Quarterly Supplemental
4th Quarter 2020
Investor Relations
irinfo@RegencyCenters.comOne Independent Drive, Suite 114 Jacksonville, FL 32202 904 598 7000 RegencyCenters.com
Table Of Contents December 31, 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 Asset 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 and Completions ...............................................................................18
Real Estate Information:
Leasing Statistics ..........................................................................................................................................................19
Average Base Rent by CBSA .........................................................................................................................................20
Significant Tenant Rents ...............................................................................................................................................21
Tenant Lease Expirations .............................................................................................................................................22
Portfolio Summary Report by State ................................................................................................................................23
Additional Disclosures Related to COVID-19 and Forward-Looking Information:
Components of NAV ......................................................................................................................................................31
Additional Disclosures Related to COVID-19 Impact ........................................................................................................32
Earnings Guidance ........................................................................................................................................................34
Reconciliation of Net Income to Nareit FFO ....................................................................................................................35
Glossary of Terms ........................................................................................................................................................36
December 31, 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 risk factors described in our SEC filings. When considering an investment in our securities, you should carefully read and consider these risks, together with all other information in our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and our other filings and submissions to the SEC. If any of the events described in the 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 COVID-19 pandemic, may adversely affect our tenants' financial condition, the profitability of our properties, and 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 Operating Retail-Based Shopping Centers
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 trends, 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 retail market conditions in geographic areas where our properties are concentrated may reduce our revenues and cash flow.
Our success depends on the continued presence and success of our "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.
Many of our costs and expenses associated with operating our properties may remain constant or increase, even if our lease income decreases.
Compliance with the Americans with Disabilities Act and fire, safety and other regulations may have a negative effect on us.
Risk Factors Related to Real Estate Investments
Our real estate assets may decline in value and be subject to impairment losses which may reduce our net income.
i
December 31, 2020
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 may be unable to sell properties when desired because of market conditions.
Changes in tax laws could impact our acquisition or disposition of real estate.
Risk Factors Related to the Environment Affecting Our Properties
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.
Costs of environmental remediation may impact our financial performance and reduce our cash flow.
Risk Factors Related to Corporate Matters
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.
Failure to attract and retain key personnel may adversely affect our business and operations.
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 Partnerships 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 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 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 the Market Price for Our Securities
Changes in economic and market conditions may adversely affect the market price of our securities.
ii
December 31, 2020
There is no assurance that we will continue to pay dividends at historical rates.
Risk Factors Relating to the Company's Qualification as a REIT
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.
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.
Risks Related to the Company's Common Stock
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.
Ownership in the Parent Company may be diluted in the future.
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.
iii
December 31, 2020
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.
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 percent leased, 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.
iv
NEWS RELEASE
For immediate release
Christy McElroy 904 598 7616
ChristyMcElroy@regencycenters.com
Regency Centers Reports Fourth Quarter and Full Year 2020 Results
JACKSONVILLE, FL (February 11, 2021) - Regency Centers Corporation ("Regency" or the "Company") (NASDAQ:REG) today reported financial and operating results for the period ended December 31, 2020, provided an update related to the COVID-19 pandemic, and provided initial guidance for 2021 Nareit FFO. For the three months ended December 31, 2020 and 2019, Net Income was $0.23 per diluted share and $0.24 per diluted share, respectively. For the twelve months ended December 31, 2020 and 2019, Net Income was $0.26 per diluted share and $1.43 per diluted share, respectively.
Fourth Quarter and Full Year 2020 Highlights
• Reported Nareit FFO for the fourth quarter of $0.76 per diluted share; one-time items include a write-off of development pursuit costs of $0.05 per diluted share, a swap breakage charge of $0.02 per diluted share, and a write-off of straight line rents receivable of $0.04 per diluted share
o Nareit FFO also reflects uncollectible lease income of $0.10 per diluted share, primarily related to the COVID-19 pandemic
• Same property Net Operating Income ("NOI"), excluding termination fees, decreased 10.5% during the fourth quarter and 11.6% during the full year 2020, respectively, from prior periods driven primarily by a higher rate of uncollectible lease income due to the COVID-19 pandemic
• Realized percent leased of 92.9% in the same property portfolio as of December 31, 2020
• Collected 92% of fourth quarter pro-rata base rent, as of February 8, 2021
• Executed 1.7 million square feet of new and renewal leases in the fourth quarter at a blended rent spread of +0.6%, and executed 5.9 million square feet of new and renewal leases in the full year 2020 at a blended rent spread of +2.2%
• Started over $124 million of development and redevelopment projects, and completed over $71 million of projects with a stabilized yield of 8%, during the full year 2020
• Completed property dispositions of $77.8 million and non-income producing land sales of $8.1 million, each at Regency's share, during the fourth quarter. Completed property and outparcel dispositions of $190.8 million at a cap rate of 5.7% and non-income producing land sales of $18.6 million, all at Regency's share, during the full year 2020
• Realized pro-rata net debt-to-operating EBITDAre of 6.0x at December 31, 2020
Subsequent Highlights
• Subsequent to year-end, closed on the sale of one shopping center for a gross sales price of $9.0 million, and one non-income producing asset for $29.4 million, both at Regency's share
• On January 15, 2021, repaid the $265 million term loan originally due January 2022 (the "Term Loan") using cash available, leaving no unsecured debt maturities until 2024
• On January 27, 2021, Regency issued its first TCFD Climate Change Risk Report, illustrating the Company's continued commitment to corporate responsibility and transparency
v
• On February 9, 2021, closed on an amended and restated $1.25 billion revolving credit facility maturing March 23, 2025, replacing the existing revolving credit facility
• On February 10, 2021, Regency's Board of Directors (the "Board") declared a quarterly cash dividend on the Company's common stock of $0.595 per share
• Included on Newsweek's Most Responsible Companies List 2021 for the second year in a row
"I'm so proud of how our team has navigated the incredible challenges we faced this past year, working harder than ever to serve our tenants, our customers, our communities and our shareholders," said Lisa Palmer, President and Chief Executive Officer. "While we acknowledge the meaningful uncertainty that still exists in 2021, we are encouraged by the continued improvement in rent collections and positive momentum in leasing activity that we experienced in the fourth quarter."
Financial Results
Net Income
• For the three months ended December 31, 2020, Net Income Attributable to Common Stockholders ("Net Income") was $38.5 million, or $0.23 per diluted share, compared to Net Income of $40.3 million, or $0.24 per diluted share, for the same period in 2019.
o Fourth quarter Net Income includes a $0.10 per diluted share non-cash impairment charge primarily related to 101 7th Avenue, previously occupied by Barneys New York.
• For the twelve months ended December 31, 2020, Net Income was $44.9 million, or $0.26 per diluted share, compared to $239.4 million, or $1.43 per diluted share, for the same period in 2019.
Nareit FFO
• For the three months ended December 31, 2020, Nareit Funds From Operations ("Nareit FFO") was $129.5 million, or $0.76 per diluted share, compared to $168.5 million, or $1.00 per diluted share, for the same period in 2019. Items that impact fourth quarter Nareit FFO comparability include:
o A $0.05 per diluted share write-off of previously-capitalized development pursuit costs;
o A $0.02 per diluted share charge related to the termination of interest rate swap contracts associated with the repayment of the Company's $265 million term loan;
o Uncollectible lease income of $0.10 per diluted share and a $0.04 per diluted share write-off of straight line rents receivable, primarily related to uncollected rent due to the COVID-19 pandemic. For additional detail, please refer to pages 32 and 33 of the fourth quarter 2020 supplemental disclosure.
• For the twelve months ended December 31, 2020, Nareit FFO was $502.0 million, or $2.95 per diluted share, compared to $654.4 million, or $3.89 per diluted share, for the same period in 2019.
Core Operating Earnings
• For the three months ended December 31, 2020, Core Operating Earnings was $125.1 million, or $0.73 per diluted share, compared to $152.9 million, or $0.91 per diluted share, for the same period in 2019.
vi
• For the twelve months ended December 31, 2020, Core Operating Earnings was $505.2 million, or $2.97 per diluted share, compared to $611.7 million, or $3.64 per diluted share, for the same period in 2019.
Portfolio Performance
Same Property NOI
• Fourth quarter same property Net Operating Income ("NOI"), excluding termination fees, declined by 10.5% compared to the same period in 2019.
o The decline in same property NOI in the fourth quarter of 2020 was driven primarily by a higher rate of uncollectible lease income of $15.3 million in the same property pool due to the COVID-19 pandemic.
Leased Occupancy
• As of December 31, 2020, Regency's wholly-owned portfolio plus its pro-rata share of co-investment partnerships, was 92.3% leased.
• As of December 31, 2020, Regency's same property portfolio was 92.9% leased, a decline of 60 basis points sequentially.
o Within the same property portfolio, anchor percent leased, which includes spaces greater than or equal to 10,000 square feet, was 95.4%, a decline of 60 basis points sequentially.
o Same property shop percent leased, which includes spaces less than 10,000 square feet, was 88.5%, a decline of 70 basis points sequentially.
Leasing Activity
• For the three months ended December 31, 2020, Regency executed 1.7 million square feet of comparable new and renewal leases at blended rent spreads of +0.6%.
• For the trailing twelve months, the Company executed 5.9 million square feet of comparable new and renewal leases at blended rents spreads of +2.2%.
COVID-19 Update
• As of January 31, 2021, approximately 97% of the Company's tenants were open based on pro-rata Annual Base Rent ("ABR"), although governmental restrictions on specific tenant businesses can change daily.
• As of January 31, 2021, the Company had executed rent deferral agreements on over 1,600 leases, with total deferred rent of $40.8 million.
• As of February 8, 2021, the Company collected 92% of fourth quarter pro-rata base rent, in addition to 1% subject to executed deferral agreements.
• The Company also continues to make progress on second and third quarter receivables. As of February 8, 2021, the Company collected 79% and 89% of second and third quarter pro-rata base rent, respectively. The Company has also signed deferral agreements for 12% and 4%, respectively, of second and third quarter pro-rata base rent.
• A "Business Update" presentation is posted on our website atinvestors.regencycenters.com,and includes additional information regarding COVID-19 impacts.
vii
Portfolio Enhancement and Capital Allocation
Developments and Redevelopments
• During 2020, the Company started over $124 million of development and redevelopment projects.
• As of December 31, 2020, the Company had 14 properties in development or redevelopment with estimated net project costs of $319.3 million and an estimated $170 million of remaining costs to complete.
• In-process developments and redevelopments were 88% leased as of December 31, 2020.
• In the fourth quarter, Regency completed one development and two redevelopment projects with combined pro-rata costs of $29.8 million.
• In light of the COVID-19 pandemic, the Company continues to evaluate the impacts to scope, timing, tenancy, and return on investment for all in-process and pipeline projects to determine the most appropriate strategy for each project.
o As previously disclosed, as a result of this process and the decision not to pursue certain projects or components of projects, the Company wrote off certain previously-capitalized development pursuit costs of $7.9 million in the fourth quarter of 2020.
Property Transactions
• During the fourth quarter, the Company sold five shopping centers for a combined gross sales price of $77.8 million at Regency's share, and non-income producing land for a combined gross sales price of $8.1 million at Regency's share.
• During the full year 2020, Regency sold eight shopping centers and income producing outparcels for a combined gross sales price of $190.8 million, at a weighted average cap rate of 5.7%. The Company's full-year non-income producing land sales totals $18.6 million, at Regency's share.
• Subsequent to year-end, closed on the sale of one shopping center for a gross sales price of $9.0 million, and one non-income producing asset for $29.4 million, both at Regency's share.
Share Repurchase Program
• On February 3, 2021, Regency's Board of Directors authorized the repurchase by Regency of up to $250 million of its common stock. This authorization is scheduled to expire on February 3, 2023, unless earlier terminated by the Board. The timing of share repurchases is dependent upon market conditions and other factors.
Balance Sheet
• As of December 31, 2020, Regency had full capacity under its $1.2 billion revolving credit facility.
• As of December 31, 2020, Regency's pro-rata net debt-to-operating EBITDAre ratio was 6.0x.
• On January 15, 2021, as previously disclosed, the Company repaid its $265 million term loan due January 2022 (the "Term Loan") using cash available, leaving no unsecured debt maturities until 2024.
viii
Revolving Credit Facility
• Regency announced today its amended and restated unsecured revolving credit facility (the "Facility"), which closed on February 9, 2021.
• The amendment and restatement maintains the size of the Facility at $1.25 billion and extends the maturity date to March 23, 2025, with options for Regency to extend the maturity for two additional six-month periods.
• Borrowings will bear interest at an annual rate of LIBOR plus 87.5 basis points, subject to the continuation of the Company's current credit ratings, in line with the previous facility. An annual facility fee of 15 basis points, subject to the Company's credit ratings, applies to the entire $1.25 billion Facility.
• To further Regency's environmental, social, and governance ("ESG") sustainability initiatives, the Company's lenders have agreed that the margin for purposes of determining the interest rate on the Facility may be reduced by an additional 0.01% if, as of any fiscal year, a sustainability metric related to reduction in greenhouse gas ("GHG") emissions is achieved.
• The Facility is held by 13 U.S. and International banks. The syndication is led by Wells Fargo Securities, LLC and PNC Capital Markets LLC as Joint Bookrunners and Lead Arrangers. Wells Fargo Bank, National Association acts as Administrative Agent for the Facility and PNC Bank, National Association acts as Syndication Agent. U.S. Bank National Association, Truist Securities, Inc. and Regions Capital Markets, a division of Regions Bank, act as Joint Lead Arrangers and Documentation Agents. Bank of America, N.A., JPMorgan Chase Bank, N.A., and Mizuho Bank, Ltd. are Co-Documentation Agents. BMO Harris Bank, N.A., Bank of New York Mellon, Bank of Nova Scotia and TD Bank, N.A. act as Senior Managing Agents. Comerica Bank also participates in the Facility.
Dividend
• On February 10, 2021, Regency's Board of Directors declared a quarterly cash dividend on the Company's common stock of $0.595 per share. The dividend is payable on April 6, 2021, to shareholders of record as of March 15, 2021.
2021 Guidance
Regency Centers offered initial 2021 guidance concurrently with the fourth quarter 2020 earnings release, as summarized below. Please refer to the fourth quarter 2020 Supplemental package for a complete list of guidance assumptions.
"While we are gratified to return to more customary guidance practices as transparency remains a key tenet of our values, we believe a wide range of potential outcomes is prudent given the uncertainty that remains in our operating environment," said Mike Mas, EVP and Chief Financial Officer. "The potential outcomes can best be described as three independent scenarios, which each could result in different and distinct impacts to our Net Operating Income."
• The lower end of our guidance range is based on a "reverse course" scenario, which assumes more shutdowns and increased restrictions, leading to a decline in rent collection rates.
• The midpoint area of our range is based on a "status quo" scenario, which assumes a continuation of our fourth quarter 2020 same-property NOI and collection rates.
• The higher end of our range is based on a "continued improvement" scenario, which assumes further lifting of restrictions and added federal stimulus, leading to increases in collection rates.
ix
Please refer to the Company's "Business Update" presentation for additional guidance details, including a reconciliation of Nareit FFO per diluted share from 2020 to 2021, posted on the website atinvestors.regencycenters.com.
Full Year 2021 Guidance | |
All figures pro-rata and in thousands, except per share data | |
Net Income Attributable to Common Stockholders per diluted share | $0.55 - $0.73 |
NAREIT Funds From Operations ("NAREIT FFO") per diluted share | $2.96 - $3.14 |
Core Operating Earnings per diluted share* | $2.79 - $2.97 |
Same Property Net Operating Income ("SPNOI") Growth (ex. termination fees) | -1.0% to +2.5% |
Net G&A expense | $82,500 - $86,500 |
Net interest expense | $166,000 - $167,000 |
Recurring third party fees & commissions | $23,000 - $24,000 |
Development and Redevelopment Spend | +/- $150,000 |
Acquisitions | +/- $0 |
Cap rate (weighted average) | 0.0% |
Dispositions | +/- $150,000 |
Cap rate (weighted average) | 5.5% - 6.0%(1) |
* Core Operating Earnings excludes certain non-cash items, including straight-line rents, above/below market rent amortization, and amortization of mark-to-market debt, as well as debt extinguishment charges.
(1) Average cap rate calculation excludes the sale of the non-income producing asset for $29.4 million in the first quarter
Conference Call Information
To discuss Regency's fourth quarter results and provide further business updates related to COVID-19, management will host a conference call on Friday, February 12, 2021, at 12:00 p.m. ET. Dial-in and webcast information is listed below.
Fourth Quarter 2020 Earnings Conference Call
Date: | Friday, February 12, 2021 |
Time: | 12:00 p.m. ET |
Dial#: | 877-407-0789 or 201-689-8562 |
Webcast: | investors.regencycenters.com |
Replay |
Webcast Archive:Investor Relations page underEvents & Webcasts
x
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 percent leased, 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.
xi
Reconciliation of Net Income Attributable to Common Stockholders to Nareit FFO and Core
Operating Earnings - Actual (in thousands)
For the Periods Ended December 31, 2020 and 2019 | Three Months Ended | Year to Date |
2020 2019 | 2020 2019 | |
Reconciliation of Net Income to Nareit FFO: |
Net Income Attributable to Common Stockholders
$
38,487
40,291 $ 44,889 239,430
Adjustments to reconcile to Nareit Funds From Operations (1): Depreciation and amortization (excluding FF&E)
Goodwill impairment
94,289 -99,270 -
375,865 402,888
132,128
-
Gain on sale of real estate
(21,228)
(13,333)
Provision for impairment of real estate Exchangeable operating partnership units
17,764
42,076
174
Nareit Funds From Operations
$ 129,486
178 168,482
(69,879) (53,664) 18,778 65,074 203 634
$ 501,984
654,362
Reconciliation of Nareit FFO to Core Operating Earnings:
Nareit Funds From Operations
$ 129,486
168,482
$ 501,984 654,362
Adjustments to reconcile to Core Operating Earnings (1): Early extinguishment of debt
Interest on bonds for period from notice to redemption Straight line rent
2,685 -
(3,778)
Uncollectible straight line rent
7,681
- - (3,082) 1,698
22,043 11,982
- 367
(15,605) 39,255
(15,526)
7,002
Above/below market rent amortization, net Debt premium/discount amortization
(10,860)
(13,833) (41,293) (44,666)
(117)
(395) (1,233) (1,776)
Core Operating Earnings
$ 125,097
152,870
$ 505,151
611,745
Weighted Average Shares For Diluted Earnings per Share
Weighted Average Shares For Diluted FFO and Core Operating Earnings per Share
169,980 170,745
167,892 168,638
169,460 167,771
170,225 168,235
(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.
xii
Reconciliation of Net Income Attributable to Common Stockholders to Pro-Rata Same
Property NOI - Actual (in thousands)
For the Periods Ended December 31, 2020 and 2019
Three Months Ended 2020 2019
Year to Date 2020 2019
Net Income Attributable to Common Stockholders | $ | 38,487 | 40,291 | $ | 44,889 | 239,430 |
Less: | ||||||
Management, transaction, and other fees | (7,417) | (7,868) | (26,501) | (29,636) | ||
Other(1) | (8,544) | (16,811) | (25,912) | (58,904) | ||
Plus: | ||||||
Depreciation and amortization | 86,739 | 91,644 | 345,900 | 374,283 | ||
General and administrative | 20,512 | 18,262 | 75,001 | 74,984 | ||
Other operating expense | 7,617 | 3,328 | 12,642 | 7,814 | ||
Other expense | 35,474 | 71,860 | 256,407 | 187,610 | ||
Equity in income of investments in real estate excluded from NOI (2) | 12,838 | 8,109 | 59,726 | 39,807 | ||
Net income attributable to noncontrolling interests | 729 | 840 | 2,428 | 3,828 | ||
NOI | 186,435 | 209,655 | 744,580 | 839,216 | ||
Less non-same property NOI (3) | (6,760) | (10,245) | (31,490) | (38,150) | ||
Same Property NOI | $ | 179,675 | 199,410 | $ | 713,090 | 801,066 |
Same Property NOI without Termination Fees | $ | 177,437 | 198,339 | $ | 705,420 | 798,148 |
Same Property NOI without Termination Fees or Redevelopments | $ | 160,973 | 180,163 | $ | 640,152 | 722,090 |
(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-K with the SEC and, therefore, remain subject to adjustment.
