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

 
 
Equity One, Inc.
 
Supplemental Information Package
 

December 31, 2009
 

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
December 31, 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

 

EQUITY ONE, INC
       
ANALYST COVERAGE
       
As of December 31, 2009
       
         
         
Barclays Capital
 
Ross Smotrich
 
(212) 526-2306
   
Ryan Bennett
 
(212) 526-5309
         
BMO Capital Markets
 
Paul Adornato
 
(212) 885-4170
         
Citigroup Global Markets
 
Michael Bilerman
 
(212) 816-1383
   
Quentin Velleley
 
(212) 816-6981
         
Cowen & Company
 
James Sullivan
 
(646) 562-1380
         
Credit Suisse
 
Andrew Rosivach
 
(415) 249-7942
         
Deutsche Bank
 
John Perry
 
(212) 250-4912
   
Vin Chao
 
(212) 250-6799
         
Green Street Advisors
 
Jim Sullivan
 
(949) 640-8780
   
Nick Vedder
 
(949) 640-8780
         
ISI Group
 
Steve Sakwa
 
(212) 446-9462
   
Ian Weissman
 
(212) 446-9461
         
JP Morgan Securities Inc.
 
Michael W. Mueller, CFA
 
(212) 622-6689
   
Joseph Dazio
 
(212) 622-6416
         
Macquarie Capital (USA) Inc.
 
David Wigginton
 
(212) 231-6380
         
Bank of America/Merrill Lynch
 
Craig Schmidt
 
(212) 449-1944
         
Morgan Stanley
 
Paul Morgan
 
(212) 761-8576
         
Raymond James & Assoc.
 
Paul D. Puryear
 
(727) 567-2253
   
R.J. Milligan
 
(727) 567-2660
         
Royal Bank of Canada
 
Richard Moore
 
(440) 715-2646
   
Wes Golladay
 
(440) 715-2650
         
Stifel, Nicolaus & Co., Inc.
 
David M. Fick, CPA
 
(410) 454-5018
   
Nathan Isbee
 
(410) 454-4143
         
Miller Tabak
 
Tom Mitchell
 
(212) 370-0040 x8163
         
UBS
 
Ross Nussbaum
 
(212) 713-2484

 
Page 3

 

EQUITY ONE, INC.
DISCLOSURES
As of December 31, 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 and the subsequent filing of Form 10-K for the year ended December 31, 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

 

EQUITY ONE, INC.
SUMMARY FINANCIAL RESULTS AND RATIOS
For the quarters and years ended December 31, 2009 and 2008
(in thousands, except per share data)

 
   
For the three months ended
   
For the twelve months ended
 
   
Dec 31, 2009
   
Dec 31, 2008
   
Dec 31, 2009
   
Dec 31, 2008
 
Summary Financial Results
                       
Total revenues*
  $ 68,280     $ 58,139     $ 272,293     $ 239,261  
EBITDA (see page 14)
    41,090       34,784       172,921       155,917  
Property net operating income
    47,947       40,274       192,499       173,047  
General & administrative expenses (G&A)* - Adjusted (1)
    8,519       8,614       32,835       30,957  
                                 
Net income attributable to Equity One
  $ 9,306     $ 6,131     $ 83,817     $ 35,008  
Net income per diluted share
    0.10       0.08       0.99       0.47  
                                 
Funds from operations (FFO)
  $ 24,573     $ 14,351     $ 142,983     $ 60,377  
FFO per diluted share
    0.28       0.19       1.71       0.81  
                                 
Total dividends paid per share
  $ 0.22     $ 0.30     $ 1.12     $ 1.20  
                                 
Weighted average diluted shares
    86,616       76,074       83,857       74,098  
                                 
Summary Operating and Financial Ratios
                               
Core shopping center portfolio occupancy at end of period (see pages 24-31) (2)
    90.0 %     92.1 %     90.0 %     92.1 %
Core same-property shopping center portfolio occupancy at end of period
    90.0 %     92.1 %     90.0 %     92.1 %
Same-property NOI growth - cash basis (see page 13)  (2)
    -2.0 %     -1.7 %     -3.0 %     -1.6 %
NOI margin (see page 13)
    70.6 %     69.8 %     71.1 %     72.9 %
Expense recovery ratio*
    73.2 %     76.4 %     74.3 %     80.7 %
New, renewal and option rent spread - cash basis (see page 18)
    -5.3 %     9.3 %     N/A       N/A  
G&A expense to total revenues (1)
    12.5 %     14.8 %     12.1 %     12.9 %
Net debt to total market capitalization (see page 7)
    46.0 %     43.9 %     46.0 %     43.9 %
Net debt to EBITDA (see page 14)
    7.3       7.6       6.9       6.8  
EBITDA to interest expense* (see page 14)
    2.3       2.4       2.4       2.6  
EBITDA to fixed charges* (see page 14)
    1.9       2.1       2.0       2.2  
 

 
Notes

*  The indicated line item includes amounts reported in discontinued operations recoverable and nonrecoverable operating expenses.
(1)  G&A expense for the three months ended December 31, 2009 deducts one-time DIM Vastgoed reorganization costs of $800k and $496k of acquisition costs. In addition, for the year ended December 31, 2009 deducts one-time severance costs of $3.3 million, and acquisition costs of $2.7 million and depreciation & amortization amounts included in G&A. G&A expense for the three months and year ended December 31, 2008 deducts $1.0 million in acquisition-related costs and severance benefits.
(2)  Excludes DIM Vastgoed.

 
Page 5

 

EQUITY ONE, INC.
CONSOLIDATED BALANCE SHEETS
As of December 31, 2009, 2008 and 2007
(in thousands)

 
   
Dec 31, 2009
   
Dec 31, 2008
   
Dec 31, 2007
 
Assets
                 
Properties
                 
Income producing
  $ 2,433,431     $ 1,900,513     $ 2,047,993  
Less: accumulated depreciation
    (240,172 )     (196,151 )     (172,651 )
  Income-producing properties, net
    2,193,259       1,704,362       1,875,342  
Construction in progress and land held for development
    68,866       74,371       81,574  
Properties held for sale
    -       -       323  
Properties, net
    2,262,125       1,778,733       1,957,239  
                         
Cash and cash equivalents
    47,970       5,355       1,313  
Cash held in escrow
    -       -       54,460  
Accounts and other receivables, net
    9,806       12,209       14,148  
Investments in and advances to unconsolidated joint ventures
    11,524       11,745       -  
Securities
    820       160,585       72,299  
Goodwill
    11,477       11,845       12,496  
Other assets (1)
    108,598       55,791       62,429  
                         
Total Assets
  $ 2,452,320     $ 2,036,263     $ 2,174,384  
                         
Liabilities and stockholders' equity
                       
Liabilities
                       
Mortgage notes payable
  $ 551,647     $ 371,077     $ 397,112  
Unsecured revolving credit facilities
    -       35,500       37,000  
Unsecured senior notes payable
    691,136       657,913       744,685  
Total debt
    1,242,783       1,064,490       1,178,797  
Unamortized/unaccreted (discount) premium on notes payable
    (25,892 )     5,225       10,042  
Total notes payable
    1,216,891       1,069,715       1,188,839  
                         
Deferred tax liabilities, net
    50,059       1,409       -  
Accounts payable and other liabilities (1)
    96,668       54,652       68,624  
Total liabilities
    1,363,618       1,125,776       1,257,463  
                         
Redeemable noncontrolling interest
    989       989       989  
                         
Total Stockholders' equity of Equity One, Inc.
    1,064,535       909,498       915,932  
                         
Noncontrolling interest
    23,178       -       -  
                         
Total Liabilities and Stockholders' Equity
  $ 2,452,320     $ 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

 

EQUITY ONE, INC.
MARKET CAPITALIZATION
As of December 31, 2009, 2008 and 2007
(in thousands)
 

 
   
Dec 31, 2009
   
Dec 31, 2008
   
Dec 31, 2007
 
                   
Closing market price of common stock
  $ 16.17     $ 17.70     $ 23.03  
                         
Common stock shares (in thousands)
                       
Basic common shares
    86,131.037       76,198.420       73,300.107  
Diluted common shares
                       
Unvested restricted common shares
    47.993       29.360       55.707  
DownREIT units (convertible into shares)
    93.656       93.656       93.656  
Common stock options (treasury method, closing price)
    79.656       23.178       60.573  
Shares for DIM Vastgoed contingent consideration
    516.019       -       -  
Diluted common shares
    86,868.361       76,344.614       73,510.043  
                         
Equity market capitalization
  $ 1,404,661     $ 1,351,300     $ 1,692,936  
                         
                         
Total debt (excluding unamortized/unaccreted premium/(discount))
  $ 1,242,783     $ 1,064,490     $ 1,178,797  
Cash and equivalents (including cash held in escrow)
    (47,970 )     (5,355 )     (55,773 )
Net debt
    1,194,813       1,059,135       1,123,024  
Equity market capitalization
    1,404,661       1,351,300       1,692,936  
Total market capitalization
  $ 2,599,474     $ 2,410,435     $ 2,815,960  
                         
Net debt to total market capitalization at current market price
    46.0 %     43.9 %     39.9 %
                         
Net debt to total market capitalization at constant share price of $17.70
    43.7 %     43.9 %     46.3 %
                         
                         
Gross real estate and securities investments
  $ 2,503,117     $ 2,135,469     $ 2,202,189  
                         
Net debt to gross real estate and securities investments
    47.7 %     49.6 %     51.0 %
                         
 
Note:  Amounts in 2009 include consolidation of DIM Vastgoed.

