EX-99.2 3 ex99_2.htm EXHIBIT 99.2 ex99_2.htm

 
Equity One, Inc.
Supplemental Information Package


 
Logo

Equity One, Inc.
1600 N.E. Miami Gardens Drive
North Miami Beach, Florida 33179
Tel: (305) 947-1664   Fax: (305) 947-1734
www.equityone.net

 
Page 1

 
 
Equity One, Inc.
 
SUPPLEMENTAL INFORMATION
September 30, 2009
(unaudited)
     
TABLE OF CONTENTS
   
Page
Overview
   
Analyst Coverage
 
3
Disclosures
 
4
Summary Financial Results and Ratios
 
5
     
Assets, Liabilities, and Equity
   
Consolidated Balance Sheets
 
6
Market Capitalization
 
7
Debt Summary
 
8
Debt Maturity Schedule
 
9
     
Income, EBITDA, and FFO
   
Consolidated Statements of Operations
 
10
Pro Forma Financial Information for Discontinued Operations
 
11-12
Net Operating Income
 
13
EBITDA
 
14
Consolidated Statements of Funds from Operations
 
15
Additional Disclosures
 
16
     
Leasing Data
   
Tenant Concentration - Top Twenty Tenants
 
17
Recent Leasing Activity
 
18
Shopping Center Lease Expiration Schedule - All Tenants, Anchors, Shops
 
19-21
Shopping Center Lease Expiration Graph
 
22
     
Property Data
   
Annual Minimum Rent of Operating Properties by Metro/Market Breakout
 
23
Property Status Report
 
24-33
Real Estate Acquisitions and Dispositions
 
34
Real Estate Developments and Redevelopments
 
35
     
Debt Schedule Detail
   
Consolidated Debt Summary - Property Mortgage Detail
 
36-38
Consolidated Debt Summary - Unsecured Notes, Lines of Credit, and Total
 
39
     
Joint Venture Supplemental Data
 
40-47

 
Page 2

 
 
   
ANALYST COVERAGE
   
As of September 30, 2009
   
         
         
Barclays Capital
 
Ross Smotrich
Ryan Bennett
 
(212) 526-2306
(212) 526-5309
         
BMO Capital Markets
 
Paul Adornato
 
(212) 885-4170
         
Citigroup Global Markets
 
Michael Bilerman
Quentin Velleley
 
(212) 816-1383
(212) 816-6981
         
Credit Suisse
 
Andrew Rosivach
 
(415) 249-7942
         
Deutsche Bank
 
John Perry
Vin Chao
 
(212) 250-4912
(212) 250-6799
         
Green Street Advisors
 
Jim Sullivan
Nick Vedder
 
(949) 640-8780
(949) 640-8780
         
ISI Group
 
Steve Sakwa
Ian Weissman
 
(212) 446-9462
(212) 446-9461
         
JP Morgan Securities Inc.
 
Michael W. Mueller, CFA
Joseph Dazio
 
(212) 622-6689
(212) 622-6416
         
Macquarie Capital (USA) Inc.
 
David Wigginton
 
(212) 231-6380
         
Bank of America/Merrill Lynch
 
Craig Schmidt
 
(212) 449-1944
         
Raymond James & Assoc.
 
Paul D. Puryear
R.J. Milligan
 
(727) 567-2253
(727) 567-2660
         
Royal Bank of Canada
 
Richard Moore
Wes Golladay
 
(440) 715-2646
(440) 715-2650
         
Stifel, Nicolaus & Co., Inc.
 
David M. Fick, CPA
Nathan Isbee
 
(410) 454-5018
(410) 454-4143
         
Miller Tabak
 
Tom Mitchell
 
(212) 370-0040 x8163

 
Page 3

 
 
EQUITY ONE, INC.
DISCLOSURES
As of September 30, 2009
 

Forward Looking Statements
Certain information contained in this Supplemental Information Package constitute forward-looking statements within the meaning of the federal securities laws.  Although Equity One believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that these expectations will be achieved.  Factors that could cause actual results to differ materially from current expectations include changes in macro-economic conditions and the demand for retail space in Florida, Georgia, Massachusetts and the other states in which Equity One owns properties; the continuing financial success of Equity One's current and prospective tenants; continuing supply constraints in its geographic markets; the availability of properties for acquisition; the success of its efforts to lease up vacant space; the effects of natural and other disasters; the ability of Equity One to successfully integrate the operations and systems of acquired companies and properties; and other risks, which are described in Equity One's filings with the Securities and Exchange Commission.

Basis of Presentation
The information contained in the Supplemental Information Package does not purport to disclose all items required by GAAP. The Company's Form 10-K for the year ended December 31, 2008 and Form 10-Q for the period ended September 30, 2009 should be read in conjunction with the above information. The results of operations of any property acquired are included in our financial statements since the date of its acquisition.

On January 14, 2009, we acquired an additional 1,237,676 ordinary shares of DIM Vastgoed, N.V. ("DIM") from Homburg Invest Inc. (“Homburg”) in a stock exchange agreement. Under the agreement, we issued 866,373 shares of our common stock in exchange for a total of 1,237,676 DIM shares or share equivalents (based on an exchange ratio of 0.7  Equity One shares for 1 DIM share).

In addition, we obtained from Homburg voting rights (the “Partex shares”) with respect to another 766,573 DIM shares that Homburg has the right to acquire on October 1, 2010 at a subsequent closing occurring no later than November 2010. Subject to certain conditions, the agreement also provides for us to acquire these DIM shares or share equivalents at the same 0.7 exchange ratio (or an aggregate of 536,601 shares of Equity One common stock) from Homburg once Homburg has acquired them. The agreement also provides for customary registration rights with respect to the Equity One common stock issued to Homburg.  As a result of the initial exchange and the voting rights agreement, we had at the time of the acquisition voting control over 74.6% of DIM’s ordinary shares, including 65.2% economic ownership.

We have consolidated the results of DIM's operations as of January 14, 2009.

EBITDA is a widely used performance measure and is provided as a supplemental measure of operating performance. We compute EBITDA as the sum of net income before extraordinary items, depreciation and amortization, income taxes, interest expense, gain (loss) on disposal of income producing properties, and impairment of real estate.  Given the nature of the Company's business as a real estate owner and operator, the Company believes that the use of EBITDA as opposed to earnings in various financial ratios is helpful to investors as a measure of our operational performance because EBITDA excludes various items included in earnings that do not relate to or are not indicative of our operating performance, such as gains and losses on sales of real estate and real estate related depreciation and amortization, and includes the results of operations of real estate properties that were sold or classified as real estate held for sale either during or subsequent to the end of a particular reporting period, which are included in earnings on a net basis. Accordingly, we believe that the use of EBITDA as opposed to earnings in various ratios provides a meaningful performance measure as it relates to our ability to meet various coverage tests for the stated periods.

EBITDA should not be considered as an alternative to earnings as an indicator of our financial performance, or as an alternative to cash flow from operating activities as a measure of our liquidity.  Our computation of EBITDA may differ from the methodology utilized by other companies to calculate EBITDA.  Investors are cautioned that items excluded from EBITDA are significant components in understanding and assessing the Company's financial performance.

Use of Funds from Operations as a Non-GAAP Financial Measure
We believe Funds from Operations (FFO) (combined with the primary GAAP presentations) is a useful supplemental measure of our operating performance that is a recognized metric used extensively by the real estate industry, particularly REITs. NAREIT stated in its April 2002 White Paper on FFO, "Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time.  Since real estate values have historically risen or fallen with market conditions many industry investors have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves."  FFO, as defined by NAREIT, is "net income (computed in accordance with GAAP), excluding (gains or losses) from sales of property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.  Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis."

We believe that financial analysts, investors and stockholders are better served by the presentation of comparable period operating results generated from our FFO measure.  Our method of calculating FFO may be different from methods used by other REITs and accordingly, may not be comparable to such other REITs.  FFO is presented to assist investors in analyzing our operating performance. FFO (i) does not represent cash flow from operations as defined by GAAP, (ii) is not indicative of cash available to fund all cash flow needs, including the ability to make distributions, (iii) is not an alternative to cash flow as measure of liquidity, and (iv) should not be considered as an alternative to net income (which is determined in accordance with GAAP) for purposes of evaluating our operating performance. We believe net income is the most directly comparable GAAP measure to FFO.

 
Page 4

 
 
           
SUMMARY FINANCIAL RESULTS AND RATIOS
           
As of September 30, 2009
           
(in thousands, except per share data)
           
             
             
   
For the three months ended
   
For the nine months ended
 
   
Sept 30, 2009
   
Sept 30, 2008
   
Sept 30, 2009
   
Sept 30, 2008
 
Summary Financial Results
                       
Total revenues*
  $ 66,904     $ 56,704     $ 204,013     $ 181,123  
Adjusted EBITDA (see page 14)
    41,846       36,085       125,740       121,129  
Property net operating income
    47,139       41,521       144,553       132,774  
General & administrative expenses (G&A)* - Adjusted (1)
    7,568       7,633       24,195       21,775  
                                 
Net income (loss) attributable to Equity One
  $ 15,318     $ (21,395 )   $ 74,511     $ 28,876  
Net income (loss) per diluted share
    0.17       (0.29 )     0.89       0.39  
                                 
Funds from operations (FFO)
  $ 31,338     $ (9,862 )   $ 118,406     $ 46,025  
FFO per diluted share
    0.36       (0.13 )     1.43       0.63  
                                 
Total dividends paid per share
  $ 0.30     $ 0.30     $ 0.30     $ 0.30  
                                 
Weighted average diluted shares
    86,648       73,452       83,018       73,510  
                                 
Summary Operating and Financial Ratios
                               
Core shopping center portfolio occupancy at end of period (see pages 24-31) (2)
    90.1 %     92.3 %     90.1 %     92.3 %
Core same-property shopping center portfolio occupancy at end of period
    90.2 %     92.2 %     90.2 %     92.2 %
Same-property NOI growth - cash basis (see page 13)  (2)
    -4.5 %     -2.9 %     -3.6 %     N/A  
NOI margin (see page 13)
    70.8 %     73.6 %     71.3 %     73.8 %
Expense recovery ratio*
    74.7 %     79.8 %     74.7 %     82.3 %
New, renewal and option rent spread - cash basis (see page 18) (2)
    7.6 %     12.6 %     N/A       N/A  
G&A expense to total revenues (1)
    11.3 %     13.5 %     11.9 %     12.0 %
Net debt to total market capitalization (see page 7)
    43.8 %     39.5 %     43.8 %     39.5 %
Net debt to Adjusted EBITDA (see page 14)
    6.3       7.1       6.3       6.3  
Adjusted EBITDA to interest expense* (see page 14)
    2.4       2.4       2.3       2.6  
Adjusted EBITDA to fixed charges* (see page 14)
    1.9       2.0       1.9       2.2  
                               
 
Notes
 
*
The indicated line item includes amounts reported in discontinued operations recoverable and nonrecoverable operating expenses.
(1)
G&A expense for the nine months ended September 30, 2009 deducts one-time severance costs of $3.3 million and acquisition costs of $900K associated with the acquisition of our controlling interest in DIM Vastgoed and depreciation & amortization amounts included in G&A.
(2)
Excludes DIM Vastgoed.

 
Page 5

 
 
EQUITY ONE, INC.
CONSOLIDATED BALANCE SHEETS
As of September 30, 2009
(in thousands)
   
                   
                   
   
Sept 30, 2009
   
Dec 31, 2008
   
Dec 31, 2007
 
Assets
                 
Properties
                 
Income producing
  $ 2,299,867     $ 1,900,513     $ 2,047,993  
Less: accumulated depreciation
    (228,600 )     (196,151 )     (172,651 )
Income producing property, net
    2,071,267       1,704,362       1,875,342  
Construction in progress and land held for development
    66,501       74,371       81,574  
Properties held for sale
    -       -       323  
Properties, net
    2,137,768       1,778,733       1,957,239  
                         
Cash and cash equivalents
    14,632       5,355       1,313  
Cash held in escrow
    7,211       -       54,460  
Accounts and other receivables, net
    10,635       12,209       14,148  
Investment and advances in real estate joint ventures
    11,666       11,745       -  
Marketable securities
    698       160,585       72,299  
Goodwill
    11,845       11,845       12,496  
Other assets (1)
    104,044       55,791       62,429  
                         
Total Assets
  $ 2,298,499     $ 2,036,263     $ 2,174,384  
                         
Liabilities and stockholders' equity
                       
Liabilities
                       
Mortgage notes payable
  $ 621,552     $ 371,077     $ 397,112  
Unsecured revolving credit facilities
    19,998       35,500       37,000  
Unsecured senior notes payable
    441,136       657,913       744,685  
Total debt
    1,082,686       1,064,490       1,178,797  
Unamortized/unaccreted (discount)/premium on notes payable
    (24,257 )     5,225       10,042  
Total notes payable
    1,058,429       1,069,715       1,188,839  
                         
Deferred tax liabilities, net
    53,341       1,409       -  
Accounts payable and other liabilities (1)
    89,281       54,652       68,624  
Total liabilities
    1,201,051       1,125,776       1,257,463  
                         
Redeemable noncontrolling interest
    989       989       989  
                         
Total Stockholders' equity of Equity One, Inc.
    1,072,392       909,498       915,932  
                         
Noncontrolling interest
    24,067       -       -  
                         
Total Liabilities and Stockholders' Equity
  $ 2,298,499     $ 2,036,263     $ 2,174,384  
                         
                       
 
Note:  Amounts in 2009 include consolidation of DIM Vastgoed.
(1) Amounts have been reclassified to conform to the 2009 presentation.

 
Page 6

 
 
MARKET CAPITALIZATION
(in thousands)
   
 
                   
   
Sept 30, 2009
   
Dec 31, 2008
   
Dec 31, 2007
 
                   
Closing market price of common stock
  $ 15.67     $ 17.70     $ 23.03  
                         
Common stock shares (in thousands)
                       
Basic common shares
    86,005.461       76,198.420       73,300.107  
Diluted common shares
                       
Unvested restricted common shares
    24.520       29.360       55.707  
DownREIT units (convertible into shares)
    93.656       93.656       93.656  
Common stock options (treasury method, closing price)
    66.582       23.178       60.573  
Shares for DIM Vastgoed contingent consideration
    509.083       -       -  
Diluted common shares
    86,699.302       76,344.614       73,510.043  
                         
Equity market capitalization
  $ 1,358,578     $ 1,351,300     $ 1,692,936  
                         
                         
Total debt (excluding unamortized/unaccreted premium/(discount))
  $ 1,082,686     $ 1,064,490     $ 1,178,797  
Cash and equivalents (including cash held in escrow)
    (21,843 )     (5,355 )     (55,773 )
Net debt
    1,060,843       1,059,135       1,123,024  
Equity market capitalization
    1,358,578       1,351,300       1,692,936  
Total market capitalization
  $ 2,419,421     $ 2,410,435     $ 2,815,961  
                         
Net debt to total market capitalization at current market price
    43.8 %     43.9 %     39.9 %
                         
Net debt to total market capitalization at constant share price of $17.70
    40.9 %     43.9 %     46.3 %
                         
                         
Gross real estate and securities investments
  $ 2,367,066     $ 2,135,469     $ 2,202,189  
                         
Net debt to gross real estate and securities investments
    44.8 %     49.6 %     51.0 %
                         
Note:  Amounts in 2009 include consolidation of DIM Vastgoed.
 