The Company has published forward-looking statements and additional financial information in its fourth quarter 2020 supplemental information package that may help investors estimate earnings for 2021. A copy of the Company's fourth quarter 2020 supplemental information will be available on the Company's website athttps://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 includes non-GAAP measures, and there can be no assurance that the information will not vary from the final information in the Company's Form 10-K for the year-ended December 31, 2020. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.
xiii
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 visitRegencyCenters.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 such as our 2021 Guidance, 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 risk factors described in our SEC filings. When considering an investment in our securities, you should carefully read and consider these risks, together with all other information in our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and our other filings and submissions to the SEC. If any of the events described in the 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
Risk Factors Related 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, and 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 Operating Retail-Based Shopping Centers
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 trends, 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 retail market conditions in geographic areas where our properties are concentrated may reduce our revenues and cash flow. Our success depends on the continued presence and success of our "anchor" tenants. A significant percentage
xiv
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. Many of our costs and expenses associated with operating our properties may remain constant or increase, even if our lease income decreases. Compliance with the Americans with the Disabilities Act and fire, safety and other regulations may have a negative effect on us.
Risk Factors Related to Real Estate Investments
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 may be unable to sell properties when desired because of market conditions. Changes in tax laws could impact our acquisition or disposition of real estate.
Risk Factors Related to the Environment Affecting Our Properties
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. Costs of environmental remediation may impact our financial performance and reduce our cash flow.
Risk Factors Related to Corporate Matters
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. Failure to attract and retain key personnel may adversely affect our business and operations. 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 Partnerships 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 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 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 the Market Price for Our Securities
Changes in economic and market conditions may adversely affect the market price of our securities.
xv
There is no assurance that we will continue to pay dividends at historical rates.
Risk Factors Relating to the Company's Qualification as a REIT
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. 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.
Risks Related to the Company's Common Stock
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. Ownership in the Parent Company may be diluted in the future.
xvi
Summary Financial Information
December 31, 2020
(in thousands, except per share data)
Three Months Ended 2020 2019
2020
Year to Date 2019
Financial Results | ||||
Net income attributable to common stockholders (page 4) | $38,487 | $40,291 | $44,889 | $239,430 |
Net income per diluted share | $0.23 | $0.24 | $0.26 | $1.43 |
Nareit Funds From Operations (Nareit FFO) (page 9) | $129,486 | $168,482 | $501,984 | $654,362 |
Nareit FFO per diluted share | $0.76 | $1.00 | $2.95 | $3.89 |
Core Operating Earnings (page 9) | $125,097 | $152,870 | $505,151 | $611,745 |
Core Operating Earnings per diluted share | $0.73 | $0.91 | $2.97 | $3.64 |
Same Property NOI without termination fees (page 8) | $177,437 | $198,339 | $705,420 | $798,148 |
% growth | -10.5% | -11.6% | ||
Operating EBITDAre (page 10) | $170,898 | $199,613 | $693,648 | $798,568 |
Dividends declared per share and unit | $0.595 | $0.585 | $2.380 | $2.340 |
Payout ratio of Core Operating Earnings per share (diluted) | 81.5% | 64.3% | 80.1% | 64.3% |
Diluted share and unit count | ||||
Weighted average shares (diluted) - Net income | 169,980 | 167,892 | 169,460 | 167,771 |
Weighted average shares (diluted) - Nareit FFO and Core Operating Earnings | 170,745 | 168,638 | 170,225 | 168,235 |
As of | As of | As of | As of | |
12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |
Capital Information | ||||
Market price per common share | $45.59 | $63.09 | $58.47 | $69.18 |
Common shares outstanding | 169,680 | 167,571 | 167,905 | 171,365 |
Exchangeable units held by noncontrolling interests | 765 | 746 | 350 | 350 |
Common shares and equivalents issued and outstanding | 170,445 | 168,317 | 168,255 | 171,715 |
Market equity value of common and convertible shares | $7,770,596 | $10,619,161 | $9,837,840 | $11,879,231 |
Outstanding debt | $4,457,742 | $4,445,591 | $4,241,758 | $4,115,588 |
Less: cash | (378,450) | (115,562) | (45,190) | (49,381) |
Net debt | $4,079,292 | $4,330,029 | $4,196,568 | $4,066,207 |
Total market capitalization | $11,849,888 | $14,949,190 | $14,034,408 | $15,945,438 |
Debt metrics (pro-rata; trailing 12 months "TTM") | ||||
Net Debt-to-Operating EBITDAre | 6.0x | 5.4x | 5.3x | 5.4x |
Fixed charge coverage | 3.6x | 4.3x | 4.2x | 4.1x |
Summary Real Estate Information
December 31, 2020
(GLA in thousands)
Wholly Owned and 100% of Co-investment Partnerships | 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 |
Number of properties | 411 | 414 | 415 | 416 | 419 |
Number of retail operating properties | 403 | 407 | 407 | 408 | 412 |
Number of same properties | 393 | 398 | 398 | 399 | 396 |
Number of properties in redevelopment | 11 | 12 | 14 | 16 | 19 |
Number of properties in development(1) | 3 | 2 | 3 | 3 | 3 |
Gross Leasable Area (GLA) - All properties | 51,912 | 52,155 | 52,181 | 52,226 | 52,607 |
GLA including retailer-owned stores - All properties | 56,000 | 56,243 | 56,269 | 56,314 | 56,695 |
GLA - Retail operating properties | 51,048 | 51,238 | 51,238 | 51,284 | 52,109 |
GLA - Same properties | 49,635 | 50,043 | 50,043 | 50,089 | 49,892 |
GLA - Properties in redevelopment(2) | 2,929 | 3,062 | 3,434 | 3,736 | 4,515 |
GLA - Properties in development(1) | 281 | 188 | 215 | 215 | 215 |
Wholly Owned and Pro-Rata Share of Co-investment Partnerships | |||||
GLA - All properties | 42,242 | 42,423 | 42,449 | 42,496 | 42,769 |
GLA including retailer-owned stores - All properties | 46,330 | 46,511 | 46,537 | 46,584 | 46,857 |
GLA - Retail operating properties | 41,540 | 41,580 | 41,580 | 41,626 | 42,334 |
GLA - Same properties(3) | 40,228 | 40,278 | 40,278 | 40,276 | 40,277 |
Spaces ≥ 10,000 sf(3) | 25,314 | 25,369 | 25,361 | 25,353 | 25,367 |
Spaces < 10,000 sf(3) | 14,915 | 14,909 | 14,917 | 14,923 | 14,910 |
GLA - Properties in redevelopment(2) | 2,777 | 2,851 | 3,167 | 3,384 | 3,976 |
GLA - Properties in development(1) | 228 | 124 | 145 | 136 | 134 |
% leased - All properties | 92.3% | 92.9% | 93.9% | 94.5% | 94.8% |
% leased - Retail operating properties | 92.9% | 93.5% | 94.5% | 95.0% | 95.0% |
% leased - Same properties(3) | 92.9% | 93.5% | 94.5% | 95.0% | 95.1% |
Spaces ≥ 10,000 sf(3) | 95.4% | 96.0% | 97.0% | 97.1% | 97.2% |
Spaces < 10,000 sf(3) | 88.5% | 89.2% | 90.3% | 91.4% | 91.5% |
Average % leased - Same properties(3) | 94.2% | 94.6% | 94.9% | 95.1% | 95.2% |
% commenced - Same properties(3)(4) | 91.1% | 91.5% | 92.6% | 92.9% | 92.9% |
Same property NOI growth - YTD (see page 8) | -11.0% | -11.3% | -9.6% | 0.2% | 2.3% |
Same property NOI growth without termination fees - YTD (see page 8) | -11.6% | -11.9% | -10.3% | -0.7% | 2.1% |
Same property NOI growth without termination fees or redevelopments - YTD (see page 8) | -11.3% | -11.5% | -10.2% | -0.9% | 2.0% |
Rent spreads - Trailing 12 months(5) (see page 19) | 2.2% | 5.7% | 7.0% | 7.4% | 8.5% |
(1) Includes current ground up developments. |
(2) Represents entire center GLA rather than redevelopment portion only. Included in Same Property pool unless noted otherwise.
(3) Prior periods adjusted for current same property pool.
(4) Excludes leases that are signed but have not yet commenced.
(5) Retail operating properties only. Rent spreads are calculated on a comparable-space, cash basis for new and renewal leases executed.
Consolidated Balance Sheets December 31, 2020 and 2019
(in thousands)
2020 (unaudited)
2019
Assets
Net real estate investments:
Real estate assets at cost
Less: accumulated depreciation
Investments in real estate partnerships
Net real estate investments
$
11,101,858 $ 11,095,294
1,994,108 1,766,162
9,107,750 467,155 9,574,905
9,329,132 469,522 9,798,654
Properties held for sale
Cash, cash equivalents, and restricted cash Tenant and other receivables (1)
Deferred leasing costs, net Acquired lease intangible assets, net Right of use assets
33,934
45,565
378,450 115,562
143,633 169,337
67,910 76,798
188,799 242,822
287,827 292,786
Other assets
261,446 390,729
Total assets
Liabilities and Equity Liabilities:
Notes payable Unsecured credit facilities
Total notes payable
$
10,936,904
$
11,132,253
$
3,658,405 264,679 3,923,084
$
3,435,161 484,383 3,919,544
Accounts payable and other liabilities Acquired lease intangible liabilities, net Lease liabilities
Tenants' security, escrow deposits, and prepaid rent
Total liabilities
Equity:
Stockholders' Equity:
Common stock, $.01 par Additional paid in capital
Accumulated other comprehensive (loss) Distributions in excess of net income
Total stockholders' equity Noncontrolling Interests:
Exchangeable operating partnership units Limited partners' interest
Total noncontrolling interests
302,361 213,705
377,712 427,260
220,390 222,918
55,210 58,865
4,878,757
1,697
7,767,646
(18,625)
(1,765,806)
5,984,912
4,842,292
1,676
7,631,731
(11,997)
(1,408,062)
6,213,348
35,727 36,100
37,508 40,513
Total equity
73,235 6,058,147
76,613 6,289,961
Total liabilities and equity
$
10,936,904
$
(1) For additional details, see Supplemental COVID-19 Disclosure on pages 32 and 33.
11,132,253
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.
Consolidated Statements of Operations For the Periods Ended December 31, 2020 and 2019
(in thousands)
(unaudited)
Three Months Ended 2020 2019
Year to Date 2020 2019
Revenues: Lease income (1) Other property income
Management, transaction, and other fees
Total revenues
$
248,536 2,507 7,417 258,460
278,619 $ 2,245 7,868 288,732
980,166 1,094,301
9,508 9,201
26,501 29,636
1,016,175
1,133,138
Operating Expenses: Depreciation and amortization Operating and maintenance General and administrative Real estate taxes
Other operating expense
Total operating expenses
Other Expense (Income):
Interest expense, net Goodwill impairment
Provision for impairment of real estate, net of tax Gain on sale of real estate, net of tax
Early extinguishment of debt
Net investment (income)
Total other expense
86,739
91,644
46,327
44,817
20,512
18,262
34,386
34,973
7,617
3,328
195,581
193,024
38,073 -38,086 -
17,522
42,076
(18,775)
(6,423)
2,479
-
(3,825)
(1,879)
35,474
71,860
345,900 374,283
170,073 169,909
75,001 74,984
143,004 136,236
12,642 7,814
746,620
763,226
156,678
132,128
151,264 -
18,536
54,174
(67,465)
(24,242)
21,837
11,982
(5,307)
(5,568)
256,407
187,610
Income from operations before equity in income of investments in real estate partnerships
Equity in income of investments in real estate partnerships
27,405 11,811 39,216
Net income
23,848 17,283 41,131
13,148 182,302
34,169 60,956
47,317
243,258
Noncontrolling Interests: Exchangeable operating partnership units
Limited partners' interests in consolidated partnerships
Income attributable to noncontrolling interests
Net income attributable to common stockholders
(174) (555) (729)
$
38,487
(1) For additional details, see Supplemental COVID-19 Disclosure on pages 32 and 33.
(178) (662) (840)
(203)
(634)
(2,225) (3,194)
(2,428) (3,828)
40,291
$
44,889
239,430
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 Details of Operations (Consolidated Only)
Three Months Ended 2020 2019
Year to Date 2020 2019
Revenues:
* Base rent
$
191,487
195,857 $
772,288 777,992
* Recoveries from tenants
60,784
63,519
246,915 246,968
* Percentage rent
885
1,587
6,163 7,536
* Termination Fees
1,366
729
5,176 2,582
* Uncollectible lease income
(16,376)
(1,727)
(82,367) (5,394)
* Other lease income
2,539
2,831
8,725 9,706
Straight line rent on lease income Above/below market rent amortization
(3,261)
1,764
(18,953) 9,519
11,112
14,059
42,219 45,392
Lease income (1)
248,536
278,619
980,166 1,094,301
* Other property income
2,507
2,245
9,508 9,201
Property management fees Asset management fees
3,614
3,667
14,444 14,744
1,713
1,795
6,963 7,135
Leasing commissions and other fees
2,090
2,406
5,094 7,757
Management, transaction, and other fees
7,417
7,868
Total revenues
258,460
288,732
26,501 1,016,175
29,636 1,133,138
Operating Expenses:
Depreciation and amortization (including FF&E)
86,739
91,644
345,900 374,283
* Operating and maintenance
42,442
41,093
154,600 153,714
* Ground rent
2,841
* Termination expense
188
2,896 -
11,304 12,169
713 520
Straight line rent on ground rent Above/below market ground rent amortization
437
441
1,777 1,981
419
387
1,679 1,525
Operating and maintenance
46,327
44,817
170,073 169,909
Gross general & administrative Stock-based compensation
17,012
21,804
66,207 73,895
3,284
4,128
14,248 16,254
Capitalized direct development compensation costs
(3,096)
(9,312)
(10,238)
(20,429)
General & administrative, net
17,200
16,620
70,217 69,720
Loss on deferred compensation plan (2)
3,312
1,642
4,784 5,264
General & administrative
20,512
18,262
75,001 74,984
* Real estate taxes
34,386
34,973
143,004 136,236
Other expenses Development pursuit costs
(277)
1,627
2,172 5,277
7,894
1,701
10,470 2,537
Other operating expenses
7,617
3,328
Total operating expenses
195,581
193,024
12,642 746,620
7,814 763,226
Other Expense (Income):
Gross interest expense Derivative amortization Debt cost amortization
37,607
36,791
153,794 145,490
110
1,650
4,329 7,564
1,476
1,354
5,782 5,280
Debt premium/discount amortization Capitalized interest
(127)
(405)
(1,272) (1,809)
(765)
(1,103)
(4,355) (4,192)
Interest income
(228)
(201)
(1,600) (1,069)
Interest expense, net
38,073
38,086
156,678 151,264
Provision for impairment of real estate, net of tax Goodwill impairment
17,522 -
42,076 -
18,536 54,174
132,128
-
Gain on sale of real estate, net of tax Early extinguishment of debt
(18,775)
(6,423)
(67,465)
(24,242)
2,479
-
21,837
11,982
Net investment (income) (2)
(3,825)
(1,879)
(5,307)
(5,568)
Total other expense (income)
35,474
71,860
256,407
187,610
* Component of Net Operating Income
(1) For additional details, see Supplemental COVID-19 Disclosure on pages 32 and 33.
(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 plan 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 Details of Assets and Liabilities (Real Estate Partnerships Only)
December 31, 2020 and 2019
(in thousands)
Noncontrolling Interests
2020
2019
Share of JVs 2020 2019
Assets
Real estate assets at cost
$
Less: accumulated depreciation
Net real estate investments
(88,130) (15,252) (72,878)
(93,476) $
(14,264) (79,212)
1,389,171 438,374
1,366,504 413,833
950,797 952,671
Cash, cash equivalents, and restricted cash Tenant and other receivables (1)
(2,676)
(2,941)
21,588 12,202
(2,213)
(2,333)
23,133 25,224
Deferred leasing costs, net Acquired lease intangible assets, net Right of use assets
(1,017)
(1,157)
14,856 15,436
(540)
(747)
9,440 11,230
(1,649)
(1,699)
5,487 5,705
Other assets
(68)
(147)
18,854 17,545
Total assets
$
(81,041)
(88,236)
1,044,156
1,040,013
Liabilities Notes payable
$
(37,461)
(42,803) $
534,658 526,048
Accounts payable and other liabilities Acquired lease intangible liabilities, net Lease liabilities
(3,704)
(2,359)
24,588 24,128
(193)
(290)
9,183 11,606
(1,903)
(1,909)
4,387 4,447
Tenants' security, escrow deposits, and prepaid rent
(272)
(362)
4,185 4,262
Total liabilities
$
(43,533)
(47,723)
$
577,001
570,491
(1) For additional details, see Supplemental COVID-19 Disclosure on pages 32 and 33.
