
8,723 |
|
|
1.0% |
|
|
|
27 |
|
|
7 |
|
|
12 |
|
Ross Dress For Less |
|
|
545 |
|
|
1.3% |
|
|
|
8,521 |
|
|
0.9% |
|
|
|
25 |
|
|
9 |
|
|
13 |
|
Gap, Inc(7) |
|
|
246 |
|
|
0.6% |
|
|
|
7,889 |
|
|
0.9% |
|
|
|
20 |
|
|
3 |
|
|
14 |
|
JAB Holding Company(8) |
|
|
187 |
|
|
0.4% |
|
|
|
7,405 |
|
|
0.8% |
|
|
|
67 |
|
|
16 |
|
|
15 |
|
Starbucks |
|
|
139 |
|
|
0.3% |
|
|
|
7,175 |
|
|
0.8% |
|
|
|
97 |
|
|
32 |
|
|
16 |
|
PETCO Animal Supplies, Inc(9) |
|
|
286 |
|
|
0.7% |
|
|
|
7,110 |
|
|
0.8% |
|
|
|
34 |
|
|
11 |
|
|
17 |
|
JPMorgan Chase Bank |
|
|
124 |
|
|
0.3% |
|
|
|
7,089 |
|
|
0.8% |
|
|
|
39 |
|
|
8 |
|
|
18 |
|
Bank of America |
|
|
132 |
|
|
0.3% |
|
|
|
6,890 |
|
|
0.8% |
|
|
|
43 |
|
|
16 |
|
|
19 |
|
Wells Fargo Bank |
|
|
128 |
|
|
0.3% |
|
|
|
6,651 |
|
|
0.7% |
|
|
|
49 |
|
|
18 |
|
|
20 |
|
Target |
|
|
570 |
|
|
1.3% |
|
|
|
6,642 |
|
|
0.7% |
|
|
|
6 |
|
|
2 |
|
|
21 |
|
Kohl's |
|
|
612 |
|
|
1.4% |
|
|
|
5,867 |
|
|
0.6% |
|
|
|
8 |
|
|
2 |
|
|
22 |
|
H.E. Butt Grocery Company(10) |
|
|
347 |
|
|
0.8% |
|
|
|
5,858 |
|
|
0.6% |
|
|
|
5 |
|
|
- |
|
|
23 |
|
Walgreens Boots Alliance(11) |
|
|
236 |
|
|
0.6% |
|
|
|
5,681 |
|
|
0.6% |
|
|
|
23 |
|
|
9 |
|
|
24 |
|
Dick's Sporting Goods, Inc.(12) |
|
|
299 |
|
|
0.7% |
|
|
|
5,161 |
|
|
0.6% |
|
|
|
6 |
|
|
2 |
|
|
25 |
|
Ulta |
|
|
170 |
|
|
0.4% |
|
|
|
5,146 |
|
|
0.6% |
|
|
|
19 |
|
|
3 |
|
|
26 |
|
AT&T, Inc (13) |
|
|
109 |
|
|
0.3% |
|
|
|
4,897 |
|
|
0.5% |
|
|
|
62 |
|
|
16 |
|
|
27 |
|
Best Buy |
|
|
214 |
|
|
0.5% |
|
|
|
4,832 |
|
|
0.5% |
|
|
|
6 |
|
|
1 |
|
|
28 |
|
Wal-Mart |
|
|
660 |
|
|
1.6% |
|
|
|
4,746 |
|
|
0.5% |
|
|
|
7 |
|
|
- |
|
|
29 |
|
Staples,Inc. |
|
|
183 |
|
|
0.4% |
|
|
|
4,161 |
|
|
0.5% |
|
|
|
10 |
|
|
1 |
|
|
|
|
Top Tenants |
|
|
17,742 |
|
|
41.8% |
|
|
$ |
304,801 |
|
|
33.3% |
|
|
|
930 |
|
|
|
263 |
|
(1) |
Kroger 21 / King Soopers 11 / Harris Teeter 9 / Ralphs 9 / Mariano's Fresh Market 3 / Quality Food Centers 2 |
(2) |
Safeway 21 / VONS 7 / Albertson's 4 / Acme Markets 3 / Shaw's 3 / Tom Thumb 3 / Randalls Food & Drug 2 / Star Market 2 / Jewel 1 |
(3) |
TJ Maxx 26 / Homegoods 18 / Marshalls 16 / Homesense 2 / Sierra Trading Post 1 |
(4) |
Giant 8 / Stop & Shop 4 / Food Lion 1 |
(5) |
Nordstrom Rack 9 |
(6) |
Bed Bath & Beyond 11 / Cost Plus World Market 5 / Buy Buy Baby 1 / Harmon Face Values 1 |
(7) |
Old Navy 13 / The Gap 3 / Athleta 2 / Banana Republic 1 / GAP BR Factory 1 |
(8) |
Panera 33 / Einstein Bros Bagels 13 / Peet's' Coffee & Tea 11 / Bruegger’s Bagel 4 / Krispy Kreme 3 / Noah’s NY Bagels 3 |
(9) |
Petco 28 / Unleashed by Petco 6 |
(10) |
H.E.B. 4 / Central Market 1 |
(11) |
Walgreens 22 / Duane Reade 1 |
(12) |
Dick's Sporting Goods 5 / Golf Galaxy 1 |
(13) |
AT&T 53 / Cricket 9 |
Supplemental Information |
22 |
Tenant Lease Expirations - Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
Anchor Tenants(1) |
|
|
|
|
|
|
|
|
|
Year |
|
GLA |
|
|
Percent of GLA |
|
|
Percent of Total ABR(3) |
|
|
ABR |
|
|||
MTM(4) |
|
|
142 |
|
|
0.4% |
|
|
0.2% |
|
|
$ |
13.42 |
|
|
2020 |
|
|
214 |
|
|
0.5% |
|
|
0.4% |
|
|
|
14.78 |
|
|
2021 |
|
|
2,252 |
|
|
5.7% |
|
|
3.1% |
|
|
|
12.34 |
|
|
2022 |
|
|
3,018 |
|
|
7.6% |
|
|
5.1% |
|
|
|
15.25 |
|
|
2023 |
|
|
2,691 |
|
|
6.8% |
|
|
4.9% |
|
|
|
16.28 |
|
|
2024 |
|
|
3,490 |
|
|
8.8% |
|
|
6.0% |
|
|
|
15.47 |
|
|
2025 |
|
|
2,918 |
|
|
7.4% |
|
|
4.9% |
|
|
|
15.25 |
|
|
2026 |
|
|
1,629 |
|
|
4.1% |
|
|
3.3% |
|
|
|
18.29 |
|
|
2027 |
|
|
1,325 |
|
|
3.4% |
|
|
2.6% |
|
|
|
17.50 |
|
|
2028 |
|
|
1,569 |
|
|
4.0% |
|
|
3.1% |
|
|
|
17.67 |
|
|
2029 |
|
|
1,228 |
|
|
3.1% |
|
|
1.7% |
|
|
|
12.71 |
|
|
10 Year Total |
|
|
20,478 |
|
|
52.0% |
|
|
35.3% |
|
|
$ |
15.51 |
|
|
Thereafter |
|
|
4,773 |
|
|
12.0% |
|
|
9.0% |
|
|
|
16.93 |
|
|
|
|
|
25,251 |
|
|
64.0% |
|
|
44.3% |
|
|
$ |
15.78 |
|
|
|
|
|
|
|
Shop Tenants(2) |
|
|
|
|
|
|
|
|
|
Year |
|
GLA |
|
|
Percent of GLA |
|
|
Percent of Total ABR(3) |
|
|
ABR |
|
|||
MTM(4) |
|
|
329 |
|
|
0.8% |
|
|
1.2% |
|
|
$ |
33.94 |
|
|
2020 |
|
|
810 |
|
|
2.1% |
|
|
3.0% |
|
|
|
33.03 |
|
|
2021 |
|
|
2,099 |
|
|
5.3% |
|
|
7.8% |
|
|
|
33.37 |
|
|
2022 |
|
|
2,291 |
|
|
5.8% |
|
|
8.5% |
|
|
|
33.29 |
|
|
2023 |
|
|
1,990 |
|
|
5.0% |
|
|
7.7% |
|
|
|
34.90 |
|
|
2024 |
|
|
1,875 |
|
|
4.7% |
|
|
7.2% |
|
|
|
34.36 |
|
|
2025 |
|
|
1,525 |
|
|
3.9% |
|
|
6.1% |
|
|
|
35.84 |
|
|
2026 |
|
|
773 |
|
|
2.0% |
|
|
3.3% |
|
|
|
38.02 |
|
|
2027 |
|
|
643 |
|
|
1.6% |
|
|
2.7% |
|
|
|
37.94 |
|
|
2028 |
|
|
600 |
|
|
1.5% |
|
|
2.7% |
|
|
|
40.99 |
|
|
2029 |
|
|
510 |
|
|
1.3% |
|
|
2.2% |
|
|
|
39.63 |
|
|
10 Year Total |
|
|
13,444 |
|
|
34.0% |
|
|
52.4% |
|
|
$ |
35.06 |
|
|
Thereafter |
|
|
799 |
|
|
35.5% |
|
|
3.3% |
|
|
|
37.14 |
|
|
|
|
|
14,243 |
|
|
36.0% |
|
|
55.7% |
|
|
$ |
35.18 |
|
|
|
|
|
|
|
All Tenants |
|
|
|
|
|
|
|
|
|
Year |
|
GLA |
|
|
Percent of GLA |
|
|
Percent of Total ABR(3) |
|
|
ABR |
|
|||
MTM(4) |
|
|
471 |
|
|
1.2% |
|
|
1.5% |
|
|
$ |
27.74 |
|
|
2020 |
|
|
1,023 |
|
|
2.6% |
|
|
3.3% |
|
|
|
29.22 |
|
|
2021 |
|
|
4,351 |
|
|
11.0% |
|
|
10.9% |
|
|
|
22.49 |
|
|
2022 |
|
|
5,310 |
|
|
13.4% |
|
|
13.6% |
|
|
|
23.03 |
|
|
2023 |
|
|
4,681 |
|
|
11.9% |
|
|
12.6% |
|
|
|
24.19 |
|
|
2024 |
|
|
5,364 |
|
|
13.6% |
|
|
13.2% |
|
|
|
22.07 |
|
|
2025 |
|
|
4,444 |
|
|
11.3% |
|
|
11.0% |
|
|
|
22.32 |
|
|
2026 |
|
|
2,402 |
|
|
6.1% |
|
|
6.6% |
|
|
|
24.64 |
|
|
2027 |
|
|
1,968 |
|
|
5.0% |
|
|
5.3% |
|
|
|
24.18 |
|
|
2028 |
|
|
2,169 |
|
|
5.5% |
|
|
5.8% |
|
|
|
24.12 |
|
|
2029 |
|
|
1,738 |
|
|
4.4% |
|
|
4.0% |
|
|
|
20.60 |
|
|
10 Year Total |
|
|
33,922 |
|
|
85.9% |
|
|
87.7% |
|
|
$ |
23.25 |
|
|
Thereafter |
|
|
5,572 |
|
|
14.1% |
|
|
12.3% |
|
|
|
19.83 |
|
|
|
|
|
39,494 |
|
|
100% |
|
|
100% |
|
|
$ |
22.77 |
|
Note: Reflects commenced leases only. Does not account for contractual rent steps and assumes that no tenants exercise renewal options.
|
(1) |
Anchor tenants represent any tenant occupying at least 10,000 square feet. |
|
(2) |
Shop tenants represent any tenant occupying less than 10,000 square feet. |
|
(3) |
Total Annual Base Rent ("ABR") excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements. |
|
(4) |
Month to month lease or in process of renewal. |
Supplemental Information |
23 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
|
200 Potrero |
|
|
CA |
San Francisco-Oakland-Hayward |
31 |
31 |
100.0% |
|
|
|
Gizmo Art Production, INC. |
$13.66 |
|
4S Commons Town Center |
M |
85% |
CA |
San Diego-Carlsbad |
240 |
240 |
100.0% |
|
|
68 |
Ralphs, Jimbo's...Naturally!, Bed Bath & Beyond, Cost Plus World Market, CVS, Ace Hardware, Ulta |
$34.14 |
|
Amerige Heights Town Center |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
89 |
89 |
98.9% |
|
143 |
58 |
Albertsons, (Target) |
$30.14 |
|
Balboa Mesa Shopping Center |
|
|
CA |
San Diego-Carlsbad |
207 |
207 |
99.4% |
|
|
42 |
Von's, Kohl's, CVS |
$26.99 |
|
Bayhill Shopping Center |
GRI |
40% |
CA |
San Francisco-Oakland-Hayward |
122 |
49 |
97.2% |
|
|
32 |
Mollie Stone's Market, CVS |
$26.07 |
|
Blossom Valley |
USAA |
20% |
CA |
San Jose-Sunnyvale-Santa Clara |
93 |
19 |
100.0% |
|
|
34 |
Safeway, CVS |
$28.05 |
|
Brea Marketplace |
GRI |
40% |
CA |
Los Angeles-Long Beach-Anaheim |
352 |
141 |
98.7% |
|
|
25 |
Sprout's, Target, 24 Hour Fitness, Big 5 Sporting Goods, Childtime Childcare, Golf Galaxy, Old Navy |
$19.86 |
|
Circle Center West |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
64 |
64 |
100.0% |
|
|
|
Marshalls |
$30.57 |
(2) |
Circle Marina Center |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
118 |
118 |
94.1% |
|
|
|
Staples, Big 5 Sporting Goods, Centinela Feed & Pet Supplies |
$30.64 |
|
Clayton Valley Shopping Center |
|
|
CA |
San Francisco-Oakland-Hayward |
260 |
260 |
93.7% |
|
|
14 |
Grocery Outlet, Central, CVS, Dollar Tree, Ross Dress For Less |
$23.17 |
|
Corral Hollow |
RC |
25% |
CA |
Stockton-Lodi |
167 |
42 |
100.0% |
|
|
66 |
Safeway, CVS |
$17.67 |
(2) |
Costa Verde Center |
|
|
CA |
San Diego-Carlsbad |
179 |
179 |
83.0% |
|
|
40 |
Bristol Farms, Bookstar, The Boxing Club |
$30.27 |
|
Culver Center |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
217 |
217 |
95.7% |
|
|
37 |
Ralphs, Best Buy, LA Fitness, Sit N' Sleep, Tuesday Morning |
$32.36 |
(2) |
Culver Public Market |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
27 |
27 |
49.4% |
|
|
|
Urbanspace |
$56.17 |
|
Diablo Plaza |
|
|
CA |
San Francisco-Oakland-Hayward |
63 |
63 |
97.3% |
|
53 |
53 |
(Safeway), (CVS), Beverages & More! |
$40.93 |
|
El Camino Shopping Center |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
136 |
136 |
99.5% |
|
|
31 |
Bristol Farms, CVS |
$36.76 |
|
El Cerrito Plaza |
|
|
CA |
San Francisco-Oakland-Hayward |
256 |
256 |
95.3% |
|
67 |
78 |
(Lucky's), Trader Joe's, (CVS), Bed Bath & Beyond, Barnes & Noble, Jo-Ann Fabrics, PETCO, Ross Dress For Less |
$30.42 |
|
El Norte Pkwy Plaza |
|
|
CA |
San Diego-Carlsbad |
91 |
91 |
95.4% |
|
|
42 |
Von's, Children's Paradise, ACE Hardware |
$18.82 |
|
Encina Grande |
|
|
CA |
San Francisco-Oakland-Hayward |
106 |
106 |
99.1% |
|
|
38 |
Whole Foods, Walgreens |
$33.10 |
|
Five Points Shopping Center |
GRI |
40% |
CA |
Santa Maria-Santa Barbara |
145 |
58 |
98.7% |
|
|
35 |
Smart & Final, CVS, Ross Dress for Less, Big 5 Sporting Goods, PETCO |
$30.32 |
|
French Valley Village Center |
|
|
CA |
Rvrside-San Bernardino-Ontario |
99 |
99 |
98.6% |
|
|
44 |
Stater Bros, CVS |
$27.30 |
|
Friars Mission Center |
|
|
CA |
San Diego-Carlsbad |
147 |
147 |
99.2% |
|
|
55 |
Ralphs, CVS |
$36.81 |
|
Gateway 101 |
|
|
CA |
San Francisco-Oakland-Hayward |
92 |
92 |
100.0% |
|
212 |
|
(Home Depot), (Best Buy), Target, Nordstrom Rack |
$34.95 |
|
Gelson's Westlake Market Plaza |
|
|
CA |
Oxnard-Thousand Oaks-Ventura |
85 |
85 |
100.0% |
|
|
40 |
Gelson's Markets, John of Italy Salon & Spa |
$29.40 |
|
Golden Hills Plaza |
|
|
CA |
San Luis Obispo-Paso Robles-Arroyo Grande |
244 |
244 |
95.4% |
|
|
|
Lowe's, Bed Bath & Beyond, TJ Maxx |
$7.58 |
Supplemental Information |
24 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Granada Village |
GRI |
40% |
CA |
Los Angeles-Long Beach-Anaheim |
226 |
91 |
100.0% |
|
|
24 |
Sprout's Markets, Rite Aid, Stein Mart, PETCO, Homegoods |
$24.85 |
|
|
Hasley Canyon Village |
USAA |
20% |
CA |
Los Angeles-Long Beach-Anaheim |
66 |
13 |
100.0% |
|
|
52 |
Ralphs |
$26.91 |
|
Heritage Plaza |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
230 |
230 |
99.0% |
|
|
44 |
Ralphs, CVS, Daiso, Mitsuwa Marketplace, Total Woman |
$38.67 |
|
Jefferson Square |
|
|
CA |
Rvrside-San Bernardino-Ontario |
38 |
38 |
48.9% |
|
|
|
CVS |
$16.63 |
|
Laguna Niguel Plaza |
GRI |
40% |
CA |
Los Angeles-Long Beach-Anaheim |
42 |
17 |
100.0% |
|
39 |
39 |
(Albertsons), CVS |
$29.29 |
|
Marina Shores |
C |
20% |
CA |
Los Angeles-Long Beach-Anaheim |
68 |
14 |
98.3% |
|
|
26 |
Whole Foods, PETCO |
$36.23 |
|
Mariposa Shopping Center |
GRI |
40% |
CA |
San Jose-Sunnyvale-Santa Clara |
127 |
51 |
94.7% |
|
|
43 |
Safeway, CVS, Ross Dress for Less |
$21.31 |
|
Morningside Plaza |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
91 |
91 |
97.3% |
|
|
43 |
Stater Bros. |
$23.85 |
|
Navajo Shopping Center |
GRI |
40% |
CA |
San Diego-Carlsbad |
102 |
41 |
99.1% |
|
|
44 |
Albertsons, Rite Aid, O'Reilly Auto Parts |
$14.80 |
|
Newland Center |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
152 |
152 |
100.0% |
|
|
58 |
Albertsons |
$27.19 |
|
Oak Shade Town Center |
|
|
CA |
Sacramento--Roseville--Arden-Arcade |
104 |
104 |
99.3% |
|
|
40 |
Safeway, Office Max, Rite Aid |
$22.46 |
|
Oakbrook Plaza |
|
|
CA |
Oxnard-Thousand Oaks-Ventura |
83 |
83 |
93.9% |
|
|
44 |
Gelson's Markets, (Longs Drug) |
$21.34 |
(2) |
Parnassus Heights Medical |
RLP |
50% |
CA |
San Francisco-Oakland-Hayward |
146 |
73 |
98.7% |
|
|
|
University of CA |
$86.49 |
|
Persimmon Place |
|
|
CA |
San Francisco-Oakland-Hayward |
153 |
153 |
100.0% |
|
|
40 |
Whole Foods, Nordstrom Rack, Homegoods |
$36.82 |
|
Plaza Escuela |
|
|
CA |
San Francisco-Oakland-Hayward |
154 |
154 |
97.5% |
|
|
|