 
Page 7

 
 
DEBT SUMMARY
As of September 30, 2009
(in thousands)
 
   
 
               
   
Sept 30, 2009
   
Dec 31, 2008
   
Dec 31, 2007
 
                   
Fixed rate debt
  $ 1,062,688     $ 928,041     $ 1,042,112  
Fixed rate debt - swapped to variable rate
    -       100,949       99,685  
Variable rate debt - unhedged
    19,998       35,500       37,000  
Total debt*
  $ 1,082,686     $ 1,064,490     $ 1,178,797  
                         
% Fixed rate debt
    98.1 %     87.2 %     88.4 %
% Fixed rate debt - swapped to variable rate
    0.0 %     9.5 %     8.5 %
% Variable rate debt - unhedged
    1.9 %     3.3 %     3.1 %
Total
    100.0 %     100.0 %     100.0 %
                         
% Variable rate debt - total
    1.9 %     12.8 %     11.6 %
                         
                         
Secured mortgage debt
  $ 621,552     $ 371,077     $ 397,112  
Unsecured debt
    461,134       693,413       781,685  
Total debt*
  $ 1,082,686     $ 1,064,490     $ 1,178,797  
                         
% Secured mortgage debt
    57.4 %     34.9 %     33.7 %
% Unsecured debt
    42.6 %     65.1 %     66.3 %
Total
    100.0 %     100.0 %     100.0 %
                         
                         
Total market capitalization (from page 7)
  $ 2,419,421     $ 2,410,435     $ 2,815,960  
                         
% Secured mortgage debt
    25.7 %     15.4 %     14.1 %
% Unsecured debt
    19.0 %     28.8 %     27.8 %
Total debt : Total market capitalization
    44.7 %     44.2 %     41.9 %
                         
                         
Weighted-average interest rate on secured mortgage debt*(1)
    6.8 %     7.2 %     7.4 %
Weighted-average interest rate on senior unsecured notes(1)
    5.9 %     5.7 %     5.7 %
Weighted-average interest rate on total debt*(1)
    6.4 %     6.3 %     N/A  
Interest rate on revolving credit facilities
    1.7 %     2.1 %     5.0 %
                         
                         
Weighted-average maturity on mortgage debt*
 
4.4 years
   
5.0 years
   
4.5 years
 
Weighted-average maturity on senior unsecured notes
 
7.1 years
   
6.5 years
   
6.7 years
 
Weighted-average maturity on total debt*
 
5.5 years
   
5.9 years
      N/A  
                         
Note:  Amounts in 2009 include consolidation of DIM Vastgoed.
 
 * Excluding unamortized/unaccreted premium/(discount)
(1) Weighted average interest rates are calculated based on term to maturity and include scheduled principal amortization.

 
Page 8

 
 
CONSOLIDATED DEBT MATURITY SCHEDULE
As of September 30, 2009
(in thousands)
 
   
Secured Debt *
   
Unsecured Debt
                   
Maturity schedule
by year
 
Scheduled
amortization
   
Balloon
payments
   
Revolving
Credit Facilities (1)
   
Senior
Notes
   
Total
   
Weighted average interest rate at maturity
   
Percent of
debt maturing
 
                                           
2009
  $ 3,370     $ 52,036     $ -     $ -     $ 55,406       7.80 %     5.1 %
2010
    13,421       72,076       -       -       85,497       8.22 %     7.9 %
2011
    12,434       68,570       19,998       -       101,002       6.03 %     9.3 %
2012
    11,530       44,479       -       10,000       66,009       6.97 %     6.1 %
2013
    11,017       54,127       -       -       65,144       6.25 %     6.0 %
2014
    9,823       24,950       -       -       34,773       5.77 %     3.2 %
2015
    7,057       69,093       -       107,505       183,655       5.31 %     17.0 %
2016
    5,397       51,489       -       105,230       162,116       5.96 %     15.0 %
2017
    4,746       17,242       -       218,401       240,389       6.10 %     22.2 %
2018
    4,565       56,623       -       -       61,188       6.27 %     5.7 %
Thereafter
    19,199       8,308       -       -       27,507       7.82 %     2.5 %
Total
  $ 102,559     $ 518,993     $ 19,998     $ 441,136     $ 1,082,686       6.25 %     100.0 %
 
(1)
Represents the entire principal balance of a maturing loan on the maturity date.  Credit facilities are shown as due on the initial maturity dates, though certain extension options may be available.
*
Includes 22 loans related to DIM Vastgoed properties.

 
Page 9

 
 
EQUITY ONE, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
As of September 30, 2009
(in thousands, except per share data)
 
 
                                     
   
Three months ended
   
Percent
   
Nine months ended
   
Percent
 
   
Sept 30, 2009
   
Sept 30, 2008
   
Change
   
Sept 30, 2009
   
Sept 30, 2008
   
Change
 
REVENUE:
                                   
Minimum rent
  $ 51,849     $ 44,102           $ 157,176     $ 138,400        
Expense recoveries
    14,527       11,838             43,428       38,554        
Percentage rent
    126       190             1,516       1,803        
Management and leasing services
    322       326             1,316       1,323        
Total revenue
    66,824       56,456       18.4 %     203,436       180,080       13.0 %
                                                 
COSTS AND EXPENSES:
                                               
Property operating
    19,518       14,852               58,188       46,894          
Rental property depreciation and amortization
    15,438       11,259               45,611       34,671          
General and administrative
    7,772       7,837               29,021       22,343          
Total costs and expenses
    42,728       33,948       25.9 %     132,820       103,908       27.8 %
                                                 
INCOME BEFORE OTHER INCOME AND EXPENSE AND DISCONTINUED OPERATIONS
    24,096       22,508               70,616       76,172          
                                                 
OTHER INCOME AND EXPENSE:
                                               
Investment income
    6,772       1,245               10,035       8,051          
Equity in income (loss) in real estate joint ventures
    (9 )     74               (37 )     244          
Other income
    325       626               1,409       714          
Interest expense
    (17,733 )     (15,182 )             (55,425 )     (46,578 )        
Amortization of deferred financing fees
    (369 )     (420 )             (1,135 )     (1,268 )        
Other-than-temporary impairment loss on available for sale securities
    -       (32,688 )             -       (32,688 )        
Gain on acquisition of controlling interest in subsidiary
    -       -               26,866       -          
Gain on sale of real estate
    -       57               -       18,513          
Gain on extinguishment of debt
    160       2,298               12,395       5,374          
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS
    13,242       (21,482 )             64,724       28,534          
Income tax benefit (provision) of taxable REIT subsidiaries
    774       (78 )             2,263       73          
INCOME (LOSS) FROM CONTINUING OPERATIONS
    14,016       (21,560 )     -165.0 %     66,987       28,607       134.2 %
                                                 
DISCONTINUED OPERATIONS:
                                               
Operations of income producing properties sold or held for sale
    152       234               598       821          
Gain (loss) on disposal of income producing properties
    580       (69 )             5,373       (552 )        
INCOME (LOSS) FROM DISCONTINUED OPERATIONS
    732       165               5,971       269          
                                                 
NET INCOME (LOSS)
  $ 14,748     $ (21,395 )     -168.9 %   $ 72,958     $ 28,876       152.7 %
Net loss attributable to noncontrolling interest
    570       -               1,553       -          
NET INCOME ATTRIBUTABLE TO EQUITY ONE, INC.
  $ 15,318     $ (21,395 )           $ 74,511     $ 28,876          
                                                 
EARNINGS PER COMMON SHARE - BASIC:
                                               
Continuing operations
    0.17       (0.29 )             0.83       0.39          
Discontinued operations
    0.01       -               0.07       -          
NET INCOME (LOSS)
  $ 0.18     $ (0.29 )     -162.1 %   $ 0.90     $ 0.39       130.8 %
                                                 
EARNINGS PER COMMON SHARE - DILUTED:
                                               
Continuing operations
    0.17       (0.29 )             0.82       0.39          
Discontinued operations
    0.01       -               0.07       -          
NET INCOME (LOSS)
  $ 0.17     $ (0.29 )     -158.6 %   $ 0.89     $ 0.39       128.2 %
                                                 
Weighted average shares outstanding
                                               
Basic
    85,959       73,452               82,374       73,405          
Diluted
    86,648       73,452               83,018       73,510          
   
 
Note:  Amounts in 2009 include consolidation of DIM Vastgoed. Diluted EPS for the 3 months ended 2009 does not foot due to the mathematical rounding of the individual calculations.

 
Page 10

 
 
PRO FORMA FINANCIAL INFORMATION FOR DISCONTINUED OPERATIONS
For the quarter ended September 30, 2009
(in thousands)
 
                               
                                     
   
Three months ended
   
Nine months ended
 
   
Sept 30, 2009
   
Sept 30, 2009
 
   
As
   
Disc. Ops
   
Pre Disc.
   
As
   
Disc. Ops
   
Pre Disc.
 
   
Reported
   
Total
   
Ops
   
Reported
   
Total
   
Ops
 
REVENUE:
                                   
Minimum rent
  $ 51,849     $ 80     $ 51,929     $ 157,176     $ 559     $ 157,735  
Expense recoveries
    14,527       -       14,527       43,428       18       43,446  
Percentage rent
    126       -       126       1,516       -       1,516  
Management and leasing services
    322       -       322       1,316       -       1,316  
Total revenue
    66,824       80       66,904       203,436       577       204,013  
                                                 
COSTS AND EXPENSES:
                                               
Property operating
    19,518       (75 )     19,443       58,188       (44 )     58,144  
Rental property depreciation and amortization
    15,438       3       15,441       45,611       23       45,634  
General and administrative
    7,772       -       7,772       29,021       -       29,021  
Total costs and expenses
    42,728       (72 )     42,656       132,820       (21 )     132,799  
                                                 
INCOME BEFORE OTHER INCOME AND EXPENSE AND DISCONTINUED OPERATIONS
    24,096       152       24,248       70,616       598       71,214  
                                                 
OTHER INCOME AND EXPENSE:
                                               
Investment income
    6,772       -       6,772       10,035       -       10,035  
Equity in (loss) real estate joint ventures
    (9 )     -       (9 )     (37 )     -       (37 )
Other income
    325       -       325       1,409       -       1,409  
Interest expense
    (17,733 )     -       (17,733 )     (55,425 )     -       (55,425 )
Amortization of deferred financing fees
    (369 )     -       (369 )     (1,135 )     -       (1,135 )
Other-than-temporary impairment loss on available for sale securities
    -       -       -       -       -       -  
Gain on sale of real estate
    -       580       580       -       5,373       5,373  
Gain on acquisition of controlling interest in subsidiary
    -       -       -       26,866       -       26,866  
Gain on extinguishment of debt
    160       -       160       12,395       -       12,395  
INCOME FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS
    13,242       732       13,974       64,724       5,971       70,695  
Income tax benefit of taxable REIT subsidiaries
    774       -       774       2,263       -       2,263  
INCOME FROM CONTINUING OPERATIONS
    14,016       732       14,748       66,987       5,971       72,958  
                                                 
DISCONTINUED OPERATIONS:
                                               
Operations of income producing properties sold or held for sale
    152       (152 )     -       598       (598 )     -  
Gain on disposal of income producing properties
    580       (580 )     -       5,373       (5,373 )     -  
Income from discontinued operations
    732       (732 )     -       5,971       (5,971 )     -  
                                                 
Net loss attributable to noncontrolling interest
    570               570       1,553       -       1,553  
                                                 
NET INCOME ATTRIBUTABLE TO EQUITY ONE, INC.
  $ 15,318     $ -     $ 15,318     $ 74,511     $ -     $ 74,511  
                                                 
   
 
Note:
The Company adopted accounting for the impairment or disposal of long-lived assets, effective January 1, 2002. This requires that operating results of income producing real estate assets that are sold or held for sale be included in discontinued operations in the statement of earnings for all periods presented. The above table presents results of the assets sold or held for sale.

Amounts in 2009 include consolidation of DIM Vastgoed.

 
Page 11

 
 
PRO FORMA FINANCIAL INFORMATION FOR DISCONTINUED OPERATIONS
For the quarter ended September 30, 2009
(in thousands)
 
   
                                     
   
Three months ended
   
Nine months ended
 
   
Sept 30, 2008
   
Sept 30, 2008
 
   
As
   
Disc. Ops
   
Pre Disc.
   
As
   
Disc. Ops
   
Pre Disc.
 
   
Reported
   
Total
   
Ops
   
Reported
   
Total
   
Ops
 
REVENUE:
                                   
Minimum rent
  $ 44,102     $ 236     $ 44,338     $ 138,400     $ 879     $ 139,279  
Expense recoveries
    11,838       12       11,850       38,554       164       38,718  
Percentage rent
    190       -       190       1,803       -       1,803  
Management and leasing services
    326       -       326       1,323       -       1,323  
Total revenue
    56,456       248       56,704       180,080       1,043       181,123  
                                                 
COSTS AND EXPENSES:
                                               
Property operating
    14,852       5       14,857       46,894       132       47,026  
Rental property depreciation and amortization
    11,259       9       11,268       34,671       90       34,761  
General and administrative
    7,837       -       7,837       22,343       -       22,343  
Total costs and expenses
    33,948       14       33,962       103,908       222       104,130  
                                                 
INCOME BEFORE OTHER INCOME AND EXPENSE AND DISCONTINUED OPERATIONS
    22,508       234       22,742       76,172       821       76,993  
                                                 
OTHER INCOME AND EXPENSE:
                                               
Investment income
    1,245       -       1,245       8,051       -       8,051  
Equity in income of real estate joint ventures
    74       -       74       244       -       244  
Other income
    626       -       626       714       -       714  
Interest expense
    (15,182 )     -       (15,182 )     (46,578 )     -       (46,578 )
Amortization of deferred financing fees
    (420 )     -       (420 )     (1,268 )     -       (1,268 )
Other-than-temporary impairment loss on available for sale securities
    (32,688 )     -       (32,688 )     (32,688 )     -       (32,688 )
Gain on sale of real estate
    57       (69 )     (12 )     18,513       (552 )     17,961  
Gain on extinguishment of debt
    2,298       -       2,298       5,374               5,374  
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS
    (21,482 )     165       (21,317 )     28,534       269       28,803  
Income tax benefit of taxable REIT subsidiaries
    (78 )     -       (78 )     73       -       73  
INCOME (LOSS) FROM CONTINUING OPERATIONS
    (21,560 )     165       (21,395 )     28,607       269       28,876  
                                                 
DISCONTINUED OPERATIONS:
                                               
Operations of income producing properties sold or held for sale
    234       (234 )     -       821       (821 )     -  
Loss on disposal of income producing properties
    (69 )     69       -       (552 )     552       -  
Income from discontinued operations
    165       (165 )     -       269       (269 )     -  
                                                 
NET INCOME (LOSS) ATTRIBUTABLE TO EQUITY ONE, INC.
  $ (21,395 )   $ -     $ (21,395 )   $ 28,876     $ -     $ 28,876  
                                                 
 
 
Note:
The Company adopted accounting for the impairment or disposal of long-lived assets, effective January 1, 2002. This requires that operating results of income producing real estate assets that are sold or held for sale be included in discontinued operations in the statement of earnings for all periods presented. The above table presents results of the assets sold or held for sale.