 
Page 7

 

EQUITY ONE, INC.
DEBT SUMMARY
As of December 31, 2009, 2008 and 2007
(in thousands)

 
   
Dec 31, 2009
   
Dec 31, 2008
   
Dec 31, 2007
 
                   
Fixed rate debt
  $ 1,242,783     $ 928,041     $ 1,042,112  
Fixed rate debt - swapped to variable rate
    -       100,949       99,685  
Variable rate debt - unhedged
    -       35,500       37,000  
Total debt*
  $ 1,242,783     $ 1,064,490     $ 1,178,797  
                         
% Fixed rate debt
    100.0 %     87.2 %     88.4 %
% Fixed rate debt - swapped to variable rate
    0.0 %     9.5 %     8.5 %
% Variable rate debt - unhedged
    0.0 %     3.3 %     3.1 %
Total
    100.0 %     100.0 %     100.0 %
                         
% Variable rate debt - total
    0.0 %     12.8 %     11.6 %
                         
                         
Secured mortgage debt
  $ 551,647     $ 371,077     $ 397,112  
Unsecured debt
    691,136       693,413       781,685  
Total debt*
  $ 1,242,783     $ 1,064,490     $ 1,178,797  
                         
% Secured mortgage debt
    44.4 %     34.9 %     33.7 %
% Unsecured debt
    55.6 %     65.1 %     66.3 %
Total
    100.0 %     100.0 %     100.0 %
                         
                         
Total market capitalization (from page 7)
  $ 2,599,474     $ 2,410,435     $ 2,815,960  
                         
% Secured mortgage debt
    21.2 %     15.4 %     14.1 %
% Unsecured debt
    26.6 %     28.8 %     27.8 %
Total debt : Total market capitalization
    47.8 %     44.2 %     41.9 %
                         
                         
Weighted-average interest rate on secured mortgage debt*(1)
    6.6 %     7.2 %     7.4 %
Weighted-average interest rate on senior unsecured notes(1)
    6.1 %     5.7 %     5.7 %
Weighted-average interest rate on total debt*(1)
    6.3 %     6.3 %     N/A  
Interest rate on revolving credit facilities
    N/A       2.1 %     5.0 %
                         
                         
Weighted-average maturity on mortgage debt*
 
4.7 years
   
5.0 years
   
4.5 years
 
Weighted-average maturity on senior unsecured notes
 
6.2 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

 

EQUITY ONE, INC.
CONSOLIDATED DEBT MATURITY SCHEDULE
As of December 31, 2009
(in thousands)
 
   
Secured Debt (1)
   
Unsecured Debt
         
Weighted average
       
Maturity schedule
 
Scheduled
   
Balloon
   
Revolving
   
Senior
         
interest rate
   
Percent of
 
by year
 
amortization
   
payments
   
Credit Facilities
   
Notes
   
Total
   
at maturity
   
debt maturing
 
                                           
2010
  $ 13,301     $ 57,803     $ -     $ -     $ 71,104       8.28 %     5.7 %
2011
    12,438       68,570       -       -       81,008       7.31 %     6.5 %
2012
    11,534       44,478       -       10,000       66,012       6.97 %     5.3 %
2013
    11,021       54,127       -       -       65,148       6.25 %     5.3 %
2014
    9,825       24,828       -       250,000       284,653       6.21 %     22.9 %
2015
    7,057       69,093       -       107,505       183,655       5.31 %     14.8 %
2016
    5,397       51,489       -       105,230       162,116       5.96 %     13.0 %
2017
    4,746       17,242       -       218,401       240,389       6.10 %     19.4 %
2018
    4,565       56,623       -       -       61,188       6.27 %     4.9 %
Thereafter
    19,200       8,310       -       -       27,510       7.83 %     2.2 %
Total
  $ 99,084     $ 452,563     $ -     $ 691,136     $ 1,242,783       6.24 %     100.0 %
 
(1)  Includes 20 loans related to DIM Vastgoed properties.
 
 
Page 9

 

EQUITY ONE, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
For the quarters and years ended December 31, 2009 and 2008
(in thousands, except per share data)
 

 
   
Three months ended
   
Percent
   
Twelve months ended
   
Percent
 
   
Dec 31, 2009
   
Dec 31, 2008
   
Change
   
Dec 31, 2009
   
Dec 31, 2008
   
Change
 
REVENUE:
                                   
Minimum rent
  $ 53,120     $ 43,898           $ 210,068     $ 181,998        
Expense recoveries
    14,617       13,252             57,968       51,761        
Percentage rent
    163       98             1,679       1,901        
Management and leasing services
    359       467             1,675       1,789        
Total revenue
    68,259       57,715       18.3 %     271,390       237,449       14.3 %
                                                 
COSTS AND EXPENSES:
                                               
Property operating
    19,969       17,353               78,078       64,198          
Rental property depreciation and amortization
    16,549       10,802               62,131       45,438          
General and administrative
    9,815       9,614               38,835       31,957          
Total costs and expenses
    46,333       37,769       22.7 %     179,044       141,593       26.4 %
                                                 
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS
    21,926       19,946               92,346       95,856          
                                                 
OTHER INCOME AND EXPENSE:
                                               
Investment income
    120       2,169               10,155       10,220          
Equity in (loss) income in unconsolidated joint ventures
    (51 )     (137 )             (88 )     108          
Other income
    93       251               1,503       967          
Interest expense
    (18,026 )     (14,273 )             (73,450 )     (60,851 )        
Amortization of deferred financing fees
    (385 )     (361 )             (1,520 )     (1,629 )        
Gain on acquisition of controlling interest in subsidiary
    635       -               27,501       -          
Gain on sale of real estate
    -       3,030               -       21,542          
Gain on extinguishment of debt
    (50 )     1,145               12,345       6,473          
Impairment loss
    (369 )     (4,855 )             (369 )     (37,497 )        
INCOME FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS
    3,893       6,915               68,423       35,189          
Income tax benefit (provision) of taxable REIT subsidiaries
    2,755       (1,088 )             5,017       (1,015 )        
INCOME FROM CONTINUING OPERATIONS
    6,648       5,827       14.1 %     73,440       34,174       114.9 %
                                                 
DISCONTINUED OPERATIONS:
                                               
Operations of income-producing properties sold or held for sale
    15       310               808       1,391          
Gain (loss) on disposal of income-producing properties
    1,754       (6 )             7,127       (557 )        
INCOME FROM DISCONTINUED OPERATIONS
    1,769       304               7,935       834          
                                                 
NET INCOME
  $ 8,417     $ 6,131       37.3 %   $ 81,375     $ 35,008       132.4 %
Net loss attributable to noncontrolling interest
    889       -               2,442       -          
NET INCOME ATTRIBUTABLE TO EQUITY ONE, INC.
  $ 9,306     $ 6,131             $ 83,817     $ 35,008          
                                                 
EARNINGS PER COMMON SHARE - BASIC:
                                               
Continuing operations
    0.09       0.08               0.91       0.46          
Discontinued operations
    0.02       0.00               0.09       0.01          
NET INCOME
  $ 0.11     $ 0.08       34.3 %   $ 1.00     $ 0.47       111.6 %
                                                 
EARNINGS PER COMMON SHARE - DILUTED:
                                               
Continuing operations
    0.08       0.08               0.89       0.46          
Discontinued operations
    0.02       0.00               0.09       0.01          
NET INCOME
  $ 0.10     $ 0.08       20.6 %   $ 0.99     $ 0.47       109.5 %
                                                 
Weighted average shares outstanding
                                               
Basic
    86,006       76,070               83,290       74,075          
Diluted
    86,616       76,074               83,857       74,098          
 

Note:  Amounts in 2009 include consolidation of DIM Vastgoed. Diluted EPS for 12 months ended 2009 does not foot due to the mathematical rounding of the individual calculations.