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 Details of Operations (Real Estate Partnerships Only)
Revenues:
* Base rent
* Recoveries from tenants
* Percentage rent
* Termination Fees
* Uncollectible lease income
* Other lease income
Straight line rent on lease income Above/below market rent amortization
Lease income (1)
* Other property income
Asset management fees
Management, transaction, and other fees
Total revenues
Operating Expenses:
Depreciation and amortization (including FF&E)
* Operating and maintenance
* Ground rent
Straight line rent on ground rent Above/below market ground rent amortization
Operating and maintenance
General & administrative, net
* Real estate taxes
Other expenses Development pursuit costs
Other operating expenses
Total operating expenses
Other Expense (Income):
Gross interest expense Debt cost amortization
Debt premium/discount amortization
Interest expense, net
Provision for impairment of real estate Gain on sale of real estate
Early extinguishment of debt
Total other expense (income)
* Component of Net Operating Income
Noncontrolling Interests
Three Months Ended Year to Date
2020
2019
$
(1,777)
(2,005)
(539)
(594)
-
-
(50)
(12)
97
38
(28)
(35)
(1)
65
(14)
(12)
(2,312)
(2,555)
(1)
(8)
- -
- -(2,313)
(2,563)
(619)
(644)
(401)
(433)
(28)
(27)
(16)
(15)
-
-
(445)
(475)
-
-
(320)
(340)
(23)
(14)
-
-
(23)
(14)
(1,407)
(1,473)
(336) (15)
(409) (19)
- (351)
- (428)
-
-
-
- - -
(351)
(428)
(1) For additional details, see Supplemental COVID-19 Disclosure on pages 32 and 33.
2020 2019
Share of JVs
Three Months Ended
2020
2019
Year to Date
2020 2019
$
(7,177)
(8,218)
$
26,281
26,438 $
(2,070)
105,789 104,501
(2,470)
8,580
8,676
(3)
33,599 33,698
(6)
232
156
(160)
1,047 1,254
(13)
894
371
531
2,617 975
85
(1,410)
(145)
(115)
(9,803) (484)
(134)
353
334
(167)
1,437 1,262
(180)
(163)
17
(86)
(2,664) 1,497
(57)
191
184
(9,247)
878 889
(10,993)
34,958
36,031
(9)
132,900
(19)
348
126
- -
- -
(267)
(280)
(267)
(280)
(9,256)
761
(1,090) (1,120)
(1,090) (1,120)
(11,012)
35,039
35,877
(2,459)
132,571
(2,635)
8,723
8,476
(1,441)
34,508 33,021
(1,609)
6,004
5,953
(113)
22,333 22,064
(111)
74
87
(63)
343 390
(63)
29
30
-
119 307
-
10
10
(1,617)
39 33
(1,783)
6,117
6,080
-
22,834 22,794
-
106
145
(1,347)
369 444
(1,556)
4,551
4,524
(83)
18,876 18,646
(102)
294 -
190
-
949 873
-
1
(83)
67 29
(5,506)
(102)
(6,076)
294
191
19,791
19,416
(1,461)
1,016 77,603
(1,669)
5,298
5,905
(64)
22,069 24,163
(73)
134
173
- (1,525)
- (1,742)
10
10
5,442
6,088
- - -
657 691
39 34
22,765 24,888
- - -
242
-
(2,453)
(6,910)
206
-(1,525)
242 10,900
(2,414)
(1,742)
3,437
(822)
206 20,799
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.
143,592
657
143,129
902 75,807
(29,422)
- 6,366
Supplemental Details of Same Property NOI (Pro-Rata)
For the Periods Ended December 31, 2020 and 2019
(in thousands)
Three Months Ended 2020 2019
Year to Date 2020 2019
Same Property NOI Detail:
Real Estate Revenues:
Base rent
$
206,116
209,447 $
830,516 833,749
Recoveries from tenants Percentage rent Termination fees Uncollectible lease income Other lease income
65,404
68,137
265,616 266,792
1,055
1,566
6,963 8,476
2,238
1,071
7,695 3,438
(15,339)
(1,188)
(84,073) (5,073)
2,872
2,917
9,914 10,336
Other property income
1,804
1,710
6,445 7,507
Total real estate revenues
264,150
283,660
1,043,076
1,125,225
Real Estate Operating Expenses:
Operating and maintenance Termination expense
45,519 -44,550 -168,039 25
167,190 520
Real estate taxes Ground rent
36,317
37,057
151,615 145,839
2,639
2,643
10,307 10,610
Total real estate operating expenses
84,475
84,250
329,986
324,159
Same Property NOI % change
$
179,675 -9.9%
199,410
$
713,090 -11.0%
801,066
Same Property NOI without Termination Fees % change
$
177,437 -10.5%
198,339
$
705,420 -11.6%
798,148
Same Property NOI without Termination Fees or Redevelopments % change
$
160,973 -10.7%
180,163
$
640,152 -11.3%
722,090
Reconciliation of Net Income Attributable to Common Stockholders to Same Property NOI:
Net income attributable to common stockholders
$
38,487
40,291
$
44,889
239,430
Less:
Management, transaction, and other fees
Other (1)
(7,417) (8,544)
(7,868) (16,811)
(26,501) (29,636)
(25,912) (58,904)
Plus:
Depreciation and amortization General and administrative Other operating expense Other expense
86,739
91,644
345,900 374,283
20,512
18,262
75,001 74,984
7,617
3,328
12,642 7,814
35,474
71,860
256,407 187,610
Equity in income of investments in real estate excluded from NOI (2) Net income attributable to noncontrolling interests
12,838
8,109
59,726 39,807
729
840
2,428 3,828
NOI
186,435
209,655
744,580
839,216
Less non-same property NOI (3)
(6,760)
(10,245)
(31,490)
(38,150)
Same Property NOI
$
179,675
199,410
$
713,090
801,066
(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.
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 December 31, 2020 and 2019
(in thousands, except per share data)
Three Months Ended 2020 2019
Year to Date 2020 2019
Reconciliation of Net Income to Nareit FFO:
Net Income Attributable to Common Stockholders
$
38,487
40,291 $
44,889 239,430
Adjustments to reconcile to Nareit Funds From Operations (1):
Depreciation and amortization (excluding FF&E)
Goodwill impairment
94,289 -99,270 -
375,865 402,888
132,128
-
Gain on sale of real estate
(21,228)
(13,333)
(69,879) (53,664)
Provision for impairment of real estate Exchangeable operating partnership units
17,764
42,076
18,778 65,074
174
178
203 634
Nareit Funds From Operations
Nareit FFO per share (diluted)
$ $
129,486
168,482
Weighted average shares (diluted)
0.76 170,745
1.00 168,638
$ $
501,984
654,362
2.95
3.89
170,225 168,235
Reconciliation of Nareit FFO to Core Operating Earnings:
Nareit Funds From Operations
$
129,486
168,482
$
501,984 654,362
Adjustments to reconcile to Core Operating Earnings (1): Not Comparable Items
Early extinguishment of debt
Interest on bonds for period from notice to redemption Certain Non Cash Items
2,685 -- -22,043 11,982
-
367
Straight line rent Uncollectible straight line rent Above/below market rent amortization, net Debt premium/discount amortization
(3,778) 7,681 (10,860)
(3,082) 1,698 (13,833)
(15,605) 39,255
(15,526)
7,002
(41,293) (44,666)
(117)
(395)
(1,233) (1,776)
Core Operating Earnings
Core Operating Earnings per share (diluted)
$ $
125,097
152,870
Weighted average shares (diluted)
0.73 170,745
0.91 168,638
$ $
505,151
611,745
2.97
3.64
170,225 168,235
Additional Disclosures:
Other Non Cash Expense(1)
Derivative amortization Debt cost amortization
$
Stock-based compensation
110 1,595 3,284
1,650 1,508 4,128
$
4,329 7,564
6,375 5,897
14,248 16,254
Other Non Cash Expense
$
4,989
7,286
$
24,952
29,715
Maintenance and Leasing Capital Expenditures (2)
Tenant allowance and landlord work
$
Building improvements
Leasing commissions
6,768 5,414 2,134
10,446 $ 13,498 2,862
29,660 43,161
19,104 28,757
7,425 10,028
Capital Expenditures
$
14,316
26,806
$
56,189
81,946
(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 on page 7.
(2) Includes Regency's consolidated entities and its pro-rata share of unconsolidated co-investment partnerships.
Reconciliations of Non-GAAP Financial Measures and Additional Disclosures (continued)
For the Periods Ended December 31, 2020 and 2019
(in thousands)
Reconciliation of Net Income to Nareit EBITDAre:
Net Income
Adjustments to reconcile to Nareit EBITDAre(1):
Interest expense
Income tax expense (benefit) Depreciation and amortization Gain on sale of real estate
Provision for impairment of real estate Goodwill impairment
Nareit EBITDAre
Reconciliation of Nareit EBITDAre to Operating EBITDAre:
Nareit EBITDAre
Adjustments to reconcile to Operating EBITDAre (1):
Early extinguishment of debt
Straight line rent, net
Above/below market rent amortization, net
Operating EBITDAre
Three Months Ended 2020 2019
$
39,216 43,743 212
95,462 100,120
(21,228) 17,764 -(13,333) 42,076 -$
175,169
214,763
$
175,169 214,763
2,685 3,918 (10,874)
- (1,304) (13,846)
$
170,898
199,613
(1) Includes Regency's consolidated entities and its pro-rata share of unconsolidated co-investment partnerships.
41,131 $
Year to Date 2020 2019
47,317 243,258
44,375 394
181,043 177,221
(357)
757
380,408
407,304
(69,879)
(53,664)
132,128
18,778
65,074 -$
689,438
839,950
$ 689,438 839,950
22,043 11,982
23,546 (8,641)
(41,379) (44,723)
$
693,648
798,568
Summary of Consolidated Debt December 31, 2020 and December 31, 2019
Total Debt Outstanding:
Notes Payable:
Fixed rate mortgage loans Variable rate mortgage loans Fixed rate unsecured public debt Fixed rate unsecured private debt Unsecured credit facilities:
Revolving line of credit Term loan (4)
Total
Schedule of Maturities by Year:
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
>10 years
Unamortized debt premium/(discount), net of issuance costs
Scheduled Principal Payments
$
Mortgage
Loan Maturities
11,598 $
11,797
10,124
5,301
4,207
4,420
4,312
3,350
602
633
4,188
-
$
31,562 $
5,848
65,724
90,744
40,000
88,000
32,915
170
146 -
72 3,082
60,532
Unsecured Maturities (1)
-
265,000 -
250,000
250,000
200,000
525,000
300,000
425,000
600,000
725,000
(35,711)
358,263
12/31/2020
$
12/31/2019
384,734 $ 34,061 3,047,715 191,894
- 264,680
$
455,411 34,998 2,754,322 190,430 220,000 264,383
3,923,084 $
Total
3,919,544
Weighted Average
Contractual Interest Rate on
Maturities
$
43,160 1.93%
(4)
282,645 2.12%
75,848 3.18%
346,045 3.70%
294,207 3.79%
292,420 3.83%
562,227 3.63%
303,520 4.13%
425,748 2.95%
600,633 3.70%
729,260 4.50%
(32,629)
3,504,289
3,923,084
3.70%
Percentage of Total Debt:
Fixed
Variable
Current Weighted Average Contractual Interest Rates:(2)
Fixed
Variable Combined
Current Weighted Average Effective Interest Rate:(3)
Combined
Average Years to Maturity:
Fixed
Variable
(1) Includes unsecured public and private placement debt, unsecured term loan, and unsecured revolving line of credit.
(2) Interest rates are calculated as of the quarter end.
12/31/2020 99.1%
0.9% 6.5%
3.7% 3.8%
1.2% 2.6%
3.7% 3.7%
3.9%
10.1 10.3
1.2 2.2
(3) Effective interest rates are calculated in accordance with US GAAP, as of the quarter end, and include the impact of debt premium/(discount) amortization, issuance cost amortization, interest rate swaps, and facility fees.
(4) The $265 million Term loan was repaid in full on January 15, 2021.
12/31/2019 93.5%
3.9%
Summary of Consolidated Debt
December 31, 2020 and 2019
(in thousands)
ContractualLender
Collateral
RateEffective Rate (1)Maturity
12/31/2020
12/31/2019
Secured Debt - Fixed Rate Mortgage Loans Jefferson Pilot
John Hancock Life Insurance Company Wells Fargo
BridgeMill Kirkwood Commons Hewlett I
7.94% 7.68%
05/05/21 10/01/22
$
4,012 7,302
$
4,582 8,050
4.41% 01/06/23
9,235
9,400
TD Bank
State Farm Life Insurance Company American United Life Insurance Company TD Bank
Black Rock Shopping Center Tech Ridge Center Westport Plaza
2.80% 04/01/23
19,405
19,767
5.83% 06/01/23
3,346
4,554
7.49% 08/01/23
2,098
2,385
Brickwalk Shopping Center
3.19% 11/01/23
32,369
32,952
Genworth Life Insurance Company Prudential Insurance Company of America Ellis Partners
Aventura, Oakbrook & Treasure Coast 4S Commons Town Center
6.50% 02/28/24
9,525
12,067
3.50% 06/05/24
84,191
85,000
Pruneyard
4.00% 06/30/24
2,200
2,200
Great-West Life & Annuity Insurance Co PNC Bank
Erwin Square
3.78% 09/01/24
10,000
10,000
Prudential Insurance Company of America Metropolitan Life Insurance Company PNC Bank
Circle Marina Center Country Walk Plaza Westbury Plaza Fellsway Plaza
2.54% 3.91%
03/17/25 11/05/25
24,000 16,000
24,000 -
3.76% 02/01/26
88,000
88,000
4.07% 06/02/27
36,590
37,166
New York Life Insurance New York Life Insurance New York Life Insurance City of Rollingwood
Reliastar Life Insurance Company CUNA Mutual Insurance Society Nationwide Bank
Oak Shade Town Center Von's Circle Center Copps Hill Plaza Shops at Mira Vista Circle Center West Ocala Corners Kent Place
6.05% 05/10/28
6,301
6,954
5.20% 10/10/28
6,434
7,083
6.06% 01/01/29
11,258
12,306
8.00% 03/01/32
204
215
5.01%
10/01/36
6.45%
04/01/20
9,143 -9,513
3,891
3.30%
04/01/20
New York Life Insurance Company Wells Fargo
Scripps Ranch Marketplace University Commons
3.80%
11/10/20
5.50%
01/10/21
-- -
8,250
27,000
35,824
Unamortized premiums on assumed debt of acquired properties, net of issuance costs
3,121
4,252
Total Fixed Rate Mortgage Loans
3.97%
3.79%
$
384,734
$
455,411
Unsecured Debt
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 (5/11/16)
Fixed-rate unsecured 3.81%
05/11/26 100,000
100,000
Debt Placement (8/11/16)
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
Debt Offering (5/13/20)
Fixed-rate unsecured 3.70%
06/15/30 600,000
425,000 -
Debt Offering (1/17/17)
Fixed-rate unsecured 4.40%
02/01/47 425,000
425,000
Debt Offering (3/6/19) Term Loan
Fixed-rate unsecured 4.65%
03/15/49 300,000
300,000
Fixed-rate unsecured 2.00%
(2)
01/05/22 265,000
265,000
Revolving Line of Credit
Debt Offering (10/22/12)
Variable-rate unsecured Fixed-rate unsecuredLIBOR + 0.875% 3.75%
(3)
03/23/22 11/15/22
Unamortized debt discount and issuance costs
- - (35,711)
220,000
300,000
(30,865)
Total Unsecured Debt, Net of Discounts
3.70%
3.83%
$
3,504,289
$
3,429,135
Variable Rate Mortgage Loans PNC Bank
TD Bank, N.A.
Market at Springwoods Village Concord Shopping PlazaLIBOR + 1.50%
03/28/23
$ 6,350
$
LIBOR + 0.95%
12/21/21 27,750
7,350 27,750
Unamortized debt discount and issuance costs (39)
(102)
Total Variable Rate Mortgage Loans
Total
1.21% 3.70%
1.39% 3.91%
$ $
34,061
3,923,084
$ $
34,998
3,919,544
(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) 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. On January
15, 2021, the $265 million Term loan was repaid in full, as well as the related interest rate swap.
(3) On February 9, 2021, the maturity date on the line of credit was extended to March 23, 2025, retaining the same overall borrowing capacity and credit-based interest spread. Rate applies to drawn balance only. Additional annual facility fee of 0.15% applies to entire $1.25 bilion line of credit. Maturity is subject to two additional six-month periods at the Company's option.
Summary of Unsecured Debt Covenants and Leverage Ratios
December 31, 2020
(in thousands)
Outstanding Unsecured Public Debt:
Origination
Maturity
Rate
Balance
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:
Fair Market Value Calculation Method Covenants(1)(2)
Total Consolidated Debt to Total Consolidated Assets Secured Consolidated Debt to Total Consolidated Assets Consolidated Income for Debt Service to Consolidated Debt Service Unencumbered Consolidated Assets to Unsecured Consolidated Debt
Required
12/31/2020
9/30/2020 6/30/2020
3/31/2020
≤ 65%
29% 3% 4.2x 345%
30% 4% 4.3x 344%
31% 4% 4.3x 328%
31% 29%
≤ 40%
4% 4%
≥ 1.5x >150%
5.1x 5.4x
327% 356%
Ratios:
Consolidated Only
Net debt to total market capitalization
Net debt to real estate assets, before depreciation Net debt to total assets, before depreciation
Net debt to Operating EBITDAre - TTM Fixed charge coverage
Interest coverage
Unsecured assets to total real estate assets Unsecured NOI to total NOI - TTM Unencumbered assets to unsecured debt
Total Pro-Rata Share
Net debt to total market capitalization
Net debt to real estate assets, before depreciation Net debt to total assets, before depreciation
Net debt to Operating EBITDAre - TTM Fixed charge coverage
Interest coverage
12/31/2020
9/30/2020
6/30/2020
3/31/2020
31.3% 30.5% 28.2%
36.4% 31.7% 29.3%
32.2% 31.8% 29.2%
36.0% 26.4%
31.6% 32.7%
29.0% 29.7%
5.4x 4.1x 4.3x
5.4x 4.3x 4.6x
5.1x 4.6x 4.9x
4.8x 4.9x
5.0x 5.0x
5.3x 5.3x
89.6% 90.4% 284%
88.5% 89.5% 282%
88.8% 90.2% 260%
88.6% 88.6%
90.0% 90.0%
247% 287%
34.4% 32.6% 30.1%
39.6% 33.7% 31.0%
35.2% 33.7% 31.0%
39.1% 29.0%
33.5% 34.6%
30.8% 31.4%
6.0x 3.6x 3.9x
5.9x 3.7x 4.1x
5.6x 4.0x 4.4x
5.3x 5.4x
4.3x 4.3x
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.