Amounts in 2009 include consolidation of DIM Vastgoed.

 
Page 12

 
 
NET OPERATING INCOME
For the quarter ended September 30, 2009
(in thousands)
 
   
                                     
   
Three months ended
   
Percent
   
Nine months ended
   
Percent
 
   
Sept 30, 2009
   
Sept 30, 2008
   
Change
   
Sept 30, 2009
   
Sept 30, 2008
   
Change
 
                                     
                                     
Total net operating income (1)
                                   
Total rental revenue
  $ 66,582     $ 56,378       18.1 %   $ 202,697     $ 179,800       12.7 %
Property operating expenses
    19,443       14,857       30.9 %     58,144       47,026       23.6 %
Net operating income
  $ 47,139     $ 41,521       13.5 %   $ 144,553     $ 132,774       8.9 %
                                                 
NOI margin (NOI / Total rental revenue)
    70.8 %     73.6 %             71.3 %     73.8 %        
                                                 
                                                 
Same-property NOI (2)
                                               
Total rental revenue
  $ 54,175     $ 54,085       0.2 %     163,940       163,355       0.4 %
Property operating expenses (3)
    17,951       16,164       11.1 %     53,097       48,416       9.7 %
Net operating income (at end of period)
  $ 36,224     $ 37,921       (4.5 %)   $ 110,843     $ 114,939       (3.6 %)
                                                 
Growth in same property NOI
    (4.5 %)                     (3.6 %)                
                                                 
Number of properties included in analysis
    145                       144                  
 
 
(1)
Amounts included in discontinued operations have been included for purposes of this presentation of net operating income.  Includes results of DIM for the three and nine month periods in 2009.
(2)
Retail centers only.  Excludes the effects of straight-line rent, lease termination fees, and prior year expense recoveries and adjustments, if any.
(3)
Property operating expenses include intercompany management fee expense.

 
Page 13

 
 
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION and AMORTIZATION (EBITDA)
For the quarter ended September 30, 2009
(in thousands)
 
   
                         
   
Three months ended
   
Nine months ended
 
   
Sept 30, 2009
   
Sept 30, 2008
   
Sept 30, 2009
   
Sept 30, 2008
 
                         
Net income (loss) attributable to Equity One, Inc.
  $ 15,318     $ (21,395 )   $ 74,511     $ 28,876  
Net loss attributable to noncontrolling interest
    570       -       1,553       -  
Rental property depreciation and amortization*
    15,441       11,268       45,634       34,761  
Other depreciation and amortization
    204       204       626       568  
Interest expense*
    17,733       15,182       55,425       46,578  
Amortization of deferred financing fees*
    369       420       1,135       1,268  
Other-than-temporary impairment loss on available for sale securities
    -       32,688       -       32,688  
Loss (gain) on sale of depreciable income producing real estate
    1,758       12       1,758       (17,961 )
Gain on extinguishment of debt
    (160 )     (2,298 )     (12,395 )     (5,374 )
Gain on acquisition of controlling interest in subsidiary
    -       -       (26,866 )     -  
Income tax benefit (provision) of taxable REIT subsidiaries
    (774 )     78       (2,263 )     (73 )
Equity in income (loss) of real estate joint ventures
    9       (74 )     37       (244 )
(Gain) loss on sale of real estate
    (2,338 )     -       (7,131 )     42  
(Gain) on sale of investment in equity securities
    (6,284 )     -       (6,284 )     -  
Adjusted EBITDA(1)
  $ 41,846     $ 36,085     $ 125,740     $ 121,129  
                                 
Interest expense*(2)
  $ 17,733     $ 15,182     $ 55,425     $ 46,578  
                                 
Adjusted EBITDA to interest expense*
    2.4       2.4       2.3       2.6  
                                 
Fixed charges
                               
Interest expense*(2)
  $ 17,733     $ 15,182     $ 55,425     $ 46,578  
Scheduled principal amortization (3)
    3,791       2,549       10,292       7,853  
Total fixed charges
  $ 21,524     $ 17,731     $ 65,717     $ 54,431  
                                 
Adjusted EBITDA to fixed charges*
    1.9       2.0       1.9       2.2  
                                 
Net debt to Adjusted EBITDA (4)
    6.3       7.1       6.3       6.3  
                                 
Total market capitalization (see page 7)
  $ 2,419,421     $ 2,581,508     $ 2,419,421     $ 2,581,508  
   

Note:  Amounts in 2009 include consolidation of DIM Vastgoed.
*
The indicated line item includes amounts reported in discontinued operations.
(1)
Adjusted EBITDA: excludes non-recurring gains and losses on asset sales, debt extinguishment, impairments, and one-time items that would generally be adjusted in rating agency computations of EBITDA.
(2)
Interest expense includes non-cash amortization of debt (discount) attributable to DIM of $881K for the three month period and $2.7m for the nine month period ended September 30, 2009.
(3)
Excludes balloon payments upon maturity.
(4)
Adjusted EBITDA for the three and nine month periods have been annualized.

 
Page 14

 
 
CONSOLIDATED STATEMENTS OF FUNDS FROM OPERATIONS
For the quarter ended September 30, 2009
(in thousands, except per share data)
 
   
                         
   
Three months ended
   
Nine months ended
 
   
Sept 30, 2009
   
Sept 30, 2008
   
Sept 30, 2009
   
Sept 30, 2008
 
                         
Net income (loss) attributable to Equity One, Inc.
  $ 15,318     $ (21,395 )   $ 74,511     $ 28,876  
Adjustments:
                               
Rental property depreciation and amortization, including discontinued operations, net of noncontrolling interest
    13,903       11,268       41,078       34,761  
Loss (gain) on disposal of income producing properties
    1,758       12       1,758       (18,003 )
Pro rata share of real estate depreciation from unconsolidated JV
    359       253       1,059       391  
Funds from operations
  $ 31,338     $ (9,862 )   $ 118,406     $ 46,025  
                                 
                                 
Earnings per diluted share attributable to Equity One, Inc.
  $ 0.17     $ (0.29 )   $ 0.89     $ 0.39  
Adjustments:
                               
Rental property depreciation and amortization, including discontinued operations, net of noncontrolling interest
    0.16       0.15       0.49       0.47  
Loss (gain) on disposal of income producing properties
    0.02       -       0.02       (0.24 )
Pro rata share of real estate depreciation from unconsolidated JV
    -       -       0.01       0.01  
Net adjustment for unvested shares and noncontrolling interest (1)
    0.01       0.01       0.02       -  
Funds from operations per diluted share
  $ 0.36     $ (0.13 )   $ 1.43     $ 0.63  
                                 
Weighted average diluted shares
    86,648       73,452       83,018       73,510  
                                 
   

Note:  Amounts in 2009 include consolidation of DIM Vastgoed.

(1)
Includes net effect of (a) an adjustment for unvested awards of share-based payments with rights to receive dividends or dividend equivalents and (b) an adjustment related to the possible share issuance in the fourth quarter of 2010 pursuant to the DIM stock exchange agreement.

 
Page 15

 
 
ADDITIONAL DISCLOSURES
For the quarter ended September 30, 2009
(in thousands)
 
   
                               
         
Three months ended
   
Nine months ended
 
         
Sept 30, 2009
   
Sept 30, 2008
   
Sept 30, 2009
   
Sept 30, 2008
 
                               
Certain non-cash items:
                             
Amortization of deferred financing fees
        $ 369     $ 420     $ 1,135     $ 1,268  
Amortization of above/below market rent intangibles
          (1,552 )     (867 )     (4,632 )     (2,858 )
Amortization of restricted stock and stock option expense
          1,511       1,606       6,212       4,822  
Straight line rent
          (512 )     (194 )     (1,552 )     (603 )
Capitalized interest
          (317 )     (666 )     (1,004 )     (2,142 )
Amortization of debt (premium)/discount
          530       (432 )     1,638       (1,540 )
Total non-cash items
        $ 29     $ (133 )   $ 1,797     $ (1,053 )
                                       
Certain capital expenditures:
                                     
Tenant improvements
        $ (816 )   $ (417 )   $ (2,943 )   $ (4,697 )
Leasing commissions and costs
          (955 )     (1,107 )     (2,781 )     (4,195 )
Total tenant improvements and leasing costs
        $ (1,771 )   $ (1,524 )   $ (5,724 )   $ (8,892 )
                                       
Certain balance sheet accounts at 09/30/09:
                                     
Straight line rent receivable, net
  $ 15,317                                  
Lease intangibles asset, net
    38,010                                  
Lease intangibles liability, net
    (39,710 )                                
Deferred expenses, net
    24,593                                  
Total balance sheet accounts
  $ 38,210                                  
                                         
Liquidity as of 09/30/09:
                                       
Cash and Equivalents
  $ 14,632                                  
Marketable Securities
    698                                  
Available under Line of Credit
    215,373                                  
Total Available Funds
  $ 230,703                                  
                                         

Note:  Amounts in 2009 include consolidation of DIM Vastgoed.

 
Page 16

 
 
TENANT CONCENTRATION SCHEDULE
CONSOLIDATED PROPERTIES
As of September 30, 2009
 
   
Tenant
 
Number of stores
   
Credit Rating S&P/Moody's
   
Square feet
   
% of total square feet
   
Annualized minimum rent
   
% of total annualized minimum rent
   
Average annual minimum rent per square foot
 
                                           
Top twenty tenants
                                         
Publix
    52       N/A       2,303,366       14.5 %   $ 18,097,419       10.8 %   $ 7.86  
Supervalu
    7    
BB-/Ba3
      458,273       2.9 %     8,302,236       5.0 %     18.12  
Kroger
    12    
BBB/Baa2
      679,082       4.3 %     5,379,703       3.2 %     7.92  
Bed, Bath & Beyond
    8    
BBB
      261,332       1.7 %     3,079,214       1.8 %     11.78  
Winn Dixie
    9       N/A       398,128       2.5 %     2,892,815       1.7 %     7.27  
LA Fitness
    3       N/A       144,307       0.9 %     2,592,221       1.6 %     17.96  
CVS Pharmacy
    13    
BBB+/Baa2
      143,460       0.9 %     2,315,237       1.4 %     16.14  
TJ Maxx
    8       A/A3       248,658       1.6 %     2,253,890       1.3 %     9.06  
Office Depot
    7       B/B2       179,837       1.1 %     2,062,123       1.2 %     11.47  
Kmart
    5    
BB-/Ba2
      439,558       2.8 %     1,939,705       1.2 %     4.41  
Blockbuster
    18    
B-/Caa1
      93,355       0.6 %     1,870,817       1.1 %     20.04  
Food Lion
    6    
Baa3
      241,934       1.5 %     1,850,161       1.1 %     7.65  
Dollar Tree
    17       N/A       184,420       1.2 %     1,326,974       0.8 %     7.20  
Stein Mart
    4       N/A       158,472       1.0 %     1,207,286       0.7 %     7.62  
Bi-Lo
    3       N/A       124,210       0.8 %     1,173,583       0.7 %     9.45  
H&R Block
    30    
BBB
      48,764       0.3 %     1,060,554       0.6 %     21.75  
Walgreens
    4       A+/A2       64,868       0.4 %     992,746       0.6 %     15.30  
Albertsons
    3    
BB-/Ba3
      175,470       1.1 %     991,390       0.6 %     5.65  
Big Lots
    5    
BBB-
      169,741       1.1 %     978,213       0.6 %     5.76  
Memorial Healthcare
    1       B+       61,000       0.4 %     944,352       0.6 %     15.48  
                                                         
Sub-total top twenty tenants
    215               6,578,235       41.6 %   $ 61,310,639       36.6 %   $ 9.32  
                                                         
Remaining tenants
    2,219               7,684,680       48.5 %     106,407,011       63.4 %     13.85  
                                                         
Sub-total all tenants
    2,434               14,262,915       90.1 %   $ 167,717,650       100.0 %   $ 11.92  
                                                         
Vacant
    598               1,561,258       9.9 %  
NA
   
NA
   
NA
 
                                                         
Total including vacant
    3,032               15,824,173       100.0 %   $ 167,717,650       100.0 %  
NA
 
 
Note:  Excludes developments, non-retail properties, and DIM properties.

 
Page 17

 
 
RECENT LEASING ACTIVITY
For the three months ended September 30, 2009
 
                                           
                                           
Category
 
Total
Leases
   
Total
Sq. Ft.
   
Same Space
Sq. Ft.
   
Prior Rent
PSF
   
New Rent
PSF
   
Rent
Spread
   
Same Space
TIs PSF
 
New Leases (1)
    43       198,732       198,732     $ 10.59     $ 13.18       24.4 %   $ 32.04  
Renewals
    81       224,348       224,348       13.24       12.82       -3.2 %     0.77  
Options
    7       141,142       141,142       4.65       4.75       2.2 %     -  
Total New, Renewals & Options
    131       564,222       564,222     $ 10.16     $ 10.93       7.6 %   $ 11.59  
   
 
Note:
Prior rent and new rent are presented on a "cash basis", not on a straight-line basis.  Excludes new developments, non-retail properties and DIM Portfolio.

(1)
Rent spreads for new leases reflect same-space leasing where amount of rent paid by prior tenant is available.

 
Page 18

 
 
SHOPPING CENTER LEASE EXPIRATION SCHEDULE
CONSOLIDATED PROPERTIES
As of September 30, 2009
 
   
                                     
ALL TENANTS
 
Date
 
Number of leases
   
Square feet
   
Percent of total square feet
   
Annualized minimum rent at expiration
   
Percent of total annualized minimum rent
   
Average annual minimum rent per square foot
 
                                     
M-T-M
    78       129,703       0.8 %   $ 2,006,306       1.1 %   $ 15.47  
2009
    150       375,215       2.4 %     5,491,989       3.1 %     14.64  
2010
    539       2,046,970       12.9 %     23,721,087       13.2 %     11.59  
2011
    489       2,056,704       13.0 %     26,753,743       14.9 %     13.01  
2012
    423       1,927,910       12.2 %     23,522,585       13.1 %     12.20  
2013
    301       1,536,043       9.7 %     20,620,259       11.5 %     13.42  
2014
    215       1,490,538       9.4 %     16,149,151       9.0 %     10.83  
2015
    47       438,045       2.8 %     4,915,848       2.7 %     11.22  
2016
    36       926,269       5.9 %     14,095,486       7.8 %     15.22  
2017
    29       507,121       3.2 %     6,527,812       3.6 %     12.87  
2018
    29       369,185       2.3 %     4,811,842       2.7 %     13.03  
Thereafter
    98       2,459,212       15.5 %     31,073,369       17.3 %     12.64  
                                                 
Sub-total / average
    2,434       14,262,915       90.1 %   $ 179,689,477       100.0 %   $ 12.60  
                              .                  
Vacant
    598       1,561,258       9.9 %  
NA
   
NA
   
NA
 
                                                 
Total / average
    3,032       15,824,173       100.0 %   $ 179,689,477       100.0 %  
NA
 
 
Note:  Excludes developments, non-retail properties, and DIM properties.