 
Page 10

 

EQUITY ONE, INC.
PRO FORMA FINANCIAL INFORMATION FOR DISCONTINUED OPERATIONS
For the quarter and year ended December 31, 2009
(in thousands)
 

 
   
Three months ended
   
Twelve months ended
 
   
Dec 31, 2009
   
Dec 31, 2009
 
   
As
   
Disc. Ops
   
Pre Disc.
   
As
   
Disc. Ops
   
Pre Disc.
 
   
Reported
   
Total
   
Ops
   
Reported
   
Total
   
Ops
 
REVENUE:
                                   
Minimum rent
  $ 53,120     $ 18     $ 53,138     $ 210,068     $ 805     $ 210,873  
Expense recoveries
    14,617       3       14,620       57,968       98       58,066  
Percentage rent
    163       -       163       1,679       -       1,679  
Management and leasing services
    359       -       359       1,675       -       1,675  
Total revenue
    68,259       21       68,280       271,390       903       272,293  
                                                 
COSTS AND EXPENSES:
                                               
Property operating
    19,969       5       19,974       78,078       41       78,119  
Rental property depreciation and amortization
    16,549       1       16,550       62,131       54       62,185  
General and administrative
    9,815       -       9,815       38,835       -       38,835  
Total costs and expenses
    46,333       6       46,339       179,044       95       179,139  
                                                 
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS
    21,926       15       21,941       92,346       808       93,154  
                                                 
OTHER INCOME AND EXPENSE:
                                               
Investment income
    120       -       120       10,155       -       10,155  
Equity in (loss) income in unconsolidated joint ventures
    (51 )     -       (51 )     (88 )     -       (88 )
Other income
    93       -       93       1,503       -       1,503  
Interest expense
    (18,026 )     -       (18,026 )     (73,450 )     -       (73,450 )
Amortization of deferred financing fees
    (385 )     -       (385 )     (1,520 )     -       (1,520 )
Gain on acquisition of controlling interest in subsidiary
    635       -       635       27,501       -       27,501  
Gain on sale of real estate
    -       1,754       1,754       -       7,127       7,127  
(Loss) Gain on extinguishment of debt
    (50 )     -       (50 )     12,345       -       12,345  
Impairment loss
    (369 )     -       (369 )     (369 )     -       (369 )
INCOME FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS
    3,893       1,769       5,662       68,423       7,935       76,358  
Income tax benefit of taxable REIT subsidiaries
    2,755               2,755       5,017       -       5,017  
INCOME FROM CONTINUING OPERATIONS
    6,648       1,769       8,417       73,440       7,935       81,375  
                                                 
DISCONTINUED OPERATIONS:
                                               
Operations of income-producing properties sold or held for sale
    15       (15 )     -       808       (808 )     -  
Gain on disposal of income-producing properties
    1,754       (1,754 )     -       7,127       (7,127 )     -  
Income from discontinued operations
    1,769       (1,769 )     -       7,935       (7,935 )     -  
                                                 
Net loss attributable to noncontrolling interest
    889       -       889       2,442       -       2,442  
                                                 
NET INCOME ATTRIBUTABLE TO EQUITY ONE, INC.
  $ 9,306     $ -     $ 9,306     $ 83,817     $ -     $ 83,817  
 

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

 

EQUITY ONE, INC.
PRO FORMA FINANCIAL INFORMATION FOR DISCONTINUED OPERATIONS
For the quarter and year ended December 31, 2008
(in thousands)
 

 
   
Three months ended
   
Twelve months ended
 
   
Dec 31, 2008
   
Dec 31, 2008
 
   
As
   
Disc. Ops
   
Pre Disc.
   
As
   
Disc. Ops
   
Pre Disc.
 
   
Reported
   
Total
   
Ops
   
Reported
   
Total
   
Ops
 
REVENUE:
                                   
Minimum rent
  $ 43,898     $ 382     $ 44,280     $ 181,998     $ 1,561     $ 183,559  
Expense recoveries
    13,252       42       13,294       51,761       251       52,012  
Percentage rent
    98       -       98       1,901       -       1,901  
Management and leasing services
    467       -       467       1,789       -       1,789  
Total revenue
    57,715       424       58,139       237,449       1,812       239,261  
                                                 
COSTS AND EXPENSES:
                                               
Property operating
    17,353       45       17,398       64,198       227       64,425  
Rental property depreciation and amortization
    10,802       23       10,825       45,438       148       45,586  
General and administrative
    9,614       -       9,614       31,957       -       31,957  
Total costs and expenses
    37,769       68       37,837       141,593       375       141,968  
                                                 
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS
    19,946       356       20,302       95,856       1,437       97,293  
                                                 
OTHER INCOME AND EXPENSE:
                                               
Investment income
    2,169       -       2,169       10,220       -       10,220  
Equity in (loss) income in unconsolidated joint ventures
    (137 )     -       (137 )     108       -       108  
Other income
    251       -       251       967       -       967  
Interest expense
    (14,273 )     -       (14,273 )     (60,851 )     -       (60,851 )
Amortization of deferred financing fees
    (361 )     -       (361 )     (1,629 )     -       (1,629 )
Gain (loss) on sale of real estate
    3,030       (6 )     3,024       21,542       (557 )     20,985  
Gain on extinguishment of debt
    1,145       (46 )     1,099       6,473       -       6,473  
Impairment loss
    (4,855 )     -       (4,855 )     (37,497 )     (46 )     (37,543 )
INCOME FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS
    6,915       304       7,219       35,189       834       36,023  
Income tax benefit (provision) of taxable REIT subsidiaries
    (1,088 )     -       (1,088 )     (1,015 )     -       (1,015 )
INCOME FROM CONTINUING OPERATIONS
    5,827       304       6,131       34,174       834       35,008  
                                                 
DISCONTINUED OPERATIONS:
                                               
Operations of income-producing properties sold or held for sale
    310       (310 )     -       1,391       (1,391 )     -  
Loss on disposal of income-producing properties
    (6 )     6       -       (557 )     557       -  
Income from discontinued operations
    304       (304 )     -       834       (834 )     -  
                                                 
Net loss attributable to noncontrolling interest
    -       -       -       -       -       -  
                                                 
NET INCOME ATTRIBUTABLE TO EQUITY ONE, INC.
  $ 6,131     $ -     $ 6,131     $ 35,008     $ -     $ 35,008  
 

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

 

EQUITY ONE, INC.
NET OPERATING INCOME
For the quarters and years ended December 31, 2009 and 2008
(in thousands)
 

 
   
Three months ended
   
Percent
   
Twelve months ended
   
Percent
 
   
Dec 31, 2009
   
Dec 31, 2008
   
Change
   
Dec 31, 2009
   
Dec 31, 2008
   
Change
 
                                     
                                     
Total net operating income (1)
                                   
Total rental revenue
  $ 67,921     $ 57,672       17.8 %   $ 270,618     $ 237,472       14.0 %
Property operating expenses
    19,974       17,398       14.8 %     78,119       64,425       21.3 %
Net operating income
  $ 47,947     $ 40,274       19.1 %   $ 192,499     $ 173,047       11.2 %
                                                 
NOI margin (NOI / Total rental revenue)
    70.6 %     69.8 %             71.1 %     72.9 %        
                                                 
                                                 
Same-property NOI (2)
                                               
Total rental revenue
  $ 52,601     $ 55,074       (4.5 %)     216,614       218,389       (0.8 %)
Property operating expenses (3)
    16,924       18,658       (9.3 %)     69,958       67,217       4.1 %
Net operating income (at end of period)
  $ 35,677     $ 36,416       (2.0 %)   $ 146,656     $ 151,172       (3.0 %)
                                                 
Growth in same property NOI
    (2.0 %)                     (3.0 %)                
                                                 
Number of properties included in analysis
    144                       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

 

EQUITY ONE, INC.
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION and AMORTIZATION (EBITDA)
For the quarters and years ended December 31, 2009 and 2008
(in thousands)
 

 
   