12/31/2019
12/31/2019
Summary of Unconsolidated Debt
December 31, 2020 and 2019
(in thousands)
Total Debt Outstanding: Mortgage loans payable:
Fixed rate secured loans Variable rate secured loans Unsecured credit facilities variable rate
12/31/2020
$
1,424,103 117,305 15,635
Total
12/31/2019
$
1,557,043$
$
1,441,840 115,992 19,6351,577,467
$
534,658 | 3.94% | |
12/31/2020 | 12/31/2019 | |
91.5% | 91.4% | |
8.5% | 8.6% | |
Current Weighted Average Contractual Interest Rates:(1) | ||
Fixed | 4.1% | 4.5% |
Variable | 2.4% | 3.9% |
Combined | 3.9% | 4.4% |
Current Weighted Average Effective Interest Rates:(2) | ||
Combined | 4.1% | 4.6% |
Average Years to Maturity: | ||
Fixed | 4.4 | 4.1 |
Variable | 1.1 | 0.6 |
(1) Interest rates are calculated as of the quarter end. |
Schedule of Maturities by Year: | ||
2021 | $ | 11,257 |
2022 | 7,736 | |
2023 | 3,196 | |
2024 | 1,796 | |
2025 | 2,168 | |
2026 | 2,390 | |
2027 | 2,364 | |
2028 | 2,258 | |
2029 | 1,710 | |
2030 | 763 | |
>10 Years | 1,374 | |
Unamortized debt premium/(discount) and | ||
issuance costs (2) | - | |
37,012 |
Weighted Average | ||||
Scheduled | Contractual | |||
Principal | Mortgage Loan | Unsecured | Interest Rate on | |
Payments | Maturities | Maturities | Total | Maturities |
333,068 | 15,635 | 359,960 | 124,100 | 4.38% |
254,873 | - | 262,609 | 97,465 | 3.76% |
171,608 | - | 174,804 | 65,137 | 4.76% |
33,690 | - | 35,486 | 14,217 | 3.89% |
146,000 | - | 148,168 | 44,853 | 3.59% |
79,286 | - | 81,676 | 32,551 | 3.83% |
137,800 | - | 140,164 | 32,950 | 3.53% |
62,450 | - | 64,708 | 22,555 | 4.26% |
60,000 | - | 61,710 | 12,550 | 4.34% |
179,288 | - | 180,051 | 69,960 | 2.93% |
55,497 | - | 56,871 | 21,374 | 4.12% |
(9,164) | - | (9,164) | ||
1,504,396 | 15,635 | 1,557,043 |
Regency's Pro Rata
Share
(3,054)
Percentage of Total Debt: Fixed
Variable
(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.
Unconsolidated Investments
December 31, 2020
(in thousands)
Investment Partner and Portfolio Summary Abbreviation
State of Oregon (JV-C, JV-C2) (JV-CCV)
GRI (JV-GRI)
CalSTRS (JV-RC)
NYSCRF (JV-NYC)
USAA (1)
(JV-USA)
Publix (JV-O)
Individual Investors
Ballard Blocks
Town and Country Center (2) Others
Number of Properties
Total GLA
Total AssetsTotal Debt
20 1 21
2,219 558 2,777
$
513,366 $ 94,551
244,199 59,955
607,917 304,154
67
8,652
1,583,097 909,234
Ownership Interest
20.00% $ 30.00%
Regency
Share | Investment | Equity |
of Debt | 12/31/2020 | Pick-up |
48,840 $ 17,986
46,581 $ 2,075 10,108 757
40.00%
363,694
179,728 25,425
6
611
107,283
-
25.00%
-
25,908 1,296
4
971
205,332
113,998
30.00%
34,199
27,627 488
7
683
85,006
104,161
20.01%
20,840
(4,401) 790
2
211
25,689
-
50.00%
-
12,786 1,519
2 1 4
249 230 499
127,716 205,457 119,730
- 91,001 34,495
49.90% 35.00% 50.00%
- 31,850 17,249
63,010 315 39,239 (74) 62,168 1,578
114
14,883
$
3,067,227
$
1,557,043
$
534,658
$
462,754
(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.
(2) In January 2020, we purchased an additional 16.6% interest in Town and Country Center, bringing our total ownership interest to 35%.
$ 34,169
Property Transactions
December 31, 2020
(in thousands)
Acquisitions:DateCo-investment PartnerWeighted
Regency's Share of Average CapProperty Name
(REG %)
Market
Total GLAPurchase PriceRate
Anchor(s)
Jan-20
Country Walk Plaza(1)
NYCRF (70%)
Miami, FL
101
$
27,740
Publix, CVS
Property Total
101
$
27,740
4.8%Dispositions:DateCo-investment PartnerProperty NameWeighted
Regency's Share of Average Cap
(REG %)
Market
Total GLASales Price
Rate
Anchor(s)
Jan-20
Young Circle Shopping Center
Jan-20
Stonewall Shopping Center
Apr-20
Hollywood, FL
65
$ 15,750
Gainesville, VA
315 82,625
Kent Place
Oct-20
Whole Foods at Swampscott
Oct-20
Other (50%)
Denver, CO
48 9,825
Boston, MA
36 19,250
Jefferson Square
Nov-20
La Quinta, CA
38 6,000
Stonebrook Plaza
Nov-20
Old Conneticut PathGRI (40%)
Chicago, IL
96 5,760
NYCR (30%)
Boston, MA
80 7,050
Dec-20
South Bay Village
Los Angeles, CA
108 39,750
Income Producing Outparcel(s) 4,760
Property/Outparcel(s) Total
786
$
190,770
5.7%
Walgreens
Wegmans, Dick's Sporting Goods, Staples, Bed Bath & Beyond, Michael's,
Ross Dress For Less
King Soopers
Whole Foods
--
Jewel
Stop & Shop
Homegoods, Wal-Mart, Orchard Supply
Non-Income Producing Land Total
$
(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.
18,570
Summary of In-Process Developments and Redevelopments
December 31, 2020
(in thousands)
In-Process Developments and Redevelopments1
Grocer/Anchor | ||
Shopping Center Name | Market | Tenant |
Carytown Exchange2 | Richmond, VA | Publix |
East San Marco2 | Jacksonville, FL | Publix |
Eastfield at Baybrook2 | Houston, TX | H.E.B. |
Bloomingdale Square | Tampa, FL | Publix, LA Fitness |
Market Common Clarendon | Metro, DC | Retail/Office Users |
Point 50 | Metro, DC | Grocer |
The Abbot | Boston, MA | Retail/Office Users |
Sheridan Plaza | Hollywood, FL | Publix, Burlington |
West Bird Plaza | Miami, FL | Publix |
Preston Oaks2 | Dallas, TX | H.E.B. |
Macy's/Target/Dick's | ||
Serramonte Center | San Francisco, CA | Sporting Goods/ |
Ross/Nordstrom Rack | ||
Est Initial Rent | Est Stabilization | REG's Est Net | % of Costs | Stabilized | |||
GLA | % Leased | Project Start | Commencement (a) | Year (b) | Project Costs | Incurred | Yield +/- (c) |
46 | 80% | Q4-2018 | 2H-2020 | 2023 | $19,595 | 65% | 5% |
59 | 74% | Q4-2020 | 2H-2022 | 2024 | 19,519 | 23% | 7%-8% |
53 | 100% | Q4-2020 | 2H-2021 | 2022 | 2,337 | 84% | 7% |
252 | 94% | Q3-2018 | 2H-2019 | 2022 | 21,327 | 88% | 8%-9% |
130 | 3% | Q4-2018 | 2H-2022 | 2024 | 57,691 | 54% | 8%-9% |
48 | 96% | Q4-2018 | 2H-2020 | 2023 | 17,664 | 84% | 8% |
65 | 23% | Q2-2019 | 2H-2022 | 2024 | 55,420 | 47% | 8%-9% |
506 | 94% | Q3-2019 | 2H-2020 | 2022 | 12,115 | 50% | 9%-10% |
99 | 99% | Q4-2019 | 2H-2021 | 2022 | 10,338 | 50% | 7% |
103 | 74% | Q4-2020 | 2H-2021 | 2023 | 22,327 | 24% | 6% |
917 | 88% | Q4-2020 | 2H-2021 | 2026 | 55,000 +/- | 22% | 5% +/- |
Various Redevelopments (est costs < $10 million individually) | 1,555 | 96% | 26,010 | 36% | 11% +/- | ||
Total In-Process (In Construction) | 3,833 | 88% | $319,342 | 46% | 7%-8% | ||
In-Process Development and Redevelopment Descriptions |
Located in Richmond's most desirable retail corridor, Carytown is a ground up development anchored by Publix and complemented by street retail and structured parking. Construction on Publix, ShopCarytown ExchangeEast San Marco
Eastfield at Baybrook
Bloomingdale Square
Market Common Clarendon
Point 50
Redevelopment includes the demolition of a deteriorated center and develop new 30K SF identified Grocer, and 18K SF of shop space.
The Abbot
Sheridan Plaza
Repositioning with addition of Burlington, façade renovations and other placemaking enhancement.
West Bird Plaza
Preston Oaks
Serramonte Center
Bldg E, Shop Bldg B and structured parking continue as planned. Project scope now includes construction and leasing of the multi-tenant Building B. Further value creation in the form of additional multi-tenant buildings will remain under review.
Located in one of the most desirable areas of Jacksonville, Florida, East San Marco is an infill ground-up retail development anchored by Publix. In addition, an adjacent parcel will be sold to a residential builder for housing.
Ground-up development in Houston,TX, featuring the market's leading grocer, H.E.B. The scope for Phase 1A calls for H.E.B. to construct a 106k SF grocery store, along with a fuel center/carwash.
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.
Redevelopment of vacant 1960's era office building into a 130K SF modern, mixed-use building, three floors of creative office, and ground floor retail to complement the existing dominant, mixed-use center in Arlington, VA.
Generational redevelopment and modernization of 3 historic buildings in the heart of Harvard Square into mixed-use project with retail and office. Entire $1.1M of the property NOI came offline in early 2019 with no NOI in 2020. Construction in Cambridge was halted in late March 2020. Since the ban was lifted effective June 1st 2020, construction has resumed to complete the ground up building.
Redevelopment includes the demolition of Publix and adjacent CVS space and construct new 48K SF Publix; update façade and additional site work improvements.
Redevelopment includes substantial rebuild following tornado damage of a 101,000 SF, H.E.B. Central Market anchored shopping center located in Dallas, TX. Redevelopment spend is reimbursable through insurance proceeds.
Redevelopment includes continued densification and enhancement of a premier location and A mall that includes addition of new retail that willl augment the evolving merchandising mix, a new hotel by a best-in-class developer on a ground lease and redevelopment of the former J.C. Penney space. Redevelopment represents multiple phases occuring over approximately 4 years, with expected stabilization around 2026.
Various Redevelopments (est costs < $10 million individually)
Various Redevelopment properties where estimated incremental costs are less than $10 Million.
1 - Scope, economics and timing of development and redevelopment projects could change materially from estimates provided. Amounts reported are at Regency's prorata share.
2 - Ground up development or redevelopment that is excluded from the Same Property NOI pool.
Note: Regency's Estimate Net GAAP Project Costs, after additional interest and overhead capitalization, are $331,370 for ground up Developments and Redevelopments In-Process. Percent of costs incurred is 46% for Developments and Redevelopments In-Process.
(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.
Major Developments and Redevelopments Pipeline and Current Year Completions
December 31, 2020
(in thousands)
Select Operating Properties with Near Term Developments and Redevelopment*
Shopping Center Name Westbard Square
Market Bethesda, MD
GLA 213
% Leased 87%Est ProjectStart 2021
REG's Est Net Project Costs $110,000 - $125,000
Current Description
Redevelopment of a dated multi-parcel project which consists of a Giant anchored retail 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. The core entitlements have been attained, and the project's timing, stabilization and economics are being further analyzed.
Hancock Center
Austin, TX
410
55%
2021
$55,000 - $65,000
Transformative adaptive reuse of former Sears building (Sears rent ceased in 2/2019) into office and/or retail. Project has intrinsic demand for various commercial uses in this desirable infill market. Several transaction structures are being contemplated including a JV, ground lease or sale.
Town and Country Center
Los Angeles, CA
230
37%
2022
$20,000 - $30,000
Redevelopment of former 3-level 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 total ownership interest to 35%. As we continue to advance entitlements and position this redevelopment to start, economics and timing of project are being further analyzed.
Costa Verde Center
San Diego, CA
179
77%
2022
$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. Entitlements for 575,000 sf of commercial space (retail/office) and a 200 room hotel were approved in December 2020. The project's precise scope, timing, stabilzation and economics are being further analyzed.
Gateway Plaza at Aventura
Miami, FL
30
0%
2022
$10,000 - $15,000
Located on Biscayne Boulevard in a vibrant sub-market of Miami, project will redevelop existing retail (former Babies R Us box) with potential to add a grocer to the center and additional retail GLA. The project's timing, stabilization and economics are being further analyzed.
Current Year Development and Redevelopment Completions
Shopping Center Name
The Village at Hunter's Lake Pablo Plaza Ph. II
Market
GLA
% LeasedProjectStartEst Initial Rent Commencement
157 98%
Q4-2018 1H-2021
Various Redevelopments (est costs < $10 million individually)
Total Completions
Tampa, FL Jacksonville, FL
72 100%
1,750 92%Q4-2018 2H-2020
1,978
92%
REG's Est | Incremental | ||
Est Stabilization | Net Project | % of Costs | Stabilized |
Year | Costs | Incurred | Yield |
2021 | 21,442 | 93% | 8% |
2022 | 14,627 | 92% | 6% |
35,376 | 95% | 8% | |
71,445 | 94% | 8% |
*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.
Leasing Statistics - Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
December 31, 2020
(Retail Operating Properties Only)
Leasing Statistics - Comparable
Tenant Allowance and
TotalLeasing TransactionsGLA (in 000s)New Base Rent/Sq. FtWeighted Avg. Landlord WorkRent Spread %Lease Term
/Sq. Ft.
4th Quarter 2020
413
3rd Quarter 2020
335
2nd Quarter 2020
185
1st Quarter 2020 Total - 12 months
313
1,662 $ 1,414 1,307 1,471
24.55 23.48 17.15 22.16
0.6% 1.2% 4.0% 4.1%
6.1
$ 7.72
4.9 3.23
6.5 1.64
5.4 2.42
1,246
5,854
$
22.04
2.2%
5.7
$
3.92
Tenant
Allowance andNew LeasesLeasing TransactionsGLA (in 000s)New Base Rent/Sq. Ft
Weighted Avg. Landlord WorkRent Spread %Lease Term
/Sq. Ft.
4th Quarter 2020
91
316
$
3rd Quarter 2020
72
183
2nd Quarter 2020
23
121
1st Quarter 2020 Total - 12 months
61
144
25.34 31.80 15.23 32.93
1.7% -3.4% 20.1% -0.9%
9.0
$ 37.06
7.0 19.97
12.9 8.00
7.7 19.81
247
764
$
26.34
1.3%
9.0
$
24.93
Tenant
Allowance andRenewalsLeasing TransactionsGLA (in 000s)New Base Rent/Sq. Ft
Weighted Avg. Landlord WorkRent Spread %Lease Term
/Sq. Ft.
4th Quarter 2020
322
3rd Quarter 2020
263
2nd Quarter 2020
162
1st Quarter 2020 Total - 12 months
252
1,346 $ 1,231 1,185 1,327
24.35 22.40 17.38 21.01
0.3% 2.2% 2.6% 4.9%
5.4
$ 0.49
4.6 1.04
5.7 0.88
5.1 0.56
999
5,089
$
21.38
2.4%
5.2
$
0.73
Leasing Statistics - Comparable and Non-comparable
Tenant
Allowance andTotalLeasing TransactionsGLA (in 000s)New Base Rent/Sq. Ft
Weighted Avg. Landlord WorkLease Term
/Sq. Ft.
4th Quarter 2020
480
3rd Quarter 2020
404
2nd Quarter 2020
228
1st Quarter 2020 Total - 12 months
370
2,153 $ 1,660 1,491 1,651
23.01 23.78 18.07 22.64
6.0
$ 9.37
4.9 5.61
6.2 2.75
5.5 5.28
1,482
6,955
$
22.10
5.6
$
6.11
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 leasing 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
Average Base Rent by CBSA - Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
December 31, 2020
(in thousands)
Largest CBSAs by Population(1)Number of Properties
% of Number ofGLA
% Leased(2)
ABRABR/Sq. Ft.
Properties
% of GLA
% of ABR
New York-Newark-Jersey City
16
1,738
90.9% $
60,647 $
38.40
3.9%
4.1% 6.8%
25
2,452
94.3%
66,329
28.67
6.1%
5.8% 7.4%
12
773
91.0%
15,303
21.75
2.9%
1.8% 1.7%
27
1,880
87.7%
46,020
27.92
6.6%
4.5% 5.1%
44
5,373
91.0%
104,186
21.31
10.7%
12.7% 11.7%
Los Angeles-Long Beach-Anaheim Chicago-Naperville-Elgin Dallas-Fort Worth-Arlington Houston-Woodlands-Sugar Land Washington-Arlington-Alexandri Philadelphia-Camden-Wilmington Miami-Ft Lauderdale-PompanoBch Atlanta-SandySprings-Alpharett Phoenix-Mesa-Chandler Boston-Cambridge-Newton
10
1,590
95.2%
29,478
19.48
2.4%
3.8% 3.3%
14
1,642
96.2%
29,532
18.71
3.4%
3.9% 3.3%
8
696
90.2%
14,437
23.00
1.9%
1.6% 1.6%
22
2,065 --
91.5%
42,197 --
22.34
5.4%
4.9% 4.7%
--
--
--
--
--
--
8
898
90.7%
20,355
24.99
1.9%
2.1% 2.3%
22
3,780
87.5%
100,228
30.29
5.4%
8.9% 11.2%
5
205
98.5%
3,511
17.41
1.2%
0.5% 0.4%
9
1,290
92.3%
23,049
19.34
2.2%
3.1% 2.6%
San Francisco-Oakland-Berkeley Rvrside-San Bernardino-Ontario Detroit-Warren-Dearborn Seattle-Tacoma-Bellevue Minneapol-St. Paul-Bloomington San Diego-Chula Vista-Carlsbad Tampa-St Petersburg-Clearwater Denver-Aurora-Lakewood
1
99 --
100%
3,010 --
30.48
0.2%
0.2% 0.3%
--
--
--
--
--
--
16
1,164
96.6%
31,096
27.64
3.9%
2.8% 3.5%
11
1,541
93.7%
42,149
29.19
2.7%
3.6% 4.7%
11
939
94.5%
13,660
15.40
2.7%
2.2% 1.5%
4
408
100%
4,402
10.78
1.0%
1.0% 0.5%
4
232
87.2%
4,414
21.79
1.0%
0.5% 0.5%
92.0% $
684,075 $
71.9% 76.5%
St. Louis Baltimore-Columbia-Towson Charlotte-Concord-Gastonia Orlando-Kissimmee-Sanford San Antonio-New Braunfels Portland-Vancouver-Hillsboro Top 25 CBSAs by Population
5
357
90.6%
7,683
23.76
1.2%
0.8% 0.9%
8
809 --
94.5%
13,915 --
18.19
1.9%
1.9% 1.6%
--
--
--
--
--
--
5 287
436 30,367
95.8%
8,475
20.28 23.37
1.2% 69.8%
1.0% 0.9%
CBSAs Ranked 26 - 50 by Population
15.6% 12.5%
CBSAs Ranked 51 - 75 by Population
5.1% 5.7%
CBSAs Ranked 76 - 100 by Population
1.8% 1.3%
Other CBSAs
5.6% 4.0%
63 23 12 26
760 2,377
6,599 2,138
91.7% 94.9% 96.6% 94.4%
111,952 50,526 12,038 35,330
18.44 24.56 16.39 15.71
15.3% 5.6% 2.9% 6.3%
Total All Properties
411
42,242
92.3%
$
893,920
$
22.86
100%
100% 100%
(1) 2020 Population Data Source: Synergos Technologies, Inc.