The Container Store, Trufusion, Talbots, Forever 21, The Cheesecake Factory |
$45.11 |
|
Plaza Hermosa |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
95 |
95 |
100.0% |
|
|
37 |
Von's, CVS |
$26.97 |
|
Pleasant Hill Shopping Center |
GRI |
40% |
CA |
San Francisco-Oakland-Hayward |
227 |
91 |
100.0% |
|
|
|
Target, Burlington, Ross Dress for Less, Homegoods |
$24.13 |
(2) |
Pleasanton Plaza |
|
|
CA |
San Francisco-Oakland-Hayward |
163 |
163 |
13.5% |
|
|
|
JCPenney, Cost Plus World Market |
$22.23 |
|
Point Loma Plaza |
GRI |
40% |
CA |
San Diego-Carlsbad |
205 |
82 |
93.4% |
|
|
50 |
Von's, 24 Hour Fitness, Jo-Ann Fabrics, Marshalls |
$23.17 |
|
Potrero Center |
|
|
CA |
San Francisco-Oakland-Hayward |
227 |
227 |
99.8% |
|
|
60 |
Safeway, Decathlon Sport, 24 Hour Fitness, Ross Dress for Less, Petco, Party City |
$33.33 |
|
Powell Street Plaza |
|
|
CA |
San Francisco-Oakland-Hayward |
166 |
166 |
98.8% |
|
|
10 |
Trader Joe's, Beverages & More!, Ross Dress For Less, Marshalls, Old Navy |
$35.06 |
|
Prairie City Crossing (FKA Folsom Piairie City Crossing) |
|
|
CA |
Sacramento--Roseville--Arden-Arcade |
90 |
90 |
100.0% |
|
|
55 |
Safeway |
$21.22 |
|
Raley's Supermarket |
C |
20% |
CA |
Sacramento--Roseville--Arden-Arcade |
63 |
13 |
100.0% |
|
|
63 |
Raley's |
$14.00 |
|
Ralphs Circle Center |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
60 |
60 |
100.0% |
|
|
35 |
Ralphs |
$18.77 |
|
Rancho San Diego Village |
GRI |
40% |
CA |
San Diego-Carlsbad |
153 |
61 |
98.3% |
|
|
40 |
Smart & Final, (Longs Drug), 24 Hour Fitness |
$22.47 |
|
Rona Plaza |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
52 |
52 |
97.7% |
|
|
37 |
Superior Super Warehouse |
$21.59 |
|
San Carlos Marketplace |
|
|
CA |
San Francisco-Oakland-Hayward |
154 |
154 |
100.0% |
|
|
|
TJ Maxx, Best Buy, PetSmart, Bassett Furniture |
$36.25 |
Supplemental Information |
25 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Scripps Ranch Marketplace |
|
|
CA |
San Diego-Carlsbad |
132 |
132 |
98.7% |
|
|
57 |
Vons, CVS |
$31.94 |
|
|
San Leandro Plaza |
|
|
CA |
San Francisco-Oakland-Hayward |
50 |
50 |
86.3% |
|
38 |
38 |
(Safeway), (CVS) |
$39.22 |
|
Seal Beach |
C |
20% |
CA |
Los Angeles-Long Beach-Anaheim |
97 |
19 |
95.7% |
|
|
48 |
Safeway, CVS |
$26.25 |
(2) |
Sequoia Station |
|
|
CA |
San Francisco-Oakland-Hayward |
103 |
103 |
86.9% |
|
62 |
62 |
(Safeway), CVS, Barnes & Noble, Old Navy |
$43.42 |
|
Serramonte Center |
|
|
CA |
San Francisco-Oakland-Hayward |
1140 |
1140 |
91.0% |
|
|
|
Macy's, Target, Dick's Sporting Goods, Dave & Buster's, Nordstrom Rack, Regal Cinemas, Buy Buy Baby, Cost Plus World Market, Crunch Gym, DAISO, Forever 21, H&M, Old Navy, Party City, Ross, TJ Maxx, Uniqlo |
$27.32 |
|
Shoppes at Homestead |
|
|
CA |
San Jose-Sunnyvale-Santa Clara |
113 |
113 |
100.0% |
|
53 |
|
(Orchard Supply Hardware), CVS, Crunch Fitness |
$24.01 |
|
Silverado Plaza |
GRI |
40% |
CA |
Napa |
85 |
34 |
95.0% |
|
|
32 |
Nob Hill, CVS |
$21.35 |
|
Snell & Branham Plaza |
GRI |
40% |
CA |
San Jose-Sunnyvale-Santa Clara |
92 |
37 |
96.4% |
|
|
53 |
Safeway |
$20.20 |
|
South Bay Village |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
108 |
108 |
100.0% |
|
|
30 |
Wal-Mart, Orchard Supply Hardware, Homegoods |
$20.31 |
|
Talega Village Center |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
102 |
102 |
94.6% |
|
|
46 |
Ralphs |
$22.29 |
|
Tassajara Crossing |
|
|
CA |
San Francisco-Oakland-Hayward |
146 |
146 |
98.3% |
|
|
56 |
Safeway, CVS, Alamo Hardware |
$24.01 |
|
The Hub Hillcrest Market |
|
|
CA |
San Diego-Carlsbad |
149 |
149 |
96.1% |
|
|
52 |
Ralphs, Trader Joe's |
$40.51 |
|
The Marketplace |
|
|
CA |
Sacramento--Roseville--Arden-Arcade |
111 |
111 |
98.0% |
|
|
35 |
Safeway,CVS, Petco |
$26.47 |
(2) |
The Pruneyard |
|
|
CA |
San Jose-Sunnyvale-Santa Clara |
258 |
258 |
98.2% |
|
|
13 |
Trader Joe's, The Sports Basement, Camera Cinemas, Marshalls |
$39.75 |
|
Town and Country Center |
O |
35% |
CA |
Los Angeles-Long Beach-Anaheim |
230 |
81 |
38.3% |
|
|
41 |
Whole Foods, CVS, Citibank |
$49.34 |
|
Tustin Legacy |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
112 |
112 |
100.0% |
|
|
44 |
Stater Bros, CVS |
$32.34 |
|
Twin Oaks Shopping Center |
GRI |
40% |
CA |
Los Angeles-Long Beach-Anaheim |
98 |
39 |
97.1% |
|
|
41 |
Ralphs, Rite Aid |
$21.18 |
|
Twin Peaks |
|
|
CA |
San Diego-Carlsbad |
208 |
208 |
99.0% |
|
|
45 |
Atlas International Market, Target |
$21.23 |
|
Valencia Crossroads |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
173 |
173 |
100.0% |
|
|
35 |
Whole Foods, Kohl's |
$28.05 |
|
Village at La Floresta |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
87 |
87 |
100.0% |
|
|
37 |
Whole Foods |
$34.68 |
|
Von's Circle Center |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
151 |
151 |
100.0% |
|
|
45 |
Von's, Ross Dress for Less, Planet Fitness |
$22.37 |
|
West Park Plaza |
|
|
CA |
San Jose-Sunnyvale-Santa Clara |
88 |
88 |
95.9% |
|
|
25 |
Safeway, Rite Aid |
$18.29 |
|
Westlake Village Plaza and Center |
|
|
CA |
Oxnard-Thousand Oaks-Ventura |
201 |
201 |
97.4% |
|
|
72 |
Von's, Sprouts, (CVS) |
$40.10 |
|
Willows Shopping Center |
|
|
CA |
San Francisco-Oakland-Hayward |
249 |
249 |
86.4% |
|
|
|
REI, UFC Gym, Old Navy, Pier 1 Imports, Ulta, ClaimJumper, The Jungle Fun Concord |
$29.29 |
|
Woodman Van Nuys |
|
|
CA |
Los Angeles-Long Beach-Anaheim |
108 |
108 |
100.0% |
|
|
78 |
El Super |
$16.79 |
|
Woodside Central |
|
|
CA |
San Francisco-Oakland-Hayward |
81 |
81 |
100.0% |
|
113 |
|
(Target),Chuck E. Cheese, Marshalls |
$26.01 |
|
Ygnacio Plaza |
GRI |
40% |
CA |
San Francisco-Oakland-Hayward |
110 |
44 |
98.6% |
|
|
|
Sports Basement,TJ Maxx |
$37.87 |
|
|
|
|
CA |
|
11,650 |
9,740 |
94.2% |
95.9% |
780 |
2,700 |
|
|
Supplemental Information |
26 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Applewood Shopping Ctr |
GRI |
40% |
CO |
Denver-Aurora-Lakewood |
354 |
141 |
90.7% |
|
|
71 |
King Soopers, Hobby Lobby, Applejack Liquors, PetSmart, Homegoods, Sierra Trading Post, Ulta |
$15.03 |
|
|
Alcove On Arapahoe |
GRI |
40% |
CO |
Boulder |
159 |
64 |
80.9% |
|
|
44 |
Safeway, Jo-Ann Fabrics, PETCO, HomeGoods |
$18.18 |
|
Belleview Square |
|
|
CO |
Denver-Aurora-Lakewood |
117 |
117 |
100.0% |
|
|
65 |
King Soopers |
$20.95 |
|
Boulevard Center |
|
|
CO |
Denver-Aurora-Lakewood |
79 |
79 |
76.1% |
|
53 |
53 |
(Safeway), One Hour Optical |
$30.96 |
|
Buckley Square |
|
|
CO |
Denver-Aurora-Lakewood |
116 |
116 |
95.5% |
|
|
62 |
King Soopers, Ace Hardware |
$11.62 |
|
Centerplace of Greeley III |
|
|
CO |
Greeley |
119 |
119 |
100.0% |
|
|
|
Hobby Lobby, Best Buy, TJ Maxx |
$11.44 |
|
Cherrywood Square Shop Ctr |
GRI |
40% |
CO |
Denver-Aurora-Lakewood |
97 |
39 |
94.2% |
|
|
72 |
King Soopers |
$10.53 |
|
Crossroads Commons |
C |
20% |
CO |
Boulder |
143 |
29 |
92.0% |
|
|
66 |
Whole Foods, Barnes & Noble |
$29.31 |
|
Crossroads Commons II |
C |
20% |
CO |
Boulder |
20 |
4 |
65.8% |
|
|
|
(Whole Foods), (Barnes & Noble) |
$36.37 |
|
Falcon Marketplace |
|
|
CO |
Colorado Springs |
22 |
22 |
93.8% |
|
184 |
50 |
(Wal-Mart) |
$23.87 |
|
Hilltop Village |
|
|
CO |
Denver-Aurora-Lakewood |
100 |
100 |
100.0% |
|
|
66 |
King Soopers |
$11.60 |
|
Littleton Square |
|
|
CO |
Denver-Aurora-Lakewood |
99 |
99 |
98.5% |
|
|
78 |
King Soopers |
$11.21 |
|
Lloyd King Center |
|
|
CO |
Denver-Aurora-Lakewood |
83 |
83 |
95.0% |
|
|
61 |
King Soopers |
$11.96 |
|
Marketplace at Briargate |
|
|
CO |
Colorado Springs |
29 |
29 |
96.3% |
|
66 |
66 |
(King Soopers) |
$32.93 |
|
Monument Jackson Creek |
|
|
CO |
Colorado Springs |
85 |
85 |
100.0% |
|
|
70 |
King Soopers |
$12.54 |
|
Ralston Square Shopping Center |
GRI |
40% |
CO |
Denver-Aurora-Lakewood |
83 |
33 |
97.0% |
|
|
55 |
King Soopers |
$11.86 |
|
Shops at Quail Creek |
|
|
CO |
Denver-Aurora-Lakewood |
38 |
38 |
96.3% |
|
100 |
100 |
(King Soopers) |
$27.96 |
|
Stroh Ranch |
|
|
CO |
Denver-Aurora-Lakewood |
93 |
93 |
100.0% |
|
|
70 |
King Soopers |
$13.55 |
|
Woodmen Plaza |
|
|
CO |
Colorado Springs |
116 |
116 |
92.2% |
|
|
70 |
King Soopers |
$13.20 |
|
|
|
|
CO |
|
1,952 |
1,407 |
93.2% |
94.7% |
403 |
1,119 |
|
|
|
22 Crescent Road |
|
|
CT |
Bridgeport-Stamford-Norwalk |
4 |
4 |
100.0% |
|
|
|
|
$60.00 |
|
91 Danbury Road |
|
|
CT |
Bridgeport-Stamford-Norwalk |
5 |
5 |
100.0% |
|
|
|
|
$27.71 |
|
Black Rock |
M |
80% |
CT |
Bridgeport-Stamford-Norwalk |
98 |
98 |
89.4% |
|
|
|
Old Navy, The Clubhouse |
$31.19 |
|
Brick Walk |
M |
80% |
CT |
Bridgeport-Stamford-Norwalk |
122 |
122 |
91.0% |
|
|
|
|
$45.30 |
|
Brookside Plaza |
|
|
CT |
Hartford-West Hartford-East Hartford |
217 |
217 |
89.7% |
|
|
60 |
ShopRite, Bed, Bath & Beyond, TJ Maxx, PetSmart, Walgreens, Staples |
$14.86 |
|
Compo Acres Shopping Center |
|
|
CT |
Bridgeport-Stamford-Norwalk |
43 |
43 |
100.0% |
|
|
12 |
Trader Joe's |
$50.62 |
|
Copps Hill Plaza |
|
|
CT |
Bridgeport-Stamford-Norwalk |
185 |
185 |
100.0% |
|
|
59 |
Stop & Shop, Kohl's, Rite Aid |
$14.42 |
|
Corbin's Corner |
GRI |
40% |
CT |
Hartford-West Hartford-East Hartford |
186 |
74 |
95.8% |
|
|
10 |
Trader Joe's, Best Buy, Edge Fitness, Old Navy, The Tile Shop, Total Wine and More |
$30.36 |
|
Danbury Green |
|
|
CT |
Bridgeport-Stamford-Norwalk |
124 |
124 |
97.6% |
|
|
12 |
Trader Joe's, Hilton Garden Inn, DSW, Staples, Rite Aid, Warehouse Wines & Liquors |
$25.81 |
|
Darinor Plaza |
|
|
CT |
Bridgeport-Stamford-Norwalk |
153 |
153 |
97.8% |
|
|
|
Kohl's, Old Navy, Party City |
$18.55 |
Supplemental Information |
27 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Fairfield Center |
M |
80% |
CT |
Bridgeport-Stamford-Norwalk |
94 |
94 |
99.4% |
|
|
|
Fairfield University Bookstore, Merril Lynch |
$32.40 |
|
|
Post Road Plaza |
|
|
CT |
Bridgeport-Stamford-Norwalk |
20 |
20 |
100.0% |
|
|
11 |
Trader Joe's |
$54.83 |
|
Southbury Green |
|
|
CT |
New Haven-Milford |
156 |
156 |
90.6% |
|
|
60 |
ShopRite, Homegoods |
$22.92 |
|
The Village Center |
|
|
CT |
Bridgeport-Stamford-Norwalk |
90 |
90 |
79.5% |
|
|
22 |
The Fresh Market |
$41.94 |
|
Walmart Norwalk |
|
|
CT |
Bridgeport-Stamford-Norwalk |
142 |
142 |
100.0% |
|
|
112 |
WalMart, HomeGoods |
$0.56 |
|
|
|
|
CT |
|
1,639 |
1,528 |
94.4% |
94.3% |
0 |
358 |
|
|
|
Shops at The Columbia |
RC |
25% |
DC |
Washington-Arlington-Alexandri |
23 |
6 |
100.0% |
|
|
12 |
Trader Joe's |
$41.68 |
|
Spring Valley Shopping Center |
GRI |
40% |
DC |
Washington-Arlington-Alexandri |
17 |
7 |
82.4% |
|
|
|
|
$115.31 |
|
|
|
|
DC |
|
40 |
12 |
92.5% |
90.5% |
0 |
12 |
|
|
|
Pike Creek |
|
|
DE |
Philadelphia-Camden-Wilmington |
232 |
232 |
95.8% |
|
|
49 |
Acme Markets |
$15.06 |
|
Shoppes of Graylyn |
GRI |
40% |
DE |
Philadelphia-Camden-Wilmington |
64 |
26 |
89.7% |
|
|
|
Rite Aid |
$24.22 |
|
|
|
|
DE |
|
296 |
257 |
94.4% |
95.1% |
0 |
49 |
|
|
|
Alafaya Village |
|
|
FL |
Orlando-Kissimmee-Sanford |
38 |
38 |
93.9% |
|
58 |
58 |
(Lucky's) |
$23.03 |
|
Anastasia Plaza |
|
|
FL |
Jacksonville |
102 |
102 |
95.1% |
|
|
49 |
Publix |
$13.95 |
|
Atlantic Village |
|
|
FL |
Jacksonville |
110 |
110 |
96.4% |
|
|
|
LA Fitness, Pet Supplies Plus |
$17.36 |
|
Aventura Shopping Center |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
97 |
97 |
97.5% |
|
|
49 |
Publix, CVS |
$36.89 |
|
Aventura Square |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
144 |
144 |
79.3% |
|
|
|
Bed, Bath & Beyond, DSW, Jewelry Exchange, Old Navy |
$39.50 |
(2) |
Banco Popular Building |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
33 |
33 |
0.0% |
|
|
|
|
$0.00 |
|
Berkshire Commons |
|
|
FL |
Naples-Immokalee-Marco Island |
110 |
110 |
98.2% |
|
|
66 |
Publix, Walgreens |
$14.67 |
|
Bird 107 Plaza |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
40 |
40 |
92.9% |
|
|
|
Walgreens |
$20.98 |
|
Bird Ludlam |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
192 |
192 |
97.9% |
|
|
44 |
Winn-Dixie, CVS, Goodwill |
$23.95 |
|
Bloomingdale Square |
|
|
FL |
Tampa-St. Petersburg-Clearwater |
252 |
252 |
92.4% |
|
|
48 |
Publix, Bealls, Dollar Tree, Home Centric, LA Fitness |
$16.73 |
|
Boca Village Square |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