 
Page 19

 
 
EQUITY ONE, INC.
SHOPPING CENTER LEASE EXPIRATION SCHEDULE
CONSOLIDATED PROPERTIES
As of September 30, 2009
 
   
                                     
ANCHOR TENANTS (SF >= 10,000)
 
Date
 
Number of leases
   
Square feet
   
Percent of total square feet
   
Annualized minimum rent at expiration
   
Percent of total annualized minimum rent
   
Average annual minimum rent per square foot
 
                                     
M-T-M
    -       -       -     $ -       -     $ -  
2009
    4       97,442       1.0 %     586,168       0.7 %   $ 6.02  
2010
    37       1,024,631       10.3 %     6,078,191       7.0 %   $ 5.93  
2011
    40       1,108,240       11.2 %     8,647,026       10.0 %   $ 7.80  
2012
    32       1,066,728       10.8 %     7,003,072       8.1 %   $ 6.57  
2013
    27       870,263       8.8 %     6,510,645       7.5 %   $ 7.48  
2014
    31       1,033,753       10.4 %     7,357,229       8.5 %   $ 7.12  
2015
    12       342,546       3.5 %     2,611,021       3.0 %   $ 7.62  
2016
    17       853,255       8.6 %     12,483,803       14.4 %   $ 14.63  
2017
    11       413,474       4.2 %     4,591,709       5.3 %   $ 11.11  
2018
    9       302,861       3.1 %     3,151,098       3.6 %   $ 10.40  
Thereafter
    58       2,324,574       23.5 %     27,569,862       31.9 %   $ 11.86  
                                                 
Sub-total / average
    278       9,437,767       95.4 %   $ 86,589,824       100.0 %   $ 9.17  
                                                 
Vacant
    17       451,061       4.6 %  
NA
   
NA
   
NA
 
                                                 
Total / average
    295       9,888,828       100.0 %   $ 86,589,824       100.0 %  
NA
 
 
Note:  Excludes developments, non-retail properties, and DIM properties.

 
Page 20

 
 
EQUITY ONE, INC.
SHOPPING CENTER LEASE EXPIRATION SCHEDULE
CONSOLIDATED PROPERTIES
As of September 30, 2009
 
   
                                     
SHOP TENANTS (SF < 10,000)
 
Date
 
Number of leases
   
Square feet
   
Percent of total square feet
   
Annualized minimum rent at expiration
   
Percent of total annualized minimum rent
   
Average annual minimum rent per square foot
 
                                     
M-T-M
    78       129,703       2.2 %   $ 2,006,306       2.2 %   $ 15.47  
2009
    146       277,773       4.7 %     4,905,821       5.3 %     17.66  
2010
    502       1,022,339       17.2 %     17,642,896       18.9 %     17.26  
2011
    449       948,464       16.0 %     18,106,717       19.5 %     19.09  
2012
    391       861,182       14.5 %     16,519,513       17.7 %     19.18  
2013
    274       665,780       11.2 %     14,109,614       15.1 %     21.19  
2014
    184       456,785       7.7 %     8,791,922       9.4 %     19.25  
2015
    35       95,499       1.6 %     2,304,827       2.5 %     24.13  
2016
    19       73,014       1.2 %     1,611,683       1.7 %     22.07  
2017
    18       93,647       1.6 %     1,936,103       2.1 %     20.67  
2018
    20       66,324       1.1 %     1,660,744       1.8 %     25.04  
Thereafter
    40       134,638       2.3 %     3,503,507       3.8 %     26.02  
                                                 
Sub-total / average
    2,156       4,825,148       81.3 %   $ 93,099,653       100.0 %   $ 19.29  
                                                 
Vacant
    581       1,110,197       18.7 %  
NA
   
NA
   
NA
 
                                                 
Total / average
    2,737       5,935,345       100.0 %   $ 93,099,653       100.0 %  
NA
 

Note:  Excludes developments, non-retail properties, and DIM properties.

 
Page 21

 
 
EQUITY ONE, INC.
SHOPPING CENTER LEASE EXPIRATION GRAPH
CONSOLIDATED PROPERTIES
As of September 30, 2009
 
 

Note:  Excludes developments, non-retail properties, and DIM properties.
 
Page 22

 
EQUITY ONE, INC.
ANNUAL MINIMUM RENT OF OPERATING PROPERTIES BY METRO/REGION
As of September 30, 2009
 
                         
                         
                         
Metro or Region
 
# Properties
   
Total SF
   
AMR at 9/30/09
   
% of AMR
 
Broward County, FL
    13       1,937,414       24,302,780       14.5 %
Miami Dade County, FL
    11       1,218,364       17,480,264       10.4 %
Palm Beach County, FL
    10       1,090,884       12,998,511       7.8 %
South Florida
    34       4,246,662       54,781,555       32.7 %
Atlanta, GA
    19       1,933,440       23,073,430       13.8 %
Orlando, FL
    10       1,130,685       13,364,654       8.0 %
Tampa- St. Petersburg, FL
    12       1,094,802       10,501,924       6.3 %
Naples/Cape Coral/Venice, FL
    8       885,156       7,759,567       4.6 %
Jacksonville, FL
    6       781,644       8,070,150       4.8 %
Boston, MA
    6       401,454       8,607,799       5.1 %
Florida Treasure/Northeast Coast
    8       711,278       7,601,831       4.5 %
Lafayette, LA
    5       714,691       3,748,797       2.2 %
New Orleans, LA
    4       458,125       3,621,921       2.2 %
Baton Rouge, LA
    3       349,146       3,077,167       1.8 %
Raleigh Durham, NC
    3       309,701       2,294,954       1.4 %
Florida Panhandle
    2       140,803       1,274,416       0.8 %
Greenville, SC
    2       161,176       2,097,235       1.2 %
Hilton Head-Beaufort, SC
    1       166,639       2,142,691       1.3 %
Hartford, CT
    1       213,323       2,255,856       1.3 %
Other
    21       2,125,448       13,443,702       8.0 %
                                 
Total
    145       15,824,173     $ 167,717,650       100.0 %
 
 
 
Page 23

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of September 30, 2009
 
                   
Number of tenants
 
Supermarket anchor
       
Property
 
City
 
Year Built /Renovated
 
Total Sq. Ft. Owned
 
Percent Leased
 
Leased
 
Vacant
 
Owned sq. ft.
 
Name
 
Expiration Date
 
Other anchor tenants
 
Average base rent per leased SF
                                             
ALABAMA (2)
                                           
Madison Centre
 
Madison
 
1997
 
64,837
 
97.5%
 
12
 
1
 
37,912
 
Publix
 
06/01/17
 
Rite Aid
 
$  9.87
                                             
Winchester Plaza
 
Huntsville
 
2006
 
75,700
 
90.2%
 
14
 
5
 
45,600
 
Publix
 
08/31/26
     
11.73
                                             
TOTAL SHOPPING CENTERS ALABAMA (2)
 
140,537
 
93.6%
 
26
 
6
 
83,512
             
$  10.84
                                             
CONNECTICUT (1)
                                           
                                             
Brookside Plaza**
 
Enfield
 
1985 / 2006
 
213,323
 
90.7%
 
23
 
5
 
59,648
 
Shaw's
 
08/31/10
 
Bed Bath & Beyond / Walgreens / Staples /Petsmart
 
$  11.66
                                             
TOTAL SHOPPING CENTERS CONNECTICUT (1)
 
213,323
 
90.7%
 
23
 
5
 
59,648
             
$  11.66
                                             
FLORIDA (80)
                                           
                                             
Orlando / Central Florida (10)
                                   
                                             
Alafaya Commons
 
Orlando
 
1987
 
126,333
 
95.1%
 
26
 
4
 
54,230
 
Publix
 
11/30/10
     
$  14.17
                                             
Alafaya Village
 
Orlando
 
1986
 
38,118
 
92.7%
 
14
 
2
             
Metro Fitness (shadow)
 
20.52
                                             
Conway Crossing
 
Orlando
 
2002
 
76,321
 
82.4%
 
12
 
6
 
44,271
 
Publix
 
04/30/22
     
11.33
                                             
Eastwood, Shoppes of
 
Orlando
 
1997
 
69,037
 
100.0%
 
13
 
-
 
51,512
 
Publix
 
11/01/17
     
12.43
                                             
Hunter's Creek
 
Orlando
 
1998
 
73,204
 
98.2%
 
9
 
1
             
Office Depot / Lifestyle Family Fitness
 
13.72
                                             
Kirkman Shoppes
 
Orlando
 
1973
 
88,820
 
98.6%
 
29
 
1
             
Party America
 
18.85
                                             
Lake Mary Centre
   
1988 / 2001
 
340,434
95.1%
   
61
26
 
63,139
   
Albertsons
06/30/12
     
Kmart / Lifestyle Fitness Center /    Office Depot
 
13.03
                                             
Park Promenade
 
Orlando
 
1987 / 2000
 
128,848
 
77.7%
 
17
 
9
             
Beauty Depot / Orange County Library
 
7.67
                                             
Town & Country
 
Kissimmee
 
1993
 
72,043
 
95.6%
 
12
 
2
 
52,883
 
Albertsons*
 
10/31/18
     
8.45
                               
(Ross Dress
For Less)
           
                                             
Unigold Shopping Center
 
Winter Park
 
1987
 
117,527
 
83.0%
 
18
 
7
 
52,500
 
Winn-Dixie
 
04/30/12
     
11.91
                                             
Jacksonville / North Florida (8)
                                   
                                             
Atlantic Village
 
Atlantic Beach, FL
 
1984
 
100,559
 
89.9%
 
20
 
5
 
39,795
 
Publix
 
10/31/13
 
Jo-Ann Fabric & Crafts
 
11.29
                                             
Beauclerc Village
 
Jacksonville
 
1962 / 1988
 
68,846
 
94.8%
 
8
 
3
             
Big Lots / Goodwill / Bealls Outlet
 
9.02
                                             
Forest Village
 
Tallahassee
 
2000
 
71,526
 
86.7%
 
13
 
3
 
37,866
 
Publix
 
04/30/20
     
10.86
                                             
Ft. Caroline
 
Jacksonville
 
1985 / 1995
 
74,546
 
87.0%
 
7
 
6
 
45,500
 
Winn-Dixie
 
05/31/15
 
Citi Trends
 
7.30

 
Page 24

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of September 30, 2009
 
                   
Number of tenants
 
Supermarket anchor
       
Property
 
City
 
Year Built /Renovated
 
Total Sq. Ft. Owned
 
Percent Leased
 
Leased
 
Vacant
 
Owned sq. ft.
 
Name
 
Expiration Date
 
Other anchor tenants
 
Average base rent per leased SF
Medical & Merchants
 
Jacksonville
 
1993
 
156,153
 
90.4%
 
11
 
6
 
55,999
 
Publix
 
02/10/13
 
Memorial Hospital
 
$  13.00
                                             
Middle Beach  Shopping Center
 
Panama City Beach
 
1994
 
69,277
 
97.0%
 
7
 
2
 
56,077
 
Publix*
 
09/30/14
 
 
 
8.94
                                             
Oak Hill
 
Jacksonville
 
1985 / 1997
 
78,492
 
94.3%
 
17
 
3
 
39,795
 
Publix
 
03/11/15
 
Beall's
 
7.84
                                             
South Beach**
 
Jacksonville Beach
 
1990 / 1991
 
303,048
 
94.8%
 
42
 
6
             
Beall's / Bed Bath & Beyond / Home Depot / Stein Mart / Staples
 
12.43
                                             
Miami-Dade / Broward / Palm Beach (34)
                                   
                                             
Bird Ludlum
 
Miami
 
1988 / 1998
 
192,282
 
97.7%
 
40
 
2
 
44,400
 
Winn-Dixie
 
12/31/12
 
CVS Pharmacy / Bird Executive / Goodwill
 
17.50
                                             
Boca Village
 
Boca Raton
 
1978
 
93,428
 
87.7%
 
15
 
6
 
36,000
 
Publix Greenwise
 
03/31/12
 
CVS Pharmacy
 
14.86
                                             
Boynton Plaza
 
Boynton Beach
 
1978 / 1999
 
99,324
 
90.4%
 
22
 
7
 
37,664
 
Publix
 
08/31/13
 
CVS Pharmacy
 
12.87
                                             
Bluffs Square
 
Jupiter
 
1986
 
132,395
 
88.4%
 
39
 
7
 
39,795
 
Publix
 
10/22/11
 
Walgreens
 
12.56
                                             
Chapel Trail
 
Pembroke Pines
 
2007
 
56,378
 
94.5%
 
2
 
2
             
LA Fitness
 
21.48
                                             
Coral Reef Shopping Center
 
Palmetto Bay
 
1968 / 1990
 
74,680
 
100.0%
 
16
 
-
             
Office Depot / Walgreen's
 
24.48
                                             
Countryside Shops
 
Cooper City
 
1986 / 1988 / 1991
 
179,561
 
94.8%
 
37
 
8
 
39,795
 
Publix
 
12/04/10
 
CVS Pharmacy / Stein Mart
 
13.23
                                             
Crossroads Square
 
Pembroke Pines
 
1973
 
84,387
 
64.1%
 
18
 
9
             
CVS Pharmacy
 
18.32
                                             
CVS Plaza
 
Miami
 
2004
 
29,204
 
91.1%
 
7
 
1
             
CVS Pharmacy
 
18.34
                                             
El Novillo
 
Miami Beach
 
1970 / 2000
 
10,000
 
100.0%
 
1
 
-
             
Jumbo Buffet
 
23.15
                                             
Greenwood
 
Palm Springs
 
1982 / 1994
 
132,325
 
87.7%
 
30
 
6
 
50,032
 
Publix
 
12/05/14
 
Bealls Outlet
 
12.73
                                             
Jonathan's Landing
 
Jupiter
 
1997
 
26,820
 
62.5%
 
9
 
3
     
Publix
         
23.36
                               
(shadow)
           
Lago Mar
 
Miami
 
1995
 
82,613
 
91.1%
 
17
 
5
 
42,323
 
Publix
 
09/13/15
     
14.16
                                             
Lantana Village
 
Lantana
 
1976 / 1999
 
181,780
 
98.0%
 
23
 
2
 
39,473
 
Winn-Dixie
 
02/15/11
 
Kmart / Rite Aid* (Family Dollar)
 
7.59
                                             
Meadows
 
Miami
 
1997
 
75,524
 
97.4%
 
18
 
2
 
47,955
 
Publix
 
07/09/17
     
13.88
                                             
Oakbrook Square
 
Palm Beach Gardens
 
1974 / 2000 / 2003
 
199,633
 
97.2%
 
26
 
4
 
44,400
 
Publix
 
11/30/20
 
Stein Mart / Home Goods / CVS / Basset Furniture / Duffy's
 
13.92
                                             
Oaktree Plaza
 
North Palm Beach
 
1985
 
23,745
 
82.0%
 
16
 
4
                 
16.43
                                             
Pine Island
 
Davie
 
1983 / 1999
 
254,907
 
90.2%
 
37
 
10
 
39,943
 
Publix
 
11/30/13
 
Home Depot Expo* / Staples
 
11.97
                                             
Pine Ridge Square
 
Coral Springs
 
1986 / 1998 / 1999
 
117,399
 
87.1%
 
25
 
10
 
17,441
 
Fresh Market
 
07/31/12
 
Bed Bath & Beyond / Nordic Interiors
 
12.87

 
Page 25

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of September 30, 2009
 
                   
Number of tenants
 
Supermarket anchor
       
Property
 
City
 
Year Built /Renovated
 
Total Sq. Ft. Owned
 
Percent Leased
 
Leased
 
Vacant
 
Owned sq. ft.
 