(2) Includes Properties in Development and leases that are executed but have not commenced.
Significant Tenant Rents - Wholly Owned and Regency's Pro-Rata Share of
Co-investment Partnerships
(Includes Tenants ≥ 0.5% of ABR)
December 31, 2020
(in thousands)
% of Company-
# Tenant
Tenant GLA
Owned GLATotal Annualized Base Rent
% of Total Annualized Base RentTotal # of Leased Stores - 100% Owned and
JV
# of Leased Stores in JV
1 Publix
2,827
6.7%
$
31,034
3.5%
69 12
2 Kroger Co.(1)
2,784
6.6%
27,355
3.1%
54 15
3 Albertsons Companies, Inc.(2)
1,794
4.2%
25,957
2.9%
45 17
4 Amazon/Whole Foods
1,099
2.6%
23,431
2.6%
35 13
5 TJX Companies, Inc.(3)
1,337
3.2%
22,705
2.5%
62 20
6 CVS
652
1.5%
15,345
1.7%
56 19
7 Ahold/Delhaize(4)
455
1.1%
11,356
1.3%
12 6
8 L.A. Fitness Sports Club
487
1.2%
9,920
1.1%
14 4
9 Nordstrom(5)
320
0.8%
9,085
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
1.0%
25
9
13 JPMorgan Chase Bank
132
0.3%
7,507
0.8%
43
10
14 Gap, Inc(7)
232
0.5%
7,328
0.8%
18
3
15 Starbucks
137
0.3%
7,164
0.8%
96
31
16 PETCO Animal Supplies, Inc(8)
286
0.7%
7,144
0.8%
34
11
17 JAB Holding Company(9)
179
0.4%
7,090
0.8%
65
16
18 Bank of America
132
0.3%
6,945
0.8%
43
16
19 Target
570
1.3%
6,642
0.7%
6
2
20 Wells Fargo Bank
131
0.3%
6,587
0.7%
48
18
21 H.E. Butt Grocery Company(10)
411
1.0%
6,143
0.7%
6
1
22 Kohl's
612
1.4%
5,867
0.7%
8
2
23 Walgreens Boots Alliance(11)
223
0.5%
5,509
0.6%
22
9
24 Best Buy
229
0.5%
5,308
0.6%
7
1
25 Dick's Sporting Goods, Inc.
291
0.7%
5,010
0.6%
5
1
26 T-Mobile(12)
118
0.3%
5,005
0.6%
82
31
27 Ulta
166
0.4%
4,847
0.5%
18
2
28 AT&T, Inc(13)
107
0.3%
4,712
0.5%
59
14
29 Staples, Inc.
183
0.4%
4,192
0.5%
10
30 Wal-Mart Top Tenants
630 17,809
1.5% 42.0%
4,186
0.5%
6
1 -
$
309,494
34.6%
1,002
291
(1) Kroger 20 / 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
(3) TJ Maxx 26 / Homegoods 17 / Marshalls 16 / Homesense 2 / Sierra Trading Post 1
(4) Giant 8 / Stop & Shop 3 / 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 1 / Athleta 2 / Banana Republic 1 / GAP BR Factory 1
(8) Petco 28 / Unleashed by Petco 6
(9) Panera 32 / Einstein Bros Bagels 12 / Peet's' Coffee & Tea 11 / Bruegger's Bagel 4/ Krispy Kreme 3/ Noah's NY Bagels 3
(10) H.E.B. 5 / Central Market 1
(11) Walgreens 21 / Duane Reade 1
(12) T-Mobile 48 / Sprint 23 / MetroPC 10 / Connectivity Source 1
(13) AT&T 52 / Cricket 7
Tenant Lease Expirations - Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
December 31, 2020
(GLA in thousands)
Anchor Tenants(1)
Year
GLAPercent of
GLAPercent of Total ABR(3)ABR
Shop Tenants(2)
YearYearGLA
Percent of GLAPercent of Total ABR(3)ABR
All Tenants
GLA
Percent of GLAPercent of Total ABR(3)ABR
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.
Portfolio Summary Report By State
December 31, 2020
(GLA in thousands)
JVs at 100%REG's pro-rata shareREG's pro-rata share
REG's pro-rata shareREG %
Property Name
JV
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-Owned
GLA
200 Potrero
31
31 100.0%
Gizmo Art Production, INC.
4S Commons Town Center
M
85%CA CA
San Francisco-Oakland-Berkeley San Diego-Chula Vista-Carlsbad
245
245 95.5% 68
Ralphs, Jimbo's...Naturally!, Bed Bath & Beyond, Cost Plus
World Market, CVS, Ace Hardware, Ulta
$33.24
89
89 97.4%
143 58
Albertsons, (Target)
$29.48
122
49 98.7% 32
Amerige Heights Town Center Balboa Mesa Shopping Center Bayhill Shopping Center Blossom Valley
GRI USAA
40% 20% 40%
CA CA CA CA
Los Angeles-Long Beach-Anaheim San Diego-Chula Vista-Carlsbad San Francisco-Oakland-Berkeley San Jose-Sunnyvale-Santa Clara
207
207 98.7% 42
93
19 100.0% 34
Von's, Kohl's, CVS Mollie Stone's Market, CVS
$26.91
Safeway, CVS
$28.21
Sprout's, Target, 24 Hour Fitness, Big 5 Sporting Goods,
GRI
352
141 100.0% 25
Childtime Childcare, Old Navy, Chef's Toys
Staples, Big 5 Sporting Goods, Centinela Feed & Pet
118
118 93.3%
$29.21
Supplies
Brea Marketplace Circle Center West (2) Circle Marina Center
Clayton Valley Shopping Center
CA CA CA
Los Angeles-Long Beach-Anaheim Los Angeles-Long Beach-Anaheim Los Angeles-Long Beach-Anaheim
CA
San Francisco-Oakland-Berkeley
64
64 100.0%
260
260 92.1% 14
Marshalls
Grocery Outlet, Central, CVS, Dollar Tree, Ross Dress For
Less
$23.26
Corral Hollow
RC
25%
Stockton
167
42 99.2% 66
Safeway, CVS
(2) Costa Verde Center
217
217 87.7% 37
Culver Center Diablo Plaza
El Camino Shopping Center
136 97.6% 31
Bristol Farms, CVS
El Cerrito Plaza
CA CA CA CA CA
San Diego-Chula Vista-Carlsbad
Los Angeles-Long Beach-Anaheim San Francisco-Oakland-Berkeley Los Angeles-Long Beach-Anaheim
CA
San Francisco-Oakland-Berkeley
179
179 69.5% 40
63
63 98.5%
136 256
256 92.1%
53 53
Bristol Farms, Bookstar, The Boxing Club Ralphs, Best Buy, LA Fitness, Sit N' Sleep (Safeway), (CVS), Beverages & More!
67 78
(Lucky's), Trader Joe's, (CVS), Bed Bath & Beyond, Barnes & Noble, Jo-Ann Fabrics, PETCO, Ross Dress For Less
$37.25 $29.78
El Norte Pkwy Plaza
91
91 97.0% 42
Von's, Children's Paradise, ACE Hardware
Encina Grande
CA CA
San Diego-Chula Vista-Carlsbad San Francisco-Oakland-Berkeley
106
106 99.1% 38
Whole Foods, Walgreens
$33.55
Smart & Final, CVS, Ross Dress for Less, Big 5 Sporting
Five Points Shopping Center
GRI
40%
CA
Santa Maria-Santa Barbara
145
58 97.0% 35
$29.76
Goods, PETCO
French Valley Village Center Friars Mission Center Gateway 101
147
147 96.9% 55
Ralphs, CVS
CA CA CA CA CA
85
Gelson's Markets, John of Italy Salon & Spa
$29.74
Gelson's Westlake Market Plaza Golden Hills Plaza
Rvrside-San Bernardino-Ontario San Diego-Chula Vista-Carlsbad San Francisco-Oakland-Berkeley Oxnard-Thousand Oaks-Ventura San Luis Obispo-Paso Robles
99
99 100.0% 44
92
92 100.0%
212
244
85 100.0% 40 244 94.1%
Stater Bros, CVS
(Home Depot), (Best Buy), Target, Nordstrom Rack
Lowe's, Bed Bath & Beyond, TJ Maxx
$27.55
$34.95
$7.42
226
91 85.7% 24 Sprout's Markets, Rite Aid, Stein Mart, PETCO, Homegoods
230
230 93.2% 44
Ralphs, CVS, Daiso, Mitsuwa Marketplace
Granada Village Hasley Canyon Village Heritage Plaza
GRI USAA
40% 20%
CA CA CA
Los Angeles-Long Beach-Anaheim Los Angeles-Long Beach-Anaheim Los Angeles-Long Beach-Anaheim
68
14 98.3% 26
66
13 97.5% 52
Laguna Niguel Plaza Marina Shores
91
91 94.8% 43
Stater Bros.
$23.69
Ralphs
GRI C GRI
152
152 98.9% 58
Albertsons
$27.31
40% 20% 40% 40%
Mariposa Shopping Center Morningside Plaza
Navajo Shopping Center Newland Center
83
83 89.8% 44
$19.03
Oak Shade Town Center Oakbrook Plaza
(2) Parnassus Heights Medical
GRI
CA CA CA CA CA CA CA CA CA CA
Los Angeles-Long Beach-Anaheim Los Angeles-Long Beach-Anaheim San Jose-Sunnyvale-Santa Clara Los Angeles-Long Beach-Anaheim San Diego-Chula Vista-Carlsbad Los Angeles-Long Beach-Anaheim
42
17 100.0%
39 39
127
51 94.0% 43
102
41 92.2% 44
Sacramento-Roseville-Folsom Oxnard-Thousand Oaks-Ventura San Francisco-Oakland-Berkeley San Francisco-Oakland-Berkeley
104
104 99.3% 40
(Albertsons), CVS
Whole Foods, PETCO Safeway, CVS, Ross Dress for Less
Albertsons, Rite Aid, O'Reilly Auto Parts
Safeway, Office Max, Rite Aid Gelson's Markets, (Longs Drug)
$21.23
$14.21
$22.36
RLP
50%
146
73 92.4%
University of CA
$87.48
Persimmon Place
153
153 96.1% 40
Whole Foods, Nordstrom Rack, Homegoods
$36.71
Plaza Escuela
CA
San Francisco-Oakland-Berkeley
154
154 84.3%
The Container Store, Trufusion, Talbots, The Cheesecake
Factory
Plaza Hermosa
95
95 100.0% 37
Von's, CVS
163
163 11.0%
Cost Plus World Market
Pleasant Hill Shopping Center (2) Pleasanton Plaza
Point Loma Plaza
GRIGRI
40% 40%
CA CA CA CA
Los Angeles-Long Beach-Anaheim San Francisco-Oakland-Berkeley San Francisco-Oakland-Berkeley San Diego-Chula Vista-Carlsbad
227
91 100.0%
205
82 93.4% 50
Target, Burlington, Ross Dress for Less, Homegoods
Von's, Jo-Ann Fabrics, Marshalls, UFC Gym
Safeway, Decathlon Sport, 24 Hour Fitness, Ross Dress for
Potrero Center
CA
San Francisco-Oakland-Berkeley
227
227 96.8% 60
Less, Petco, Party City
Powell Street Plaza
CA
San Francisco-Oakland-Berkeley
166
166 97.0% 10
Trader Joe's, Beverages & More!, Ross Dress For Less,
Marshalls, Old Navy
90
90 100.0% 55
60
60 100.0% 35
52
52 97.7% 37
Superior Super Warehouse
Prairie City Crossing Raley's Supermarket Ralphs Circle Center Rancho San Diego Village Rona Plaza
GRIC
20% 40%
CA CA CA CA CA CA CA CA CA
Sacramento-Roseville-Folsom Sacramento-Roseville-Folsom Los Angeles-Long Beach-Anaheim San Diego-Chula Vista-Carlsbad Los Angeles-Long Beach-Anaheim
63
13 100.0% 63
153
61 96.5% 40
San Carlos Marketplace Scripps Ranch Marketplace San Leandro Plaza
132
132 98.7% 57
Vons, CVS
$32.14
San Francisco-Oakland-Berkeley San Diego-Chula Vista-Carlsbad San Francisco-Oakland-Berkeley Los Angeles-Long Beach-Anaheim
154
154 100.0%
50
50 100.0%
Safeway Raley's Ralphs
Smart & Final, (Longs Drug), 24 Hour Fitness
TJ Maxx, Best Buy, PetSmart, Bassett Furniture
$14.00
$23.16
$36.27
38 38
(Safeway), (CVS)
$37.22
Seal Beach
C
20%
97
19 95.7% 48
Safeway, CVS
Portfolio Summary Report By State
December 31, 2020
(GLA in thousands)
JVs at 100%REG's pro-rata shareREG's pro-rata share
REG's pro-rata shareREG %
Property Name
JV
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-Owned
GLA
(2) Sequoia Station
CA
San Francisco-Oakland-Berkeley
103
103 86.9%
62 62
(Safeway), CVS, Barnes & Noble, Old NavySerramonte Center
CA
San Francisco-Oakland-Berkeley
1,070
1,070 88.0%
Macy's, Target, Dick's Sporting Goods, Dave & Buster's, Nordstrom Rack, Buy Buy Baby, Cost Plus World Market, DAISO, H&M, Old Navy, Party City, Ross, TJ Maxx, Uniqlo
$25.66
Shoppes at Homestead Silverado Plaza
CA CA CA CA CA CA CA
San Jose-Sunnyvale-Santa Clara
113
113 96.9%
53
(Orchard Supply Hardware), CVS, Crunch Fitness
Napa
85
34 96.3% 32
Nob Hill, CVS
$21.61
Snell & Branham Plaza Talega Village Center Tassajara CrossingGRI GRI
40% 40%
102
102 95.9% 46
Ralphs
San Jose-Sunnyvale-Santa Clara Los Angeles-Long Beach-Anaheim
92
37 96.4% 53
San Francisco-Oakland-Berkeley San Diego-Chula Vista-Carlsbad Sacramento-Roseville-Folsom
146
146 97.6% 56
Safeway
Safeway, CVS, Alamo Hardware
149
149 96.8% 52
Ralphs, Trader Joe's
The Hub Hillcrest Market The Marketplace
111
111 98.6% 35
Safeway,CVS, Petco
Trader Joe's, The Sports Basement, Camera Cinemas,
(2) The Pruneyard
CA
San Jose-Sunnyvale-Santa Clara
260
260 97.3% 13
$39.76
Marshalls
Town and Country Center Tustin Legacy
112
112 97.9% 44
O
208
208 98.0% 45
35% 40%
87
87 100.0% 37
Whole Foods
CA CA CA CA CA CA CA CA CA
88
88 95.9% 25
Safeway, Rite Aid
Twin Oaks Shopping Center Twin Peaks
Valencia Crossroads Village at La Floresta Von's Circle Center West Park Plaza
Westlake Village Plaza and Center
GRI
Los Angeles-Long Beach-Anaheim Los Angeles-Long Beach-Anaheim Los Angeles-Long Beach-Anaheim San Diego-Chula Vista-Carlsbad Los Angeles-Long Beach-Anaheim Los Angeles-Long Beach-Anaheim Los Angeles-Long Beach-Anaheim San Jose-Sunnyvale-Santa Clara Oxnard-Thousand Oaks-Ventura
230
81 37.5% 41
98
39 99.1% 41
173
173 100.0% 35
151
151 98.4% 45
201
201 94.9% 72
Whole Foods, CVS, Citibank
Stater Bros, CVS Ralphs, Rite Aid Target, Grocer Whole Foods, Kohl's
Von's, Ross Dress for Less, Planet Fitness
Von's, Sprouts, (CVS)
Willows Shopping Center
CA
San Francisco-Oakland-Berkeley
249
249 67.8%
REI, UFC Gym, Old Navy, Ulta
$29.31
Woodman Van Nuys Woodside Central Ygnacio Plaza
81
113
(Target),Chuck E. Cheese, Marshalls
$25.62
GRI
40%
CA CA CA CA
Los Angeles-Long Beach-Anaheim San Francisco-Oakland-Berkeley San Francisco-Oakland-Berkeley
108
108 99.2% 78
El Super
110 11,413
81 90.0% 44 97.0%
Sports Basement,TJ Maxx
9,504
91.9%
93.5%
780
2,670
King Soopers, Hobby Lobby, Applejack Liquors, PetSmart,Applewood Shopping Ctr
GRI
40% 40%CO
Denver-Aurora-Lakewood
354
141 90.2% 71
Homegoods, Sierra Trading Post, Ulta
$14.98
Alcove On Arapahoe
GRI
CO
Boulder
159
64 80.9% 44
Safeway, Jo-Ann Fabrics, PETCO, HomeGoods
Belleview Square Boulevard Center Buckley Square Centerplace of Greeley III Cherrywood Square Shop Ctr Crossroads Commons Crossroads Commons II Falcon Marketplace Hilltop Village Littleton Square Lloyd King Center Marketplace at Briargate Monument Jackson Creek Ralston Square Shopping Center Shops at Quail Creek
79
79 78.1%
53 53
CO CO CO CO CO CO CO CO CO CO CO CO CO CO CO CO CO CO
Denver-Aurora-Lakewood Denver-Aurora-Lakewood Denver-Aurora-Lakewood
GRI C C
40% 20% 20%
Greeley Denver-Aurora-Lakewood
117
117 98.8% 65
116
116 95.5% 62
119
119 100.0%
97
39 94.2% 72
King Soopers
(Safeway), One Hour Optical King Soopers, Ace Hardware Hobby Lobby, Best Buy, TJ Maxx
King Soopers
Boulder
143
29 91.2% 66
$29.36
Boulder Colorado Springs Denver-Aurora-Lakewood Denver-Aurora-Lakewood Denver-Aurora-Lakewood
19
4 93.4%
Whole Foods, Barnes & Noble (Whole Foods), (Barnes & Noble)
22
22 93.8%
184 50
(Wal-Mart)
$24.10
100
100 97.8% 66
King Soopers King Soopers King Soopers (King Soopers) King Soopers King Soopers (King Soopers) King Soopers King Soopers
$11.45
99
99 98.5% 78
$11.25
83
83 93.3% 61
$11.76
Colorado Springs
29
29 96.3%
66 66
$32.82
Colorado Springs
85
85 100.0% 70
GRI
40%
83
33 97.0% 55
93
93 100.0% 70
Stroh Ranch Woodmen Plaza
Denver-Aurora-Lakewood Denver-Aurora-Lakewood Denver-Aurora-Lakewood
38
38 96.3%
100 100
Colorado Springs
116 1,951
116 91.8% 70
1,407
93.2%
94.4%
403
1,119
Brick Walk
122
122 94.8%
22 Crescent Road 91 Danbury Road Black Rock
M M
80% 80%