92 |
92 |
97.6% |
|
|
36 |
Publix, CVS |
$22.78 |
|
Boynton Lakes Plaza |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
110 |
110 |
93.4% |
|
|
46 |
Publix, Citi Trends, Pet Supermarket |
$16.82 |
|
Boynton Plaza |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
105 |
105 |
96.1% |
|
|
54 |
Publix, CVS |
$21.32 |
|
Brooklyn Station on Riverside |
|
|
FL |
Jacksonville |
50 |
50 |
94.8% |
|
|
20 |
The Fresh Market |
$26.45 |
|
Caligo Crossing |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
11 |
11 |
61.0% |
|
98 |
|
(Kohl's) |
$48.13 |
|
Carriage Gate |
|
|
FL |
Tallahassee |
73 |
73 |
98.6% |
|
|
13 |
Trader Joe's, TJ Maxx |
$23.71 |
|
Cashmere Corners |
|
|
FL |
Port St. Lucie |
86 |
86 |
80.0% |
|
|
44 |
WalMart |
$14.00 |
|
Charlotte Square |
|
|
FL |
Punta Gorda |
91 |
91 |
92.1% |
|
|
44 |
WalMart, Buffet City |
$10.79 |
|
Chasewood Plaza |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
152 |
152 |
96.4% |
|
|
54 |
Publix, Pet Smart |
$26.41 |
|
Concord Shopping Plaza |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
309 |
309 |
95.1% |
|
|
78 |
Winn-Dixie, Home Depot, Big Lots, Dollar Tree, YouFit Health Club |
$12.72 |
|
Coral Reef Shopping Center |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
75 |
75 |
93.7% |
|
|
25 |
Aldi, Walgreens |
$32.18 |
|
Corkscrew Village |
|
|
FL |
Cape Coral-Fort Myers |
82 |
82 |
91.5% |
|
|
51 |
Publix |
$14.12 |
|
Country Walk Plaza |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
101 |
101 |
90.5% |
|
|
40 |
Publix, CVS |
$20.20 |
|
Countryside Shops |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
193 |
193 |
93.7% |
|
|
46 |
Publix, Stein Mart, Ross Dress for Less |
$19.25 |
Supplemental Information |
28 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Courtyard Shopping Center |
|
|
FL |
Jacksonville |
137 |
137 |
100.0% |
|
63 |
63 |
(Publix), Target |
$3.50 |
|
|
Fleming Island |
|
|
FL |
Jacksonville |
132 |
132 |
96.8% |
|
130 |
48 |
Publix, (Target), PETCO, Planet Fitness |
$16.32 |
|
Fountain Square |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
177 |
177 |
89.2% |
|
140 |
46 |
Publix,(Target), Ross Dress for Less, TJ Maxx, Ulta |
$26.68 |
|
Gardens Square |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
90 |
90 |
98.7% |
|
|
42 |
Publix |
$18.44 |
|
Glengary Shoppes |
|
|
FL |
North Port-Sarasota-Bradenton |
93 |
93 |
97.0% |
|
|
|
Best Buy, Barnes & Noble |
$19.47 |
|
Shoppes of Grande Oak |
|
|
FL |
Cape Coral-Fort Myers |
79 |
79 |
98.5% |
|
|
54 |
Publix |
$16.38 |
|
Greenwood Shopping Centre |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
133 |
133 |
93.2% |
|
|
50 |
Publix, Beall's |
$15.88 |
|
Hammocks Town Center |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
187 |
187 |
97.5% |
|
86 |
40 |
Publix, Metro-Dade Public Library, (Kendall Ice Arena), YouFit Health Club, Goodwill, CVS |
$17.38 |
|
Hibernia Pavilion |
|
|
FL |
Jacksonville |
51 |
51 |
92.0% |
|
|
39 |
Publix |
$16.31 |
|
Homestead McDonald's |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
4 |
4 |
100.0% |
|
|
|
|
$27.74 |
|
John's Creek Center |
C |
20% |
FL |
Jacksonville |
75 |
15 |
100.0% |
|
|
45 |
Publix |
$15.91 |
|
Julington Village |
C |
20% |
FL |
Jacksonville |
82 |
16 |
100.0% |
|
|
51 |
Publix, (CVS) |
$16.63 |
|
Kirkman Shoppes |
|
|
FL |
Orlando-Kissimmee-Sanford |
115 |
115 |
96.7% |
|
|
|
LA Fitness, Walgreens |
$23.99 |
|
Lake Mary Centre |
|
|
FL |
Orlando-Kissimmee-Sanford |
360 |
360 |
94.3% |
|
|
25 |
The Fresh Market, Academy Sports, Hobby Lobby, LA Fitness, Ross Dress for Less, Office Depot |
$16.48 |
|
Lantana Outparcels |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
17 |
17 |
100.0% |
|
|
|
|
$22.45 |
|
Mandarin Landing |
|
|
FL |
Jacksonville |
140 |
140 |
89.1% |
|
|
50 |
Whole Foods, Office Depot, Aveda Institute |
$18.12 |
|
Millhopper Shopping Center |
|
|
FL |
Gainesville |
83 |
83 |
100.0% |
|
|
46 |
Publix |
$18.07 |
|
Naples Walk Shopping Center |
|
|
FL |
Naples-Immokalee-Marco Island |
125 |
125 |
97.0% |
|
|
51 |
Publix |
$17.65 |
|
Newberry Square |
|
|
FL |
Gainesville |
181 |
181 |
91.5% |
|
|
40 |
Publix, Floor & Décor, Dollar Tree |
$9.29 |
|
Nocatee Town Center |
|
|
FL |
Jacksonville |
110 |
110 |
97.7% |
|
|
54 |
Publix |
$20.90 |
|
Northgate Square |
|
|
FL |
Tampa-St. Petersburg-Clearwater |
75 |
75 |
95.3% |
|
|
48 |
Publix |
$14.95 |
|
Oakleaf Commons |
|
|
FL |
Jacksonville |
74 |
74 |
98.1% |
|
|
46 |
Publix |
$15.51 |
|
Ocala Corners |
|
|
FL |
Tallahassee |
87 |
87 |
95.9% |
|
|
61 |
Publix |
$14.97 |
|
Old St Augustine Plaza |
|
|
FL |
Jacksonville |
248 |
248 |
100.0% |
|
|
52 |
Publix, Burlington Coat Factory, Hobby Lobby, LA Fitness, Ross Dress for Less |
$10.95 |
|
Pablo Plaza |
|
|
FL |
Jacksonville |
161 |
161 |
98.4% |
|
|
34 |
Whole Foods, Office Depot, Marshalls, HomeGoods, PetSmart |
$17.38 |
|
Pavillion |
|
|
FL |
Naples-Immokalee-Marco Island |
168 |
168 |
96.5% |
|
|
|
LA Fitness, Paragon Theaters, J. Lee Salon Suites |
$21.73 |
|
Pine Island |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
255 |
255 |
98.0% |
|
|
40 |
Publix, Burlington Coat Factory, Beall's Outlet, YouFit Health Club |
$14.55 |
|
Pine Ridge Square |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
118 |
118 |
97.0% |
|
|
17 |
The Fresh Market, Bed, Bath & Beyond, Marshalls, Ulta |
$18.27 |
|
Pine Tree Plaza |
|
|
FL |
Jacksonville |
63 |
63 |
100.0% |
|
|
38 |
Publix |
$14.86 |
(2) |
Pinecrest Place |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
70 |
70 |
94.0% |
|
173 |
47 |
Whole Foods, (Target) |
$39.74 |
Supplemental Information |
29 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Plaza Venezia |
C |
20% |
FL |
Orlando-Kissimmee-Sanford |
202 |
40 |
99.7% |
|
|
51 |
Publix, Eddie V's |
$27.32 |
|
|
Point Royale Shopping Center |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
202 |
202 |
98.4% |
|
|
45 |
Winn-Dixie, Burlington Coat Factory, Pasteur Medical Center, Tuesday Morning, Planet Fitness |
$15.97 |
|
Prosperity Centre |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
124 |
124 |
95.1% |
|
|
|
Bed, Bath & Beyond, Office Depot, TJ Maxx, CVS |
$22.40 |
|
Regency Square |
|
|
FL |
Tampa-St. Petersburg-Clearwater |
352 |
352 |
94.2% |
|
66 |
|
AMC Theater, (Best Buy), (Macdill), Dollar Tree, Five Below, Marshall's, Michael's, PETCO, Shoe Carnival, Staples, TJ Maxx, Ulta, Old Navy |
$18.98 |
|
Ryanwood Square |
|
|
FL |
Sebastian-Vero Beach |
115 |
115 |
89.6% |
|
|
40 |
Publix, Beall's, Harbor Freight Tools |
$11.53 |
|
Salerno Village |
|
|
FL |
Port St. Lucie |
5 |
5 |
100.0% |
|
|
|
|
$16.53 |
|
Sawgrass Promenade |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
107 |
107 |
90.3% |
|
|
36 |
Publix, Walgreens, Dollar Tree |
$12.44 |
|
Seminole Shoppes |
O |
50% |
FL |
Jacksonville |
87 |
44 |
95.6% |
|
|
54 |
Publix |
$23.16 |
|
Sheridan Plaza |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
506 |
506 |
91.7% |
|
|
66 |
Publix, Kohl's, LA Fitness, Office Depot, Ross Dress for Less, Pet Supplies Plus |
$19.00 |
|
Shoppes @ 104 |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
112 |
112 |
96.3% |
|
|
46 |
Winn-Dixie, CVS |
$19.58 |
|
Shoppes at Bartram Park |
O |
50% |
FL |
Jacksonville |
135 |
67 |
95.4% |
|
97 |
45 |
Publix, (Kohl's), (Tutor Time) |
$20.54 |
|
Shoppes at Lago Mar |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
83 |
83 |
90.8% |
|
|
42 |
Publix, YouFit Health Club |
$15.08 |
|
Shoppes at Sunlake Centre |
|
|
FL |
Tampa-St. Petersburg-Clearwater |
100 |
100 |
100.0% |
|
|
46 |
Publix |
$22.68 |
|
Shoppes of Jonathan's Landing |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
27 |
27 |
100.0% |
|
54 |
54 |
(Publix) |
$25.33 |
|
Shoppes of Oakbrook |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
200 |
200 |
85.5% |
|
|
44 |
Publix, Stein Mart, Tuesday Morning, Duffy's Sports Bar, CVS |
$15.46 |
|
Shoppes of Pebblebrook Plaza |
O |
50% |
FL |
Naples-Immokalee-Marco Island |
77 |
38 |
100.0% |
|
|
61 |
Publix, (Walgreens) |
$15.61 |
|
Shoppes of Silver Lakes |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
127 |
127 |
92.6% |
|
|
48 |
Publix, Goodwill |
$19.54 |
|
Shoppes of Sunset |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
22 |
22 |
94.8% |
|
|
|
|
$25.22 |
|
Shoppes of Sunset II |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
28 |
28 |
74.2% |
|
|
|
|
$22.91 |
|
Shops at John's Creek |
|
|
FL |
Jacksonville |
15 |
15 |
100.0% |
|
|
|
|
$24.79 |
|
Shops at Skylake |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
287 |
287 |
91.8% |
|
|
51 |
Publix, LA Fitness, TJ Maxx, Goodwill |
$23.98 |
|
South Beach Regional |
|
|
FL |
Jacksonville |
308 |
308 |
97.5% |
|
|
13 |
Trader Joe's, Home Depot, Stein Mart, Ross Dress for Less, Bed Bath & Beyond, Staples |
$15.61 |
|
South Point |
|
|
FL |
Sebastian-Vero Beach |
65 |
65 |
97.8% |
|
|
45 |
Publix |
$17.04 |
|
Starke |
|
|
FL |
Other |
13 |
13 |
100.0% |
|
|
|
CVS |
$25.56 |
|
Suncoast Crossing |
|
|
FL |
Tampa-St. Petersburg-Clearwater |
118 |
118 |
97.6% |
|
143 |
|
Kohl's, (Target) |
$6.92 |
|
Tamarac Town Square |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
125 |
125 |
73.9% |
|
|
38 |
Publix, Dollar Tree |
$12.61 |
|
The Grove |
NYC |
30% |
FL |
Orlando-Kissimmee-Sanford |
152 |
46 |
100.0% |
|
|
52 |
Publix, LA Fitness |
$22.08 |
|
The Plaza at St. Lucie West |
|
|
FL |
Port St. Lucie |
27 |
27 |
93.6% |
|
|
|
|
$23.54 |
(2) |
The Village at Hunter's Lake |
|
|
FL |
Tampa-St. Petersburg-Clearwater |
72 |
72 |
95.1% |
|
|
29 |
Sprouts |
$26.90 |
|
Town and Country |
|
|
FL |
Orlando-Kissimmee-Sanford |
78 |
78 |
97.9% |
|
|
|
Ross Dress for Less |
$10.76 |
Supplemental Information |
30 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Town Square |
|
|
FL |
Tampa-St. Petersburg-Clearwater |
44 |
44 |
100.0% |
|
|
|
PETCO, Pier 1 Imports |
$32.50 |
|
|
Treasure Coast Plaza |
|
|
FL |
Sebastian-Vero Beach |
134 |
134 |
94.6% |
|
|
59 |
Publix, TJ Maxx |
$16.92 |
|
Unigold Shopping Center |
|
|
FL |
Orlando-Kissimmee-Sanford |
115 |
115 |
95.0% |
|
|
31 |
Lucky's, YouFit Health Club, Ross Dress for Less |
$15.30 |
|
University Commons |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
180 |
180 |
100.0% |
|
|
51 |
Whole Foods, Nordstrom Rack, Barnes & Noble, Bed Bath & Beyond |
$31.77 |
|
Veranda Shoppes |
NYC |
30% |
FL |
Miami-Ft Lauderdale-W Palm Bch |
45 |
13 |
97.3% |
|
|
29 |
Publix |
$27.11 |
|
Village Center |
|
|
FL |
Tampa-St. Petersburg-Clearwater |
187 |
187 |
98.8% |
|
|
50 |
Publix, Walgreens, Stein Mart |
$20.50 |
|
Waterstone Plaza |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
61 |
61 |
98.3% |
|
|
46 |
Publix |
$16.64 |
|
Welleby Plaza |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
110 |
110 |
93.7% |
|
|
47 |
Publix, Dollar Tree |
$13.87 |
|
Wellington Town Square |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
112 |
112 |
99.1% |
|
|
45 |
Publix, CVS |
$30.87 |
|
West Bird Plaza |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
99 |
99 |
98.5% |
|
|
38 |
Publix |
$24.31 |
|
West Lake Shopping Center |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
101 |
101 |
96.8% |
|
|
46 |
Winn-Dixie, CVS |
$19.38 |
|
Westchase |
|
|
FL |
Tampa-St. Petersburg-Clearwater |
79 |
79 |
100.0% |
|
|
51 |
Publix |
$16.89 |
|
Westport Plaza |
|
|
FL |
Miami-Ft Lauderdale-W Palm Bch |
47 |
47 |
100.0% |
|
|
28 |
Publix |
$20.48 |
|
Willa Springs |
USAA |
20% |
FL |
Orlando-Kissimmee-Sanford |
90 |
18 |
93.9% |
|
|
44 |
Publix |
$21.14 |
|
|
|
|
FL |
|
11,611 |
10,965 |
94.7% |
94.8% |
1,107 |
3,464 |
|
|
|
Ashford Place |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
53 |
53 |
96.7% |
|
|
|
Harbor Freight Tools |
$22.47 |
|
Briarcliff La Vista |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
43 |
43 |
100.0% |
|
|
|
Michael's |
$21.92 |
|
Briarcliff Village |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
190 |
190 |
98.4% |
|
|
43 |
Publix, Party City, Shoe Carnival, TJ Maxx |
$16.72 |
|
Bridgemill Market |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
89 |
89 |
82.4% |
|
|
38 |
Publix |
$17.22 |
|