Name
 
Expiration Date
 
Other anchor tenants
 
Average base rent per leased SF
                                             
Plaza Alegre
 
Miami
 
2003
 
91,611
 
96.1%
 
19
 
2
 
44,271
 
Publix
 
03/14/23
 
Goodwill
 
$  16.50
                                             
Point Royale
 
Miami
 
1970 / 2000
 
216,760
 
94.9%
 
23
 
3
 
45,350
 
Winn-Dixie
 
02/15/10
 
Best Buy
 
7.35
                                             
Prosperity Centre
 
Palm Beach Gardens
 
1993
 
122,014
 
96.6%
 
9
 
1
             
Office Depot / CVS / Bed Bath & Beyond /  TJ Maxx
 
17.09
                                             
Ridge Plaza
 
Davie
 
1984 / 1999
 
155,204
 
97.8%
 
25
                 
Ridge Theater / Kabooms / Wachovia* (United Collection) / Round Up / Goodwill
 
10.86
                                             
Riverside Square
 
Coral Springs
 
1987
 
104,241
 
84.3%
 
26
 
8
 
39,795
 
Publix
 
02/18/12
     
13.52
                                             
Sawgrass Promenade
 
Deerfield Beach
 
1982 / 1998
 
107,092
 
84.5%
 
22
 
7
 
36,464
 
Publix
 
12/15/14
 
Walgreens
 
11.46
                                             
Sheridan Plaza
 
Hollywood
 
1973 / 1991
 
508,455
 
96.8%
 
57
 
7
 
65,537
 
Publix
 
10/09/11
 
Kohl's / Ross / Bed Bath & Beyond / Office Depot / LA Fitness / USA Baby & Child Space / Assoc. in Neurology
 
14.51
                                             
Shoppes of Andros Isles
 
West Palm Beach
 
2000
 
79,420
 
89.4%
 
13
 
4
 
51,420
 
Publix
 
02/29/20
     
12.66
                                             
Shoppes of Silverlakes
 
Pembroke Pines
 
1995 / 1997
 
126,788
 
87.3%
 
32
 
8
 
47,813
 
Publix
 
06/14/15
     
16.76
                                             
Shops at Skylake
 
North Miami Beach
 
1999 / 2005 / 2006
 
283,943
 
94.7%
 
44
 
5
 
51,420
 
Publix
 
07/31/19
 
TJMaxx / LA Fitness / Goodwill
 
16.51
                                             
Tamarac Town Square
 
Tamarac
 
1987
 
127,635
 
77.7%
 
25
 
14
 
37,764
 
Publix
 
12/15/14
 
Dollar Tree
 
11.01
                                             
Waterstone
 
Homestead
 
2005
 
61,000
 
97.1%
 
9
 
1
 
45,600
 
Publix
 
07/31/25
     
14.46
                                             
West Lakes Plaza
 
Miami
 
1984 / 2000
 
100,747
 
100.0%
 
27
 
-
 
46,216
 
Winn-Dixie
 
05/22/16
 
Navarro Pharmacy
 
12.86
                                             
Westport Plaza
 
Davie
 
2002
 
49,533
 
100.0%
 
8
 
-
 
27,887
 
Publix
 
11/30/22
     
17.89
                                             
Young Circle
 
Hollywood
 
1962 / 1997
 
65,834
 
98.1%
 
9
 
1
 
23,124
 
Publix
 
11/30/16
 
Walgreens
 
15.52
                                             
Florida Treasure / Northeast Coast (8)
                                   
                                             
Cashmere Corners
 
Port St. Lucie
 
2001
 
92,734
 
91.6%
 
13
 
5
 
59,448
 
Albertsons
 
04/30/25
     
9.11
                                             
New Smyrna Beach
 
New Smyrna Beach
 
1987
 
118,451
 
100.0%
 
34
 
-
 
42,112
 
Publix
 
09/30/12
 
Bealls Outlet
 
11.76
                                             
Old King Commons
 
Palm Coast
 
1988
 
84,759
 
90.1%
 
14
 
5
             
Wal-Mart / Staples / Bealls Outlet
 
8.22
                                             
Ryanwood
 
Vero Beach
 
1987
 
114,925
 
95.8%
 
30
 
2
 
39,795
 
Publix
 
03/23/17
 
Bealls Outlet / Books-A-Million
 
11.52
                                             
Salerno Village
 
Stuart
 
1987
 
82,477
 
90.7%
 
14
 
6
 
45,802
 
Winn-Dixie
 
03/23/24
 
CVS Pharmacy
 
10.31
                                             
Shops at St. Lucie
 
Port St. Lucie
 
2006
 
19,361
 
80.7%
 
8
 
2
                 
23.09
                                             
South Point Center
 
Vero Beach
 
2003
 
64,790
 
88.1%
 
10
 
6
 
44,840
 
Publix
 
11/30/23
     
15.70

 
Page 26

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of September 30, 2009
 
                   
Number of tenants
 
Supermarket anchor
       
Property
 
City
 
Year Built /Renovated
 
Total Sq. Ft. Owned
 
Percent Leased
 
Leased
 
Vacant
 
Owned sq. ft.
 
Name
 
Expiration Date
 
Other anchor tenants
 
Average base rent per leased SF
 
                                           
Treasure Coast
 
Vero Beach
 
1983
 
133,781
 
96.6%
 
21
 
3
 
59,450
 
Publix
 
07/31/26
 
TJ Maxx
 
$  11.69
                                             
Tampa / St. Petersburg / Venice / Cape Coral / Naples (20)
                                   
                                             
Bay Pointe Plaza
 
St. Petersburg
 
1984 / 2002
 
103,986
 
95.6%
 
19
 
4
 
52,610
 
Publix
 
11/30/21
 
Bealls Outlet
 
9.96
                                             
Carrollwood
 
Tampa
 
1970 / 2002
 
94,203
 
94.6%
 
31
 
5
 
27,887
 
Publix
 
11/30/22
 
Golf Locker
 
13.24
                                             
Charlotte Square
 
Port Charlotte
 
1980
 
96,188
 
76.0%
 
14
 
11
 
44,024
 
Publix*
(American Signature Furniture)
 
01/31/11
 
Seafood Buffet
 
7.26
                                             
Chelsea Place
 
New Port Richey
 
1992
 
81,144
 
96.5%
 
16
 
2
 
48,890
 
Publix
 
05/27/12
     
11.62
                                             
Dolphin Village
 
St. Petersburg
 
1967/1990
 
138,129
 
77.4%
 
28
 
19
 
33,238
 
Publix
 
11/07/13
 
Dollar Tree, CVS
 
12.12
                                             
Lake St. Charles
 
Tampa
 
1999
 
57,015
 
100.0%
 
8
 
-
 
46,295
 
Sweet Bay
 
06/30/19
     
10.27
                                             
Lutz Lake
 
Lutz
 
2002
 
64,985
 
95.8%
 
13
 
2
 
44,270
 
Publix
 
05/31/22
     
14.05
                                             
Marco Town Center
 
Marco Island
 
2001
 
109,830
 
82.2%
 
32
 
10
 
27,887
 
Publix
 
01/31/18
     
17.67
                                             
Mariners Crossing
 
Spring Hill
 
1989 / 1999
 
97,812
 
89.9%
 
15
 
3
 
48,315
 
Sweet Bay
 
08/15/20
     
10.42
                                             
Midpoint Center
 
Cape Coral
 
2002
 
75,386
 
100.0%
 
10
 
-
 
60,667
 
Publix
 
10/31/22
     
12.32
                                             
Pavilion
 
Naples
 
1982
 
167,745
 
90.1%
 
32
 
8
 
50,795
 
Publix
 
02/28/13
 
Pavilion 6 Theatre
 
13.32
                                             
Regency Crossing
 
Port Richey
 
1986 / 2001
 
85,864
 
81.9%
 
14
 
11
 
44,270
 
Publix
 
02/28/21
     
10.21
                                             
Ross Plaza
 
Tampa
 
1984 / 1996
 
90,826
 
95.3%
 
20
 
2
             
Ross Dress for Less / Deals
 
12.38
                                             
Seven Hills
 
Spring Hill
 
1991
 
72,590
 
87.8%
 
12
 
6
 
48,890
 
Publix
 
09/25/11
     
10.27
                                             
Shoppes of North Port
 
North Port
 
1991
 
84,705
 
94.9%
 
19
 
2
 
48,890
 
Publix
 
12/11/11
 
Bealls Outlet
 
10.08
                                             
Summerlin Square
 
Fort Myers
 
1986 / 1998
 
109,156
 
55.4%
 
7
 
21
 
45,500
 
Winn-Dixie
 
06/04/11
 
Lee County Sheriff's Office
 
9.58
                                             
Sunpoint Shopping Center
 
Ruskin
 
1984
 
132,374
 
66.7%
 
17
 
8
             
Goodwill / Ozzie's Buffet / Big Lots / Chapter 13 Trustee
 
8.12
                                             
Venice Plaza
 
Venice
 
1971 / 1979 / 1999
 
132,345
 
97.5%
 
13
 
2
 
42,582
 
Sweet Bay
 
09/30/18
 
TJ Maxx / Blockbuster
 
6.03
                                             
Venice Shopping Center
 
Venice
 
1968 / 2000
 
109,801
 
85.9%
 
12
 
2
 
44,271
 
Publix
 
12/31/26
 
Beall's Outlet
 
5.55
                                             
Walden Woods
 
Plant City
 
1985 / 1998 / 2003
 
75,874
 
93.7%
 
13
 
2
             
Dollar Tree / Aaron Rents / Dollar General
 
8.24
                                             
TOTAL SHOPPING CENTERS FLORIDA (80)
 
8,991,030
 
91.2%
 
1,571
 
393
 
2,686,177
             
$  12.60

 
Page 27

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of September 30, 2009
 
                   
Number of tenants
 
Supermarket anchor
       
Property
 
City
 
Year Built /Renovated
 
Total Sq. Ft. Owned
 
Percent Leased
 
Leased
 
Vacant
 
Owned sq. ft.
 
Name
 
Expiration Date
 
Other anchor tenants
 
Average base rent per leased SF
                                             
GEORGIA (24)
                                           
                                             
Atlanta (20)
                                           
                                             
BridgeMill
 
Canton
 
2000
 
89,102
 
89.6%
 
25
 
5
 
37,888
 
Publix
 
01/31/20
     
$  15.44
                                             
Buckhead Station
 
Atlanta
 
1996
 
233,739
 
100.0%
 
15
 
1
             
Bed Bath & Beyond / TJ Maxx / Old Navy / Toys R Us / DSW / Ulta 3 / Nordstrom Rack
 
20.32
                                             
Butler Creek
 
Acworth
 
1990
 
95,597
 
91.9%
 
17
 
3
 
59,997
 
Kroger
 
01/31/18
     
10.53
                                             
Chastain Square
 
Atlanta
 
1981 / 2001
 
91,637
 
93.8%
 
23
 
5
 
37,366
 
Publix
 
05/31/24
     
17.50
                                             
Commerce Crossing
 
Commerce
 
1988
 
100,668
 
29.7%
 
6
 
5
             
Fred's Store
 
5.72
                                             
Douglas Commons
 
Douglasville
 
1988
 
97,027
 
98.9%
 
17
 
1
 
59,431
 
Kroger
 
08/31/13
     
10.57
                                             
Fairview Oaks
 
Ellenwood
 
1997
 
77,052
 
93.9%
 
11
 
3
 
54,498
 
Kroger
 
09/30/16
     
11.26
                                             
Grassland Crossing
 
Alpharetta
 
1996
 
90,906
 
97.3%
 
12
 
2
 
70,086
 
Kroger
 
06/30/16
     
11.73
                                             
Hairston Center
 
Decatur
 
2000
 
13,000
 
38.5%
 
3
 
6
                 
13.62
                                             
Hamilton Ridge
 
Buford
 
2002
 
90,996
 
83.6%
 
14
 
7
 
54,166
 
Kroger
 
11/30/22
     
11.63
                                             
Mableton Crossing
 
Mableton
 
1997
 
86,819
 
98.1%
 
16
 
1
 
63,419
 
Kroger
 
08/31/17
     
10.68
                                             
Macland Pointe
 
Marietta
 
1992-93
 
79,699
 
98.5%
 
16
 
1
 
55,999
 
Publix
 
12/29/12
     
10.10
                                             
Market Place
 
Norcross
 
1976
 
77,706
 
96.2%
 
20
 
3
             
Galaxy Cinema
 
12.31
                                             
Paulding Commons
 
Hiram
 
1991
 
192,391
 
95.6%
 
26
 
4
 
49,700
 
Kroger
 
02/28/11
 
Kmart
 
7.96
                                             
Piedmont Peachtree Crossing
 
Buckhead
 
1978 / 1998
 
152,239
 
98.7%
 
27
 
1
 
55,520
 
Kroger
 
05/31/10
 
Cost Plus Store / Binders Art Supplies
 
17.17
                                             
Powers Ferry Plaza
 
Marietta
 
1979 / 1987 / 1998
 
86,473
 
90.5%
 
19
 
6
             
Micro Center
 
9.87
                                             
Shops of Huntcrest
 
Lawrenceville
 
2003
 
97,040
 
92.8%
 
22
 
4
 
54,340
 
Publix
 
01/31/23
     
13.28
                                             
Shops of Westridge
 
McDonough
 
2006
 
66,297
 
78.9%
 
10
 
8
 
38,997
 
Publix
 
04/30/26
     
12.68
                                             
Wesley Chapel
 
Decatur
 
1989
 
170,792
 
62.7%
 
14
 
12
             
CVS Pharmacy / Corinthian College / Little Giant
 
6.35
                                             
Williamsburg @ Dunwoody
 
Dunwoody
 
1983
 
44,928
 
93.7%
 
25
 
2
                 
20.50

 
Page 28

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of September 30, 2009
 
                   
Number of tenants
 
Supermarket anchor
       
Property
 
City
 
Year Built /Renovated
 
Total Sq. Ft. Owned
 
Percent Leased
 
Leased
 
Vacant
 
Owned sq. ft.
 