Three months ended
   
Twelve months ended
 
   
Dec 31, 2009
   
Dec 31, 2008
   
Dec 31, 2009
   
Dec 31, 2008
 
                         
Net income attributable to Equity One, Inc.
  $ 9,306     $ 6,131     $ 83,817     $ 35,008  
Rental property depreciation and amortization*
    16,550       10,825       62,185       45,586  
Other depreciation and amortization
    201       242       827       810  
Interest expense*
    18,026       14,273       73,450       60,851  
Amortization of deferred financing fees*
    385       361       1,520       1,629  
(Gain) loss on sale of depreciable income producing real estate
    (85 )     (3,024 )     1,673       (20,985 )
(Gain) on sale of real estate
    (1,669 )     -       (8,800 )        
(Gain) loss on extinguishment of debt
    50       (1,145 )     (12,345 )     (6,473 )
Acquisition costs(1)
    1,296       1,041       2,655       1,041  
Impairment loss
    369       4,855       369       37,543  
Income tax (benefit) provision of taxable REIT subsidiaries
    (2,755 )     1,088       (5,017 )     1,015  
(Gain) on acquisition of controlling interest in subsidiary
    (635 )     -       (27,501 )     -  
Equity in income (loss) of real estate joint ventures
    51       137       88       (108 )
EBITDA(2)
  $ 41,090     $ 34,784     $ 172,921     $ 155,917  
                                 
Interest expense*(3)
  $ 18,026     $ 14,273     $ 73,450     $ 60,851  
                                 
EBITDA to interest expense*
    2.3       2.4       2.4       2.6  
                                 
Fixed charges
                               
Interest expense*(3)
  $ 18,026     $ 14,273     $ 73,450     $ 60,851  
Scheduled principal amortization (4)
    3,469       2,662       13,761       10,515  
Total fixed charges
  $ 21,495     $ 16,935     $ 87,211     $ 71,366  
                                 
EBITDA to fixed charges*
    1.9       2.1       2.0       2.2  
                                 
Net debt to EBITDA (5)
    7.3       7.6       6.9       6.8  
                                 
Total market capitalization (see page 7)
  $ 2,599,474     $ 2,410,435     $ 2,599,474     $ 2,410,435  
 

Note:  Amounts in 2009 include consolidation of DIM Vastgoed.
*
The indicated line item includes amounts reported in discontinued operations.
(1)
Amounts pertain to external fees on acquired property expensed during the period.
(2)
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.
(3)
Interest expense includes non-cash amortization of debt (discount) attributable to DIM of $911K for the three month period and $3.6m for the twelve month period ended December 31, 2009.
(4)
Excludes balloon payments upon maturity.
(5)
EBITDA for the three month periods have been annualized.

 
Page 14

 

EQUITY ONE, INC.
CONSOLIDATED STATEMENTS OF FUNDS FROM OPERATIONS
For the quarters and years ended December 31, 2009 and 2008
(in thousands, except per share data)
 

 
   
Three months ended
   
Twelve months ended
 
   
Dec 31, 2009
   
Dec 31, 2008
   
Dec 31, 2009
   
Dec 31, 2008
 
                         
Net income attributable to Equity One, Inc.
  $ 9,306     $ 6,131     $ 83,817     $ 35,008  
Adjustments:
                               
Rental property depreciation and amortization, including discontinued operations, net of noncontrolling interest
    14,975       10,825       56,057       45,586  
(Gain) loss on disposal of depreciable real estate
    (85 )     (3,024 )     1,673       (21,027 )
Pro rata share of real estate depreciation from unconsolidated JV
    377       419       1,436       810  
Funds from operations
  $ 24,573     $ 14,351     $ 142,983     $ 60,377  
                                 
                                 
Earnings per diluted share attributable to Equity One, Inc.
  $ 0.10     $ 0.08     $ 0.99     $ 0.47  
Adjustments:
                               
Rental property depreciation and amortization, including discontinued operations, net of noncontrolling interest
    0.17       0.14       0.67       0.62  
(Gain) loss on disposal of depreciable real estate
    -       (0.04 )     0.02       (0.28 )
Pro rata share of real estate depreciation from unconsolidated JV
    -       0.01       0.02       0.01  
Net adjustment for unvested shares and noncontrolling interest(1)
    0.01       -       0.01       (0.01 )
Funds from operations per diluted share
  $ 0.28     $ 0.19     $ 1.71     $ 0.81  
                                 
Weighted average diluted shares
    86,616       76,074       83,857       74,098  
 

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 pursuant to the DIM stock exchange agreement.

 
Page 15

 

EQUITY ONE, INC.
ADDITIONAL DISCLOSURES
For the quarters and years ended December 31, 2009 and 2008
(in thousands)
 

 
         
Three months ended
   
Twelve months ended
 
         
Dec 31, 2009
   
Dec 31, 2008
   
Dec 31, 2009
   
Dec 31, 2008
 
                               
Certain non-cash items:
                             
Amortization of deferred financing fees
        $ 385     $ 361     $ 1,503     $ 1,629  
Amortization of above/below market rent intangibles
          (2,143 )     (850 )     (6,775 )     (3,708 )
Amortization of restricted stock and stock option expense
          1,699       1,606       7,911       6,428  
Straight line rent
          169       (226 )     (1,383 )     (829 )
Capitalized interest
          (426 )     (793 )     (1,430 )     (2,933 )
Amortization of debt (premium)/discount
          584       (360 )     2,224       (1,900 )
Total non-cash items
        $ 268     $ (262 )   $ 2,050     $ (1,313 )
                                       
Certain capital expenditures:
                                     
Tenant improvements
        $ (2,099 )   $ (2,458 )   $ (5,757 )   $ (7,155 )
Leasing commissions and costs
          (2,602 )     (1,741 )     (6,051 )     (5,936 )
Total tenant improvements and leasing costs
        $ (4,701 )   $ (4,199 )   $ (11,808 )   $ (13,091 )
                                       
Certain balance sheet accounts at 12/31/09:
                                     
Straight line rent receivable, net
  $ 15,034                                  
Lease intangibles asset, net
    48,098                                  
Lease intangibles liability, net
    (49,353 )                                
Deferred expenses, net
    53,527                                  
Total balance sheet accounts
  $ 67,306                                  
                                         
Liquidity as of 12/31/09:
                                       
Cash and Equivalents
  $ 47,970                                  
Marketable Securities
    820                                  
Available under Line of Credit
    242,200                                  
Total Available Funds
  $ 290,990                                  
 

Note:  Amounts in 2009 include consolidation of DIM Vastgoed.

 
Page 16

 

EQUITY ONE, INC.
TENANT CONCENTRATION SCHEDULE - TOP TWENTY TENANTS
CONSOLIDATED PROPERTIES
As of December 31, 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       2,312,966       14.1 %   $ 18,621,019       10.5 %   $ 8.05  
Supervalu
    7    
BB-/Ba3
      458,273       2.8 %     8,302,236       4.7 %     18.12  
Kroger
    12    
BBB/Baa2
      679,082       4.1 %     5,379,703       3.0 %     7.92  
TJ Maxx Companies
    9       A/A3       294,484       1.8 %     3,471,127       2.0 %     11.79  
Bed, Bath & Beyond
    8    
BBB
      261,332       1.6 %     3,079,214       1.7 %     11.78  
Costco
    1       A/A2       148,295       0.9 %     2,972,590       1.7 %     20.05  
Winn Dixie
    9       N/A       398,128       2.4 %     2,892,815       1.6 %     7.27  
L.A. Fitness
    3       N/A       144,307       0.9 %     2,592,222       1.5 %     17.96  
Office Depot
    9       B/B2       219,487       1.3 %     2,580,248       1.5 %     11.76  
CVS Pharmacy
    12    
BBB+/Baa2
      132,470       0.8 %     2,178,237       1.2 %     16.44  
Kmart
    5    
BB-/Ba2
      439,558       2.7 %     1,939,705       1.1 %     4.41  
Blockbuster
    18    
B-/Caa1
      93,355       0.6 %     1,870,817       1.0 %     20.04  
Food Lion
    6       N/A       241,934       1.5 %     1,850,161       1.0 %     7.65  
Walgreens
    6       A+/A2       96,562       0.6 %     1,811,921       1.0 %     18.76  
Wal-Mart
    1    
AA/Aa2
      110,054       0.7 %     1,595,783       0.9 %     14.50  
Dollar Tree
    17       N/A       184,420       1.1 %     1,377,974       0.8 %     7.47  
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  
The Sports Authority
    1       B-       43,000       0.3 %     1,075,000       0.6 %     25.00  
H&R Block
    30    
BBB
      48,764       0.3 %     1,060,554       0.6 %     21.75  
                                                         
Sub-total top twenty tenants
    213               6,589,153       40.3 %   $ 67,032,195       37.8 %   $ 10.17  
                                                         
Remaining tenants
    2,219               8,121,719       49.7 %     110,475,087       62.2 %     13.60  
                                                         
Sub-total all tenants
    2,432               14,710,872       90.0 %   $ 177,507,282       100.0 %   $ 12.23  
                                                         
Vacant
    636               1,634,324       10.0 %  
NA
   
NA
   
NA
 
                                                         
Total including vacant
    3,068               16,345,196       100.0 %   $ 177,507,282       100.0 %  
NA
 


Note:  Excludes developments, non-retail properties, and DIM properties. Ratings were in effect as of December 31, 2009.