CT CT CT CTBridgeport-Stamford-Norwalk Bridgeport-Stamford-Norwalk Bridgeport-Stamford-Norwalk Bridgeport-Stamford-Norwalk
Brookside Plaza
CT
Hartford-E Hartford-Middletown
4
5
4 100.0%
5 100.0%
98
- -
98 89.4%
220
220 80.0% 60
Old Navy, The Clubhouse -
ShopRite, Bed, Bath & Beyond, TJ Maxx, PetSmart,
Staples, Burlington Coat Factory
43
43 95.9% 12
Trader Joe's
Compo Acres Shopping Center Copps Hill Plaza
CT CT
Bridgeport-Stamford-Norwalk Bridgeport-Stamford-Norwalk
185
185 100.0% 59
Stop & Shop, Kohl's, Rite Aid
$13.70
Trader Joe's, Best Buy, Edge Fitness, Old Navy, The Tile
Corbin's Corner
GRI
40%
CT
Hartford-E Hartford-Middletown
186
74 95.8% 10
Shop, Total Wine and More
Danbury Green
CT
Bridgeport-Stamford-Norwalk
124
124 95.6% 12
Darinor Plaza Fairfield Center Post Road Plaza Southbury Green
20
20 100.0% 11
Trader Joe's
$54.83
Trader Joe's, Hilton Garden Inn, DSW, Staples, Rite Aid,
Warehouse Wines & Liquors
M
80%
CT CT CT CT CT CT
Bridgeport-Stamford-Norwalk Bridgeport-Stamford-Norwalk Bridgeport-Stamford-Norwalk
153
153 100.0%
94
94 92.8%
New Haven-Milford Bridgeport-Stamford-Norwalk Bridgeport-Stamford-Norwalk
156
156 84.6% 60
Kohl's, Old Navy, Party City Fairfield University Bookstore, Merril Lynch
$25.34
ShopRite, Homegoods
$22.84
90
90 74.9% 22
$42.71
Westport Row (fka The Village Center) Walmart Norwalk
142
142 100.0% 112
The Fresh Market WalMart, HomeGoods
$0.56
Portfolio Summary Report By State
December 31, 2020
(GLA in thousands)
JVs at 100%REG's pro-rata shareREG's pro-rata share
REG's pro-rata shareREG %
Property Name
JV
State
CTCBSA
GLA 1,643
GLA 1,531
% Leased 92.1%
% Leased - Retail Operating Properties 91.9%Retailer-Owned
GLA 0
GLA 358
Shops at The Columbia Spring Valley Shopping Center
7 82.4%
- $108.55
RC GRI
25% 40%
DC DC DC
Washington-Arlington-Alexandri Washington-Arlington-Alexandri
23 17 40
6 100.0%
12
Trader Joe's $39.31
12
92.5%
90.5%
0
12
232 94.6%
49
Acme Markets $15.01
Pike Creek Shoppes of GraylynGRI
40%
DE DE DE
Philadelphia-Camden-Wilmington Philadelphia-Camden-Wilmington
232 64 296
26 89.7%
Rite Aid $24.40
257
93.5%
94.1%
0
49
Alafaya Village Anastasia Plaza Atlantic Village
FL FL FL FL FL FL FL FL FL FL FL FL FL FL FL FL FL FL FL
Orlando-Kissimmee-Sanford
38
38 93.9%
58 58
(Lucky's)
Jacksonville
102
102 95.9% 49
Publix
Jacksonville
110
110 97.4%
LA Fitness, Pet Supplies Plus
97
97 97.5% 49
Publix, CVS
Aventura Shopping Center Aventura Square
(2) Banco Popular Building
33
33 0.0%
$0.00
Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch
40
40 92.9%
Walgreens
144
144 77.8%
Berkshire Commons Bird 107 Plaza
252
252 94.5% 48
Publix, Bealls, Dollar Tree, Home Centric, LA Fitness
Naples-Marco Island Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch Tampa-St Petersburg-Clearwater Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch
110
110 97.9% 66
Bird Ludlam Bloomingdale Square Boca Village Square Boynton Lakes Plaza Boynton Plaza
192
192 96.8% 44
92
92 94.2% 36
Bed, Bath & Beyond, DSW, Jewelry Exchange, Old Navy -
Publix, Walgreens
Winn-Dixie, CVS, Goodwill
Publix, CVS
110
110 97.9% 46
Publix, Citi Trends, Pet Supermarket
105
105 97.2% 54
Publix, CVS
Jacksonville
50
50 97.2% 20
The Fresh Market
Brooklyn Station on Riverside Caligo Crossing
Miami-Ft Lauderdale-PompanoBch
Tallahassee
73
73 95.9% 13
Carriage Gate Cashmere Corners Charlotte Square Chasewood Plaza
91
91 89.2% 44
$10.92
Port St. Lucie Punta Gorda
Miami-Ft Lauderdale-PompanoBch
11
11 61.0%
98
86
86 80.0% 44
152
152 96.4% 54
(Kohl's) Trader Joe's, TJ Maxx
WalMart WalMart, Buffet City Publix, Pet Smart
$14.04
Winn-Dixie, Home Depot, Big Lots, Dollar Tree, YouFit
Concord Shopping Plaza
FL
Miami-Ft Lauderdale-PompanoBch
309
309 97.1% 78
$13.06
Health Club
Coral Reef Shopping Center Corkscrew Village
FL FL FL FL FL FL FL FL FL FL FL FL
Miami-Ft Lauderdale-PompanoBch
75
75 91.2% 25
Aldi, Walgreens
$32.80
82
82 91.5% 51
Publix
$14.28
193
193 70.4% 46
Publix, Ross Dress for Less
Country Walk Plaza Countryside Shops Courtyard Shopping Center (2) East San Marco
Cape Coral-Fort Myers Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch
101
101 90.5% 40
Jacksonville Jacksonville Jacksonville
137
137 100.0%
Publix, CVS
$20.37
63 63
(Publix), Target
59
59 71.3% 39
Publix
Fleming Island Fountain Square Gardens Square Glengary Shoppes Shoppes of Grande Oak Greenwood Shopping Centre
Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch
132
177
132 97.3% 177 89.1%
130 48
140 46
North Port-Sarasota-Bradenton
93
Best Buy, Barnes & Noble
Publix, (Target), PETCO, Planet Fitness Publix,(Target), Ross Dress for Less, TJ Maxx, Ulta
90
90 98.7% 42 93 97.0%
Cape Coral-Fort Myers Miami-Ft Lauderdale-PompanoBch
79
79 100.0% 54
Publix
Publix
$16.78
133
133 93.2% 50
Publix, Beall's
Hammocks Town Center
FL
Miami-Ft Lauderdale-PompanoBch
187
187 97.5%
Publix, Metro-Dade Public Library, (Kendall Ice Arena),86 40
YouFit Health Club, Goodwill, CVS
$17.53
Jacksonville
51
51 92.0% 39
Publix
$16.33
Jacksonville
75
15 100.0% 45
$16.03
Orlando-Kissimmee-Sanford
115
115 93.8%
LA Fitness, Walgreens
Hibernia Pavilion Homestead McDonald's John's Creek Center Julington Village Kirkman Shoppes
C C
20% 20%
FL FL FL FL FL
Miami-Ft Lauderdale-PompanoBch
Jacksonville
Lake Mary Centre
FL
Orlando-Kissimmee-Sanford
4
4 100.0%
82
16 100.0% 51
360
360 94.3% 25
-
Publix Publix, (CVS)
The Fresh Market, Academy Sports, Hobby Lobby, LA
Fitness, Ross Dress for Less, Office Depot
$27.74
$16.72
Miami-Ft Lauderdale-PompanoBch
11
11 58.3%
-
83
83 100.0% 46
Publix
Gainesville
181
181 92.4% 40
Publix, Floor & Décor, Dollar Tree
75
75 93.5% 48
Publix
87
87 95.9% 61
Publix
Lantana Outparcels Mandarin Landing Millhopper Shopping Center Naples Walk
Newberry Square Nocatee Town Center Northgate Square Oakleaf Commons Ocala Corners
FL FL FL FL FL FL FL FL FL
Jacksonville
Gainesville Naples-Marco Island
Jacksonville Tampa-St Petersburg-Clearwater
140
140 89.1% 50
125
125 96.8% 51
112
112 97.7% 54
Jacksonville Tallahassee
74
74 96.2% 46
Old St Augustine Plaza
FL
Jacksonville
248
248 100.0% 52
Whole Foods, Office Depot, Aveda Institute
Publix
Publix
Publix
Publix, Burlington Coat Factory, Hobby Lobby, LA Fitness,
Ross Dress for Less
$15.61
Whole Foods, Office Depot, Marshalls, HomeGoods,
Pablo Plaza
FL
Jacksonville
161
161 96.6% 34
$17.14
PetSmart
Pavillion Pine Island
255
255 97.5% 40
Health Club
FL FL
Naples-Marco Island Miami-Ft Lauderdale-PompanoBch
Pine Ridge Square Pine Tree Plaza
FL FL FL FL
Miami-Ft Lauderdale-PompanoBch
168
168 96.2%
118
118 97.0% 17
LA Fitness, Paragon Theaters, J. Lee Salon Suites Publix, Burlington Coat Factory, Beall's Outlet, YouFit
The Fresh Market, Bed, Bath & Beyond, Marshalls, Ulta
$21.84
$18.33
Jacksonville
63
63 98.4% 38
Publix
$14.77
(2) Pinecrest Place
Miami-Ft Lauderdale-PompanoBch
70
70 94.3%
173 47
Whole Foods, (Target)
$39.99
Plaza Venezia
C
20%
Orlando-Kissimmee-Sanford
202
40 98.9% 51
Publix, Eddie V's
$27.53
Portfolio Summary Report By State
December 31, 2020
(GLA in thousands)
Point Royale Shopping Center Prosperity Centre
Property Name
Regency Square
JVREG %
State
FL
CBSA
FL FL
Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch
Tampa-St Petersburg-Clearwater
202 124 352
Retailer-Owned
GLA
Winn-Dixie, Burlington Coat Factory, Pasteur Medical
202 92.4% 45 124 95.1%
352 92.7%
Center, Planet Fitness
66
Bed, Bath & Beyond, Office Depot, TJ Maxx, CVS AMC Theater, (Best Buy), (Macdill), Dollar Tree, Five Below, Marshall's, Michael's, PETCO, Shoe Carnival, Staples,
TJ Maxx, Ulta, Old Navy
$15.97 $22.46 $19.18
Sebastian-Vero Beach
115
115 90.5% 40
$11.63
Ryanwood Square Salerno Village Sawgrass Promenade Seminole Shoppes
Miami-Ft Lauderdale-PompanoBch
107
107 88.5% 36
Publix, Walgreens, Dollar TreeO
50%
FL FL FL FL
Port St. Lucie
5
5 100.0%
Jacksonville
87
44 97.4% 54
Publix, Beall's, Harbor Freight Tools -
Publix
Publix, Kohl's, LA Fitness, Office Depot, Ross Dress for
Sheridan Plaza
FL
Miami-Ft Lauderdale-PompanoBch
507
507 93.8% 66
$19.07
Less, Pet Supplies Plus, Wellmax
Shoppes @ 104 Shoppes at Bartram Park Shoppes at Lago Mar Shoppes at Sunlake Centre Shoppes of Jonathan's Landing
FL FL FL FL FL
Miami-Ft Lauderdale-PompanoBch
112
112 92.8% 46
Winn-Dixie, CVS
$19.54
O
50%
Jacksonville
135
67 95.4%
97 45
Miami-Ft Lauderdale-PompanoBch Tampa-St Petersburg-Clearwater Miami-Ft Lauderdale-PompanoBch
83
83 90.8% 42
Publix, (Kohl's), (Tutor Time) Publix, YouFit Health Club
111
111 98.7% 46
Publix
27
27 100.0%
54 54
(Publix)
Shoppes of Oakbrook
FL
Miami-Ft Lauderdale-PompanoBch
200
200 63.8% 44
Publix, Tuesday Morning, Duffy's Sports Bar, CVS
Shoppes of Pebblebrook Plaza Shoppes of Silver Lakes Shoppes of Sunset Shoppes of Sunset II Shops at John's Creek Shops at Skylake
127
127 92.5% 48
Publix, Goodwill
$19.79
O
50%
FL FL FL FL FL FL
Naples-Marco Island Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch
77
38 100.0% 61
22
Publix, (Walgreens)
22 94.8%
28
- - -
$25.78
28 67.5%
Jacksonville
15
15 100.0%
$24.79
Miami-Ft Lauderdale-PompanoBch
287
287 91.5% 51
Publix, LA Fitness, TJ Maxx, Goodwill
$24.03
South Beach Regional
FL
Jacksonville
308
308 85.8% 13
Trader Joe's, Home Depot, Ross Dress for Less, Bed Bath & Beyond, Staples
$16.56
South Point
Sebastian-Vero Beach
65
65 97.8% 45
Publix
$17.07
Starke
NYC
30%
Orlando-Kissimmee-Sanford
152
46 95.4% 52
72
72 100.0% 29
Sprouts
$27.43
115
115 91.5% 31
$15.34
Suncoast Crossing Tamarac Town Square The Grove
The Plaza at St. Lucie West (2) The Village at Hunter's Lake
Town and Country
Town Square Treasure Coast Plaza Unigold Shopping Center
FL FL FL FL FL FL FL FL FL FL FL
Jacksonville Tampa-St Petersburg-Clearwater Miami-Ft Lauderdale-PompanoBch
Port St. Lucie Tampa-St Petersburg-Clearwater
Orlando-Kissimmee-Sanford Tampa-St Petersburg-Clearwater
Sebastian-Vero Beach Orlando-Kissimmee-Sanford
University Commons
FL
Miami-Ft Lauderdale-PompanoBch
13
13 100.0%
118
118 95.2%
143
125
125 72.3% 38
27
CVS Kohl's, (Target) Publix, Dollar Tree Publix, LA Fitness -
27 93.6%
78
$27.05
$6.76
$12.79
78 97.9%
44
Ross Dress for Less
44 76.9%
134
134 94.6% 59
180
180 100.0% 51
PETCO
Publix, TJ Maxx
Lucky's, YouFit Health Club, Ross Dress for Less Whole Foods, Nordstrom Rack, Barnes & Noble, Bed Bath & Beyond
NYC
30%
45
13 97.3% 29
$27.11
Veranda Shoppes Village Center Waterstone Plaza Welleby Plaza Wellington Town Square West Bird Plaza
61
61 100.0% 46
$17.19
112
112 97.2% 45
Publix, CVS
$31.11
101
101 95.4% 46
West Lake Shopping Center Westchase
47
47 100.0% 28
Westport Plaza Willa Springs
FL FL FL FL FL FL FL FL FL FL FL
Miami-Ft Lauderdale-PompanoBch Tampa-St Petersburg-Clearwater Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch Miami-Ft Lauderdale-PompanoBch Tampa-St Petersburg-Clearwater Miami-Ft Lauderdale-PompanoBch
USAA
20%
Orlando-Kissimmee-Sanford
187
187 80.2% 50
110
110 90.5% 47
99
99 98.5% 38
79
79 100.0% 51
90 11,678
18 95.7% 44
Publix Publix, Walgreens
$23.83
Publix Publix, Dollar Tree
$13.67
- Winn-Dixie, CVS
Publix Publix Publix
11,031
92.8%
92.9%
1,107
3,503
89
89 84.7% 38
PublixAshford Place Briarcliff La Vista Briarcliff Village Bridgemill Market Brighten Park Buckhead Court
GA GA GA GA GA GAAtlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett
Buckhead Station
GA
Atlanta-SandySprings-Alpharett
53
53 96.7%
43
43 100.0%
189
189 98.4% 43
137
137 86.7% 25
49
49 100.0%
234
234 100.0%
Harbor Freight Tools
Michael's
Publix, Party City, Shoe Carnival, TJ Maxx, Burlington
Lidl, Dance 101 -
Nordstrom Rack, TJ Maxx, Bed Bath & Beyond, Saks Off
Fifth, DSW, Cost Plus World Market, Old Navy, Ulta
$28.56
$24.43
71
71 42.8% 41
-
Cambridge Square Chastain Square
GA GA
Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett
92
92 98.4% 37
Publix
$22.63
Aldi, CVS, HealthMarkets Insurance, Diazo Specialty
Cornerstone Square
GA
Atlanta-SandySprings-Alpharett
80
80 100.0% 18
$17.77
Blueprint
Sope Creek Crossing Dunwoody Hall Dunwoody Village Howell Mill Village Paces Ferry PlazaUSAA
20%
86
17 93.8% 44
Publix
GA GA GA GA GA GA
92
92 98.5% 31
Publix, Walgreens
$24.01
Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett
99
99 95.5% 45
121
121 92.3% 18
82
82 99.9% 30
Publix
The Fresh Market, Walgreens, Dunwoody Prep
$20.16
Whole Foods
$38.69
Piedmont Peachtree Crossing
152
152 80.5% 56
Kroger, Binders Art Supplies & Frames
$20.48
Portfolio Summary Report By State
December 31, 2020
(GLA in thousands)
JVs at 100%REG's pro-rata shareREG's pro-rata share
REG's pro-rata shareREG %
Property Name
JV
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-Owned
GLA
Powers Ferry Square
79
79 87.3%
Publix, The Juice Box $10.17
Powers Ferry Village Russell Ridge
GA GA GAAtlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett
101
101 100.0%
101
101 93.3%HomeGoods, PETCO $32.24
Sandy Springs
GA
Atlanta-SandySprings-Alpharett
116
116 90.8%
Trader Joe's, Fox's, Peter Glenn Ski & Sports $23.41
48 63 12
Kroger $12.90
The Shops at Hampton Oaks Williamsburg at Dunwoody
45 79.6%
- $26.77
GA GA GA
Atlanta-SandySprings-Alpharett Atlanta-SandySprings-Alpharett
21
21 30.1%
(CVS) $11.07
45 2,133
2,065
91.5%
91.5%
0
551
GRI
40%
265
106 96.1% 87 Super H Mart, Home Depot, O'Reilly Automotive, King SpaCivic Center Plaza Clybourn CommonsIL ILChicago-Naperville-Elgin Chicago-Naperville-Elgin
32
32 78.3%
PETCO
$36.82