Brighten Park |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
137 |
137 |
98.9% |
|
|
25 |
Lidl, Tuesday Morning, Dance 101 |
$26.65 |
|
Buckhead Court |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
49 |
49 |
100.0% |
|
|
|
|
$28.93 |
|
Buckhead Station |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
234 |
234 |
100.0% |
|
|
|
Nordstrom Rack, TJ Maxx, Bed Bath & Beyond, Saks Off Fifth, DSW, Cost Plus World Market, Old Navy, Ulta |
$24.41 |
|
Cambridge Square |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
71 |
71 |
100.0% |
|
|
41 |
Kroger |
$16.48 |
|
Chastain Square |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
92 |
92 |
95.7% |
|
|
37 |
Publix |
$22.15 |
|
Cornerstone Square |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
80 |
80 |
100.0% |
|
|
18 |
Aldi, CVS, HealthMarkets Insurance, Diazo Specialty Blueprint |
$17.68 |
|
Sope Creek Crossing |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
99 |
99 |
100.0% |
|
|
45 |
Publix |
$16.50 |
|
Dunwoody Hall |
USAA |
20% |
GA |
Atlanta-Sandy Springs-Roswell |
86 |
17 |
93.8% |
|
|
44 |
Publix |
$20.20 |
|
Dunwoody Village |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
121 |
121 |
91.7% |
|
|
18 |
The Fresh Market, Walgreens, Dunwoody Prep |
$19.89 |
|
Howell Mill Village |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
92 |
92 |
98.5% |
|
|
31 |
Publix, Walgreens |
$24.22 |
|
Paces Ferry Plaza |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
82 |
82 |
99.9% |
|
|
30 |
Whole Foods |
$38.53 |
|
Piedmont Peachtree Crossing |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
152 |
152 |
83.5% |
|
|
56 |
Kroger, Binders Art Supplies & Frames |
$20.93 |
|
Powers Ferry Square |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
101 |
101 |
91.0% |
|
|
|
HomeGoods, PETCO |
$33.57 |
|
Powers Ferry Village |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
79 |
79 |
87.3% |
|
|
48 |
Publix, The Juice Box |
$9.70 |
Supplemental Information |
31 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Russell Ridge |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
101 |
101 |
95.7% |
|
|
63 |
Kroger |
$12.95 |
|
|
Sandy Springs |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
116 |
116 |
91.6% |
|
|
12 |
Trader Joe's, Pier 1 Imports, Fox's |
$24.55 |
|
The Shops at Hampton Oaks |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
21 |
21 |
37.8% |
|
|
|
(CVS) |
$12.50 |
|
Williamsburg at Dunwoody |
|
|
GA |
Atlanta-Sandy Springs-Roswell |
45 |
45 |
85.4% |
|
|
|
|
$26.10 |
|
|
|
|
GA |
|
2,134 |
2,065 |
94.4% |
94.4% |
0 |
551 |
|
|
|
Civic Center Plaza |
GRI |
40% |
IL |
Chicago-Naperville-Elgin |
265 |
106 |
96.1% |
|
|
87 |
Super H Mart, Home Depot, O'Reilly Automotive, King Spa |
$11.28 |
|
Clybourn Commons |
|
|
IL |
Chicago-Naperville-Elgin |
32 |
32 |
78.3% |
|
|
|
PETCO |
$36.72 |
|
Glen Oak Plaza |
|
|
IL |
Chicago-Naperville-Elgin |
63 |
63 |
85.9% |
|
|
12 |
Trader Joe's, Walgreens, Northshore University Healthsystems |
$24.57 |
|
Hinsdale |
|
|
IL |
Chicago-Naperville-Elgin |
185 |
185 |
91.9% |
|
|
57 |
Whole Foods, Goodwill, Charter Fitness, Petco |
$15.54 |
(2) |
Mellody Farm |
|
|
IL |
Chicago-Naperville-Elgin |
259 |
259 |
95.7% |
|
|
45 |
Whole Foods, Nordstrom Rack, REI, HomeGoods, Barnes & Noble, West Elm |
$28.15 |
|
Riverside Sq & River's Edge |
GRI |
40% |
IL |
Chicago-Naperville-Elgin |
169 |
68 |
96.2% |
|
|
74 |
Mariano's Fresh Market, Dollar Tree, Party City, Blink Fitness |
$17.37 |
|
Roscoe Square |
GRI |
40% |
IL |
Chicago-Naperville-Elgin |
140 |
56 |
100.0% |
|
|
51 |
Mariano's Fresh Market, Ashley Furniture, Walgreens |
$21.74 |
|
Stonebrook Plaza Shopping Center |
GRI |
40% |
IL |
Chicago-Naperville-Elgin |
96 |
38 |
96.1% |
|
|
63 |
Jewel-Osco, Blink Fitness |
$11.94 |
|
Westchester Commons |
|
|
IL |
Chicago-Naperville-Elgin |
139 |
139 |
92.4% |
|
|
80 |
Mariano's Fresh Market, Goodwill |
$18.27 |
|
Willow Festival |
|
|
IL |
Chicago-Naperville-Elgin |
404 |
404 |
97.3% |
|
|
60 |
Whole Foods, Lowe's, CVS, HomeGoods, REI, Best Buy, Ulta |
$17.97 |
|
|
|
|
IL |
|
1,751 |
1,349 |
95.2% |
94.7% |
0 |
530 |
|
|
|
Shops on Main |
M |
93% |
IN |
Chicago-Naperville-Elgin |
279 |
279 |
100.0% |
|
|
40 |
Whole Foods, Dick's Sporting Goods, Ross Dress for Less, HomeGoods, DSW, Nordstrom Rack, Marshalls |
$16.21 |
|
Willow Lake Shopping Center |
GRI |
40% |
IN |
Indianapolis-Carmel-Anderson |
86 |
34 |
74.4% |
|
64 |
64 |
(Kroger), Tuesday Morning |
$17.11 |
|
Willow Lake West Shopping Center |
GRI |
40% |
IN |
Indianapolis-Carmel-Anderson |
53 |
21 |
97.3% |
|
|
12 |
Trader Joe's |
$26.17 |
|
|
|
|
IN |
|
418 |
335 |
94.4% |
97.2% |
64 |
116 |
|
|
|
Fellsway Plaza |
M |
75% |
MA |
Boston-Cambridge-Newton |
155 |
155 |
97.0% |
|
|
61 |
Stop & Shop, Modells Sporting Goods, Planet Fitness |
$22.46 |
|
Northborough Crossing |
NYC |
30% |
MA |
Worcester |
646 |
194 |
97.5% |
|
|
139 |
Wegmans, BJ's Wholesale Club, Kohl's,Dick's Sporting Goods, Pottery Barn Outlet, TJ Maxx, Michael's, PetSmart, Homegoods, Old Navy, Homesense |
$13.19 |
|
Old Connecticut Path |
NYC |
30% |
MA |
Boston-Cambridge-Newton |
80 |
24 |
93.2% |
|
|
66 |
Stop & Shop |
$21.74 |
|
Shaw's at Plymouth |
|
|
MA |
Boston-Cambridge-Newton |
60 |
60 |
100.0% |
|
|
60 |
Shaw's |
$17.58 |
|
Shops at Saugus |
|
|
MA |
Boston-Cambridge-Newton |
87 |
87 |
93.3% |
|
|
11 |
Trader Joe's, La-Z-Boy, PetSmart |
$30.16 |
Supplemental Information |
32 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Star's at Cambridge |
|
|
MA |
Boston-Cambridge-Newton |
66 |
66 |
100.0% |
|
|
66 |
Star Market |
$37.44 |
|
|
Star's at Quincy |
|
|
MA |
Boston-Cambridge-Newton |
101 |
101 |
100.0% |
|
|
101 |
Star Market |
$21.48 |
|
Star's at West Roxbury |
|
|
MA |
Boston-Cambridge-Newton |
76 |
76 |
100.0% |
|
|
55 |
Shaw's |
$25.08 |
|
The Abbot |
|
|
MA |
Boston-Cambridge-Newton |
65 |
65 |
19.0% |
|
|
|
|
$0.00 |
|
Twin City Plaza |
|
|
MA |
Boston-Cambridge-Newton |
285 |
285 |
100.0% |
|
|
63 |
Shaw's, Marshall's, Extra Space Storage, Walgreens, K&G Fashion, Dollar Tree, Everfitness, Formlabs |
$21.24 |
|
Whole Foods at Swampscott |
|
|
MA |
Boston-Cambridge-Newton |
36 |
36 |
100.0% |
|
|
36 |
Whole Foods |
$27.20 |
|
|
|
|
MA |
|
1,657 |
1,149 |
94.9% |
93.9% |
0 |
657 |
|
|
|
Burnt Mills |
C |
20% |
MD |
Washington-Arlington-Alexandri |
31 |
6 |
94.6% |
|
|
9 |
Trader Joe's |
$40.40 |
|
Cloppers Mill Village |
GRI |
40% |
MD |
Washington-Arlington-Alexandri |
137 |
55 |
93.8% |
|
|
70 |
Shoppers Food Warehouse, CVS, Dollar Tree |
$17.84 |
|
Festival at Woodholme |
GRI |
40% |
MD |
Baltimore-Columbia-Towson |
81 |
32 |
87.8% |
|
|
10 |
Trader Joe's |
$39.59 |
|
Firstfield Shopping Center |
GRI |
40% |
MD |
Washington-Arlington-Alexandri |
22 |
9 |
87.0% |
|
|
|
|
$42.49 |
|
Parkville Shopping Center |
GRI |
40% |
MD |
Baltimore-Columbia-Towson |
165 |
66 |
97.1% |
|
|
41 |
Giant, Parkville Lanes, Dollar Tree, Petco, The Cellar Parkville |
$16.33 |
|
Southside Marketplace |
GRI |
40% |
MD |
Baltimore-Columbia-Towson |
125 |
50 |
95.5% |
|
|
44 |
Shoppers Food Warehouse |
$21.58 |
|
Takoma Park |
GRI |
40% |
MD |
Washington-Arlington-Alexandri |
104 |
42 |
100.0% |
|
|
64 |
Lidl |
$13.86 |
|
Valley Centre |
GRI |
40% |
MD |
Baltimore-Columbia-Towson |
220 |
88 |
81.5% |
|
|
18 |
Aldi,TJ Maxx, Ross Dress for Less, PetSmart, Michael's |
$17.26 |
|
Village at Lee Airpark |
|
|
MD |
Baltimore-Columbia-Towson |
121 |
121 |
97.7% |
|
75 |
63 |
Giant, (Sunrise) |
$28.44 |
|
Watkins Park Plaza |
GRI |
40% |
MD |
Washington-Arlington-Alexandri |
111 |
45 |
100.0% |
|
|
|
LA Fitness, CVS |
$27.35 |
|
Westbard Square |
|
|
MD |
Washington-Arlington-Alexandri |
213 |
213 |
89.7% |
|
|
55 |
Giant, Citgo, Bowlmor AMF |
$32.51 |
|
Woodmoor Shopping Center |
GRI |
40% |
MD |
Washington-Arlington-Alexandri |
69 |
28 |
99.4% |
|
|
|
CVS |
$33.59 |
|
|
|
|
MD |
|
1,400 |
754 |
92.9% |
92.8% |
75 |
374 |
|
|
|
Fenton Marketplace |
|
|
MI |
Flint |
97 |
97 |
100.0% |
|
|
|
Family Farm & Home, Michael's |
$8.55 |
|
|
|
|
MI |
|
97 |
97 |
100.0% |
100.0% |
0 |
0 |
|
|
|
Apple Valley Square |
RC |
25% |
MN |
Minneapol-St. Paul-Bloomington |
176 |
44 |
100.0% |
|
87 |
|
Jo-Ann Fabrics, Experience Fitness, (Burlington Coat Factory), (Aldi), Savers, PETCO |
$16.06 |
|
Calhoun Commons |
RC |
25% |
MN |
Minneapol-St. Paul-Bloomington |
66 |
17 |
94.6% |
|
|
50 |
Whole Foods |
$27.44 |
|
Colonial Square |
GRI |
40% |
MN |
Minneapol-St. Paul-Bloomington |
93 |
37 |
98.6% |
|
|
44 |
Lund's |
$24.85 |
|
Rockford Road Plaza |
GRI |
40% |
MN |
Minneapol-St. Paul-Bloomington |
204 |
82 |
96.4% |
|
|
|
Kohl's, PetSmart, HomeGoods, TJ Maxx |
$13.32 |
|
Rockridge Center |
C |
20% |
MN |
Minneapol-St. Paul-Bloomington |
125 |
25 |
90.8% |
|
|
89 |
CUB Foods |
$13.46 |
|
|
|
|
MN |
|
665 |
205 |
96.4% |
96.7% |
87 |
183 |
|
|
|
Brentwood Plaza |
|
|
MO |
St. Louis |
60 |
60 |
100.0% |
|
|
52 |
Schnucks |
$10.91 |
|
Bridgeton |
|
|
MO |
St. Louis |
71 |
71 |
100.0% |
|
130 |
63 |
Schnucks, (Home Depot) |
$12.21 |
|
Dardenne Crossing |
|
|
MO |
St. Louis |
67 |
67 |
100.0% |
|
|
63 |
Schnucks |
$11.04 |
|
Kirkwood Commons |
|
|
MO |
St. Louis |
210 |
210 |
100.0% |
|
258 |
136 |
Walmart, (Target), (Lowe's), TJ Maxx, HomeGoods, Famous Footwear |
$10.15 |
|
|
|
|
MO |
|
408 |
408 |
100.0% |
100.0% |
388 |
314 |
|
|
Supplemental Information |
33 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Cameron Village |
C |
30% |
NC |
Raleigh |
558 |
167 |
90.7% |
|
|
87 |
Harris Teeter, The Fresh Market, Wake Public Library, Walgreens, Talbots, Great Outdoor Provision Co., York Properties, K&W Cafeteria,The Cheshire Cat Gallery, Crunch Fitness Select Club, Bailey's Fine Jewelry |
$24.31 |
|
|
Carmel Commons |
|
|
NC |
Charlotte-Concord-Gastonia |
135 |
135 |
77.7% |
|
|
14 |
The Fresh Market, Chuck E. Cheese, Party City |
$23.57 |
|
Cochran Commons |
C |
20% |
NC |
Charlotte-Concord-Gastonia |
66 |
13 |
100.0% |
|
|
42 |
Harris Teeter, (Walgreens) |
$17.11 |
|
Market at Colonnade Center |
|
|
NC |
Raleigh |
58 |
58 |
100.0% |
|
|
40 |
Whole Foods |
$27.62 |
|
Glenwood Village |
|
|
NC |
Raleigh |
43 |
43 |
100.0% |
|
|
28 |
Harris Teeter |
$17.19 |
|
Harris Crossing |
|
|
NC |
Raleigh |
65 |
65 |
100.0% |
|
|
53 |
Harris Teeter |
$9.38 |
|
Holly Park |
|
|
NC |
Raleigh |
160 |
160 |
99.9% |
|
|
12 |
DSW, Trader Joe's, Ross Dress For Less, Staples, US Fitness Products, Jerry's Artarama, Pet Supplies Plus, Ulta |
$17.80 |
|
Lake Pine Plaza |
|
|
NC |
Raleigh |
88 |
88 |
100.0% |
|
|
58 |
Harris Teeter |
$13.32 |
(2) |
Midtown East |
O |
50% |
NC |
Raleigh |
159 |
79 |
93.3% |
|
|
120 |
Wegmans |
$22.95 |
|
Providence Commons |
RC |
25% |
NC |
Charlotte-Concord-Gastonia |
74 |
19 |
88.4% |
|
|
50 |
Harris Teeter |
$19.39 |
|
Ridgewood Shopping Center |
C |
20% |
NC |
Raleigh |
93 |
19 |
92.3% |
|
|
30 |
Whole Foods, Walgreens |
$19.46 |
|
Shops at Erwin Mill |
M |
55% |
NC |
Durham-Chapel Hill |
91 |
91 |
94.7% |
|
|
53 |
Harris Teeter |
$18.48 |
|
Shoppes of Kildaire |
GRI |
40% |
NC |
Raleigh |
145 |
58 |
98.9% |
|
|
46 |
Trader Joe's, Aldi, Fitness Connection, Staples |
$19.29 |
|
Southpoint Crossing |
|
|
NC |
Durham-Chapel Hill |
103 |
103 |
98.4% |
|
|
59 |
Harris Teeter |
$16.95 |
|
Sutton Square |
C |
20% |
NC |
Raleigh |
101 |
20 |
89.7% |
|
|
24 |
The Fresh Market |
$20.57 |
|
Village Plaza |
C |
20% |
NC |
Durham-Chapel Hill |
74 |
15 |
100.0% |
|
|
42 |
Whole Foods, Community Worx |
$22.02 |
|
Willow Oaks |
|
|
NC |
Charlotte-Concord-Gastonia |
65 |
65 |
100.0% |
|
|
49 |
Publix |
$17.37 |
|
Woodcroft Shopping Center |
|
|
NC |
Durham-Chapel Hill |
90 |
90 |
98.7% |
|
|
41 |
Food Lion, ACE Hardware |
$13.96 |
|
|
|
|
NC |
|
2,168 |
1,288 |
94.1% |
94.9% |
0 |
848 |
|
|
|
Chimney Rock |
|
|
NJ |
New York-Newark-Jersey City |
218 |
218 |
100.0% |
|
|
50 |
Whole Foods, Nordstrom Rack, Saks Off 5th, The Container Store, Cost Plus World Market, Ulta |
$36.88 |
|
District at Metuchen |
C |
20% |
NJ |
New York-Newark-Jersey City |
67 |
13 |
100.0% |
|
|
44 |
Whole Foods |
$29.52 |
|
Haddon Commons |
GRI |
40% |
NJ |
Philadelphia-Camden-Wilmington |
54 |
22 |
100.0% |
|
|