 
Page 17

 

EQUITY ONE, INC.
RECENT LEASING ACTIVITY
For the three months ended December 31, 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)
    41       141,340       137,140     $ 14.93     $ 13.76       -7.9 %   $ 18.02  
Renewals
    92       288,317       288,317       12.81       12.12       -5.4 %     0.35  
Options
    5       70,021       70,021       5.92       6.38       7.8 %     -  
Total New, Renewals & Options
    138       499,678       495,478     $ 12.42     $ 11.76       -5.3 %   $ 5.19  


Note: Prior rent and new rent are presented on a "cash basis", not on a straight-line basis.  Excludes new developments, JV properties, and non-retail properties. Includes DIM Portfolio.

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

 
Page 18

 

EQUITY ONE, INC.
SHOPPING CENTER LEASE EXPIRATION SCHEDULE
CONSOLIDATED PROPERTIES
As of December 31, 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       124       200,531       1.2 %   $ 3,028,482       1.6 %   $ 15.10  
2010       524       2,080,970       12.7 %     22,595,683       12.2 %     10.86  
2011       491       2,052,314       12.5 %     26,177,336       14.1 %     12.76  
2012       456       1,942,654       11.9 %     24,002,080       13.0 %     12.36  
2013       305       1,514,003       9.3 %     20,883,120       11.3 %     13.79  
2014       268       1,890,105       11.6 %     23,438,310       12.6 %     12.40  
2015       59       490,054       3.0 %     5,442,710       2.9 %     11.11  
2016       37       927,669       5.7 %     14,117,984       7.6 %     15.22  
2017       29       507,121       3.1 %     6,527,812       3.5 %     12.87  
2018       26       359,830       2.2 %     4,043,698       2.2 %     11.24  
Thereafter
      113       2,745,621       16.8 %     35,271,875       19.0 %     12.85  
                                                   
Sub-total / average
      2,432       14,710,872       90.0 %   $ 185,529,090       100.0 %   $ 12.61  
                                .                  
Vacant
      636       1,634,324       10.0 %  
NA
   
NA
   
NA
 
                                                   
Total / average
      3,068       16,345,196       100.0 %   $ 185,529,090       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 December 31, 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
 
                                     
2010
    38       1,075,426       10.4 %   $ 6,453,106       6.8 %   $ 6.00  
2011
    40       1,108,240       10.7 %     8,647,026       9.2 %   $ 7.80  
2012
    31       1,030,728       9.9 %     6,968,132       7.4 %   $ 6.76  
2013
    26       852,468       8.2 %     7,144,619       7.6 %   $ 8.38  
2014
    38       1,335,323       12.9 %     12,448,152       13.2 %   $ 9.32  
2015
    13       367,196       3.6 %     2,922,844       3.1 %   $ 7.96  
2016
    17       853,255       8.2 %     12,483,803       13.2 %   $ 14.63  
2017
    11       413,474       4.0 %     4,591,709       4.9 %   $ 11.11  
2018
    9       302,861       2.9 %     2,691,312       2.8 %   $ 8.89  
Thereafter
    62       2,535,318       24.5 %     30,035,689       31.8 %   $ 11.85  
                                                 
Sub-total / average
    285       9,874,289       95.3 %   $ 94,386,392       100.0 %   $ 9.56  
                                                 
Vacant
    20       487,111       4.7 %  
NA
   
NA
   
NA
 
                                                 
Total / average
    305       10,361,400       100.0 %   $ 94,386,392       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 December 31, 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       124       200,531       3.3 %   $ 3,028,482       3.3 %   $ 15.10  
2010       486       1,005,544       16.8 %     16,142,577       17.7 %     16.05  
2011       451       944,074       15.8 %     17,530,310       19.2 %     18.57  
2012       425       911,926       15.2 %     17,033,948       18.7 %     18.68  
2013       279       661,535       11.1 %     13,738,501       15.1 %     20.77  
2014       230       554,782       9.3 %     10,990,158       12.1 %     19.81  
2015       46       122,858       2.0 %     2,519,866       2.8 %     20.51  
2016       20       74,414       1.2 %     1,634,181       1.8 %     21.96  
2017       18       93,647       1.6 %     1,936,103       2.1 %     20.67  
2018       17       56,969       1.0 %     1,352,386       1.5 %     23.74  
Thereafter
      51       210,303       3.5 %     5,236,186       5.7 %     24.90  
                                                   
Sub-total / average
      2,147       4,836,583       80.8 %   $ 91,142,698       100.0 %   $ 18.84  
                                                   
Vacant
      616       1,147,213       19.2 %  
NA
   
NA
   
NA
 
                                                   
Total / average
      2,763       5,983,796       100.0 %   $ 91,142,698       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 December 31, 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 December 31, 2009
                       
                         
                         
Metro or Region
 
#
Properties
   
Total SF
   
AMR
   
% of AMR
 
Broward County, FL
    14       1,580,222       18,268,650       10.3 %
Miami Dade County, FL
    11       1,121,828       13,570,553       7.7 %
Palm Beach County, FL
    9       1,004,099       10,323,859       5.8 %
South Florida
    34       3,706,149       42,163,062       23.8 %
Atlanta, GA
    19       1,867,210       23,348,417       13.2 %
Florida Treasure/Northeast Coast
    8       1,151,569       13,668,855       7.7 %
Tampa- St. Petersburg, FL
    13       1,294,096       13,350,280       7.5 %
Orlando, FL
    10       1,025,674       12,037,841       6.8 %
Baton Rouge, LA
    3       676,375       9,061,750       5.1 %
New York
    1       398,602       8,399,753       4.7 %
Boston, MA
    5       526,049       6,977,149       3.9 %
Naples/Cape Coral/Venice, FL
    7       741,812       6,541,321       3.7 %
Jacksonville, FL
    7       630,654       6,124,164       3.4 %
Lafayette, LA
    5       726,671       4,857,802       2.7 %
New Orleans, LA
    4       445,832       3,151,803       1.8 %
Florida Panhandle
    2       227,679       2,469,383       1.4 %
Hartford, CT
    1       213,323       2,324,643       1.3 %
Hilton Head-Beaufort, SC
    1       166,639       2,128,326       1.2 %
Greenville, SC
    3       239,042       2,132,304       1.2 %
Raleigh Durham, NC
    2       233,089       1,924,267       1.1 %
Other
    22       2,074,731       16,846,162       9.5 %
                                 
Total
    147       16,345,196     $ 177,507,283       100.0 %


 
Page 23

 

EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of December 31, 2009
 
       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
                                             
ALABAMA (2)
                                           
Madison Centre
 
Madison
 
1997
 
64,837
 
97.5%
 
12
 
1
 
37,912
 
Publix
 
06/01/17
 
Rite Aid
 
$  9.89
                                             
Winchester Plaza
 
Huntsville
 
2006
 
75,700
 
93.4%
 
15
 
4
 
45,600
 
Publix
 
08/31/26
     
11.79
                                             
TOTAL SHOPPING CENTERS ALABAMA (2)  
140,537
 
95.3%
 
27
 
5
 
83,512
             
$  10.89
                                             
CONNECTICUT (1)
                                           
                                             
Brookside Plaza**
 
Enfield
 
1985 / 2006
 
213,323
 
92.2%
 
23
 
5
 
59,648
 
Shaw's
 
08/31/10
 
Bed Bath & Beyond / Walgreens / Staples /Petsmart
 
$  11.82
                                             
TOTAL SHOPPING CENTERS CONNECTICUT (1)  
213,323
 
92.2%
 
23
 
5
 
59,648
             
$  11.82
                                             
FLORIDA (81)
                                           
                                             
Orlando / Central Florida (10)
                                           
                                             
Alafaya Commons
 
Orlando
 
1987
 
126,333
 
88.9%
 
24
 
6
 
54,230
 
Publix
 
11/30/10
     
$  14.41
                                             
Alafaya Village
 
Orlando
 
1986
 
38,118
 
92.7%
 
14
 
2
             
Metro Fitness (shadow)
 