Name
 
Expiration Date
 
Other anchor tenants
 
Average base rent per leased SF
                                             
Central / South Georgia (4)
                                   
                                             
Daniel Village
 
Augusta
 
1956 / 1997
 
171,932
 
86.8%
 
29
 
10
 
45,971
 
Bi-Lo
 
03/25/22
 
St. Joseph Home Health Care
 
$  8.61
                                             
McAlpin Square
 
Savannah
 
1979
 
176,807
 
98.4%
 
24
 
2
 
43,600
 
Kroger
 
08/31/15
 
Big Lots /  U.S Post Office / Habitat for Humanity
 
7.38
                                             
Spalding Village
 
Griffin
 
1989
 
235,318
 
63.2%
 
17
 
11
 
59,431
 
Kroger
 
05/31/14
 
JC Penney* /  Fred's Store
 
7.40
                                             
Walton Plaza
 
Augusta
 
1990
 
43,460
 
91.7%
 
5
 
3
 
32,960
 
Harris Teeter* (Omni Fitness)
 
04/01/11
     
10.35
                                             
TOTAL SHOPPING CENTERS GEORGIA (24)
 
2,661,625
 
86.8%
 
413
 
106
 
873,369
             
$  11.83
                                             
LOUISIANA (13)
                                           
                                             
Ambassador Row
 
Lafayette
 
1980 / 1991
 
193,978
 
69.7%
 
23
 
3
             
Conn's Appliances / Big Lots /
Chuck E Cheese
 
$  10.77
                                             
Ambassador Row Courtyard
 
Lafayette
 
1986 / 1991 / 2005
 
146,697
 
97.1%
 
22
 
1
             
Bed Bath & Beyond / Marshall's / Hancock Fabrics / United Training Academy / Tuesday Morning
 
10.20
                                             
Bluebonnet Village
 
Baton Rouge
 
1983
 
101,623
 
95.4%
 
21
 
5
 
33,387
 
Matherne's
 
11/30/10
 
Office Depot
 
11.28
                                             
Boulevard
 
Lafayette
 
1976 / 1994
 
68,012
 
95.2%
 
12
 
2
             
Piccadilly / Harbor Freight Tools / Golfballs.com
 
8.75
                                             
Country Club Plaza
 
Slidell
 
1982 / 1994
 
64,686
 
95.2%
 
8
 
2
 
33,387
 
Winn-Dixie
 
01/31/13
     
6.58
                                             
Crossing
 
Slidell
 
1988 / 1993
 
114,806
 
96.4%
 
14
 
2
 
58,432
 
Save A Center
 
09/29/09
 
A-1 Home Appliance / Piccadilly
 
5.84
                                             
Elmwood Oaks
 
Harahan
 
1989
 
133,995
 
100.0%
 
11
 
-
             
Academy Sports / Dollar Tree / Home Décor
 
10.32
                                             
Grand Marche (ground lease)
 
Lafayette
 
1969
 
200,585
 
100.0%
 
1
 
-
                 
NA
                                             
Plaza Acadienne
 
Eunice
 
1980
 
105,419
 
54.2%
 
6
 
2
 
28,092
 
Super 1 Store
 
06/30/10
 
Fred's Store
 
4.25
                                             
Sherwood South
 
Baton Rouge
 
1972 / 1988 / 1992
 
77,107
 
86.0%
 
8
 
1
             
Burke's Outlet / Harbor Freight Tools / Fred's Store
 
6.24
                                             
Siegen Village
 
Baton Rouge
 
1988
 
170,416
 
99.2%
 
19
 
1
             
Office Depot / Big Lots / Dollar Tree / Stage / Party City
 
9.29
                                             
Tarpon Heights
 
Galliano
 
1982
 
56,605
 
78.4%
 
7
 
3
             
Stage / Dollar General
 
5.06
                                             
Village at Northshore
 
Slidell
 
1988
 
144,638
 
99.0%
 
14
 
1
             
Marshalls / Dollar Tree / Kirschman's* / Bed Bath & Beyond / Office Depot
 
8.29
                                             
TOTAL SHOPPING CENTERS LOUISIANA (13)
 
1,578,567
 
90.3%
 
166
 
23
 
153,298
         
 
 
$  8.68

 
Page 29

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of September 30, 2009
 
                   
Number of tenants
 
Supermarket anchor
       
Property
 
City
 
Year Built /Renovated
 
Total Sq. Ft. Owned
 
Percent Leased
 
Leased
 
Vacant
 
Owned sq. ft.
 
Name
 
Expiration Date
 
Other anchor tenants
 
Average base rent per leased SF
                                             
MASSACHUSETTS (7)
                                       
                                             
Cambridge Star Market
 
Cambridge
 
1953 / 1997
 
66,108
 
100.0%
 
1
 
-
 
66,108
 
Star Market
 
01/02/16
     
$  26.89
                                             
Medford Shaw's Supermarket
 
Medford
 
1995
 
62,656
 
100.0%
 
2
 
-
 
60,356
 
Shaw's
 
01/01/16
     
23.94
                                             
Plymouth Shaw's Supermarket
 
Plymouth
 
1993
 
59,726
 
100.0%
 
1
 
-
 
59,726
 
Shaw's
 
01/01/16
     
17.77
                                             
Quincy Star Market
 
Quincy
 
1965 / 1995
 
100,741
 
100.0%
 
1
 
-
 
100,741
 
Star Market
 
01/02/16
     
17.36
                                             
Swampscott Whole Foods
 
Swampscott
 
1967 / 2005
 
35,907
 
100.0%
 
1
 
-
 
35,907
 
Whole Foods
 
01/01/26
     
22.89
                                             
Webster Plaza
 
Webster
 
1963 / 1998
 
199,425
 
100.0%
 
14
 
-
 
56,766
 
Shaw's
 
02/28/23
 
K Mart / Family Dollar / Dollar Tree
 
8.07
                                             
West Roxbury Shaw's Plaza
 
West Roxbury
 
1973 / 1995/ 2006
 
76,316
 
95.9%
 
10
 
2
 
54,928
 
Shaw's
 
01/02/16
     
23.20
                                             
TOTAL SHOPPING CENTERS MASSACHUSETTS (7)
 
600,879
 
99.5%
 
30
 
2
 
434,532
             
$  17.09
                                             
MISSISSIPPI (1)
                                           
                                             
Shipyard Plaza
 
Pascagoula
 
1987
 
66,857
 
100.0%
 
8
 
-
             
Big Lots / Buffalo Wild Wings
 
$  7.23
                                             
TOTAL SHOPPING CENTERS MISSISSIPPI (1)
 
66,857
 
100.0%
 
8
 
-
 
-
             
$  7.23
                                             
NORTH CAROLINA (9)
                                       
                                             
Centre Pointe Plaza
 
Smithfield
 
1989
 
163,642
 
75.9%
 
20
 
4
             
Belk's /  Dollar Tree / Aaron Rents
 
$  6.37
                                             
Chestnut Square
 
Brevard
 
1985 / 2008
 
34,260
 
90.7%
 
6
 
2
             
Walgreens
 
15.36
                                             
Galleria
 
Wrightsville Beach
 
1986 / 1990
 
92,114
 
76.7%
 
26
 
9
 
28,000
 
Harris Teeter*
 
04/05/11
     
9.50
                                             
Parkwest Crossing
 
Durham
 
1990
 
85,602
 
93.0%
 
15
 
2
 
38,052
 
Food Lion
 
12/14/10
     
10.63
                                             
Riverview Shopping Center
 
Durham
 
1973 / 1995
 
128,498
 
95.4%
 
12
 
4
 
53,538
 
Kroger
 
12/31/14
 
Upchurch Drugs / Riverview Galleries
 
7.31
                                             
Salisbury Marketplace
 
Salisbury
 
1987
 
79,732
 
73.8%
 
11
 
9
 
31,762
 
Food Lion
 
02/11/23
     
11.08
                                             
Stanley Market Place
 
Stanley
 
2007
 
53,228
 
93.4%
 
5
 
2
 
34,928
 
Food Lion
 
05/15/27
 
Family Dollar
 
9.85
                                             
Thomasville Commons
 
Thomasville
 
1991
 
148,754
 
97.2%
 
12
 
2
 
32,000
 
Ingles
 
09/29/12
 
Kmart
 
5.87
                                             
Willowdaile Shopping Center
 
Durham
 
1986
 
95,601
 
55.4%
 
15
 
10
             
Hall of Fitness
 
10.43
                                             
TOTAL SHOPPING CENTERS NORTH CAROLINA (9)
 
881,431
 
83.3%
 
122
 
44
 
218,280
             
$  8.48

 
Page 30

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of September 30, 2009
 
                   
Number of tenants
 
Supermarket anchor
       
Property
 
City
 
Year Built /Renovated
 
Total Sq. Ft. Owned
 
Percent Leased
 
Leased
 
Vacant
 
Owned sq. ft.
 
Name
 
Expiration Date
 
Other anchor tenants
 
Average base rent per leased SF
                                             
SOUTH CAROLINA (7)
                                       
                                             
Belfair Towne Village
 
Bluffton
 
2000 / 2003 / 2006
 
166,639
 
96.2%
 
31
 
3
 
55,696
 
Kroger
 
10/31/19
 
Stein Mart
 
$  13.37
                                             
Lancaster Plaza
 
Lancaster
 
1971 / 1990
 
77,400
 
64.9%
 
3
 
2
 
19,200
 
Bi-Lo
 
09/30/10
 
Tractor Supply
 
3.61
                                             
Lancaster Shopping Center
 
Lancaster
 
1963 / 1987
 
29,047
 
100.0%
 
2
 
-
             
Sweet Union Furniture
 
2.14
                                             
Milestone Plaza
 
Greenville
 
1995
 
93,121
 
97.5%
 
10
 
1
 
59,039
 
Bi-Lo
 
03/31/30
     
15.24
                                             
North Village Center
 
North Myrtle Beach
 
1984
 
60,356
 
29.2%
 
5
 
8
             
Dollar General
 
8.98
                                             
Windy Hill
 
North Myrtle Beach
 
1968 / 1988 / 2006
 
68,465
 
94.2%
 
2
 
3
             
Rose's Store / Family Dollar Store
 
5.81
                                             
Woodruff
 
Greenville
 
1995
 
68,055
 
98.7%
 
9
 
1
 
47,955
 
Publix
 
08/06/15
     
10.63
                                             
TOTAL SHOPPING CENTERS SOUTH CAROLINA (7)
 
563,083
 
85.2%
 
62
 
18
 
181,890
             
$  10.46
                                             
VIRGINIA (1)
                                           
                                             
Smyth Valley Crossing
 
Marion
 
1989
 
126,841
 
98.0%
 
13
 
1
 
32,000
 
Ingles
 
09/25/10
 
Wal-Mart
 
$  5.98
                                             
TOTAL SHOPPING CENTERS VIRGINIA (1)
 
126,841
 
98.0%
 
13
 
1
 
32,000
             
$  5.98
                                             
TOTAL CORE SHOPPING CENTER PORTFOLIO (145)
 
15,824,173
 
90.1%
 
2,434
 
598
 
4,722,706
             
$  11.92
                                             
OTHER PROPERTIES (6)
                                           
                                             
4101 South I-85 Industrial
 
Charlotte, NC
 
1956 / 1963
 
188,513
 
38.0%
 
2
 
7
                   
                                             
Banco Popular Office Building
 
Miami, FL
 
1971
 
36,610
 
90.0%
 
17
 
3
                   
                                             
Laurel Walk Apartments
 
Charlotte, NC
 
1985
 
106,480
 
96.0%
 
90
 
8
                   
                                             
Mandarin Mini-Storage
 
Jacksonville, FL
 
1982
 
52,300
 
69.0%
 
328
 
216
                   
                                             
Prosperity Office Building
 
Palm Beach Gdns, FL
 
1972
 
3,200
 
0.0%
 
-
 
1
                   
                                             
Providence Square
 
Charlotte, NC
 
1973
 
85,930
 
29.8%
 
11
 
14
                   
                                             
TOTAL OTHER PROPERTIES (6)
 
473,033
 
56.0%
 
448
 
249
 
-
               

 
Page 31

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of September 30, 2009

                   
Number of tenants
 
Supermarket anchor
       
Property
 
City
 
Year Built /Renovated
 
Total Sq. Ft. Owned
 
Percent Leased
 
Leased
 
Vacant
 
Owned sq. ft.
 
Name
 
Expiration Date
 
Other anchor tenants
 
Average base rent per leased SF
                                             
DIM VASTGOED PROPERTIES (21)
                                   
                                             
Eustis Village
 
Eustis
 
2002
 
156,927
 
98.4%
 
19
 
1
 
44,271
 
Publix
 
10/31/22
 
Beall's Department Store
 
$  11.43
                                             
Glengary Shoppes
 
Sarasota
 
1995
 
99,182
 
100.0%
 
7
 
-
             
Best Buy / Barnes & Noble
 
18.48
                                             
Hammocks Town Center
 
Miami
 
1987 / 1993
 
172,810
 
94.1%
 
40
 
4
 
39,795
 
Publix
 
06/24/12
 
Metro Dade Library / CVS Pharmacy / Porky's Gym
 
14.06
                                             
Magnolia Shoppes
 
Fort Lauderdale
 
1998
 
114,118
 
88.2%
 
16
 
7
             
Regal Cinemas / Deal$
 
11.55
                                             
Sunrise Town Center
 
Fort Lauderdale
 
1989
 
128,124
 
85.5%
 
14
 
10
             
L.A. Fitness / Office Depot
 
10.91
                                             
Dublin Village
 
Dublin
 
2005
 
98,540
 
96.1%
 
14
 
3
 
70,225
 
Kroger
 
08/03/25
     
6.83
                                             
Freehome Village
 
Canton
 
2003
 
74,340
 
82.9%
 
10
 
7
 
44,840
 
Publix
 
12/31/23
     
13.60
                                             
Golden Park Village
 
Buford
 
2000
 
68,738
 
85.8%
 
9
 
4
 
44,270
 
Publix
 
02/29/20
     
11.26
                                             
Governors Town Square
 
Acworth
 
2005
 
68,658
 
98.8%
 
13
 
1
 
44,840
 
Publix
 
02/28/25
     
15.84
                                             
Grayson Village
 
Loganville
 
2002
 
83,155
 
75.0%
 
12
 
11
 
44,271
 
Publix
 
01/31/22
     
11.56
                                             
Keith Bridge Commons
 
Atlanta
 
2002
 
94,886
 
85.9%
 
14
 
7
 
54,139
 
Kroger
 
08/10/22
     
12.62
                                             
Loganville Town Center
 
Loganville
 
1997
 
77,661
 
98.1%
 
14
 
1
 
51,420
 
Publix
 
08/01/17
     
13.17
                                             
Salem Road Station
 
Atlanta
 
2000
 
67,270
 
88.4%
 
11
 
6
 
44,270
 
Publix
 
09/30/20
     
11.87
                                             
The Shops at Lake Tuscaloosa
 
Tuscaloosa
 
2003 / 2005
 
70,242
 
87.0%
 
12
 
4
 
44,271
 
Publix
 
12/31/23
     
12.67
                                             
The Vineyards at Chateau Elan
 
Braselton
 
2002
 
79,047
 
97.4%
 
19
 
1
 
44,271
 
Publix
 
01/31/23
     
14.34
                                             
Wilmington Island Shopping Center
 
Wilmington Island
 
1985 / 1998 / 2003
 
87,818
 
77.5%
 
16
 
7
 
42,156
 
Kroger
 
09/16/18
     
13.22
                                             
South Plaza Shopping Center
 
St. Mary's County
 
2005
 
92,335
 
100.0%
 
9
 
-
             
Ross Dress For Less / Best Buy / Old Navy /Petco
 
16.88
                                             
Brawley Commons
 
Charlotte
 
1997 / 1998
 
119,189
 
77.8%
 
27
 
13
 
42,142
 
Lowe's Foods
 
04/30/17
 
Rite Aid
 
12.19
                                             
Carolina Pavilion
 
Charlotte
 
1996
 
731,678
 
92.0%
 
24
 
3
             
AMC Theatres / Value City Furniture / Old Navy / Ross Dress For Less / Sports Authority / Baby Superstore / Michaels Crafts / Sears Retail Outlet Store / DSW Shoe Warehouse / Cost Plus World Market / OfficeMax/Gregg Appliances / Petco / Dollar Tree / Dress Barn / Bed Bath & Beyond / Kohl's / Buy Buy Baby
 
10.57

 
Page 32

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of September 30, 2009
 
                   
Number of tenants
 
Supermarket anchor
       
Property
 
City
 
Year Built /Renovated
 
Total Sq. Ft. Owned
 
Percent Leased
 
Leased
 
Vacant
 
Owned sq. ft.
 