34 |
Acme Markets |
$14.36 |
|
Plaza Square |
GRI |
40% |
NJ |
New York-Newark-Jersey City |
104 |
42 |
89.0% |
|
|
60 |
Shop Rite |
$22.33 |
|
Riverfront Plaza |
NYC |
30% |
NJ |
New York-Newark-Jersey City |
129 |
39 |
92.8% |
|
|
70 |
ShopRite |
$26.94 |
|
|
|
|
NJ |
|
572 |
333 |
96.4% |
97.8% |
0 |
258 |
|
|
|
101 7th Avenue |
|
|
NY |
New York-Newark-Jersey City |
57 |
57 |
0.0% |
|
|
|
- |
$0.00 |
|
1175 Third Avenue |
|
|
NY |
New York-Newark-Jersey City |
25 |
25 |
100.0% |
|
|
25 |
The Food Emporium |
$116.62 |
|
1225-1239 Second Ave |
|
|
NY |
New York-Newark-Jersey City |
18 |
18 |
100.0% |
|
|
|
CVS |
$125.79 |
|
90 - 30 Metropolitan Avenue |
|
|
NY |
New York-Newark-Jersey City |
60 |
60 |
93.9% |
|
|
11 |
Trader Joe's, Staples, Michaels |
$34.27 |
|
Broadway Plaza |
|
|
NY |
New York-Newark-Jersey City |
147 |
147 |
91.8% |
|
|
18 |
Aldi, Bob's Discount Furniture, TJ Maxx, F21 Red, Blink Fitness |
$39.78 |
Supplemental Information |
34 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Clocktower Plaza Shopping Ctr |
|
|
NY |
New York-Newark-Jersey City |
79 |
79 |
100.0% |
|
|
63 |
Stop & Shop |
$47.53 |
|
|
The Gallery at Westbury Plaza |
|
|
NY |
New York-Newark-Jersey City |
312 |
312 |
98.5% |
|
|
13 |
Trader Joe's, Nordstrom Rack, Saks Fifth Avenue, Bloomingdale's, The Container Store, HomeGoods, Old Navy, Gap Outlet, Bassett Home Furnishings, Famous Footwear |
$48.65 |
|
Hewlett Crossing I & II |
|
|
NY |
New York-Newark-Jersey City |
53 |
53 |
98.7% |
|
|
|
Petco |
$39.81 |
|
Rivertowns Square |
0 |
|
NY |
New York-Newark-Jersey City |
116 |
116 |
58.4% |
|
|
18 |
Ulta, The Learning Experience |
$37.00 |
|
The Point at Garden City Park |
|
|
NY |
New York-Newark-Jersey City |
105 |
105 |
100.0% |
|
|
52 |
King Kullen, Ace Hardware |
$30.12 |
|
Lake Grove Commons |
GRI |
40% |
NY |
New York-Newark-Jersey City |
141 |
57 |
100.0% |
|
|
48 |
Whole Foods, LA Fitness, PETCO |
$35.24 |
|
Westbury Plaza |
|
|
NY |
New York-Newark-Jersey City |
394 |
394 |
97.4% |
|
|
110 |
WalMart, Costco, Marshalls, Total Wine and More, Olive Garden |
$25.47 |
|
|
|
|
NY |
|
1,509 |
1,424 |
90.9% |
90.4% |
0 |
357 |
|
|
|
Cherry Grove |
|
|
OH |
Cincinnati |
196 |
196 |
96.9% |
|
|
66 |
Kroger, Shoe Carnival, TJ Maxx, Tuesday Morning |
$12.15 |
|
East Pointe |
|
|
OH |
Columbus |
109 |
109 |
98.7% |
|
|
76 |
Kroger |
$10.64 |
|
Hyde Park |
|
|
OH |
Cincinnati |
401 |
401 |
98.0% |
|
|
169 |
Kroger, Remke Markets, Walgreens, Jo-Ann Fabrics, Ace Hardware, Staples, Marshalls |
$16.54 |
|
Kroger New Albany Center |
M |
50% |
OH |
Columbus |
93 |
93 |
100.0% |
|
|
65 |
Kroger |
$13.05 |
|
Northgate Plaza (Maxtown Road) |
|
|
OH |
Columbus |
114 |
114 |
100.0% |
|
90 |
91 |
Kroger, (Home Depot) |
$11.72 |
|
Red Bank Village |
|
|
OH |
Cincinnati |
176 |
176 |
99.2% |
|
|
152 |
WalMart |
$7.46 |
|
Regency Commons |
|
|
OH |
Cincinnati |
34 |
34 |
74.3% |
|
|
|
|
$26.27 |
|
West Chester Plaza |
|
|
OH |
Cincinnati |
88 |
88 |
100.0% |
|
|
67 |
Kroger |
$10.13 |
|
|
|
|
OH |
|
1,211 |
1,211 |
97.9% |
97.9% |
90 |
685 |
|
|
|
Corvallis Market Center |
|
|
OR |
Corvallis |
85 |
85 |
90.9% |
|
|
12 |
Trader Joe's, TJ Maxx, Michael's |
$21.75 |
|
Greenway Town Center |
GRI |
40% |
OR |
Portland-Vancouver-Hillsboro |
93 |
37 |
100.0% |
|
|
38 |
Whole Foods, Rite Aid, Dollar Tree |
$15.97 |
|
Murrayhill Marketplace |
|
|
OR |
Portland-Vancouver-Hillsboro |
150 |
150 |
89.1% |
|
|
41 |
Safeway, Planet Fitness |
$19.63 |
|
Northgate Marketplace |
|
|
OR |
Medford |
81 |
81 |
93.2% |
|
|
13 |
Trader Joe's, REI, PETCO |
$22.95 |
|
Northgate Marketplace Ph II |
|
|
OR |
Medford |
177 |
177 |
97.4% |
|
|
|
Dick's Sporting Goods, Homegoods, Marshalls |
$17.02 |
|
Sherwood Crossroads |
|
|
OR |
Portland-Vancouver-Hillsboro |
88 |
88 |
98.4% |
|
|
55 |
Safeway |
$11.77 |
|
Tanasbourne Market |
|
|
OR |
Portland-Vancouver-Hillsboro |
71 |
71 |
100.0% |
|
|
57 |
Whole Foods |
$30.14 |
|
Walker Center |
|
|
OR |
Portland-Vancouver-Hillsboro |
90 |
90 |
98.4% |
|
|
|
Bed Bath & Beyond |
$21.75 |
|
|
|
|
OR |
|
835 |
779 |
95.6% |
95.2% |
0 |
215 |
|
|
|
Allen Street Shopping Ctr |
GRI |
40% |
PA |
Allentown-Bethlehem-Easton |
46 |
18 |
100.0% |
|
|
22 |
Ahart's Market |
$15.98 |
|
City Avenue Shopping Center |
GRI |
40% |
PA |
Philadelphia-Camden-Wilmington |
162 |
65 |
88.0% |
|
|
|
Ross Dress for Less, TJ Maxx, Dollar Tree |
$20.55 |
|
Gateway Shopping Center |
|
|
PA |
Philadelphia-Camden-Wilmington |
221 |
221 |
96.7% |
|
|
11 |
Trader Joe's, Staples, TJ Maxx, Jo-Ann Fabrics |
$32.60 |
|
Hershey |
|
|
PA |
Other |
6 |
6 |
100.0% |
|
|
|
|
$28.00 |
Supplemental Information |
35 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Lower Nazareth Commons |
|
|
PA |
Allentown-Bethlehem-Easton |
90 |
90 |
100.0% |
|
244 |
111 |
(Wegmans), (Target), Burlington Coat Factory, PETCO |
$26.35 |
|
|
Mercer Square Shopping Center |
GRI |
40% |
PA |
Philadelphia-Camden-Wilmington |
91 |
37 |
98.0% |
|
|
51 |
Weis Markets |
$24.24 |
|
Newtown Square Shopping Center |
GRI |
40% |
PA |
Philadelphia-Camden-Wilmington |
143 |
57 |
85.6% |
|
|
56 |
Acme Markets, Michael's |
$18.65 |
|
Stefko Boulevard Shopping Center |
GRI |
40% |
PA |
Allentown-Bethlehem-Easton |
134 |
54 |
95.1% |
|
|
73 |
Valley Farm Market, Dollar Tree, Retro Fitness |
$10.72 |
|
Warwick Square Shopping Center |
GRI |
40% |
PA |
Philadelphia-Camden-Wilmington |
93 |
37 |
44.3% |
|
|
51 |
- |
$28.20 |
|
|
|
|
PA |
|
987 |
585 |
89.1% |
91.9% |
244 |
375 |
|
|
(2) |
Indigo Square |
|
|
SC |
Charleston-North Charleston |
51 |
51 |
100.0% |
|
|
22 |
Publix |
$29.28 |
|
Merchants Village |
GRI |
40% |
SC |
Charleston-North Charleston |
80 |
32 |
100.0% |
|
|
38 |
Publix |
$17.16 |
|
|
|
|
SC |
|
131 |
83 |
100.0% |
100.0% |
0 |
59 |
|
|
|
Harpeth Village Fieldstone |
|
|
TN |
Nashville-Davidson--Murfreesboro--Franklin |
70 |
70 |
100.0% |
|
|
55 |
Publix |
$15.84 |
|
Northlake Village |
|
|
TN |
Nashville-Davidson--Murfreesboro--Franklin |
138 |
138 |
87.7% |
|
|
75 |
Kroger |
$13.96 |
|
Peartree Village |
|
|
TN |
Nashville-Davidson--Murfreesboro--Franklin |
110 |
110 |
100.0% |
|
|
84 |
Kroger, PETCO |
$19.91 |
|
|
|
|
TN |
|
318 |
318 |
94.6% |
94.6% |
0 |
214 |
|
|
|
Alden Bridge |
USAA |
20% |
TX |
Houston-Woodlands-Sugar Land |
139 |
28 |
96.8% |
|
|
68 |
Kroger, Walgreens |
$20.85 |
|
Bethany Park Place |
USAA |
20% |
TX |
Dallas-Fort Worth-Arlington |
99 |
20 |
96.6% |
|
|
83 |
Kroger |
$11.62 |
|
CityLine Market |
|
|
TX |
Dallas-Fort Worth-Arlington |
81 |
81 |
98.0% |
|
|
40 |
Whole Foods |
$28.01 |
|
CityLine Market Phase II |
|
|
TX |
Dallas-Fort Worth-Arlington |
22 |
22 |
93.8% |
|
|
|
CVS |
$26.27 |
|
Cochran's Crossing |
|
|
TX |
Houston-Woodlands-Sugar Land |
138 |
138 |
94.3% |
|
|
63 |
Kroger, CVS |
$19.34 |
|
Hancock |
|
|
TX |
Austin-Round Rock |
410 |
410 |
54.2% |
|
|
90 |
H.E.B, Twin Liquors, PETCO, 24 Hour Fitness, Firestone Complete Auto Care |
$20.22 |
|
Hickory Creek Plaza |
|
|
TX |
Dallas-Fort Worth-Arlington |
28 |
28 |
95.4% |
|
81 |
81 |
(Kroger) |
$27.99 |
|
Hillcrest Village |
|
|
TX |
Dallas-Fort Worth-Arlington |
15 |
15 |
100.0% |
|
|
|
|
$47.73 |
|
Indian Springs Center |
|
|
TX |
Houston-Woodlands-Sugar Land |
137 |
137 |
96.7% |
|
|
79 |
H.E.B. |
$24.57 |
|
Keller Town Center |
|
|
TX |
Dallas-Fort Worth-Arlington |
120 |
120 |
96.3% |
|
|
64 |
Tom Thumb |
$16.61 |
|
Lebanon/Legacy Center |
|
|
TX |
Dallas-Fort Worth-Arlington |
56 |
56 |
78.1% |
|
63 |
63 |
(Wal-Mart) |
$28.05 |
|
Market at Preston Forest |
|
|
TX |
Dallas-Fort Worth-Arlington |
96 |
96 |
98.9% |
|
|
64 |
Tom Thumb |
$21.00 |
|
Market at Round Rock |
|
|
TX |
Austin-Round Rock |
123 |
123 |
96.7% |
|
|
30 |
Sprout's Markets, Office Depot, Tuesday Morning |
$18.90 |
|
Market at Springwoods Village |
M |
53% |
TX |
Houston-Woodlands-Sugar Land |
167 |
167 |
94.3% |
|
|
100 |
Kroger |
$16.20 |
|
Mockingbird Common |
|
|
TX |
Dallas-Fort Worth-Arlington |
120 |
120 |
93.4% |
|
|
49 |
Tom Thumb, Ogle School of Hair Design |
$18.29 |
|
North Hills |
|
|
TX |
Austin-Round Rock |
145 |
145 |
92.5% |
|
|
60 |
H.E.B. |
$23.41 |
|
Panther Creek |
|
|
TX |
Houston-Woodlands-Sugar Land |
166 |
166 |
94.7% |
|
|
66 |
CVS, The Woodlands Childrens Museum, Gold's Gym |
$22.73 |
|
Prestonbrook |
|
|
TX |
Dallas-Fort Worth-Arlington |
92 |
92 |
98.5% |
|
|
64 |
Kroger |
$14.80 |
Supplemental Information |
36 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Preston Oaks |
|
|
TX |
Dallas-Fort Worth-Arlington |
104 |
104 |
88.9% |
|
|
30 |
H.E.B. , Central Market, Talbots |
$34.75 |
|
|
Shiloh Springs |
USAA |
20% |
TX |
Dallas-Fort Worth-Arlington |
110 |
22 |
89.8% |
|
|
61 |
Kroger |
$14.39 |
|
Shops at Mira Vista |
|
|
TX |
Austin-Round Rock |
68 |
68 |
100.0% |
|
|
15 |
Trader Joe's, Champions Westlake Gymnastics & Cheer |
$23.74 |
|
Southpark at Cinco Ranch |
|
|
TX |
Houston-Woodlands-Sugar Land |
265 |
265 |
98.2% |
|
|
101 |
Kroger, Academy Sports, PETCO, Spec's Liquor and Finer Foods |
$13.51 |
|
Sterling Ridge |
|
|
TX |
Houston-Woodlands-Sugar Land |
129 |
129 |
97.2% |
|
|
63 |
Kroger,CVS |
$21.11 |
|
Sweetwater Plaza |
C |
20% |
TX |
Houston-Woodlands-Sugar Land |
134 |
27 |
97.2% |
|
|
65 |
Kroger, Walgreens |
$18.14 |
|
Tech Ridge Center |
|
|
TX |
Austin-Round Rock |
215 |
215 |
88.7% |
|
|
84 |
H.E.B., Pinstack |
$23.02 |
(2) |
The Village at Riverstone |
|
|
TX |
Houston-Woodlands-Sugar Land |
165 |
165 |
96.9% |
|
|
100 |
Kroger |
$16.85 |
|
Weslayan Plaza East |
GRI |
40% |
TX |
Houston-Woodlands-Sugar Land |
169 |
68 |
99.1% |
|
|
|
Berings, Ross Dress for Less, Michaels, The Next Level Fitness, Spec's Liquor, Bike Barn |
$20.36 |
|
Weslayan Plaza West |
GRI |
40% |
TX |
Houston-Woodlands-Sugar Land |
186 |
74 |
97.6% |
|
|
52 |
Randalls Food, Walgreens, PETCO, Jo-Ann's, Tuesday Morning, Homegoods |
$20.34 |
|
Westwood Village |
|
|
TX |
Houston-Woodlands-Sugar Land |
187 |
187 |
99.2% |
|
127 |
|
(Target), Gold's Gym, PetSmart, Office Max, Ross Dress For Less, TJ Maxx |
$20.05 |
|
Woodway Collection |
GRI |
40% |
TX |
Houston-Woodlands-Sugar Land |
97 |
39 |
98.5% |
|
|
45 |
Whole Foods |
$30.66 |
|
|
|
|
TX |
|
3,982 |
3,326 |
91.3% |
90.3% |
271 |
1,682 |
|
|
|
Ashburn Farm Village Center |
GRI |
40% |
VA |
Washington-Arlington-Alexandri |
92 |
37 |
100.0% |
|
|
27 |
Patel Brothers, The Shop Gym |
$16.18 |
|
Belmont Chase |
|
|
VA |
Washington-Arlington-Alexandri |
91 |
91 |
100.0% |
|
|
40 |
Whole Foods, Cooper's Hawk Winery |
$31.57 |
|
Braemar Village Center |
RC |
25% |
VA |
Washington-Arlington-Alexandri |
104 |
26 |
98.1% |
|
|
58 |
Safeway |
$22.92 |
(2) |
Carytown Exchange |
M |
39% |
VA |
Richmond |
116 |
46 |
49.5% |
|
|
38 |
Publix, CVS |
$18.40 |
|
Centre Ridge Marketplace |
GRI |
40% |
VA |
Washington-Arlington-Alexandri |
107 |
43 |
98.9% |
|
|
55 |
United States Coast Guard Ex |
$19.70 |
|
Point 50 |
|
|
VA |
Washington-Arlington-Alexandri |
48 |
48 |
86.8% |
|
|
30 |
Whole Foods |
$29.04 |
|
Festival at Manchester Lakes |
GRI |
40% |
VA |
Washington-Arlington-Alexandri |
169 |
67 |
82.6% |
|
|
65 |
Grocer, Homesense |
$29.53 |
|
Fox Mill Shopping Center |
GRI |
40% |
VA |
Washington-Arlington-Alexandri |
103 |
41 |
98.6% |
|
|
50 |
Giant |
$26.12 |
|
Greenbriar Town Center |
GRI |
40% |
VA |
Washington-Arlington-Alexandri |
340 |
136 |
98.7% |
|
|
62 |
Giant, Bob's Discount Furniture, CVS,Ross Dress for Less, Marshalls, Planet Fitness |
$27.83 |
|
Hanover Village Shopping Center |
GRI |
40% |
VA |
Richmond |
90 |
36 |
95.6% |
|
|
18 |
Aldi, Tractor Supply Company, Harbor Freight Tools, Tuesday Morning |
$9.10 |
|
Kamp Washington Shopping Center |
GRI |
40% |
VA |
Washington-Arlington-Alexandri |
71 |
29 |
71.3% |
|
|
20 |
- |
$40.81 |
|
Kings Park Shopping Center |
GRI |
40% |
VA |
Washington-Arlington-Alexandri |
96 |
39 |
100.0% |
|
|
51 |
Giant, CVS |
$31.92 |
|
Lorton Station Marketplace |
C |
20% |
VA |
Washington-Arlington-Alexandri |
132 |
26 |
90.5% |
|
|
63 |
Shoppers Food Warehouse |
$24.30 |
Supplemental Information |
37 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
|
|
|
|
|
|
JVs at 100% |
REG's pro-rata share |
REG's pro-rata share |