20.66
                                             
Conway Crossing
 
Orlando
 
2002
 
76,321
 
84.2%
 
13
 
5
 
44,271
 
Publix
 
04/30/22
     
11.42
                                             
Eastwood, Shoppes of
 
Orlando
 
1997
 
69,037
 
100.0%
 
13
 
-
 
51,512
 
Publix
 
11/01/17
     
12.19
                                             
Hunter's Creek
 
Orlando
 
1998
 
73,204
 
98.2%
 
9
 
1
             
Office Depot / Lifestyle Family Fitness
 
13.80
                                             
Kirkman Shoppes
 
Orlando
 
1973
 
88,820
 
90.9%
 
26
 
4
             
Party America
 
18.70
                                             
Lake Mary Centre
 
Orlando
 
1988 / 2001
 
340,434
 
94.5%
 
59
 
28
 
63,139
 
Albertsons
 
06/30/12
 
Kmart / Lifestyle Fitness Center /    Office Depot
 
12.85
                                             
Park Promenade
 
Orlando
 
1987 / 2000
 
128,848
 
77.0%
 
16
 
10
             
Beauty Depot / Orange County Library
 
7.58
                                             
Town & Country
 
Kissimmee
 
1993
 
72,043
 
95.6%
 
12
 
2
 
52,883
 
Albertsons*
 
10/31/18
     
8.73
                               
(Ross Dress
For Less)
           
                                             
Unigold Shopping Center
 
Winter Park
 
1987
 
117,527
 
80.1%
 
17
 
8
 
52,500
 
Winn-Dixie
 
04/30/12
     
11.78
                                             
Jacksonville / North Florida (9)
                                           
                                             
Atlantic Village
 
Atlantic Beach, FL
 
1984
 
100,559
 
89.9%
 
20
 
5
 
39,795
 
Publix
 
10/31/13
 
Jo-Ann Fabric & Crafts
 
11.27
                                             
Beauclerc Village
 
Jacksonville
 
1962 / 1988
 
68,846
 
94.8%
 
8
 
3
             
Big Lots / Goodwill / Bealls Outlet
 
9.03
                                             
Forest Village
 
Tallahassee
 
2000
 
71,526
 
86.7%
 
13
 
3
 
37,866
 
Publix
 
04/30/20
     
10.89
                                             
Ft. Caroline
 
Jacksonville
 
1985 / 1995
 
71,816
 
86.5%
 
6
 
6
 
45,500
 
Winn-Dixie
 
05/31/15
 
Citi Trends
 
7.00
 
 
Page 24

 
 
       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
 
Mandarin Landing
 
Jacksonville
 
1976
 
139,580
 
68.5%
 
14
 
13
 
50,000
 
Whole Foods
 
12/31/23
 
Office Depot
 
$  17.24
                                             
Medical & Merchants
 
Jacksonville
 
1993
 
156,153
 
88.2%
 
10
 
7
 
55,999
 
Publix
 
02/10/13
 
Memorial Hospital
 
13.03
                                             
Middle Beach  Shopping Center
 
Panama City Beach
 
1994
 
69,277
 
91.3%
 
5
 
4
 
56,077
 
Publix*
 
09/30/14
     
9.24
                                             
Oak Hill
 
Jacksonville
 
1985 / 1997
 
78,492
 
96.5%
 
18
 
2
 
39,795
 
Publix
 
03/11/15
 
Beall's
 
7.99
                                             
South Beach**
 
Jacksonville Beach
 
1990 / 1991
 
303,048
 
94.1%
 
41
 
7
             
Beall's / Bed Bath & Beyond / Home Depot / Stein Mart / Staples
 
12.39
                                         
Miami-Dade / Broward / Palm Beach (33)
                                       
                                             
Bird Ludlum
 
Miami
 
1988 / 1998
 
192,282
 
97.7%
 
40
 
2
 
44,400
 
Winn-Dixie
 
12/31/12
 
CVS Pharmacy / Bird Executive / Goodwill
 
17.57
                                             
Boynton Plaza
 
Boynton Beach
 
1978 / 1999
 
99,324
 
92.6%
 
22
 
5
 
37,664
 
Publix
 
08/31/13
 
CVS Pharmacy
 
13.11
                                             
Bluffs Square
 
Jupiter
 
1986
 
132,395
 
81.7%
 
37
 
9
 
39,795
 
Publix
 
10/22/11
 
Walgreens
 
13.03
                                             
Chapel Trail
 
Pembroke Pines
 
2007
 
56,378
 
97.2%
 
3
 
1
             
LA Fitness
 
21.52
                                             
Coral Reef Shopping Center
 
Palmetto Bay
 
1968 / 1990
 
74,680
 
100.0%
 
16
 
-
             
Office Depot / Walgreen's
 
24.56
                                             
Countryside Shops
 
Cooper City
 
1986 / 1988 / 1991
 
179,561
 
93.7%
 
36
 
10
 
39,795
 
Publix
 
12/04/10
 
CVS Pharmacy / Stein Mart
 
13.35
                                             
Crossroads Square
 
Pembroke Pines
 
1973
 
84,387
 
78.3%
 
19
 
8
             
CVS Pharmacy / Goodwill
 
17.61
                                             
CVS Plaza
 
Miami
 
2004
 
18,214
 
85.7%
 
6
 
1
                 
22.66
                                             
El Novillo
 
Miami Beach
 
1970 / 2000
 
10,000
 
100.0%
 
1
 
-
             
Jumbo Buffet
 
23.15
                                             
Greenwood
 
Palm Springs
 
1982 / 1994
 
132,325
 
87.7%
 
31
 
6
 
50,032
 
Publix
 
12/05/14
 
Bealls Outlet
 
12.55
                                             
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
     
14.24
                                             
Lantana Village
 
Lantana
 
1976 / 1999
 
181,780
 
98.0%
 
23
 
2
 
39,473
 
Winn-Dixie
 
02/15/11
 
Kmart / Rite Aid* (Family Dollar)
 
7.61
                                             
Meadows
 
Miami
 
1997
 
75,524
 
97.4%
 
18
 
2
 
47,955
 
Publix
 
07/09/17
     
13.96
                                             
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
 
13.60
                                             
Oaktree Plaza
 
North Palm Beach
 
1985
 
23,745
 
79.4%
 
15
 
5
                 
16.58
                                             
Pine Island
 
Davie
 
1983 / 1999
 
254,907
 
90.2%
 
37
 
10
 
39,943
 
Publix
 
11/30/13
 
Home Depot Expo* / Staples
 
11.96

 
Page 25

 
 
       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
 
Pine Ridge Square
 
Coral Springs
 
1986 / 1998 / 1999
 
117,399
 
88.4%
 
26
 
9
 
17,441
 
Fresh Market
 
07/31/12
 
Bed Bath & Beyond / Nordic Interiors
 
13.31
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Plaza Alegre
 
Miami
 
2003
 
91,611
 
96.1%
 
19
 
2
 
44,271
 
Publix
 
03/14/23
 
Goodwill
 
$  16.51
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Point Royale
 
Miami
 
1970 / 2000
 
216,760
 
99.3%
 
23
 
1
 
45,350
 
Winn-Dixie
 
02/15/10
 
Best Buy
 
7.75
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
95.9%
 
23
 
5
             
Ridge Theater / Kabooms / Wachovia* (United Collection) / Round Up / Goodwill
 
10.91
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     
 
Riverside Square
 
Coral Springs
 
1987
 
104,241
 
84.3%
 
26
 
8
 
39,795
 
Publix
 
02/18/12
 
 
 
13.33
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
98.6%
 
59
 
5
 
65,537
 
Publix
 
10/09/11
 
Kohl's / Ross / Bed Bath & Beyond / Office Depot / LA Fitness / USA Baby & Child Space / Assoc. in Neurology
 
14.56
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     
 
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
 
89.8%
 
33
 
7
 
47,813
 
Publix
 
06/14/15
 
 
 
16.82
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shops at Skylake
 
North Miami Beach
 
1999 / 2005 / 2006
 
287,816
 
94.8%
 
45
 
5
 
51,420
 
Publix
 
07/31/19
 
TJMaxx / LA Fitness / Goodwill
 
17.34
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tamarac Town Square
 
Tamarac
 
1987
 
127,635
 
76.1%
 
24
 
16
 
37,764
 
Publix
 
12/15/14
 
Dollar Tree
 
10.92
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Waterstone
 
Homestead
 
2005
 
61,000
 
97.1%
 
9
 
1
 
45,600
 
Publix
 
07/31/25
 
 
 