Name
 
Expiration Date
 
Other anchor tenants
 
Average base rent per leased SF
 
 
 
 
 
                                   
Whitaker Square
 
Winston-Salem
 
1996
 
82,760
 
100.0%
 
12
 
-
 
51,890
 
Harris Teeter
 
02/28/16
 
Rugged Wearhouse
 
$  12.30
   
 
                                       
Greensboro Village Shopping Center
 
Gallatin
 
2005
 
70,203
 
95.6%
 
14
 
2
 
45,600
 
Publix
 
11/30/25
     
14.01
                                             
TOTAL DIM VASTGOED PROPERTIES (21)
 
2,637,681
 
91.1%
 
326
 
92
 
752,671
             
$  12.26
                                             
TOTAL EXCLUDING DEVELOPMENTS, REDEVELOPMENTS & LAND (172)
 
18,934,887
 
89.4%
 
3,208
 
939
 
5,475,377
               
                                             
DEVELOPMENTS, REDEVELOPMENTS & LAND (8)
                                   
                                             
Developments (3)
 
Various - See Schedule on Page 34.
                                   
                                             
Redevelopments (1)
 
Various - See Schedule on Page 34.
                                   
                                             
Land Held for Development (4)
 
Various
                                       
                                             
TOTAL CONSOLIDATED - 180 Properties
                                   
 
Total square footage does not include shadow anchor square footage that is not owned by Equity One.
* Indicates a tenant which continues to pay rent, but has closed its store and ceased operations. The subtenant, if any, is shown in ( ).
** Future contractual lease obligations included.
 
 
Page 33

 
 
EQUITY ONE, INC.
REAL ESTATE ACQUISITIONS AND DISPOSITIONS
As of September 30, 2009
(in thousands)
 
   
                               
2009 Disposition Activity
                         
Date Sold
 
Property Name
 
City
 
State
 
Square Feet
   
Gross Sales
Price
   
Gain (loss)
on Sale
 
                               
Income producing property sold
                         
August 13, 2009
 
Walmart-Mathews
 
Mathews
 
LA
    54,223     $ 930     $ (1,758 )
                        $ 930     $ (1,758 )
                                     
Real estate/outparcels sold
                               
March 31, 2009
 
Waterstone - Pollo Tropical outparcel
 
Homestead
 
FL
    3,000     $ 788     $ 552  
March 31, 2009
 
Winchester Plaza - McDonald's outparcel
 
Huntsville
 
AL
    2,844       920       626  
May 28, 2009
 
Waterstone - Walgreens outparcel
 
Homestead
 
FL
    13,831       2,500       1,598  
June 5, 2009
 
Bluebonnet - AutoZone outparcel
 
Baton Rouge
 
LA
    7,000       978       674  
June 30, 2009
 
Waterstone - Bank of America outparcel
 
Homestead
 
FL
    4,700       1,733       1,344  
July 11, 2009
 
Milestone - Jack in the Box outparcel
 
Greenville
 
SC
    3,000       1,519       475  
July 31, 2009
 
Willowdaile - Harris Teeter
 
Durham
 
NC
    48,000       3,245       1,862  
                        $ 11,683     $ 7,131  
                                     
Total Sold
                      $ 12,613     $ 5,373  
   
 
 
Page 34

 
 
EQUITY ONE, INC.
REAL ESTATE DEVELOPMENTS AND REDEVELOPMENTS
As of September 30, 2009
(in thousands, except square footage data)
 
   
   
Project
 
Location
 
Project
GLA*
   
Total
GLA**
 
Anchors
 
Target
Stabilization Date
   
Estimated Gross Cost (1)
   
Estimated
Net Cost (2)
   
Funded
as of
09/30/09
   
Balance
to Complete (Gross Cost)
 
Developments
                                               
Shops at Hampton Oaks
 
Fairburn, GA (Atlanta)
    21,000       21,000  
CVS (not owned)
    1Q12     $ 8,395     $ 4,920     $ 7,814     $ 581  
Sunlake (3)
 
Tampa, FL
    123,889       123,889  
Publix
    4Q10       40,665       30,688       38,916       1,749  
River Green
 
Canton, GA (Atlanta)
    59,997       59,997  
CVS (not owned)
 
TBD
      11,905       10,155       3,391       8,514  
Subtotal
        204,886       204,886               $ 60,965     $ 45,763     $ 50,121     $ 10,844  
                                                               
Redevelopments / Expansions / Outparcels
                                             
Mandarin Landing (4)
 
Jacksonville, FL
    50,000       139,620  
Whole Foods
    4Q09       8,780       8,780       8,020       760  
Subtotal
        50,000       139,620               $ 8,780     $ 8,780     $ 8,020     $ 760  
                                                               
Total Development Activity
    254,886       344,506               $ 69,745     $ 54,543     $ 58,141     $ 11,604  
                                                               
                                                               
                                                               
Project notes
                                                         
(1) Includes actual / allocated cost of land.
(2) After sales of outparcels and construction cost reimbursements.
(3) Project is being developed in a JV.  Equity One funds all capital on which it receives an 8% preferred return, and receives 60% of the project's residual cash flow.
(4) Anchor opened December 2008, remaining costs to complete represent small-shop lease-up.

* Project GLA is subject to change based upon changes related to build-to-suit requests and other tenant driven changes.
** Owned GLA (for redevelopments, includes portions of center not subject to redevelopment).
 
 
Page 35

 

CONSOLIDATED DEBT SUMMARY
As of September 30, 2009
(in thousands)
 
Debt Instrument
Maturity
date
 
Rate (1)
   
Sept 30,
2009balance
   
Dec 31,
2008balance
   
Percent of overall
debt maturing
 
                           
Mortgage debt - Equity One, Inc.
                         
Park Promenade
02/01/10
    8.100 %   $ 5,865     $ 5,935       0.6 %
Jonathan's Landing
05/01/10
    8.050 %     2,669       2,706       0.3 %
Bluff's Square
06/01/10
    8.740 %     9,495       9,590       0.9 %
Kirkman Shoppes
06/01/10
    8.740 %     8,966       9,056       0.8 %
Ross Plaza
06/01/10
    8.740 %     6,253       6,316       0.6 %
Shoppes of Andros Isle
06/10/10
    7.900 %     5,947       6,086       0.6 %
Boynton Plaza
07/01/10
    8.030 %     6,989       7,069       0.7 %
Pointe Royale
07/15/10
    7.950 %     2,793       3,068       0.3 %
Shops at Skylake
08/01/10
    7.650 %     12,110       12,504       1.1 %
Parkwest Crossing
09/01/10
    8.100 %     4,417       4,467       0.4 %
Spalding Village
09/01/10
    8.194 %     8,380       8,722       0.8 %
Charlotte Square
02/01/11
    9.188 %     3,149       3,224       0.3 %
Forest Village
04/01/11
    7.270 %     4,158       4,209       0.4 %
Boca Village
05/01/11
    7.200 %     7,687       7,782       0.7 %
MacLand Pointe
05/01/11
    7.250 %     5,431       5,498       0.5 %
Pine Ridge Square
05/01/11
    7.020 %     6,793       6,880       0.6 %
Sawgrass Promenade
05/01/11
    7.200 %     7,687       7,782       0.7 %
Lake Mary Centre
11/01/11
    7.250 %     22,806       23,074       2.2 %
Lake St. Charles
11/01/11
    7.130 %     3,595       3,638       0.3 %
Belfair Towne Village
12/01/11
    7.320 %     10,031       10,243       0.9 %
Marco Town Center
01/01/12
    6.700 %     7,685       7,846       0.7 %
Riverside Square
03/01/12
    9.188 %     6,935       7,058       0.7 %
Cashmere Corners
11/01/12
    5.880 %     4,559       4,662       0.4 %
Eastwood
11/01/12
    5.880 %     5,432       5,555       0.5 %
Meadows Shopping Center
11/01/12
    5.870 %     5,708       5,837       0.5 %
Lutz Lake Crossing
01/01/13
    6.280 %     7,351       7,420       0.7 %
Midpoint Center
07/10/13
    5.770 %     6,246       6,381       0.6 %
Buckhead Station
09/01/13
    6.880 %     26,366       26,806       2.5 %
Alafaya Village
11/11/13
    5.990 %     3,921       3,970       0.4 %
Summerlin Square
02/01/14
    6.750 %     2,023       2,311       0.2 %
South Point
07/10/14
    5.720 %     7,668       7,821       0.7 %
Bird Ludlum
02/15/15
    7.680 %     6,082       6,742       0.6 %
Treasure Coast Plaza
04/01/15
    8.000 %     2,901       3,202       0.3 %

 
Page 36

 
 
EQUITY ONE, INC.
CONSOLIDATED DEBT SUMMARY
As of September 30, 2009
(in thousands)
 
Debt Instrument
 
Maturity
date
   
Rate (1)
   
Sept 30, 2009
balance
   
Dec 31, 2008
balance
   
Percent of overall
debt maturing
 
Shoppes of Silverlakes I
 
07/01/15
      7.750 %   $ 1,706     $ 1,875       0.2 %
Grassland Crossing
 
12/01/16
      7.870 %     4,885       5,058       0.5 %
Mableton Crossing
 
08/15/18
      6.850 %     3,512       3,611       0.3 %
Sheridan Plaza
 
10/10/18
      6.250 %     64,304       64,876       6.1 %
BridgeMill
 
05/05/21
      7.940 %     8,430       8,608       0.8 %
Westport Plaza
 
08/24/23
      7.490 %     4,362       4,456       0.4 %
Chastain Square
 
02/28/24
      6.500 %     3,266       3,365       0.3 %
Daniel Village
 
02/28/24
      6.500 %     3,570       3,679       0.3 %
Douglas Commons
 
02/28/24
      6.500 %     4,254       4,383       0.4 %
Fairview Oaks
 
02/28/24
      6.500 %     4,026       4,148       0.4 %
Madison Centre
 
02/28/24
      6.500 %     3,266       3,365       0.3 %
Paulding Commons
 
02/28/24
      6.500 %     5,545       5,714       0.5 %
Siegen Village
 
02/28/24
      6.500 %     3,608       3,718       0.3 %
Wesley Chapel Crossing
 
02/28/24
      6.500 %     2,848       2,935       0.3 %
Webster Plaza
 
08/15/24
      8.070 %     7,704       7,826       0.7 %
Total mortgage debt - Equity One (48 loans outstanding)
    4.39       7.12 %   $ 363,384     $ 371,077       34.3 %
Unamortized/unaccreted premium/(discount)
 
(wtd-avg maturity)
   
(wtd-avg interest rate)(3)
      5,312       6,360       0.5 %
Total mortgage debt - Equity One (including unamortized/unaccreted premium/(discount))
                  $ 368,696     $ 377,437       34.8 %
                                         
Mortgage debt - DIM Vastgoed
                                       
Carolina Pavilion
 
10/01/09
      7.730 %   $ 39,182     $ -       3.7 %
Carolina Pavilion
 
10/01/09
      8.020 %     12,854       -       1.2 %
Hammocks Town Center
 
06/26/12
      6.950 %     11,881       -       1.1 %
Salem Road Station
 
11/11/12
      6.000 %     5,874       -       0.6 %
Brawley Commons
 
07/01/13
      6.250 %     6,814       -       0.6 %
Keith Bridge Commons
 
10/11/13
      4.800 %     8,800       -       0.8 %
Sunrise Town Center
 
04/30/14
      5.690 %     10,349       -       1.0 %
The Vineyards at Chateau Elan
        5.880 %     9,875       -       0.9 %
Grayson Village
 
01/11/15
      5.210 %     9,865       -       0.9 %
Golden Park Village
 
01/11/15
      5.250 %     7,375       -       0.7 %
The Shops at Lake Tuscaloosa
 
01/11/15
      5.450 %     7,171       -       0.7 %
Eustis Village
 
05/11/15
      5.450 %     13,366       -       1.3 %
Freehome Village
 
07/11/15
      5.150 %     9,933       -       0.9 %
Governors Town Square
 
06/01/15
      5.200 %     10,454       -       0.9 %

 
Page 37

 
 
EQUITY ONE, INC.
CONSOLIDATED DEBT SUMMARY
As of September 30, 2009
(in thousands)

Debt Instrument
 
Maturity
date
   
Rate (1)
   
Sept 30, 2009
balance
   
Dec 31, 2008
balance
   
Percent of overall
debt maturing
 
Loganville Town Center
 
08/11/15
      4.890 %   $ 10,137     $ -       1.0 %
Wilmington Island Shopping Center
 
11/11/15
      5.050 %     9,603       -       0.9 %
South Plaza Shopping Center
 
01/11/16
      5.420 %     16,873       -       1.6 %
Glengary Shoppes
 
06/11/16
      5.750 %     16,856       -       1.6 %
Magnolia Shoppes
 
07/11/16
      6.160 %     14,516       -       1.4 %
Dublin Village
 
12/11/16
      5.780 %     6,800       -       0.6 %
Greensboro Village Shopping Center
 
02/11/17
      5.520 %     9,840       -       0.9 %
Whitaker Square
 
12/01/17
      6.320 %     9,750       -       0.9 %
Total mortgage debt - DIM Vastgoed (22 loans outstanding)
    4.42       6.21 %   $ 258,168     $ -       24.3 %
Unamortized/unaccreted premium/(discount)
 