REG's pro-rata share |
|
|
|
|
Property Name |
JV |
REG % |
State |
CBSA |
GLA |
GLA |
% Leased |
% Leased - Retail Operating Properties |
Retailer-Owned GLA |
Grocery Anchor GLA |
Major Tenants (1) |
Avg. Base Rent PSF |
|
Market Common Clarendon |
|
|
VA |
Washington-Arlington-Alexandri |
421 |
421 |
72.7% |
|
|
34 |
Whole Foods, Crate & Barrel, The Container Store, Barnes & Noble, Pottery Barn, Ethan Allen, The Cheesecake Factory, Jumping Joeys, Equinox |
$35.43 |
|
|
Saratoga Shopping Center |
GRI |
40% |
VA |
Washington-Arlington-Alexandri |
113 |
45 |
98.8% |
|
|
56 |
Giant |
$21.66 |
|
Shops at County Center |
|
|
VA |
Washington-Arlington-Alexandri |
97 |
97 |
91.4% |
|
|
52 |
Harris Teeter |
$20.07 |
|
The Field at Commonwealth |
|
|
VA |
Washington-Arlington-Alexandri |
167 |
167 |
99.0% |
|
|
122 |
Wegmans |
$21.90 |
|
Village Center at Dulles |
C |
20% |
VA |
Washington-Arlington-Alexandri |
301 |
60 |
97.4% |
|
|
48 |
Giant, Gold's Gym, CVS, Advance Auto Parts, Chuck E. Cheese, HomeGoods, Goodwill, Furniture Max |
$27.47 |
|
Village Shopping Center |
GRI |
40% |
VA |
Richmond |
116 |
46 |
87.4% |
|
|
45 |
Publix, CVS |
$24.78 |
|
Willston Centre I |
GRI |
40% |
VA |
Washington-Arlington-Alexandri |
105 |
42 |
91.5% |
|
|
|
CVS, Fashion K City |
$27.01 |
|
Willston Centre II |
GRI |
40% |
VA |
Washington-Arlington-Alexandri |
136 |
54 |
100.0% |
|
141 |
59 |
Safeway, (Target) |
$26.57 |
|
|
|
|
VA |
|
3,017 |
1,598 |
90.1% |
89.0% |
141 |
994 |
|
|
|
6401 Roosevelt |
|
|
WA |
Seattle-Tacoma-Bellevue |
8 |
8 |
69.0% |
|
|
|
|
$18.58 |
|
Aurora Marketplace |
GRI |
40% |
WA |
Seattle-Tacoma-Bellevue |
107 |
43 |
98.8% |
|
|
49 |
Safeway, TJ Maxx |
$16.88 |
|
Ballard Blocks I |
O |
50% |
WA |
Seattle-Tacoma-Bellevue |
132 |
66 |
98.2% |
|
|
12 |
Trader Joe's, LA Fitness, Ross Dress for Less |
$26.05 |
(2) |
Ballard Blocks II |
O |
50% |
WA |
Seattle-Tacoma-Bellevue |
115 |
57 |
94.8% |
|
|
25 |
PCC Community Markets, Bright Horizons, West Marine,Trufusion, Kaiser Permanente, Prokarma |
$33.47 |
|
Broadway Market |
C |
20% |
WA |
Seattle-Tacoma-Bellevue |
140 |
28 |
97.9% |
|
|
64 |
Quality Food Centers, Gold's Gym |
$29.45 |
|
Cascade Plaza |
C |
20% |
WA |
Seattle-Tacoma-Bellevue |
206 |
41 |
95.0% |
|
|
49 |
Safeway, Jo-Ann Fabrics, Ross Dress For Less, Big Lots, Fplanet Fitness, Big 5 Sporting Goods, Dollar Tree |
$12.28 |
|
Eastgate Plaza |
GRI |
40% |
WA |
Seattle-Tacoma-Bellevue |
85 |
34 |
100.0% |
|
|
29 |
Safeway, Rite Aid |
$29.12 |
|
Grand Ridge Plaza |
|
|
WA |
Seattle-Tacoma-Bellevue |
331 |
331 |
100.0% |
|
|
45 |
Safeway, Regal Cinemas, Dick's Sporting Goods, Marshalls, Ulta , Bevmo! |
$25.30 |
|
Inglewood Plaza |
|
|
WA |
Seattle-Tacoma-Bellevue |
17 |
17 |
80.3% |
|
|
|
|
$42.14 |
|
Klahanie Shopping Center |
|
|
WA |
Seattle-Tacoma-Bellevue |
67 |
67 |
98.4% |
|
40 |
40 |
(QFC) |
$34.91 |
|
Melrose Market |
|
|
WA |
Seattle-Tacoma-Bellevue |
21 |
21 |
85.3% |
|
|
|
|
$33.79 |
|
Overlake Fashion Plaza |
GRI |
40% |
WA |
Seattle-Tacoma-Bellevue |
93 |
37 |
93.6% |
|
230 |
13 |
Marshalls, Bevmo!, Grocer |
$27.90 |
|
Pine Lake Village |
|
|
WA |
Seattle-Tacoma-Bellevue |
103 |
103 |
95.7% |
|
|
41 |
Quality Food Centers, Rite Aid |
$24.49 |
|
Roosevelt Square |
|
|
WA |
Seattle-Tacoma-Bellevue |
150 |
150 |
96.0% |
|
|
50 |
Whole Foods, Bartell, Guitar Center, LA Fitness |
$26.16 |
|
Sammamish-Highlands |
|
|
WA |
Seattle-Tacoma-Bellevue |
101 |
101 |
98.3% |
|
55 |
67 |
Trader Joe's, (Safeway), Bartell Drugs |
$35.06 |
|
Southcenter |
|
|
WA |
Seattle-Tacoma-Bellevue |
58 |
58 |
100.0% |
|
112 |
|
(Target) |
$31.34 |
|
|
|
|
WA |
|
1,735 |
1,163 |
97.0% |
97.2% |
437 |
484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regency Centers Total |
|
|
|
|
52,181 |
42,449 |
93.9% |
94.5% |
4,088 |
16,598 |
|
|
Supplemental Information |
38 |
Portfolio Summary Report By State
June 30, 2020
(GLA in thousands)
(1) |
Major Tenants are the grocery anchor and any tenant 10,000 square feet or greater. Retailers in parenthesis are a shadow anchor and not a part of the owned property. |
(2) |
Non-Same Property |
Note: In-process developments are bolded and italicized.
C: |
Co-investment Partnership with Oregon |
GRI: |
Co-investment Partnership with GRI |
M: |
Co-investment Partnership with Minority Partner |
NYC: |
Co-investment Partnership with NYCRF |
O: |
Other, single property co-investment Partnerships |
RC: |
Co-investment Partnership with CalSTRS |
RLP: |
Co-investment Partnership with Rider |
USAA: |
Co-investment Partnership with USAA |
Supplemental Information |
39 |
Components of Net Asset Value (NAV)
As of June 30, 2020
(unaudited and in thousands)
Real Estate - Operating |
|
|||
Operating Portfolio NOI excluding Straight-line Rent and Above/Below Market Rent - Current Quarter |
|
|
|
|
Wholly Owned NOI (page 5) |
|
$ |
150,923 |
|
Share of JV NOI (page 7) |
|
$ |
19,702 |
|
Less: Noncontrolling Interests (page 7) |
|
$ |
(1,337 |
) |
|
|
|
|
|
Base Rent from leases signed but not yet rent-paying - Current Quarter |
|
|
|
|
Retail Operating Properties including redevelopments |
|
$ |
3,127 |
|
|
|
|
|
|
Real Estate - In-Process Ground Up Developments |
|
|
|
|
In-Process Development (1) |
|
|||
REG's Estimated Net GAAP Project Costs(2) (page 17, footnote) |
|
$ |
41,963 |
|
% of Costs Incurred (page 17) |
|
|
72 |
% |
Construction in Progress |
|
$ |
30,213 |
|
|
|
|
|
|
NOI from In-Process Development - Current Quarter |
|
|||
Proforma Stabilized NOI from current quarter completions |
|
$ |
- |
|
In-place NOI from In-Process Developments (In Construction) |
|
$ |
84 |
|
|
|
|
|
|
Fee Income |
|
|
|
|
Third-Party Management Fees and Commissions - Current Quarter (page 5) |
|
$ |
6,126 |
|
|
|
|
|
|
Less: Share of JV's Total fee income - Current Quarter (page 7) |
|
$ |
(266 |
) |
|
|
|
|
|
Other Assets |
|
|
|
|
Estimated Market Value of Undeveloped Land |
|
|
|
|
Land held for sale or future development |
|
$ |
51,659 |
|
Outparcels at retail operating properties |
|
|
14,546 |
|
Total Estimated Market Value of Undeveloped Land |
|
$ |
66,205 |
|
|
|
|
|
|
Wholly Owned Assets (page 3) |
|
|
|
|
Cash and Cash Equivalents |
|
$ |
587,358 |
|
Tenant and other receivables, excluding Straight line rent receivables |
|
$ |
91,720 |
|
Other Assets, excluding Goodwill |
|
$ |
85,020 |
|
Share of JV Assets (page 6) |
|
|
|
|
Cash and Cash Equivalents |
|
$ |
20,942 |
|
Tenant and other receivables, excluding Straight line rent receivables |
|
$ |
8,232 |
|
Other Assets |
|
$ |
19,420 |
|
|
|
|
|
|
Less: Noncontrolling Interests (page 6) |
|
$ |
(3,448 |
) |
|
|
|
|
|
Liabilities |
|
|
|
|
Wholly Owned Debt Outstanding (page 12) |
|
|
|
|
Mortgage Loans |
|
$ |
484,990 |
|
Unsecured Public/Private Notes |
|
|
3,575,000 |
|
Unsecured Credit Facilities |
|
|
265,000 |
|
Total Wholly Owned Debt Outstanding |
|
$ |
4,324,990 |
|
|
|
|
|
|
Share of JV Debt Outstanding (page 14) |
|
$ |
543,248 |
|
|
|
|
|
|
Other Wholly Owned Liabilities (page 3) |
|
|
|
|
Accounts Payable and Other Liabilities |
|
$ |
223,990 |
|
Tenants' Security and Escrow Deposits |
|
$ |
50,251 |
|
Other Share of JV Accounts Liabilities (page 6) |
|
|
|
|
Accounts Payable and Other Liabilities |
|
$ |
27,633 |
|
Tenants' Security and Escrow Deposits |
|
$ |
5,241 |
|
|
|
|
|
|
Less: Noncontrolling Interests (page 6) |
|
$ |
(41,798 |
) |
|
|
|
|
|
Common Shares and Equivalents Outstanding |
|
|
|
|
Common Shares and Equivalents Issued and Outstanding (page 1) |
|
|
170,430 |
|
|
|
|
|
|
|
(1) |
Includes Carytown PH I, The Village at Hunter's Lake |
|
(2) |
Includes additional interest and overhead capitalization |
Supplemental Information |
40 |
Supplemental Details of Lease Income (Pro Rata)
COVID-19 Disclosure
For the Three Months Ended June 30, 2020
(unaudited and in thousands)
|
|
Total Pro Rata |
|
|
Composition of Lease Income |
|
|
|
|
Base rent |
|
$ |
218,220 |
|
Recoveries from tenants |
|
|
69,688 |
|
Percentage Rent, Termination Fees , and Other Lease Income |
|
|
5,213 |
|
Uncollectible Lease Income |
|
|
(40,951 |
) |
Non-Cash Revenues (1) |
|
|
(3,822 |
) |
Total Lease Income (see pages 5 & 7) |
|
$ |
248,348 |
|
|
|
|
|
|
Collected Billings and Other Revenue |
|
|
|
|
Billed Base Rent and Recoveries & Other Revenue(2) |
|
$ |
209,063 |
|
Uncollected Billings/Deferrals and Reserves |
|
|
|
|
Base Rent and Recoveries - Accrued |
|
|
44,364 |
|
Base Rent and Recoveries - Reserved (3) |
|
|
39,694 |
|
Total Billings/Deferrals and Other Revenue |
|
$ |
293,121 |
|
|
|
|
|
|
Other Compnents of Lease Income |
|
|
|
|
Uncollectible Lease Income (2) |
|
|
(40,951 |
) |
Non-Cash Revenues (1) |
|
|
(3,822 |
) |
Total Lease Income (see pages 5 & 7) |
|
$ |
248,348 |
|
(1) |
Includes pro rata share of Straight line rent on lease income, net of uncollectible amounts, and Above/below market rent amortization for the three months ended June 30, 2020. |
(2) |
Includes uncollectible lease income of $1.3 million related to unbilled recoveries. Unbilled recoveries are included in Other Revenues and represent unbilled amounts for quarterly, semi-annual and annual payers of property expenses. |
(3) |
Represents billed Base Rent and Recoveries deemed uncollectible in Q2 2020. |
(4) |
Contractual deferrals of rent and recoveries billed and recognized in Q2 2020. Includes deferral agreements executed through July 31, 2020. |
Supplemental Details of Tenant and Other Receivables (Pro Rata)
COVID-19 Disclosure
As of June 30, 2020
(in thousands)
|
|
Total Pro Rata |
|
|
|
|
|
|
|
Tenant receivables |
|
$ |
125,754 |
|
Less: Uncollectible tenant receivables |
|
|
(57,307 |
) |
Net tenant receivables |
|
$ |
68,447 |
|
|
|
|
|
|
Straigh line rent receivables |
|
|
137,097 |
|
Less: Uncollectible straight line rent receivables |
|
|
(28,310 |
) |
Net Straight line receivables |
|
$ |
108,787 |
|
|
|
|
|
|
Other receivables (1) |
|
|
30,907 |
|
Total tenant and other receivables (See pages 3 and 6) |
|
$ |
208,141 |
|
(1) |
Other receivables includes construction receivables, insurance receivables and amounts due from real estate partnerships for Management, transaction and other fee income. |
Supplemental Information |
41 |
Supplemental Details of Same Property NOI (Pro Rata)
COVID-19 Disclosure
For the Three Months Ended June 30, 2020
(unaudited and in thousands)
* |
Same Property NOI |
|
$ |
162,327 |
|
|
% change |
|
|
-19.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
* |
Same Property NOI without Termination Fees |
|
$ |
160,340 |
|
|
% change |
|
|
-20.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
* |
Same Property NOI without Termination Fees or Redevelopments |
|
$ |
147,628 |
|
|
% change |
|
|
-19.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI excluding Accrued Lease Income Not Collected |
|
|
|
|
|
Accrued Lease Income Not Collected |
|
$ |
41,513 |
|
|
Same Property NOI without Termination Fees and Accrued Lease Income Not Collected |
|
$ |
118,827 |
|
|
% change |
|
|
-43.6 |
% |
|
* |
See page 8 |
Supplemental Information |
42 |
June 30, 2020
Core Operating Earnings: An additional performance measure used by Regency as the computation of NAREIT FFO includes certain non-comparable items that affect the Company's period-over-period performance. Core Operating Earnings excludes from NAREIT FFO: (i) transaction related income or expenses (ii) gains or losses from the early extinguishment of debt; (iii) certain non-cash components of earnings derived from above and below market rent amortization, straight-line rents, and amortization of mark-to-market of debt adjustments; and (iv) other amounts as they occur. The Company provides a reconciliation of Net Income Attributable to Common Stockholders to NAREIT FFO to Core Operating Earnings.
Development Completion: A Property in Development is deemed complete upon the earliest of: (i) 90% of total estimated net development costs have been incurred and percent leased equals or exceeds 95%, or (ii) the 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: Operating EBITDAre divided by the sum of the gross interest and scheduled mortgage principal paid to our lenders.