14.54
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
West Lakes Plaza
 
Miami
 
1984 / 2000
 
100,747
 
100.0%
 
27
 
-
 
46,216
 
Winn-Dixie
 
05/22/16
 
Navarro Pharmacy
 
12.89
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Westport Plaza
 
Davie
 
2002
 
49,533
 
100.0%
 
8
 
-
 
27,887
 
Publix
 
11/30/22
 
 
 
17.12
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Young Circle
 
Hollywood
 
1962 / 1997
 
65,834
 
98.1%
 
9
 
1
 
23,124
 
Publix
 
11/30/16
 
Walgreens
 
15.56
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Florida Treasure / Northeast Coast (8)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cashmere Corners
 
Port St. Lucie
 
2001
 
92,734
 
87.8%
 
12
 
6
 
59,448
 
Albertsons
 
04/30/25
 
 
 
8.36
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Smyrna Beach
 
New Smyrna Beach
 
1987
 
118,451
 
100.0%
 
34
 
-
 
42,112
 
Publix
 
09/30/12
 
Bealls Outlet
 
11.84
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Old King Commons
 
Palm Coast
 
1988
 
84,759
 
91.5%
 
15
 
4
 
 
 
 
 
 
 
Wal-Mart
 
8.15
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ryanwood
 
Vero Beach
 
1987
 
114,925
 
94.3%
 
29
 
3
 
39,795
 
Publix
 
03/23/17
 
Bealls Outlet / Books-A-Million
 
11.33
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Salerno Village
 
Stuart
 
1987
 
82,477
 
91.0%
 
14
 
6
 
45,802
 
Winn-Dixie
 
03/23/24
 
CVS Pharmacy
 
10.12
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shops at St. Lucie
 
Port St. Lucie
 
2006
 
19,361
 
91.0%
 
9
 
1
 
 
 
 
 
 
 
 
 
22.28
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
South Point Center
 
Vero Beach
 
2003
 
64,790
 
88.1%
 
10
 
6
 
44,840
 
Publix
 
11/30/23
 
 
 
15.70

 
Page 26

 


       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
 
Treasure Coast
 
Vero Beach
 
1983
 
133,781
 
96.6%
 
21
 
3
 
59,450
 
Publix
 
07/31/26
 
TJ Maxx
 
$  11.48
                                             
Tampa / St. Petersburg / Venice / Cape Coral / Naples (21)
                               
                                             
Bay Pointe Plaza
 
St. Petersburg
 
1984 / 2002
 
103,986
 
95.6%
 
19
 
4
 
52,610
 
Publix
 
11/30/21
 
Bealls Outlet
 
10.44
                                             
Carrollwood
 
Tampa
 
1970 / 2002
 
94,203
 
94.6%
 
31
 
5
 
27,887
 
Publix
 
11/30/22
 
Golf Locker
 
13.28
                                             
Charlotte Square
 
Port Charlotte
 
1980
 
96,188
 
74.8%
 
13
 
12
 
44,024
 
Publix*
 
01/31/11
 
Seafood Buffet
 
7.14
                               
(American Signature Furniture)
           
                                             
Chelsea Place
 
New Port Richey
 
1992
 
81,144
 
96.5%
 
16
 
2
 
48,890
 
Publix
 
05/27/12
     
11.79
                                             
Dolphin Village
 
St. Petersburg
 
1967/1990
 
138,129
 
77.4%
 
27
 
19
 
33,238
 
Publix
 
11/07/13
 
Dollar Tree, CVS
 
11.42
                                             
Lake St. Charles
 
Tampa
 
1999
 
57,015
 
100.0%
 
8
 
-
 
46,295
 
Sweet Bay
 
06/30/19
     
10.35
                                             
Lutz Lake
 
Lutz
 
2002
 
64,985
 
95.8%
 
13
 
2
 
44,270
 
Publix
 
05/31/22
     
14.07
                                             
Marco Town Center
 
Marco Island
 
2001
 
109,830
 
82.2%
 
32
 
10
 
27,887
 
Publix
 
01/31/18
     
17.55
                                             
Mariners Crossing
 
Spring Hill
 
1989 / 1999
 
97,812
 
89.9%
 
15
 
3
 
48,315
 
Sweet Bay
 
08/15/20
     
10.48
                                             
Midpoint Center
 
Cape Coral
 
2002
 
75,386
 
97.8%
 
9
 
1
 
60,667
 
Publix
 
10/31/22
     
12.11
                                             
Pavilion
 
Naples
 
1982
 
167,745
 
93.9%
 
34
 
6
 
50,795
 
Publix
 
12/31/10
 
Pavilion 6 Theatre / Anthony's
 
13.27
                                             
Regency Crossing
 
Port Richey
 
1986 / 2001
 
85,864
 
81.9%
 
14
 
11
 
44,270
 
Publix
 
02/28/21
     
10.23
                                             
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
 
10.27
                                             
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
                                             
Sunlake
 
Tampa
 
2008
 
89,516
 
77.3%
 
12
 
13
 
45,600
 
Publix
 
06/30/14
     
16.32
                                             
Sunpoint Shopping Center
 
Ruskin
 
1984
 
132,374
 
66.7%
 
17
 
8
             
Goodwill / Ozzie's Buffet / Big Lots / Chapter 13 Trustee
 
8.19
                                             
Venice Plaza
 
Venice
 
1971 / 1979 / 1999
 
132,345
 
97.5%
 
13
 
2
 
42,582
 
Sweet Bay
 
09/30/18
 
TJ Maxx
 
6.24
                                             
Venice Shopping Center
 
Venice
 
1968 / 2000
 
109,801
 
81.5%
 
11
 
3
 
44,271
 
Publix
 
12/31/26
 
Beall's Outlet
 
5.46
                                             
Walden Woods
 
Plant City
 
1985 / 1998 / 2003
 
75,874
 
98.7%
 
14
 
1
             
Dollar Tree / Aaron Rents / Dollar General
 
8.44
                                             
TOTAL SHOPPING CENTERS FLORIDA (81)  
9,116,851
 
90.7%
 
1,569
 
423
 
2,745,777
#
           
$  12.70

 
Page 27

 
 
       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
 
GEORGIA (24)
                                           
                                             
Atlanta (20)
                                           
                                             
BridgeMill
 
Canton
 
2000
 
89,102
 
89.6%
 
25
 
5
 
37,888
 
Publix
 
01/31/20
     
$  15.46
                                             
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
 
20.33
                                             
Butler Creek
 
Acworth
 
1990
 
95,597
 
88.7%
 
17
 
3
 
59,997
 
Kroger
 
01/31/18
     
10.09
                                             
Chastain Square
 
Atlanta
 
1981 / 2001
 
91,637
 
89.4%
 
22
 
6
 
37,366
 
Publix
 
05/31/24
     
17.18
                                             
Commerce Crossing
 
Commerce
 
1988
 
100,668
 
29.7%
 
6
 
5
             
Fred's Store
 
5.42
                                             
Douglas Commons
 
Douglasville
 
1988
 
97,027
 
98.9%
 
17
 
1
 
59,431
 
Kroger
 
08/31/13
     
10.83
                                             
Fairview Oaks
 
Ellenwood
 
1997
 
77,052
 
95.4%
 
12
 
2
 
54,498
 
Kroger
 
09/30/16
     
11.28
                                             
Grassland Crossing
 
Alpharetta
 
1996
 
90,906
 
97.3%
 
12
 
2
 
70,086
 
Kroger
 
06/30/16
     
11.74
                                             
Hairston Center
 
Decatur
 
2000
 
13,000
 
38.5%
 
3
 
6
                 
11.28
                                             
Hamilton Ridge
 
Buford
 
2002
 
90,996
 
83.6%
 
13
 
8
 
54,166
 
Kroger
 
11/30/22
     
11.40
                                             
Mableton Crossing
 
Mableton
 
1997
 
86,819
 
98.1%
 
16
 
1
 
63,419
 
Kroger
 
08/31/17
     
10.64
                                             
Macland Pointe
 
Marietta
 
1992-93
 
79,699
 
96.6%
 
15
 
2
 
55,999
 
Publix
 
12/29/12
     
10.07
                                             
Market Place
 
Norcross
 
1976
 
77,706
 
92.1%
 
19
 
4
             
Galaxy Cinema
 
11.92
                                             
Paulding Commons
 
Hiram
 
1991
 
192,391
 
95.6%
 
26
 
4
 
49,700
 
Kroger
 
02/28/11
 
Kmart
 
7.95
                                             
Piedmont Peachtree Crossing
 
Buckhead
 
1978 / 1998
 
152,239
 
98.7%
 
27
 
1
 
55,520
 
Kroger
 
05/31/10
 
Cost Plus Store / Binders Art Supplies
 
17.25
                                             
Powers Ferry Plaza
 
Marietta
 
1979 / 1987 / 1998
 
86,473
 
90.5%
 
19
 
6
             
Micro Center
 
9.93
                                             
Shops of Huntcrest
 
Lawrenceville
 
2003
 
97,040
 
87.8%
 
20
 
6
 
54,340
 
Publix
 
01/31/23
     
12.98
                                             
Shops of Westridge
 
McDonough
 
2006
 
66,297
 
78.9%
 
10
 
8
 
38,997
 
Publix
 
04/30/26
     
12.70
                                             
Wesley Chapel
 
Decatur
 
1989
 
170,792
 
62.7%
 
14
 
12
             
Corinthian College / Little Giant
 
6.59
                                             
Williamsburg @ Dunwoody
 
Dunwoody
 
1983
 
44,928
 
89.0%
 
22
 
5
                 
20.35

 
Page 28

 