Trader Joe's, Walgreens, Northshore University
Glen Oak Plaza
IL
Chicago-Naperville-Elgin
63
63 89.2% 12
Healthsystems
Hinsdale
IL
Chicago-Naperville-Elgin
185
185 92.1% 57
(2) Mellody Farm
IL
Chicago-Naperville-Elgin
259 97.3% 45
Riverside Sq & River's Edge
GRI GRI
40% 40%
IL
Chicago-Naperville-Elgin
56 100.0% 51
Mariano's Fresh Market, Ashley Furniture, Walgreens
Roscoe Square Westchester Commons
IL IL
Chicago-Naperville-Elgin Chicago-Naperville-Elgin
Whole Foods, Lowe's, CVS, HomeGoods, REI, Best Buy,
Willow Festival
IL
Chicago-Naperville-Elgin
404 96.9% 60
Ulta
Whole Foods, Goodwill, Charter Fitness, Petco Whole Foods, Nordstrom Rack, REI, HomeGoods, Barnes & Noble, West Elm
259 169 140 139 404
68 97.5% 74
139 92.4% 80
Mariano's Fresh Market, Dollar Tree, Party City, Blink
Fitness
Mariano's Fresh Market, Goodwill
$15.72
$17.39 $21.83 $18.34 $17.99
IL
1,655
1,311
95.6%
95.1%
0
467
Whole Foods, Dick's Sporting Goods, Ross Dress for Less,Shops on Main
M
IN
Chicago-Naperville-Elgin
279 95.8% 40
HomeGoods, DSW, Nordstrom Rack, Marshalls
21 78.5% 12
Trader Joe's
Willow Lake Shopping Center Willow Lake West Shopping Center
GRI GRI
94% 40% 40%
IN IN IN
Indianapolis-Carmel-Anderson Indianapolis-Carmel-Anderson
279 86 53 418
34 62.0%
64 64
(Kroger)
$15.85 $17.59 $26.99
335
86.7%
91.2%
64
116
Fellsway Plaza
M
75%
MA
Boston-Cambridge-Newton
158
158 84.2% 61
$25.07
Stop & Shop, Modells Sporting Goods, Planet Fitness Wegmans, BJ's Wholesale Club, Kohl's,Dick's SportingNorthborough Crossing
NYC
30%
MA
Worcester
646
194 96.6% 139 Goods, Pottery Barn Outlet, TJ Maxx, Michael's, PetSmart,
Homegoods, Old Navy, Homesense
60
60 100.0% 60
Shaw's
$17.58
66
66 100.0% 66
Star Market
76
76 100.0% 55
Shaw's
$25.10
Shaw's at Plymouth Shops at Saugus Star's at Cambridge Star's at Quincy
Star's at West Roxbury The Abbot
MA MA MA MA MA MA
Boston-Cambridge-Newton Boston-Cambridge-Newton Boston-Cambridge-Newton Boston-Cambridge-Newton Boston-Cambridge-Newton Boston-Cambridge-Newton
87
87 90.8% 11
101
101 100.0% 101
Trader Joe's, La-Z-Boy, PetSmart
Star Market
65
65 22.7%
-
$0.00
Shaw's, Marshall's, Extra Space Storage, Walgreens, K&G
Twin City Plaza
MA
Boston-Cambridge-Newton
285
285 100.0% 63
$21.30
Fashion, Dollar Tree, Everfitness, Formlabs
MA
1,544
1,092
93.2%
91.7%
0
556
20%
31
6 100.0% 9
Trader Joe's
$40.42
Burnt Mills Cloppers Mill Village Festival at Woodholme Firstfield Shopping CenterC GRI GRI GRI
40%
MD MD MD MD
Washington-Arlington-Alexandri Washington-Arlington-Alexandri
137
55 89.0% 70
Shoppers Food Warehouse, CVS, Dollar Tree
$17.80
40%
81
32 85.3% 10
Trader Joe's
$39.80
40%
Baltimore-Columbia-Towson Washington-Arlington-Alexandri
22
9 74.7%
-
Giant, Parkville Lanes, Dollar Tree, Petco, The Cellar
Parkville Shopping Center
GRI
40%
MD
Baltimore-Columbia-Towson
165
66 96.0% 41
Parkville
Southside Marketplace Takoma Park
40%
104
42 100.0% 64
Lidl
Valley Centre
GRI GRI GRI
40%
MD MD MD MD MD MD MD MD
Baltimore-Columbia-Towson Washington-Arlington-Alexandri
40%
Baltimore-Columbia-Towson
125
50 95.5% 44
220
88 81.5% 18
Shoppers Food Warehouse
Aldi,TJ Maxx, Ross Dress for Less, PetSmart, Michael's
Baltimore-Columbia-Towson
121
121 93.6%
75 63
Giant, (Sunrise)
Village at Lee Airpark Watkins Park Plaza Westbard Square Woodmoor Shopping Center
GRI
GRI
40%
40%
Washington-Arlington-Alexandri Washington-Arlington-Alexandri Washington-Arlington-Alexandri
111
45 100.0%
69 1,400
213
213 86.6% 55 28 98.4%
LA Fitness, CVS Giant, Citgo, Bowlmor AMF
CVS
754
91.2%
90.6%
75
374
Fenton Marketplace
MI MI
Flint
97 97
97 97
100.0% 100.0%
Family Farm & Home, Michael's
$8.64
100.0%
0
0
Jo-Ann Fabrics, Experience Fitness, (Burlington CoatApple Valley Square
25%
66
17 97.6%
Whole Foods
$27.84
Cedar Commons (fka Calhoun Commons) Colonial Square
RC RC GRI
40%
25%
MN MN MNMinneapol-St. Paul-Bloomington Minneapol-St. Paul-Bloomington Minneapol-St. Paul-Bloomington
176
44 100.0%
93
37 100.0%
87
Factory), (Aldi), Savers, PETCO
40%
204
82 99.3%
Kohl's, PetSmart, HomeGoods, TJ Maxx
Rockford Road Plaza Rockridge Center
GRI C
20%
MN MN MN
Minneapol-St. Paul-Bloomington Minneapol-St. Paul-Bloomington
125 665
25 92.0%
50 44 89
Lund's
$25.43
CUB Foods
205
98.0%
98.5%
87
183
Brentwood Plaza Bridgeton Dardenne Crossing
MO MO MOSt. Louis St. Louis St. Louis
60 71 67
60 100.0%
52 63 63
Schnucks $11.29
71 100.0%
130
Schnucks, (Home Depot) $12.26
67 100.0%
Schnucks $11.05
Portfolio Summary Report By State
December 31, 2020
(GLA in thousands)
JVs at 100%REG's pro-rata shareREG's pro-rata share
REG's pro-rata shareREG %
Property Name
JV
State
CBSA
GLA
GLA
% Leased
% Leased - Retail Operating Properties
Retailer-Owned
GLA
Walmart, (Target), (Lowe's), TJ Maxx, HomeGoods,Kirkwood Commons
MO
St. Louis
210
210
100.0%
258
136
$10.05
Famous Footwear
MO
408
408
100.0%
100.0%
388
314
Carmel Commons
NC
Charlotte-Concord-Gastonia
135
135 79.1% 14
The Fresh Market, Chuck E. Cheese, Party City
$23.96
Cochran Commons
C
20%
NC NC NC NC
Charlotte-Concord-Gastonia
66
13 100.0% 42
Harris Teeter, (Walgreens)
$16.99
58
58 100.0% 40
$27.82
Market at Colonnade Center Glenwood Village
Harris Crossing
65 100.0% 53
Holly Park
Raleigh-Cary Raleigh-Cary Raleigh-Cary
43
43 100.0% 28
NC
Raleigh-Cary
65 160
160 100.0% 12
Whole Foods Harris Teeter Harris Teeter
DSW, Trader Joe's, Ross Dress For Less, Staples, US
Fitness Products, Jerry's Artarama, Pet Supplies Plus, Ulta
$16.63
$9.50 $17.92
88
88 100.0% 58
Harris Teeter
$13.43
Lake Pine Plaza (2) Midtown East
25%
74
19 100.0% 50
Providence Commons Ridgewood Shopping Center Shops at Erwin Mill Shoppes of Kildaire Southpoint Crossing Sutton Square
O RC C M
50%
NC NC NC NC NC NC NC NC
Raleigh-Cary Raleigh-Cary Charlotte-Concord-Gastonia
159
79 98.2% 120
20%
Raleigh-Cary Durham-Chapel Hill
93
19 86.3% 30
Wegmans Harris Teeter Whole Foods, Walgreens
$18.82
55%
91
91 94.7% 53
Harris Teeter
$18.56
GRI
40%
Raleigh-Cary Durham-Chapel Hill
145
58 97.8% 46
Trader Joe's, Aldi, Fitness Connection, Staples
103
103 98.4% 59
Harris Teeter
$16.47
C
20%
Raleigh-Cary
101
20 86.8% 24
The Fresh Market
Harris Teeter, The Fresh Market, Wake Public Library, Walgreens, Talbots, Great Outdoor Provision Co., York
Village District (fka Cameron Village)
C
30%
NC
Raleigh-Cary
558
167 90.2% 87
$25.06
Properties,The Cheshire Cat Gallery, Crunch Fitness Select
Club, Bailey's Fine Jewelry, Sephora
65 97.9% 49
PublixVillage Plaza Willow Oaks
Woodcroft Shopping Center
C
20%
NC NC NC NC
Durham-Chapel Hill Charlotte-Concord-Gastonia
74 65 90 2,167
15 100.0% 42
Durham-Chapel Hill
90 100.0% 41
Whole Foods, Community Worx
Food Lion, ACE Hardware
$22.07 $17.32 $13.87
1,288
94.3%
95.3%
0
848
Chimney Rock
NJ
New York-Newark-Jersey City
218
218 99.3% 50
Whole Foods, Nordstrom Rack, Saks Off 5th, The Container Store, Cost Plus World Market, Ulta
$36.78
13 100.0% 44
Whole Foods
42 85.9% 60
District at Metuchen Haddon Commons Plaza Square Riverfront Plaza
C GRI GRI NYC
20% 40% 40% 30%NJ NJ NJ NJ NJ
New York-Newark-Jersey City Philadelphia-Camden-Wilmington New York-Newark-Jersey City New York-Newark-Jersey City
67 54 104 129 572
22 100.0% 34
39 91.7% 70
Acme Markets
Shop Rite ShopRite
$29.76 $15.06 $21.73 $26.82
333
95.3%
96.8%
0
258
1175 Third Avenue
25
25 100.0% 25
The Food Emporium
$116.62
101 7th Avenue
90 - 30 Metropolitan Avenue
60
60 93.9% 11
Trader Joe's, Staples, Michaels
$34.27
1225-1239 Second Ave
NY NY NY NYNew York-Newark-Jersey City New York-Newark-Jersey City New York-Newark-Jersey City New York-Newark-Jersey City
57
57 0.0%
18
18 100.0%
Broadway Plaza
Clocktower Plaza Shopping Ctr
79
79 100.0% 63
Stop & Shop
$49.56
The Gallery at Westbury Plaza
NY NY
New York-Newark-Jersey City New York-Newark-Jersey City
NY
New York-Newark-Jersey City
147
147 91.8% 18
312
312 98.0% 13
-
CVS
Aldi, Bob's Discount Furniture, TJ Maxx, Blink Fitness, Best
Buy
Trader Joe's, Nordstrom Rack, Saks Fifth Avenue, Bloomingdale's, The Container Store, HomeGoods, Old Navy, Gap Outlet, Bassett Home Furnishings, Famous
Footwear
$0.00
$125.79
$40.88
Hewlett Crossing I & II
53
53 98.7%
Petco
Rivertowns Square
NY NY
New York-Newark-Jersey City New York-Newark-Jersey City
116
116 58.4% 18
Ulta, The Learning Experience, Mom's Organic Market
105
105 97.4% 52
King Kullen
The Point at Garden City Park Lake Grove Commons
GRI
40%
NY NY
New York-Newark-Jersey City New York-Newark-Jersey City
141
57 100.0% 48
Whole Foods, LA Fitness, PETCO
WalMart, Costco, Marshalls, Total Wine and More, Olive
Westbury Plaza
NY
New York-Newark-Jersey City
397 95.6% 110
Garden
NY
397 1511
1426
90.2%
89.6%
0
357
196
196 98.2% 66
Kroger, Shoe Carnival, TJ Maxx, Tuesday Morning
$11.99
Cherry Grove East Pointe
OH OHCincinnati Columbus
109
109 94.3% 76
Kroger, Remke Markets, Walgreens, Jo-Ann Fabrics, Ace
Hyde Park
OH
Cincinnati
401
401 96.6% 169
$16.51
Hardware, Staples, Marshalls
Kroger New Albany Center Northgate Plaza (Maxtown Road) Red Bank Village
M
50%
OH OH OH OH OH
Columbus Columbus Cincinnati Cincinnati Cincinnati
93
93 100.0% 65
Kroger
$13.10
114
114 100.0%
90 91
Kroger, (Home Depot)
$11.75
176
Regency Commons West Chester Plaza
34
176 99.2% 152 34 79.2%
88
88 100.0% 67
WalMart
$7.47
- Kroger
Portfolio Summary Report By State
December 31, 2020
(GLA in thousands)
JVs at 100%REG's pro-rata shareREG's pro-rata share
REG's pro-rata shareREG %
Property Name
JV
State OHCBSA
GLA 1,211
GLA 1,211
% Leased 97.4%
% Leased - Retail Operating Properties 97.4%Retailer-Owned
GLA 90
GLA 685
Corvallis Market Center Greenway Town Center Murrayhill Marketplace Northgate Marketplace Northgate Marketplace Ph II Sherwood Crossroads Tanasbourne Market Walker Center
GRI
40%
93
37 100.0%
Whole Foods, Rite Aid, Dollar Tree $16.05
OR OR OR OR OR OR OR OR OR
Corvallis Portland-Vancouver-Hillsboro Portland-Vancouver-Hillsboro
85
85 90.9%
150
150 88.7%
12 38 41 13 55 57
Trader Joe's, TJ Maxx, Michael's $21.75
Safeway, Planet Fitness $19.89
Medford
81
81 91.6%
Trader Joe's, REI, PETCO $22.80
Medford
177
177 97.4%
Dick's Sporting Goods, Homegoods, Marshalls $17.10
88
88 100.0%
Safeway $12.02
90 98.4%
Bed Bath & Beyond $21.88
Portland-Vancouver-Hillsboro Portland-Vancouver-Hillsboro Portland-Vancouver-Hillsboro
71
71 100.0%
Whole Foods $30.18
90 835
779
95.5%
95.2%
0
215
46
18 100.0%
Ahart's Market $16.08
221
221 95.9%
Trader Joe's, Staples, TJ Maxx, Jo-Ann Fabrics $32.63
Allen Street Shopping Ctr City Avenue Shopping Center Gateway Shopping Center Hershey
GRI GRI
40% 40%
PA PA PA PA PA PA PA PA PA PA
Allentown-Bethlehem-Easton Philadelphia-Camden-Wilmington Philadelphia-Camden-Wilmington
162
65 80.4%
22 11
Ross Dress for Less, TJ Maxx, Dollar Tree $19.32
Harrisburg-Carlisle
6
6 100.0%
- $30.00
90
90 100.0%
244
111
(Wegmans), (Target), Burlington Coat Factory, PETCO $26.41
143
57 85.6%
56
Acme Markets, Michael's $18.73
Lower Nazareth Commons Mercer Square Shopping Center Newtown Square Shopping Center Stefko Boulevard Shopping Center Warwick Square Shopping Center
GRI GRI GRI GRI
40% 40% 40% 40%
Allentown-Bethlehem-Easton Philadelphia-Camden-Wilmington Philadelphia-Camden-Wilmington
91
37 94.7%
51
Weis Markets $24.37
Allentown-Bethlehem-Easton Philadelphia-Camden-Wilmington
134
54 94.1%
73
Valley Farm Market, Dollar Tree, Retro Fitness $10.63
37 44.3%
51
- $28.33
93 987
585
87.2%
90.4%
244
375
(2) Indigo Square
51 98.4%
Publix $29.20
Merchants Village
GRI
40%
SC SC SC
Charleston-North Charleston Charleston-North Charleston
51 80 131
32 98.5%
22 38
Publix $17.10
83
98.4%
98.4%
0
59
Harpeth Village Fieldstone Northlake Village Peartree Village
138 87.7%
Kroger $14.05
TN TN TN TNNashvil-Davdsn-Murfree-Frankln Nashvil-Davdsn-Murfree-Frankln Nashvil-Davdsn-Murfree-Frankln
70 138 110 318
70 100.0%
110 100.0%
55 75 84
Publix $15.88
Kroger, PETCO $19.96
318
94.6%
94.6%
0
214
Alden Bridge Bethany Park Place CityLine MarketUSAA USAA
20% 20%
TX TX TX TX TX TX
Houston-Woodlands-Sugar Land
139
28 98.0% 68
Kroger, Walgreens
$20.91
Dallas-Fort Worth-Arlington
99
20 96.6% 83
$11.66
Dallas-Fort Worth-Arlington
81
81 95.0% 40
Kroger Whole Foods
$27.65
Dallas-Fort Worth-Arlington
22
22 93.8%
$26.64
CityLine Market Phase II Cochran's Crossing
(2) Eastfield at Baybrook
O
50%
106
53 100.0% 106
H.E.B
Hancock
Houston-Woodlands-Sugar Land Houston-Woodlands-Sugar Land
TX
Austin-Round Rock-Georgetown
138
138 90.8% 63
410
410 55.3% 90
CVS Kroger, CVS
H.E.B, Twin Liquors, PETCO, 24 Hour Fitness, Firestone
Complete Auto Care
Dallas-Fort Worth-Arlington
28
28 84.6% 81 81
(Kroger)
137
137 96.7% 79
Dallas-Fort Worth-Arlington
56
56 78.8% 63 63
123
123 95.6% 30
Sprout's Markets, Office Depot, Tuesday Morning
$18.52
120
120 89.2% 49
Tom Thumb, Ogle School of Hair Design
$18.37
Hickory Creek Plaza Hillcrest Village Indian Springs Center Keller Town Center Lebanon/Legacy Center Market at Preston Forest Market at Round Rock
Market at Springwoods Village Mockingbird Commons
North Hills
M
53%
TX TX TX TX TX TX TX TX TX TX
Dallas-Fort Worth-Arlington Houston-Woodlands-Sugar Land
Dallas-Fort Worth-Arlington
Dallas-Fort Worth-Arlington
Austin-Round Rock-Georgetown Houston-Woodlands-Sugar Land
Dallas-Fort Worth-Arlington Austin-Round Rock-Georgetown
15
15 100.0%
120
120 94.2% 64
96
96 98.9% 64
167
167 95.1% 100
145
145 94.2% 60
-
H.E.B. Tom Thumb (Wal-Mart) Tom Thumb
$16.31
$21.34
Kroger
$16.55
H.E.B.