(wtd-avg maturity)
   
(wtd-avg interest rate)(3)
      (28,566 )     -       (2.7 %)
Total mortgage debt - DIM Vastgoed (including unamortized/unaccreted premium/(discount))
                  $ 229,602     $ -       21.6 %
                                         
Total mortgage debt - Consolidated (70 loans outstanding)
    4.40       6.80 %   $ 621,552     $ 371,077       58.6 %
Unamortized/unaccreted premium/(discount)
 
(wtd-avg maturity)
   
(wtd-avg interest rate)(3)
      (23,253 )     6,360       (2.2 %)
Total mortgage debt - Consolidated (including unamortized/unaccreted premium/(discount))
                  $ 598,299     $ 377,437       56.4 %

 
Page 38

 
 
EQUITY ONE, INC.
CONSOLIDATED DEBT SUMMARY
As of September 30, 2009
(in thousands)
 
Debt Instrument
 
Maturity
date
   
Rate (1)
   
Sept 30, 2009
balance
   
Dec 31, 2008
balance
   
Percent of overall
debt maturing
 
Unsecured senior notes payable
 
 
   
 
   
 
   
 
   
 
 
3.875% senior notes (2)
 
04/15/09
      3.875 %   $ -     $ 176,185       0.0 %
Fair value of $100MM fixed-to-floating interest rate swap
 
04/15/09
   
6-month Libor + 0.4375%
      -       949       0.0 %
7.84% senior notes
 
01/23/12
      7.840 %     10,000       10,000       0.9 %
6.00% senior notes
 
09/15/16
      6.000 %     105,230       106,500       9.9 %
6.25% senior notes
 
01/15/17
      6.250 %     101,403       115,000       9.6 %
6.00% senior notes
 
09/15/17
      6.000 %     116,998       132,279       11.1 %
                                       
Total unsecured senior notes payable
    7.10       5.95 %   $ 441,136     $ 657,913       41.7 %
Unamortized/unaccreted premium/(discount)
 
(wtd-avg maturity)
   
(wtd-avg interest rate)(3)
      (1,004 )     (1,135 )     (0.1 %)
Total unsecured senior notes payable (including unamortized/unaccreted premium/(discount))
    $ 440,132     $ 656,778       41.6 %
                                         
Revolving credit facilities
                                       
$227MM Wells Fargo Unsecured
 
10/17/11
      1.650 %   $ 19,998     $ 35,500       1.9 %
$15MM City National Bank Unsecured
 
12/10/09
      N/A       -       -       0.0 %
Total revolving credit facilities
                  $ 19,998     $ 35,500       1.9 %
                                         
Total debt
    5.52       6.44 %   $ 1,082,686     $ 1,064,490       102.2 %
Unamortized/unaccreted premium/(discount)
 
(wtd-avg maturity)
   
(wtd-avg interest rate)(3)
      (24,257 )     5,225       (2.2 %)
Total debt (including net interest premium/discount)
                  $ 1,058,429     $ 1,069,715       100.0 %
                                         
Senior Unsecured Debt Ratings
                                       
Moody's
                 
Baa3 (Stable)
                 
S&P
                 
BBB- (Stable)
                 
 
Note: Total debt is gross over net due to $24m of unamortized/unaccreted discount.
(1)  The rate in effect on September 30, 2009.
(2)  Senior note debt matured and was repaid in April and the related interest rate swap was settled.

(3)  Weighted average interest rates are calculated based on term to maturity and include scheduled principal amortization.

 
Page 39

 
 
UNCONSOLIDATED BALANCE SHEET - GRI-EQY I, LLC
As of September 30, 2009
 
   
             
   
As of
   
As of
 
   
Sept 30, 2009
   
December 31, 2008
 
Assets
 
(in thousands)
   
(in thousands)
 
Properties
           
Income producing
    253,312       250,841  
Less: accumulated depreciation
    (5,885 )     (2,644 )
Rental property
  $ 247,427     $ 248,197  
                 
Cash and cash equivalents
    2,758       2,077  
Accounts and other receivables, net
    2,544       2,377  
Other assets
    16,809       18,980  
                 
Total
  $ 269,538     $ 271,631  
                 
                 
Liabilities and joint ventures' equity
               
Liabilities
               
Mortgage notes payable
    131,701       132,081  
Accounts payable and other liabilities
    35,148       39,103  
Total liabilities
  $ 166,849     $ 171,184  
                 
Joint venture equity
    102,689       100,447  
                 
Total
  $ 269,538     $ 271,631  
                 
   
 
Note:  Eight properties were contributed to GRI-EQY I, LLC during the second quarter of 2008 and two properties were contributed during the fourth quarter of 2008, accordingly there is no activity prior to 2Q 2008.  Equity One has a 10% interest in the joint venture.

 
Page 40

 
 
UNCONSOLIDATED STATEMENT OF OPERATIONS - GRI-EQY I, LLC
As of September 30, 2009
 
                         
                         
   
Three months ended
   
Nine months ended
 
   
Sept 30, 2009
   
Sept 30, 2008
   
Sept 30, 2009
   
Sept 30, 2008
 
   
(in thousands)
   
(in thousands)
   
(in thousands)
   
(in thousands)
 
                         
REVENUES
  $ 6,489     $ 6,220     $ 20,233     $ 10,938  
                                 
COSTS AND EXPENSES
                               
Property operating
    1,771       1,561       5,793       2,784  
Rental property depreciation and amortization
    1,805       1,788       5,649       3,166  
Interest expense
    2,104       1,877       6,234       2,290  
Total costs and expenses
  $ 5,680     $ 5,226     $ 17,676     $ 8,240  
                                 
NET INCOME
  $ 809     $ 994     $ 2,557     $ 2,698  
                                 
                                 
                                 
                                 
 
Note:  Eight properties were contributed to GRI-EQY I, LLC during the second quarter of 2008 and two properties were contributed during the fourth quarter of 2008, accordingly there is no activity prior to 2Q 2008.  Equity One has a 10% interest in the joint venture.

 
Page 41

 
 
EQUITY ONE, INC.
UNCONSOLIDATED PROPERTY STATUS REPORT - GRI-EQY I, LLC
As of September 30, 2009
 
         
Number of tenant
Supermarket anchor
   
Property
City
Year Built / Renovated
Total Sq. Ft.
Percent Leased
Leased
Vacant
sq. ft.
Name
Expiration Date
Other anchor tenants
Average base rent per leased SF
Airpark Plaza Shopping Center
Miami
1971 / 1998 / 2004 / 2008
172,095
95.7%
33
4
30,000
Publix
10/31/24
Home Depot Expo* / Office Depot
$  13.53
                       
Concord Shopping Plaza
Miami
1962 / 1992 / 1993
298,397
98.0%
22
2
78,000
Winn-Dixie
09/30/14
Home Depot / Big Lots / Dollar Tree
10.76
                       
Presidential Markets
Snellville
1993 / 2000
396,432
95.2%
34
3
56,146
Publix
12/31/19
Marshall's / TJ Maxx / Bed Bath & Beyond / Carmike Cinemas / Ross Dress For Less / Office Depot / Shoe Carnival / Borders
11.26
                       
Shoppes of Ibis
West Palm Beach
1999
79,420
89.4%
13
5
51,420
Publix
05/31/19
 
12.76
                       
Shoppes at Quail Roost
Miami
2005
73,550
95.0%
17
3
44,840
Publix
06/30/25
 
15.66
                       
Shoppes of Sunset
Miami
1979
21,704
91.5%
15
2
       
20.32
                       
Shoppes of Sunset II
Miami
1980
27,754
69.9%
11
6
       
20.75
                       
Sparkleberry Square
Columbia
1997 / 2004
154,217
74.6%
8
2
     
PETsMART / Bed Bath and Beyond / Pier 1 Imports / Ross Dress for Less
11.72
                       
Sparkleberry Kohl's
Columbia
1997 / 2004
85,961
100.0%
1
-
     
Kohl's
7.74
                       
Sparkleberry Kroger
Columbia
1997 / 2004
98,623
95.0%
11
3
67,943
Kroger
08/31/17
 
12.86
                       
TOTAL GRI-EQY I, LLC SHOPPING CENTER PORTFOLIO (10)  
1,408,153
93.0%
165
30
328,349
     
$  11.95
 
* Indicates a tenant which continues to pay rent, but has closed its store and ceased operations. The subtenant, if any, is shown in ( ).

Equity One has a 10% interest in the joint venture.

 
Page 42

 
 
UNCONSOLIDATED DEBT SUMMARY - GRI-EQY I, LLC
As of September 30, 2009
(in thousands)
 
Debt Instrument
 
Equity One's
Ownership
   
Maturity
date
   
Rate (1)
   
Sept 30, 2009
balance
   
Dec 31, 2008
balance
 
                               
Mortgage debt
                             
Floating rate loan (2)
    10 %  
07/01/13
   
LIBOR + 1.95%
    $ 120,000     $ 120,000  
Sparkleberry Square (Kohl's)
    10 %  
11/30/12
      6.170 %     5,963       6,087  
Sparkleberry Square (Kroger)
    10 %  
06/30/20
      6.750 %     6,295       6,587  
                                       
Total mortgage debt (3 loans outstanding)
            3.83       5.720 %   $ 132,258     $ 132,674  
           
(wtd-avg maturity)
   
(Net effective int rate)
                 
Net interest premium/(discount)
                            (557 )     (593 )
                                         
Total mortgage debt (including net interest premium/discount)
                    $ 131,701     $ 132,081  
                                         
Interest Rate Swap
                                       
                                         
Fair value of $120MM floating-to-fixed interest rate swap
    10 %  
06/01/13
      3.685 %   $ 9,766     $ 11,531  
                                         
Total debt (including net interest premium/discount)
                          $ 141,467     $ 143,612  
                                         
Equity One's pro-rata share of unconsolidated debt
    10 %                   $ 14,147     $ 14,361  
 
(1)  The rate in effect on September 30, 2009.
(2) Mortgage encumbers GRI-EQY (Airpark Plaza) LLC, GRI-EQY (Concord) LLC, GRI-EQY (IBIS) LLC, GRI-EQY (Presidential Markets) LLC, GRI-EQY (Quail Roost) LLC and GRI-EQY (Sparkleberry Square) LLC. The full balance has been swapped to a fixed rate of 3.685%

 
Page 43

 
 
EQUITY ONE, INC.
UNCONSOLIDATED BALANCE SHEET - G&I VI SOUTH FLORIDA PORTFOLIO SPE LLC
As of September 30, 2009
 
   
             
   
As of
   
As of
 
   
Sept 30,
2009
   
December 31,
2008
 
Assets
 
(in thousands)
   
(in thousands)
 
Properties
           
Income producing
    50,941       50,782  
Less: accumulated depreciation
    (1,100 )     (352 )
Rental property
  $ 49,841     $ 50,430  
                 
Cash and cash equivalents
    455       422  
Accounts and other receivables, net
    232       113  
Other assets
    6,080       7,002  
                 
Total
  $ 56,608     $ 57,967  
                 
                 
Liabilities and joint ventures' equity
               
Liabilities
               
Mortgage notes payable
    37,339       37,719  
Accounts payable and other liabilities
    5,035       5,550  
Total liabilities
  $ 42,374     $ 43,269  
                 
Joint venture equity
    14,234       14,698  
                 
Total
  $ 56,608     $ 57,967  
                 
   
 
Note:  Properties were purchased during the third quarter of 2008, accordingly there is no activity prior to 3Q 2008.  Equity One has a 20% interest in the joint venture.

 
Page 44

 
 
UNCONSOLIDATED STATEMENT OF OPERATIONS - G&I VI SOUTH FLORIDA PORTFOLIO SPE LLC
As of September 30, 2009
 
   
                         
   
Three months ended
   
Nine months ended
 
   
Sept 30, 2009
   
Sept 30, 2008
   
Sept 30, 2009
   
Sept 30, 2008
 
   
(in thousands)
   
(in thousands)
   
(in thousands)
   
(in thousands)
 
                         
REVENUES
  $ 1,644     $ 838     $ 4,889     $ 838  
                                 
COSTS AND EXPENSES
                               
Property operating
    589       249       2,055       249  
Rental property depreciation and amortization
    895       370       2,468       370  
Interest expense
    611       348       1,829       348  
Total costs and expenses
  $ 2,095     $ 967     $ 6,352     $ 967  
                                 
NET (LOSS) INCOME
  $ (451 )   $ (129 )   $ (1,463 )   $ (129 )
                                 
                                 
                                 
   
 
 
Note:  Properties were purchased during the third quarter of 2008, accordingly there is no activity prior to 3Q 2008.  Equity One has a 20% interest in the joint venture.

 
Page 45

 
 
UNCONSOLIDATED PROPERTY STATUS REPORT - G&I VI SOUTH FLORIDA PORTFOLIO SPE LLC
As of September 30, 2009
 
Property
 
City
 
Year Built /Renovated
 
Total Sq. Ft.
 
Percent Leased
 
Number of tenant
 
Supermarket anchor
 
Other anchor tenants
 
Average base rent per leased SF
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Expiration Date
1900/2000 Offices
 
Boca Raton
 
1979 / 1982 /
1986 / 2007
 
116,777
 
52.1%
 
17
 
12
             
RN Network
 
$16.64
                                             
Penn Dutch Plaza
 
Margate
 
1989
 
155,628
 
75.3%
 
19
 
21
 
70,358
 
Penn Dutch Food Center
 
12/31/13
 
Walgreens
 
8.52
                                             
Plantation Marketplace
 
Plantation
 
1963 / 1998
 
230,330
 
68.5%
 
26
 
13
 
43,386
 
Winn-Dixie
 
11/05/14
 
Beall's / Just Fit / Big Lots / CVS
 
10.53
                                             
TOTAL G&I VI South Florida Portfolio SPE LLC SHOPPING CENTER PORTFOLIO (3)
 
502,735
 
66.8%
 
62
 
46
 
113,744
             
$  10.93

Equity One has a 20% interest in the joint venture.
 
 
Page 46

 
 
EQUITY ONE, INC.
UNCONSOLIDATED DEBT SUMMARY - G&I VI South Florida Portfolio SPE LLC
As of September 30, 2009
(in thousands)
 
Debt Instrument
 
Equity One's Ownership
   
Maturity date
   
Rate (1)
   
Sept 30, 2009
balance
   
Dec 31, 2008
balance
 
                               
Mortgage debt
                             
Fixed rate loan
    20 %  
11/11/14
      5.560 %   $ 38,178     $ 38,657  
Net interest premium/(discount)
    -       -               (839 )     (938 )
                                         
Total mortgage debt
            5.10       5.56 %   $ 37,339     $ 37,719  
           
(wtd-avg maturity)
   
(Net effective int rate)
                 
Equity One's pro-rata share of unconsolidated debt
                    $ 7,468     $ 7,544  

(1)  The rate in effect on September 30, 2009.
 
 
Page 47