NAREIT Funds From Operations (NAREIT FFO): NAREIT FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (“NAREIT”) defines as net income, computed in accordance with GAAP, excluding gains on sales and impairments of real estate, net of tax, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes NAREIT FFO for all periods presented in accordance with NAREIT's definition. Many companies use different depreciable lives and methods, and real estate values historically fluctuate with market conditions. Since NAREIT FFO excludes depreciation and amortization and gains on sale and impairments of real estate, it provides a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, NAREIT FFO is a supplemental non-GAAP financial measure of the Company's operating performance, which does not represent cash generated from operating activities in accordance with GAAP; and, therefore, should not be considered a substitute measure of cash flows from operations. The Company provides a reconciliation of Net Income Attributable to Common Stockholders to NAREIT FFO.
Net Operating Income (NOI): The sum of base rent, percentage rent, recoveries from tenants, other lease income, and other property income, less operating and maintenance expenses, real estate taxes, ground rent, and uncollectible lease income. 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.
Non-Same Property: During either calendar year period being compared, a property acquired, sold, a Property in Development, a Development Completion, or a property under, or being positioned for, significant redevelopment that distorts comparability between periods. Non-retail properties and corporate activities, including the captive insurance program, are part of Non-Same Property. Please refer to the footnote on Property Summary Report for Non-Same Property detail.
Operating EBITDAre: NAREIT EBITDAre is a measure of REIT performance, which the 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 of real estate; (v) impairments of real estate; and (vi) adjustments to reflect the Company’s share of unconsolidated partnerships and joint ventures. Operating EBITDAre excludes from NAREIT EBITDAre certain non-cash components of earnings derived from above and below market rent amortization and straight-line rents. The Company provides a reconciliation of Net Income to NAREIT EBITDAre to Operating EBITDAre.
Property In Development: Properties in various stages of ground-up development.
Property In Redevelopment: Retail Operating Properties under redevelopment or being positioned for redevelopment. Unless otherwise indicated, a Property in Redevelopment is included in the Same Property pool.
Retail Operating Property: 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: Retail Operating Properties that were owned and operated for the entirety of both calendar year periods being compared. This term excludes Property in Development, prior year Development Completions, and Non-Same Properties. Property in Redevelopment is included unless otherwise indicated.
Supplemental Information |
43 |
Exhibit 99.3
SECOND QUARTER 2020 Fixed Income Supplemental Waterstone Plaza Miami, FL Diablo Plaza San Francisco, CA Pinecrest Place Miami, FL Gateway 101 San Jose, CA Glen Oak Plaza Chicago, IL Tanasbourne Market Portland, OR Danbury Green Danbury, CT Regency Centers
Second Quarter 2020 Highlights For the three months ended June 30, 2020, Net Income Attributable to Common Stockholders (“Net Income”) of $0.11 per diluted share. For the three months ended June 30, 2020, NAREIT Funds From Operations (“NAREIT FFO”) of $0.61 per diluted share. Same property Net Operating Income (“NOI”), excluding termination fees, declined by 20.1%, as compared to the three months ended June 30, 2019, driven by a higher rate of uncollectible lease income related to the COVID-19 pandemic. As of June 30, 2020, the same property portfolio was 94.5% leased. Completed a public offering of $600 million 3.70% unsecured notes due 2030. At June 30, 2020, net debt-to-operating EBITDAre ratio on a pro-rata basis was 5.6x. Published annual Corporate Responsibility Report, highlighting the Company’s key achievements and continued commitment to Our People, Our Communities, Ethics and Governance, and Environmental Stewardship. Regency’s Board of Directors (the “Board”) declared a quarterly cash dividend on the Company’s common stock of $0.595 per share. Regency noticed the intent to redeem the entirety of the Company’s $300 million senior unsecured notes maturing in 2022. 2
COVID-19 Business Update The Company’s 415 properties have remained open and operating during the entirety of the COVID-19 pandemic. As of the end of July, approximately 95% of Regency’s tenants were open based on pro-rata Annual Base Rent (“ABR”). 72% of second quarter pro-rata base rent was collected through July 31, 2020 (77% when including executed rent deferral agreements). 75% of July pro-rata base rent was collected through July 31, 2020 (79% when including executed rent deferral agreements). A presentation providing additional information regarding COVID-19 business updates and impacts is posted on the Company’s website at investors.regencycenters.com. 3
i. For a complete listing of all Debt Covenants related to the Company’s Senior Unsecured Notes, as well as definitions of the above terms, please refer to the Company’s filings with the Securities and Exchange Commission. ii. Current period debt covenants are finalized and submitted after the Company’s most recent Form 10-Q or Form 10-K filing. Unsecured Public Debt Covenants Required 6/30/20 3/31/20 12/31/19 9/30/19 Fair Market Value Calculation Method Covenants(i)(ii) Total Consolidated Debt to Total Consolidated Assets ≤ 65% 31% 31% 29% 29% Secured Consolidated Debt to Total Consolidated Assets ≤ 40% 4% 4% 4% 4% Consolidated Income for Debt Service to Consolidated Debt Service ≥ 1.5x 4.3 5.1 5.4 5.3 Unencumbered Consolidated Assets to Unsecured Consolidated Debt >150% 328% 327% 356% 358% Credit Ratings Agency Credit Rating Outlook Date S&P BBB+ Stable 4/6/20 Moody's Baa1 Stable 4/20/20 Credit Ratings and Select Ratios 4
Capital Structure & Liquidity Profile Debt Composition Pro-Rata $12.7 Billion Total Capitalization Secured vs. Unsecured 6/30/20 Unsecured Credit Facility - Committed 1,250 Balance Outstanding - Undrawn Portion of Credit Facility 1,250 Cash, Cash Equivalents & Marketable Securities 587 Total Liquidity 1,837 28% 8% 62% 73% 19% 79% 21% 2% 2% Liquidity Profile ($ millions) 6% UNSECURED BONDS SECURED FIXED RATE TERM LOAN SECURED VARIABLE RATE EQUITY UNSECURED DEBT – BONDS SECURED DEBT UNSECURED DEBT – BANK 5
Maturity Schedule A Well-Laddered Maturity Schedule (Schedule below is pro forma for the noticed $300 million bond redemption) Wtd Avg Interest Rate: 3.5% Wtd Avg Yrs to Maturity: 9+ Yrs Total Pro Rata Debt: $4.6B ‑$40 $180 $376 $136 $373 $334 $320 $594 $337 $449 $672 $32 $425 $300 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2046 2047 2049 IN MILLIONS UNCONSOLIDATED DEBT - SECURED CONSOLIDATED DEBT - SECURED UNSECURED DEBT - BONDS UNSECURED DEBT - TERM Debt Maturity Profile as of August 3, 2020 (Cash Balance: $287M)1 6 (1) Net of planned September 2020 redemption of the $300 million senior unsecured notes due November 2022
Follow us Second Quarter 2020 Earnings Conference Call Tuesday, August 4th, 2020 Time: 11:00 AM ET Dial#: 877-407-0789 or 201-689-8562 Webcast: investors.regencycenters.com Contact Information: Kathryn McKie Director, Investor Relations and Corporate Analysis 904-598-7348 KathrynMcKie@RegencyCenters.com Forward-Looking Statements Certain statements in this document regarding anticipated financial, business, legal or other outcomes including business and market conditions, outlook and other similar statements relating to Regency’s future events, developments, or financial or operational performance or results, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are identified by the use of words such as “may,” “will,” “should,” “expect,” “estimate,” “believe,” “intend,” “forecast,” “anticipate,” “guidance,” and other similar language. However, the absence of these or similar words or expressions does not mean a statement is not forward-looking. While we believe these forward-looking statements are reasonable when made, forward-looking statements are not guarantees of future performance or events and undue reliance should not be placed on these statements. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance these expectations will be attained, and it is possible actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks and uncertainties. Our operations are subject to a number of risks and uncertainties including, but not limited to, those listed below. When considering an investment in our securities, you should carefully read and consider these risks, together with all other information in our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and our other filings and submissions to the SEC, which provide much more information and detail on the risks described below. If any of the events described in the following risk factors actually occur, our business, financial condition or operating results, as well as the market price of our securities, could be materially adversely affected. Forward-looking statements are only as of the date they are made, and Regency undertakes no duty to update its forward-looking statements except as required by law. These risks and events include, without limitation: Risks Related to the COVID-19 Pandemic Pandemics or other health crises, such as the current COVID-19 crisis, may adversely affect our tenants’ financial condition, the profitability of our properties, our access to the capital markets and could have a material adverse effect on our business, results of operations, cash flows and financial condition. Risk Factors Related to the Retail Industry Economic and market conditions may adversely affect the retail industry and consequently reduce our revenues and cash flow, and increase our operating expenses; Shifts in retail sales and delivery methods between brick and mortar stores, e-commerce, home delivery, and curbside pick-up may adversely impact our revenues and cash flows; Changing economic and detail market conditions in geographic areas where our properties are concentrated may reduce our revenues and cash flow; Our success depends on the success and continued presence of “anchor” tenants; A significant percentage of our revenues are derived from smaller “shop space” tenants and our net income may be adversely impacted if our smaller shop tenants are not successful; We may be unable to collect balances due from tenants in bankruptcy. Risk Factors Related to Real Estate Investments and Operations We are subject to numerous laws and regulations that may adversely affect our operations or expose us to liability; Our real estate assets may decline in value and be subject to impairment losses which may reduce our net income; We face risks associated with development, redevelopment and expansion of properties; We face risks associated with the development of mixed-use commercial properties; We face risks associated with the acquisition of properties; We face risks if we expand into new markets; We may be unable to sell properties when desired because of market conditions; Certain of the properties in our portfolio are subject to ground leases; if we are unable to renew a ground lease, purchase the fee simple interest, or are found to be in breach of a ground lease, we may be adversely affected; Climate change may adversely impact our properties directly and may lead to additional compliance obligations and costs as well as additional taxes and fees; Geographic concentration of our properties makes our business more vulnerable to natural disasters, severe weather conditions and climate change; An uninsured loss or a loss that exceeds the insurance coverage on our properties may subject us to loss of capital and revenue on those properties; Loss of our key personnel may adversely affect our business and operations; We face competition from numerous sources, including other REITs and other real estate owners; Costs of environmental remediation may reduce our cash flow available for distribution to stock and unit holders; Compliance with the Americans with Disabilities Act and fire, safety and other regulations may require us to make unexpected expenditures; The unauthorized access, use, theft or destruction of tenant or employee personal, financial or other data or of Regency’s proprietary or confidential information stored in our information systems or by third parties on our behalf could impact our reputation and brand and expose us to potential liability and loss of revenues. Risk Factors Related to Our Partnership and Joint Ventures We do not have voting control over all of the properties owned in our co-investment partnerships and joint ventures, so we are unable to ensure that our objectives will be pursued; The termination of our partnerships may adversely affect our cash flow, operating results, and our ability to make distributions to stock and unit holders. Risk Factors Related to Funding Strategies and Capital Structure Our ability to sell properties and fund acquisitions and developments may be adversely impacted by higher market capitalization rates and lower NOI at our properties which may dilute earnings; We may acquire properties or portfolios of properties through tax-deferred contribution transactions, which may result in stockholder dilution and limit our ability to sell such assets; We depend on external sources of capital, which may not be available in the future on favorable terms or at all; Our debt financing may adversely affect our business and financial condition; Covenants in our debt agreements may restrict our operating activities and adversely affect our financial condition; Increases in interest rates would cause our borrowing costs to rise and negatively impact our results of operations; Hedging activity may expose us to risks, including the risks that a counterparty will not perform and that the hedge will not perform and that the hedge will not yield the economic benefits we anticipate, which may adversely affect us; The interest rates on our Unsecured Credit facilities as well as on our variable rate mortgages and interest rate swaps might change based on changes to the method in which LIBOR or its replacement rate is determined. Risk Factors Related to our Company and the Market Price for Our Securities Changes in economic and market conditions may adversely affect the market price of our securities; There is no assurance that we will continue to pay dividends at historical rates; Enhanced focus on corporate responsibility and sustainability, specifically related to environmental, social and governance matters, may impose additional costs and expose us to new risks. Risk Factors Related to Laws and Regulations If the Parent Company fails to qualify as a REIT for federal income tax purposes, it would be subject to federal income tax at regular corporate rates; Recent changes to the U.S. tax laws may have a significant negative impact on the overall economy, our tenants, our investors, and our business; Dividends paid by REITs generally do not qualify for reduced tax rates; Certain foreign stockholders may be subject to U.S. federal income tax on gain recognized on a disposition of our common stock if we do not qualify as a “domestically controlled” REIT; Legislative or other actions affecting REITs may have a negative effect on us; Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities; Restrictions on the ownership of the Parent Company's capital stock to preserve its REIT status may delay or prevent a change in control; The issuance of the Parent Company's capital stock may delay or prevent a change in control. Non-GAAP disclosure We believe these non-GAAP measures provide useful information to our Board of Directors, management and investors regarding certain trends relating to our financial condition and results of operations. Our management uses these non-GAAP measures to compare our performance to that of prior periods for trend analyses, purposes of determining management incentive compensation and budgeting, forecasting and planning purposes. We do not consider non-GAAP measures an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non- GAAP financial measures is they may exclude significant expense and income items that are required by GAAP to be recognized in our consolidated financial statements. In addition, they reflect the exercise of management’s judgment about which expense and income items are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, reconciliations of the non-GAAP financial measures we use to their most directly comparable GAAP measures are provided. Non-GAAP financial measures should not be relied upon in evaluating the financial condition, results of operations or future prospects of the Company. NAREIT FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (“NAREIT”) defines as net income, computed in accordance with GAAP, excluding gains on sale and impairments of real estate, net of tax, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes NAREIT FFO for all periods presented in accordance with NAREIT's definition. Since NAREIT FFO excludes depreciation and amortization and gains on sales and impairments of real estate, it provides a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, NAREIT FFO is a supplemental non-GAAP financial measure of the Company's operating performance, which does not represent cash generated from operating activities in accordance with GAAP; and, therefore, should not be considered a substitute measure of cash flows from operations. The Company provides a reconciliation of Net Income Attributable to Common Stockholders to NAREIT FFO. Core Operating Earnings is an additional performance measure that excludes from NAREIT FFO: (i) transaction related income or expenses (ii) gains or losses from the early extinguishment of debt; (iii) certain non-cash components of earnings derived from above and below market rent amortization, straight-line rents, and amortization of mark-to-market of debt adjustments; and (iv) other amounts as they occur. The Company provides a reconciliation of Net Income to NAREIT FFO to Core Operating Earnings. 7
Exhibit 99.4
Regency Centers COVID-19 Business Update August 3, 2020 Pinecrest Place | Miami, FL
Safe Harbor and Non-GAAP Disclosures Forward-Looking Statements Certain statements in this document regarding anticipated financial, business, legal or other outcomes including business and market conditions, outlook and other similar statements relating to Regency’s future events, developments, or financial or operational performance or results, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are identified by the use of words such as “may,” “will,” “should,” “expect,” “estimate,” “believe,” “intend,” “forecast,” “anticipate,” “guidance,” and other similar language. However, the absence of these or similar words or expressions does not mean a statement is not forward-looking. While we believe these forward-looking statements are reasonable when made, forward-looking statements are not guarantees of future performance or events and undue reliance should not be placed on these statements. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance these expectations will be attained, and it is possible actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks and uncertainties. Our operations are subject to a number of risks and uncertainties including, but not limited to, those listed below. When considering an investment in our securities, you should carefully read and consider these risks, together with all other information in our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and our other filings and submissions to the SEC, which provide much more information and detail on the risks described below. If any of the events described in the following risk factors actually occur, our business, financial condition or operating results, as well as the market price of our securities, could be materially adversely affected. Forward-looking statements are only as of the date they are made, and Regency undertakes no duty to update its forward-looking statements except as required by law. These risks and events include, without limitation: Risks Related to the COVID-19 Pandemic Pandemics or other health crises, such as the current COVID-19 crisis, may adversely affect our tenants’ financial condition, the profitability of our properties, our access to the capital markets and could have a material adverse effect on our business, results of operations, cash flows and financial condition. Risk Factors Related to the Retail Industry Economic and market conditions may adversely affect the retail industry and consequently reduce our revenues and cash flow, and increase our operating expenses; Shifts in retail sales and delivery methods between brick and mortar stores, e-commerce, home delivery, and curbside pick-up may adversely impact our revenues and cash flows; Changing economic and detail market conditions in geographic areas where our properties are concentrated may reduce our revenues and cash flow; Our success depends on the success and continued presence of “anchor” tenants; A significant percentage of our revenues are derived from smaller “shop space” tenants and our net income may be adversely impacted if our smaller shop tenants are not successful; We may be unable to collect balances due from tenants in bankruptcy. Risk Factors Related to Real Estate Investments and Operations We are subject to numerous laws and regulations that may adversely affect our operations or expose us to liability; Our real estate assets may decline in value and be subject to impairment losses which may reduce our net income; We face risks associated with development, redevelopment and expansion of properties; We face risks associated with the development of mixed-use commercial properties; We face risks associated with the acquisition of properties; We face risks if we expand into new markets; We may be unable to sell properties when desired because of market conditions; Certain of the properties in our portfolio are subject to ground leases; if we are unable to renew a ground lease, purchase the fee simple interest, or are found to be in breach of a ground lease, we may be adversely affected; Climate change may adversely impact our properties directly and may lead to additional compliance obligations and costs as well as additional taxes and fees; Geographic concentration of our properties makes our business more vulnerable to natural disasters, severe weather conditions and climate change; An uninsured loss or a loss that exceeds the insurance coverage on our properties may subject us to loss of capital and revenue on those properties; Loss of our key personnel may adversely affect our business and operations; We face competition from numerous sources, including other REITs and other real estate owners; Costs of environmental remediation may reduce our cash flow available for distribution to stock and unit holders; Compliance with the Americans with Disabilities Act and fire, safety and other regulations may require us to make unexpected expenditures; The unauthorized access, use, theft or destruction of tenant or employee personal, financial or other data or of Regency’s proprietary or confidential information stored in our information systems or by third parties on our behalf could impact our reputation and brand and expose us to potential liability and loss of revenues. Risk Factors Related to Our Partnership and Joint Ventures We do not have voting control over all of the properties owned in our co-investment partnerships and joint ventures, so we are unable to ensure that our objectives will be pursued; The termination of our partnerships may adversely affect our cash flow, operating results, and our ability to make distributions to stock and unit holders. Risk Factors Related to Funding Strategies and Capital Structure Our ability to sell properties and fund acquisitions and developments may be adversely impacted by higher market capitalization rates and lower NOI at our properties which may dilute earnings; We may acquire properties or portfolios of properties through tax-deferred contribution transactions, which may result in stockholder dilution and limit our ability to sell such assets; We depend on external sources of capital, which may not be available in the future on favorable terms or at all; Our debt financing may adversely affect our business and financial condition; Covenants in our debt agreements may restrict our operating activities and adversely affect our financial condition; Increases in interest rates would cause our borrowing costs to rise and negatively impact our results of operations; Hedging activity may expose us to risks, including the risks that a counterparty will not perform and that the hedge will not perform and that the hedge will not yield the economic benefits we anticipate, which may adversely affect us; The interest rates on our Unsecured Credit facilities as well as on our variable rate mortgages and interest rate swaps might change based on changes to the method in which LIBOR or its replacement rate is determined. Risk Factors Related to our Company and the Market Price for Our Securities Changes in economic and market conditions may adversely affect the market price of our securities; There is no assurance that we will continue to pay dividends at historical rates; Enhanced focus on corporate responsibility and sustainability, specifically related to environmental, social and governance matters, may impose additional costs and expose us to new risks. Risk Factors Related to Laws and Regulations If the Parent Company fails to qualify as a REIT for federal income tax purposes, it would be subject to federal income tax at regular corporate rates; Recent changes to the U.S. tax laws may have a significant negative impact on the overall economy, our tenants, our investors, and our business; Dividends paid by REITs generally do not qualify for reduced tax rates; Certain foreign stockholders may be subject to U.S. federal income tax on gain recognized on a disposition of our common stock if we do not qualify as a “domestically controlled” REIT; Legislative or other actions affecting REITs may have a negative effect on us; Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities; Restrictions on the ownership of the Parent Company's capital stock to preserve its REIT status may delay or prevent a change in control; The issuance of the Parent Company's capital stock may delay or prevent a change in control. Non-GAAP disclosure We believe these non-GAAP measures provide useful information to our Board of Directors, management and investors regarding certain trends relating to our financial condition and results of operations. Our management uses these non-GAAP measures to compare our performance to that of prior periods for trend analyses, purposes of determining management incentive compensation and budgeting, forecasting and planning purposes. We do not consider non-GAAP measures an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is they may exclude significant expense and income items that are required by GAAP to be recognized in our consolidated financial statements. In addition, they reflect the exercise of management’s judgment about which expense and income items are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, reconciliations of the non-GAAP financial measures we use to their most directly comparable GAAP measures are provided. Non-GAAP financial measures should not be relied upon in evaluating the financial condition, results of operations or future prospects of the Company. NAREIT FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (“NAREIT”) defines as net income, computed in accordance with GAAP, excluding gains on sale and impairments of real estate, net of tax, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes NAREIT FFO for all periods presented in accordance with NAREIT's definition. Since NAREIT FFO excludes depreciation and amortization and gains on sales and impairments of real estate, it provides a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, NAREIT FFO is a supplemental non-GAAP financial measure of the Company's operating performance, which does not represent cash generated from operating activities in accordance with GAAP; and, therefore, should not be considered a substitute measure of cash flows from operations. The Company provides a reconciliation of Net Income Attributable to Common Stockholders to NAREIT FFO. Core Operating Earnings is an additional performance measure that excludes from NAREIT FFO: (i) transaction related income or expenses (ii) gains or losses from the early extinguishment of debt; (iii) certain non-cash components of earnings derived from above and below market rent amortization, straight-line rents, and amortization of mark-to-market of debt adjustments; and (iv) other amounts as they occur. The Company provides a reconciliation of Net Income to NAREIT FFO to Core Operating Earnings. 2 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Regency’s Unequaled Strategic Advantages Development/Redevelopment Opportunities Pipeline of flexible developments and redevelopments n Positioned to create value over the long-term Local Market Teams 22 offices throughout the country working with tenants and vendors at 415 properties Unparalleled team of experienced professionals Balance Sheet and Liquidity Strength Low leverage with limited near-term maturities Debt to EBITDAre of 5.6x ~$1.5B of Total Liquidity High Quality Real Estate Portfolio 80% Grocery-Anchored Necessity, service, convenience, and value retailers serving essential needs of our communities 3 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Leading Corporate Responsibility Practices In June, Regency issued our Annual Corporate Responsibility Report. The report illustrates our continued commitment to corporate responsibility and key environmental, social, and governance initiatives and achievements. Some of our key achievements for the year include the following: n Achieved annual employee engagement goal of employee engagement of 85% or greater n Received the First Coast Healthiest Companies Award for the 11th consecutive year n Provided over 10,000 hours of employee training and continuing education and ensured 100% of employees received regular performance and career development reviews n Developed a Human Rights Policy n Approximately $1.4M contributed to charitable causes n More than 75% of employees participated in Company-sponsored volunteer opportunities n Developed a new program to allow employees the opportunity to participate in selecting recipients for corporate contributions, enabling them to direct assistance to a cause that is important to them and makes a difference in Regency’s communities n Recognized as a winning “W” company by 2020 Women on Boards for having more than 20% of its Board seats held by women n Achieved top ISS Governance Quality Score of 1 n Developed vendor and contractor management tools to help them adhere to the same high standards of the Company n Awarded a GRESB Green Star for the fifth consecutive year n Enhanced leases to include green clauses n Exceeded annual goals by reducing greenhouse gas emissions by 9%, reducing energy consumption by 6%, and increasing waste diversion by 3% n Expanded renewable energy produced to approximately 5,900-megawatt hours through power generation from 30 systems at 22 properties Our People Our Communities Environmental Ethics and Governance Stewardship 28 STRONG BRAND AND CULTURE Leading Corporate Responsibility Practices Connecting to Our Stakeholders While Executing Our Strategy OUR PEOPLE Regency's objective is to maintain a high level of employee engagement with an overall score of 85% or greater, while maintaining our award-winning benefits and wellness plans and enhancing our focus on diversity. ETHICS & GOVERNANCE Regency's objective is to maintain best-in-class corporate governance with adherence to the highest ethical behavior and corporate oversight, while continuing to achieve the highest overall scores from leading shareholder advisory firms. OUR COMMUNITIES Adhering to Regency's Core Values and culture, the Company's objective is to contribute to the betterment of communities through investment and philanthropic efforts. This includes a commitment to monetary donations as well as employees donating their time through volunteer hours annually. ENVIRONMENTAL STEWARDSHIP Regency's objectives include a continued commitment to being good stewards of our environment while reducing our overall impact, represented by our renewed goals to reduce energy consumption, greenhouse gas emissions and waste, coupled with our focus on climate resiliency. S&P 500® ESG ISS Qualityscore Materiality Disclosures GRFSB MSCI ESG Rating A TCFD SASB 4 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Portfolio Composition(1) Pro-Rata Annual Base Rent (ABR) Exposure by Category Portfolio Composition (2) % of Pro-Rata ABR 38% Other - Retail & Services 19% Essential - Restaurants 43% Essential - Retail & Services Grocery/Drugstore 22% 12% 8% 7% 6% 5% 5% 4% 4% 4% 4% 3% 3% 3% 3% 2% 2% 2% 1% Home Fitness Business Services Restaurant - Casual/Fine Dining Pet Restaurant - Fast Food/ Limited Service Other Medical Banks Essential Medical Apparel Office/Communications Off-Price Other Retail Personal Services Other Essential Retail Hobby/Sports Home Improvement/Auto Entertainment Exposure by Category % of Pro-Rata ABR ESSENTIAL - RETAIL & SERVICES ESSENTIAL - RESTAURANTS OTHER - RETAIL & SERVICES (1) Percentages may not sum to 100% due to rounding. (2) Essential retailers defined as those that supply or provide consumers and essential businesses with any basic necessary goods and services; the definition varies across municipalities. While some restaurants are deemed to be essential retail, we have excluded them from the category. 5 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Operational Update Tenant Operating Status as of July 31, 2020 Grocery/Drugstore Restaurant - Casual/Fine Dining Other Essential Retail Entertainment Home Improvement/Auto Other Medical Home Essential Medical Apparel Hobby/Sports Pet Business Services Restaurant - Fast Food/ Limited Service Personal Services Banks Other Retail Office/Communications Off-Price Fitness 100% 100% 100% 100% 98% 97% 97% 97% 97% 96% 96% 94% 94% 93% 93% 92% 89% 71% 54% Tenants Open by Category % of Pro-Rata ABR ESSENTIAL - RETAIL & SERVICES (99% OPEN) ESSENTIAL - RESTAURANTS (95% OPEN) OTHER - RETAIL & SERVICES (90% OPEN) 59% 75% 95% ‑April 30th May 31st July 31st ‑Status of Tenant Operations % of Pro-Rata ABR % of Pro-Rata ABR 5% Closed 95% Open 6 REGENCY CENTERS
Operational Update Q2 Base Rent Collections as of July 31, 2020 Q2 Base Rent Collections by Category % of Pro-Rata ABR Grocery/Drugstore Restaurant - Casual/Fine Dining Other Essential Retail Entertainment Home Improvement/Auto Other Medical Home Essential Medical Apparel Hobby/Sports Pet Business Services Restaurant - Fast Food/Limited Service Personal Services Banks Other Retail Office/Communications Off-Price Fitness 99% 99% 95% 95% 94% 93% 88% 80% 72% 66% 65% 55% 53% 53% 52% 41% 38% 21% 16% ESSENTIAL - RETAIL & SERVICES (97% COLLECTED) ESSENTIAL - RESTAURANTS (61% COLLECTED) OTHER - RETAIL & SERVICES (48% COLLECTED) Q2 Base Rent Collections % of Pro-Rata ABR 23% Uncollected 5% Uncollected (deferred) 72% Collected 7 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Operational Update July Base Rent Collections as of July 31, 2020 July Base Rent Collections by Category % of Pro-Rata ABR Grocery/Drugstore Restaurant - Casual/Fine Dining Other Essential Retail Entertainment Home Improvement/Auto Other Medical Home Essential Medical Apparel Hobby/Sports Pet Business Services Restaurant - Fast Food/Limited Service Personal Services Banks Other Retail Office/Communications Off-Price Fitness 99% 99% 96% 95% 91% 91% 87% 84% 79% 79% 74% 74% 69% 56% 55% 51% 41% 30% 25% ESSENTIAL - RETAIL & SERVICES (96% COLLECTED) ESSENTIAL - RESTAURANTS (63% COLLECTED) OTHER - RETAIL & SERVICES (57% COLLECTED) July Base Rent Collections % of Pro-Rata ABR 21% Uncollected 4% Uncollected (deferred) 75% Collected 8 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Operational Update Q2 & July Base Rent Collections as of July 31, 2020 Total Portfolio Composition % of Pro-Rata ABR Q2 and July Rent Collections % of Pro-Rata ABR National, Regional & Local Portfolio Composition(1) Anchor & Shop Portfolio Composition(2) 23% Local 77% National & Regional 56% Shop 44% Anchor (1) Local Tenants: <3 locations; National/Regional Tenants: ≥ 3 locations (2) Shop Tenants: <10K square feet; Anchor Tenants: ≥ 10K square feet 0% 20% 40% 60% 80% 100% Q2 July 74% 80% 64% 59% NATIONAL & REGIONAL LOCAL 0% 20% 40% 60% 80% 100% Q2 July 78% 82% 67% 70% ANCHOR SHOP 9 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Operational Update Executed Deferral Agreements as of July 31, 2020 Total Executed Deferral Agreements (through July 31, 2020) Lease Count 633 Average Deferral Term (in months) 2.9 Total Deferred Rent (in 000s) $16,435(1) National, Regional & Local Tenant Composition Executed Deferral Agreements 16% Local 84% National & Regional Anchor & Shop Tenant Composition 53% Anchor 47% Shop Repayments by Year 78% 2021 4% 2022+ 18% 2020 (1) 80% of total deferred rent is for rent billed in Q2 2020. See Q2 supplemental package on page 33 for additional details. 10 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Investments Update Managed Commitments Regency continues to evaluate the impacts to project scope, investment, tenancy, timing, and return on investment on all in process and pipeline projects to determine the most appropriate future direction. Status as of: 3/31/2020 6/30/2020 Regency’s Estimated Net Project Costs ~$190M ~$190M % of Project Costs Incurred 58% 65% Remaining Project Costs ~$80M ~$70M In-Process Developments & Redevelopments The Abbot Boston, MA Market Common Clarendon Metro D.C. Carytown Exchange Richmond, VA 11 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Investments Update Project Status as of August 3, 2020(1) IN-PROCESS Carytown Exchange Phase I Ground up Development in Richmond anchored by Publix; construction will be phased as 2 projects; Phase I construction will include Publix & Shop Building The Village at Hunter's Lake Ground up development in Tampa anchored by Sprouts; construction proceeding as planned and nearly complete West Bird Plaza Redevelopment in Miami to construct new Publix; construction proceeding as planned Point 50 Redevelopment in metro DC to construct new grocery anchored center; construction proceeding as planned and nearly complete Bloomingdale Square Redevelopment in Tampa to relocate Publix and add LA Fitness and HOME Centric The Abbot Phase I Redevelopment of historic Harvard Square buildings; construction was halted in late March and restarted June 1st when the government mandate was lifted; construction will be phased as 2 projects; Phase I includes the completion of 1 ground-up building Market Common Clarendon Office Phase I Redevelopment of a vacant office bldg. in Metro DC; construction will be phased as 2 projects; Phase I construction plan includes completing the shell building as well as the delivery to Equinox PIPELINE Gateway Plaza at Aventura Redevelopment of former Babies R Us space in Miami, lease negotiations continue with specialty grocer as scope of project is reviewed Westbard Square Redevelopment of Giant anchored center in metro DC into mixed use center, entitlements proceeding, scope and economics under review Hancock Center Potential sale or redevelopment of former Sears in Austin Costa Verde Center Large scale redevelopment in San Diego into mixed use with retail, office & hotel, entitlements advancing, economics and timing under review Town and Country Center Redevelopment of former Kmart in LA with retail below multifamily, entitlements advancing, economics and timing under review Serramonte Center Multi-phased redevelopment with plans of 3 projects including new retail as well as other uses to continue to augment this Class A mall. The project is currently under review as Management reassess the scope, merchandising, project costs, and return on investment in light of the COVID-19 pandemic. Culver Public Market Ground up development in LA; vertical construction had not commenced; management evaluating future direction The Abbot Phase II Phase 2 of this redevelopment in Harvard Square includes the interior building completion and tenant buildouts Market Common Clarendon Office Phase II Phase 2 of this redevelopment of a vacant office building in Metro DC; includes the interior building completion and tenant buildouts Carytown Exchange Phase II Phase II of this Richmond ground up development anchored by Publix will consist of the 3 additional shop buildings (1) Please refer to the 2Q'20 supplemental filing for additional project level detail. 12 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Balance Sheet Strength Low Leverage Provides Flexibility Regency has taken additional steps to further strengthen its balance sheet and to provide financial flexibility amid the evolving effects of the COVID-19 pandemic, including issuing $600 million of 10-year 3.70% notes in May 2020. Total Pro-Rata Share Leverage Ratios 6/30/20 Net debt-to-Operating EBITDAre 5.6x Fixed charge coverage 4.0x Interest coverage 4.4x Unsecured Public Debt Covenants Required 6/30/20(3) Fair Market Value Calculation Method Covenants(1)(2) Total Consolidated Debt to Total Consolidated Assets ≤ 65% 31% Secured Consolidated Debt to Total Consolidated Assets ≤ 40% 4% Consolidated Income for Debt Service to Consolidated Debt Service ≥ 1.5x 4.3x Unencumbered Consolidated Assets to Unsecured Consolidated Debt >150% 328% (1) For a complete listing of all Debt Covenants related to the Company's Senior Unsecured Notes, as well as definitions of the above terms, please refer to the Company's filings with the Securities and Exchange Commission. (2) Current period debt covenants are finalized and submitted after the Company's most recent Form 10-Q or Form 10-K filing. (3) Trailing 12 months. 13 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Balance Sheet Strength A Well-Laddered Maturity Schedule (Schedule below is pro forma for the noticed $300 million bond redemption) $40 $180 $376 $136 $373 $334 $320 $594 $337 $449 $672 $32 $425 $300 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2046 2047 2049‑ IN MILLIONS Wtd average years to maturity: 9+ years Wtd average interest rate: 3.5% UNCONSOLIDATED DEBT - SECURED CONSOLIDATED DEBT - SECURED UNSECURED DEBT - BONDS UNSECURED DEBT - TERM Debt Maturity Profile as of August 3, 2020 (Cash Balance: $287M)1 (1) Net of planned September 2020 redemption of the $300 million senior unsecured notes due November 2022 14 REGENCY CENTERS COVID-19 BUSINESS UPDATE
Ample Liquidity Available Sources and Near-Term Commitments(1) $220M 2020 2021 Debt Maturities $380M 2022 Debt Maturities(1) $70M Dev/Redev Committed Capital Cash On Hand(1) $290M Undrawn Revolver $1.2B $830M Net Liquidity $1.5B Total Liquidity IN MILLIONS Sources Uses (1) As of August 3, 2020, net of planned September 2020 redemption of the $300 million senior unsecured notes due November 2022. 15 REGENCY CENTERS COVID-19 BUSINESS UPDATE