$22.37
Panther Creek
TX
Houston-Woodlands-Sugar Land
166
166 96.1% 66
CVS, The Woodlands Childrens Museum, Gold's Gym
Prestonbrook (2) Preston Oaks
TX TX TX TX
Dallas-Fort Worth-Arlington
92
92 100.0% 64
Kroger
$15.03
Dallas-Fort Worth-Arlington
101
101 77.0% 30
H.E.B., Central Market, Talbots
Shiloh Springs Shops at Mira VistaUSAA
20%
Dallas-Fort Worth-Arlington
110
22 87.3% 61
Kroger
Austin-Round Rock-Georgetown
68
68 100.0% 15
Trader Joe's, Champions Westlake Gymnastics & Cheer
Southpark at Cinco Ranch
TX
Houston-Woodlands-Sugar Land
265
265 97.6% 101
Kroger, Academy Sports, PETCO, Spec's Liquor and Finer
Foods
129
129 95.5% 63
215
215 89.0% 84
$23.22
Sterling Ridge Sweetwater Plaza Tech Ridge Center
(2) The Village at Riverstone
C
20%
TX TX TX TX
Houston-Woodlands-Sugar Land Houston-Woodlands-Sugar Land Austin-Round Rock-Georgetown Houston-Woodlands-Sugar Land
134
27 94.6% 65
165
165 96.1% 100
Kroger,CVS Kroger, Walgreens H.E.B., Pinstack
$17.79
Berings, Ross Dress for Less, Michaels, The Next Level
Weslayan Plaza East
GRI
TX
Houston-Woodlands-Sugar Land
68 99.1%
Fitness, Spec's Liquor, Bike Barn
Weslayan Plaza West
GRI
40% 40%
TX
Houston-Woodlands-Sugar Land
Westwood Village Woodway CollectionGRI
40%
TX TX
TX
Houston-Woodlands-Sugar Land Houston-Woodlands-Sugar Land
169 186 187 97 4,086
74 95.5% 52 187 97.1% 127
39 97.3% 45
Randalls Food, Walgreens, PETCO, Jo-Ann's, Tuesday
Morning, Homegoods
(Target), Gold's Gym, PetSmart, Office Max, Ross Dress
For Less, TJ Maxx
Whole Foods
$20.44 $19.97 $20.06 $30.07
3,376
90.6%
89.8%
271
1,788
Portfolio Summary Report By State
December 31, 2020
(GLA in thousands)
Ashburn Farm Village Center Belmont Chase
Property Name
GRI
JVREG %
40% 25% 47% 40%
State
VA VA VA VA
CBSA
Washington-Arlington-Alexandri Washington-Arlington-Alexandri Washington-Arlington-Alexandri
92
Retailer-Owned
GLA
91
91 100.0% 40
$32.60
37 100.0% 27
Braemar Village Center (2) Carytown Exchange
RC M
104
26 98.1% 58
Patel Brothers, The Shop Gym Whole Foods, Cooper's Hawk Winery
Safeway
$23.18
Richmond
116
116 54.6% 38
Publix, CVS
$21.02
Centre Ridge Marketplace
GRI
VA
Washington-Arlington-Alexandri
107
43 98.9% 55
United States Coast Guard Ex
$19.68
Point 50
48
48 96.3% 30
Whole Foods
$29.21
103
41 100.0% 50
Giant
Festival at Manchester Lakes Fox Mill Shopping Center
Greenbriar Town Center
GRI GRI
40% 40% 40% 40% 40% 40% 20%
VA VA VA
Washington-Arlington-Alexandri Washington-Arlington-Alexandri Washington-Arlington-Alexandri
GRI
VA
Washington-Arlington-Alexandri
169
67 79.9% 65
340 90 71 96 132
136 98.7% 62
Grocer, Homesense
Giant, Bob's Discount Furniture, CVS,Ross Dress for Less,
Marshalls, Planet Fitness, Big Blue Swim School
Aldi, Tractor Supply Company, Harbor Freight Tools,
Hanover Village Shopping Center
GRI
VA
Richmond
36 100.0% 18
Tuesday Morning
39 100.0% 51
Giant, CVS
Kamp Washington Shopping Center Kings Park Shopping Center
Lorton Station Marketplace
GRI GRI C
VA VA VA
Washington-Arlington-Alexandri Washington-Arlington-Alexandri Washington-Arlington-Alexandri
29 69.3% 20
26 68.9% 63
Grocer
-
$27.96 $9.34 $41.09 $32.65 $26.94
Market Common Clarendon
VA
Washington-Arlington-Alexandri
421
421 65.8% 34
Whole Foods, Crate & Barrel, The Container Store, Barnes & Noble, Pottery Barn, Ethan Allen, The Cheesecake
Factory, Jumping Joeys, EquinoxSaratoga Shopping Center Shops at County Center The Field at Commonwealth
97
97 94.0% 52
GRI
40%
VA VA VAWashington-Arlington-Alexandri Washington-Arlington-Alexandri Washington-Arlington-Alexandri
113
45 98.8% 56
167
167 99.0% 122
Giant
Harris Teeter Wegmans
Giant, Gold's Gym, CVS, Advance Auto Parts, Chuck E.
Village Center at Dulles
C
VA
Washington-Arlington-Alexandri
301
60 97.0% 48
$27.36
Cheese, HomeGoods, Goodwill, Furniture Max
Village Shopping Center
Willston Centre I
105
42 89.9%
$27.78
Willston Centre II
GRI GRI GRI
20% 40% 40% 40%
VA VA VA VA
Richmond Washington-Arlington-Alexandri Washington-Arlington-Alexandri
116
46 85.9% 45
136 3,017
54 100.0%
Publix, CVS
141 59
CVS, Fashion K City Safeway, (Target)
1,669
88.5%
87.1%
141
994
40%
107
43 98.8% 49
Safeway, TJ Maxx
$16.97
6401 Roosevelt Aurora Marketplace
Ballard Blocks I
GRI O
50%WA WA WASeattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue
8
8 69.0%
132
66 95.9% 12
-
(2) Ballard Blocks II
50%
117
58 99.3% 25
$18.58
Trader Joe's, LA Fitness, Ross Dress for Less PCC Community Markets, Bright Horizons, West Marine,Trufusion, Kaiser Permanente, Prokarma
Safeway, Jo-Ann Fabrics, Ross Dress For Less, Big Lots,
20%
206
41 95.0% 49
Fplanet Fitness, Big 5 Sporting Goods, Dollar Tree
Broadway Market Cascade Plaza Eastgate Plaza Grand Ridge Plaza
Safeway, Regal Cinemas, Dick's Sporting Goods, Marshalls,
331
331 98.8% 45
$25.45
Ulta , Bevmo!
$26.06
O C C GRI
40%
20%
WA WA WA WA WA
Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue
67
67 94.7%
40 40
$35.05
140
28 95.3% 64
85
34 100.0% 29
Quality Food Centers, Gold's Gym
Safeway, Rite Aid
Inglewood Plaza Klahanie Shopping Center Melrose Market
GRI
40%
93
37 92.3%
230 13
Marshalls, Bevmo!, Amazon Go Grocery
$28.57
WA WA WA WA WA WA WA WA WA
150
150 96.0% 50
Whole Foods, Bartell, Guitar Center, LA Fitness
$26.11
Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue Seattle-Tacoma-Bellevue
17
17 91.9%
21
- (QFC)
21 85.3%
Overlake Fashion Plaza Pine Lake Village Roosevelt Square Sammamish-Highlands Southcenter
103
103 95.7% 41
58 1,737
101
101 100.0% 58 93.0%
-
Quality Food Centers, Rite Aid
55 67 112
Trader Joe's, (Safeway), Bartell Drugs
$43.19
$34.32
$24.78
(Target)
1,164
96.5%
96.6%
437
484
Regency Centers Total
51,912
42,242
92.3%
92.9%
4,088
16,548
(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 |
Components of Net Asset Value (NAV)
As of December 31, 2020
(unaudited and in thousands)
Real Estate - Operating
Operating Portfolio NOI excluding Straight-line Rent and Above/Below Market Rent - Current Quarter
Common Shares and Equivalents Outstanding |
Common Shares and Equivalents Issued and Outstanding (page 1) 170,445 |
Wholly Owned NOI (page 5) | $ | 163,335 |
Share of JV NOI (page 7) | $ | 24,649 |
Less: Noncontrolling Interests (page 7) | $ | (1,549) |
Base Rent from leases signed but not yet rent-paying - Current Quarter | ||
Retail Operating Properties including redevelopments | $ | 3,080 |
Real Estate - In-Process Ground Up Developments | ||
In-Process Development(1) | ||
REG's Estimated Net GAAP Project Costs(2) (page 17, footnote) | $ | 44,793 |
% of Costs Incurred (page 17) | 43% | |
Construction in Progress | $ | 19,300 |
NOI from In-Process Development - Current Quarter | ||
Proforma Stabilized NOI from current quarter completions | $ | 243 |
In-place NOI from In-Process Developments (In Construction) | $ | 51 |
Fee Income | ||
Third-Party Management Fees and Commissions - Current Quarter (page 5) | $ | 7,417 |
Less: Share of JV's Total fee income - Current Quarter (page 7) | $ | (267) |
Other Assets | ||
Estimated Market Value of Land | ||
Land held for sale or future development | $ | 39,416 |
Outparcels at retail operating properties | 12,915 | |
101 7th Avenue at Book Value, Net | 25,000 | |
Total Estimated Market Value of Undeveloped Land | $ | 77,331 |
Wholly Owned Assets (page 3) | ||
Cash and Cash Equivalents | $ | 378,450 |
Tenant and other receivables, excluding Straight line rent receivables | $ | 143,633 |
Other Assets, excluding Goodwill | $ | 87,578 |
Share of JV Assets (page 6) | ||
Cash and Cash Equivalents | $ | 21,588 |
Tenant and other receivables, excluding Straight line rent receivables | $ | 23,133 |
Other Assets | $ | 18,854 |
Less: Noncontrolling Interests (page 6) | $ | (4,957) |
Liabilities | ||
Wholly Owned Debt Outstanding (page 12) | ||
Mortgage Loans | $ | 415,713 |
Unsecured Public/Private Notes | 3,275,000 | |
Unsecured Credit Facilities | 265,000 | |
Total Wholly Owned Debt Outstanding | $ | 3,955,713 |
Share of JV Debt Outstanding (page 14) | $ | 537,712 |
Other Wholly Owned Liabilities (page 3) | ||
Accounts Payable and Other Liabilities | $ | 302,361 |
Tenants' Security and Escrow Deposits | $ | 55,210 |
Other Share of JV Accounts Liabilities (page 6) | ||
Accounts Payable and Other Liabilities | $ | 24,588 |
Tenants' Security and Escrow Deposits | $ | 4,185 |
Less: Noncontrolling Interests (page 6) | $ | (41,437) |
(1) Includes Carytown Exchange, East San Marco, Eastfield at Baybrook | ||
(2) Includes additional interest and overhead capitalization |
Supplemental Details of Lease Income (Pro-Rata)
COVID-19 Related Disclosure
For the Three Months and Nine Months Ended December 31, 2020
(unaudited and in thousands)
For the Three Months Ended December 31, 2020
Total Billings/Deferrals and Other RevenueComposition of Lease Income Base Rent
Total Pro-Rata
Collected & OtherReservedAccrued
Accrued & Deferred (4)
Reserved & Deferred (4)
$ 215,991
$300,000
Recoveries from Tenants 68,825
Percentage Rent, Termination Fees, and Other Lease Income 6,191
Total Billings/Deferrals and Other Revenue
$
291,007
Uncollectible Lease Income (3)
(17,689)
Non-Cash Revenues (1)
7,864
$250,000
Total Lease Income (see pages 5 & 7)
$
281,182
Lease Income Accrual Reconciliation
Total Pro-Rata
$200,000
Collected - Billed Base Rent/Recoveries & Other Revenue (2)
$ 263,822
Uncollected - Base Rent/Recoveries - Accrued 9,496
Uncollected - Base Rent/Recoveries - Reserved (3) 17,689
Total Billings/Deferrals and Other Revenue
$
291,007
Uncollectible Lease Income (3)
(17,689)
$150,000
Non-Cash Revenues (1)
7,864
Total Lease Income (see pages 5 & 7)
$
281,182
$100,000
Composition of Deferred Rent Deferred Rent - Accrued
Total Pro-Rata
$ 1,234
Deferred Rent - Reserved 1,693
Total Deferrals
$
2,927 $50,000
$0
Three Months Ended December 31, 2020
(in thousands)
For the Nine Months Ended December 31, 2020
Total Billings/Deferrals and Other Revenue
Nine Months Ended December 31, 2020
(in thousands)
(1) Includes pro-rata share of straight line rent on lease income, net of uncollectible amounts, and above/below market rent amortization.
(2) Unbilled recoveries are included in Other Revenues, and represent unbilled amounts for quarterly, semi-annual and annual payers of property expenses.
(3) Represents Base Rent and Recoveries deemed uncollectible.
(4) Contractual deferrals of rent and recoveries billed and recognized through December 31, 2020. Includes deferral agreements executed through January 31, 2021.
Supplemental Details of Same Property NOI (Pro-Rata)
COVID-19 Disclosure
For the Three Months and Nine Months Ended December 31, 2020
(unaudited and in thousands)
* Same Property NOI % change
* Same Property NOI without Termination Fees % change
* Same Property NOI without Termination Fees or Redevelopments % change
Same Property NOI excluding Accrued Lease Income Not Collected
Accrued Lease Income Not Collected
Same Property NOI without Termination Fees and Accrued Lease Income Not Collected % change
Three Months Ended 12/31/20
$
179,675 -9.9%
$
177,437 -10.5%
$
160,973 -10.7%
$ $
168,033 -15.3%
* See page 8
9,404 $
Supplemental Details of Tenant and Other Receivables (Pro-Rata)
COVID-19 Disclosure
As of December 31, 2020
(in thousands)
Total Pro-Rata | ||
Tenant receivables | $ | 139,924 |
Less: Uncollectible tenant receivables | (94,731) | |
Net tenant receivables | $ | 45,193 |
Straight line rent receivables | 141,580 | |
Less: Uncollectible straight line rent receivables | (41,136) | |
Net Straight line rent receivables | $ | 100,444 |
Other receivables (1) | 18,916 | |
Total tenant and other receivables (see pages 3 & 6) | $ | 164,553 |
Nine Months Ended 12/31/20
$
$
$
$
(1) Other receivables include construction receivables, insurance receivables and amounts due from real estate partnerships for management, transaction and other fee income.
510,945 -14.8%
505,413 -15.3%
460,106 -15.0%
18,742
486,671 -18.5%
Earnings Guidance
December 31, 2020
(in thousands, except per share data)
Net Income / Share
Nareit FFO / Share
Core Operating Earnings / Share
Same Property
Same property NOI growth without termination fees (pro-rata)
New Investments
Development and Redevelopment spend (pro-rata)
Acquisitions (pro-rata)
Cap rate (weighted average)
Disposition Activity Dispositions (pro-rata)
Cap rate (weighted average)
Other
Early extinguishment of debt (pro-rata) Net interest expense (pro-rata)
Net G&A expense (pro-rata)
Recurring third party fees & commissions (pro-rata) Certain non-cash items (pro-rata)(1)
2020A | 2021E |
$0.26 $2.95 $2.97 -11.6% $141,437 $27,740 4.8% $190,770 5.7% $22,042 $179,443 $70,586 $25,411 $19,066 | $0.55 - $0.73 $2.96 - $3.14 $2.79 - $2.97 -1.0% to 2.5% +/- $150,000 +/- $0 0.0% +/- $150,000 5.5% - 6.0%(2) $0 $166,000 - $167,000 $82,500 - $86,500 $23,000 - $24,000 +/- $30,000 |
(1) Includes above and below market rent amortization and straight-line rents and amortization of mark-to-market debt adjustments
(2) Average cap rate calculation excludes the sale of the non-income producing asset for $29.4 million in the first quarter
Forward-looking statements involve risks, uncertainties and assumptions. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on forms 10K and 10Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.
Reconciliation of Net Income to Earnings Guidance
December 31, 2020
(per diluted share)
Nareit FFO and Core Operating Earnings Guidance:Full Year 2021
Low | High | ||
Net income attributable to common stockholders | $ | 0.55 | 0.73 |
Adjustments to reconcile net income to Nareit FFO: | |||
Depreciation and amortization | 2.41 | 2.41 | |
Nareit Funds From Operations | $ | 2.96 | 3.14 |
Adjustments to reconcile Nareit FFO to Core Operating Earnings: | |||
Straight line rent, net | (0.03) | (0.03) | |
Market rent amortization, net | (0.14) | (0.14) | |
Core Operating Earnings | $ | 2.79 | 2.97 |
Glossary of Terms December 31, 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 percent leased, 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.
Attachments
- Original document
- Permalink
Disclaimer
Regency Centers Corporation published this content on 11 February 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 11 February 2021 21:33:10 UTC.