       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
 
Central / South Georgia (4)
                                       
                                             
Daniel Village
 
Augusta
 
1956 / 1997
 
171,932
 
85.7%
 
28
 
11
 
45,971
 
Bi-Lo
 
03/25/22
 
St. Joseph Home Health Care
 
$  8.85
                                             
McAlpin Square
 
Savannah
 
1979
 
176,807
 
98.4%
 
24
 
2
 
43,600
 
Kroger
 
08/31/15
 
Big Lots / Savannah-Skidaway / 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
     
10.40
                                             
TOTAL SHOPPING CENTERS GEORGIA (24)
 
2,661,625
 
86.0%
 
404
 
115
 
873,369
 
           
$  11.79
                                             
LOUISIANA (13)
                                           
                                             
Ambassador Row
 
Lafayette
 
1980 / 1991
 
193,978
 
69.7%
 
23
 
3
             
Conn's Appliances / Big Lots /
Chuck E Cheese
 
$  10.81
                                             
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
 
11.33
                                             
Boulevard
 
Lafayette
 
1976 / 1994
 
68,012
 
90.8%
 
11
 
3
             
Piccadilly / Harbor Freight Tools / Golfballs.com
 
8.59
                                             
Country Club Plaza
 
Slidell
 
1982 / 1994
 
64,686
 
95.2%
 
8
 
2
 
33,387
 
Winn-Dixie
 
01/31/13
     
6.60
                                             
Crossing
 
Slidell
 
1988 / 1993
 
114,806
 
97.4%
 
15
 
1
 
58,432
 
Save A Center
 
09/29/39
 
A-1 Home Appliance / Piccadilly
 
5.90
                                             
Elmwood Oaks
 
Harahan
 
1989
 
133,995
 
97.2%
 
10
 
1
             
Academy Sports / Dollar Tree / Home Décor
 
9.84
                                             
Grand Marche (ground lease)
 
Lafayette
 
1969
 
200,585
 
100.0%
 
1
 
-
                 
NA
                                             
Plaza Acadienne
 
Eunice
 
1980
 
105,419
 
56.4%
 
7
 
1
 
28,092
 
Super 1 Store
 
06/30/10
 
Fred's Store
 
4.66
                                             
Sherwood South
 
Baton Rouge
 
1972 / 1988 / 1992
 
77,107
 
86.0%
 
8
 
1
             
Burke's Outlet / Harbor Freight Tools / Fred's Store
 
6.13
                                             
Siegen Village
 
Baton Rouge
 
1988
 
170,416
 
99.2%
 
19
 
1
             
Office Depot / Big Lots / Dollar Tree / Stage / Party City
 
9.26
                                             
Tarpon Heights
 
Galliano
 
1982
 
56,605
 
83.2%
 
8
 
2
             
Stage / Dollar General
 
5.17
                                             
Village at Northshore
 
Slidell
 
1988
 
144,638
 
96.7%
 
13
 
2
             
Marshalls / Dollar Tree / Kirschman's* / Bed Bath & Beyond / Office Depot
 
8.52
                                             
TOTAL SHOPPING CENTERS LOUISIANA (13)
 
1,578,567
 
90.1%
 
166
 
23
 
153,298
 
           
$  8.66

 
Page 29

 

       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
 
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
 
8.08
                                             
West Roxbury Shaw's Plaza
 
West Roxbury
 
1973 / 1995/ 2006
 
76,316
 
97.3%
 
11
 
2
 
54,928
 
Shaw's
 
01/02/16
     
22.87
                                             
TOTAL SHOPPING CENTERS MASSACHUSETTS (7)
 
600,879
 
99.7%
 
31
 
2
 
434,532
 
           
$  17.07
                                             
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
                                             
NEW YORK (1)
                                           
                                             
Westbury Plaza
 
Long Island
 
1993
 
398,602
 
100.0%
 
8
 
-
             
Olive Garden / Borders / Costco / Marshalls / Sports Authority / Walmart
 
$  21.07
                                             
TOTAL SHOPPING CENTERS NEW YORK (1)
 
398,602
 
100.0%
 
8
 
-
 
-
 
           
$  21.07
                                             
 
NORTH CAROLINA (9)
                                           
                                             
Centre Pointe Plaza
 
Smithfield
 
1989
 
163,642
 
75.9%
 
20
 
4
             
Belk's /  Dollar Tree / Aaron Rents
 
$  6.72
                                             
Chestnut Square
 
Brevard
 
1985 / 2008
 
34,260
 
90.7%
 
6
 
2
             
Walgreens
 
15.39
                                             
Galleria
 
Wrightsville Beach
 
1986 / 1990
 
92,114
 
76.7%
 
26
 
9
 
28,000
 
Harris Teeter*
 
04/05/11
     
9.76
                                             
Parkwest Crossing
 
Durham
 
1990
 
85,602
 
93.0%
 
15
 
2
 
38,052
 
Food Lion
 
12/14/10
     
10.65
                                             
Riverview Shopping Center
 
Durham
 
1973 / 1995
 
128,498
 
95.4%
 
12
 
4
 
53,538
 
Kroger
 
12/31/14
 
Upchurch Drugs / Riverview Galleries
 
7.74
                                             
Salisbury Marketplace
 
Salisbury
 
1987
 
79,732
 
73.8%
 
11
 
9
 
31,762
 
Food Lion
 
02/11/23
     
11.09
                                             
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
 
95.8%
 
10
 
4
 
32,000
 
Ingles
 
09/29/12
 
Kmart
 
5.73
                                             
Willowdaile Shopping Center
 
Durham
 
1986
 
95,601
 
56.1%
 
16
 
9
             
Hall of Fitness
 
9.80
                                             
TOTAL SHOPPING CENTERS NORTH CAROLINA (9)
 
881,431
 
83.1%
 
121
 
45
 
218,280
 
           
$  8.57

 
Page 30

 
 
       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
 
SOUTH CAROLINA (7)
                                   
                                             
Belfair Towne Village
 
Bluffton
 
2000 / 2003 / 2006
 
166,639
 
95.6%
 
31
 
3
 
55,696
 
Kroger
 
10/31/19
 
Stein Mart
 
$  13.36
                                             
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
 
2.16
                                             
Milestone Plaza
 
Greenville
 
1995
 
89,721
 
97.4%
 
9
 
1
 
59,039
 
Bi-Lo
 
03/31/30
     
14.82
                                             
North Village Center
 
North Myrtle Beach
 
1984
 
60,356
 
29.2%
 
5
 
8
             
Dollar General
 
8.65
                                             
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)
 
559,683
 
84.9%
 
61
 
18
 
181,890
 
           
$  10.33
                                             
VIRGINIA (1)
                                           
                                             
Smyth Valley Crossing
 
Marion
 
1989
 
126,841
 
100.0%
 
14
 
-
 
32,000
 
Ingles
 
09/25/10
 
Wal-Mart
 
$  6.14
                                             
TOTAL SHOPPING CENTERS VIRGINIA (1)
 
126,841
 
100.0%
 
14
 
-
 
32,000
 
           
$  6.14
                                             
TOTAL CORE SHOPPING CENTER PORTFOLIO (147)
 
16,345,196
 
90.0%
 
2,432
 
636
 
4,782,306
 
           
$  12.23
                                             
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
 
79.4%
 
16
 
4
                   
                                             
Laurel Walk Apartments
 
Charlotte, NC
 
1985
 
106,480
 
96.0%
 
94
 
4
                   
                                             
Mandarin Mini-Storage
 
Jacksonville, FL
 
1982
 
52,300
 
66.0%
 
318
 
226
                   
                                             
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
 
55.5%
 
441
 
256
 
-
 
             

 
Page 31

 

       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
 
DIM VASTGOED PROPERTIES (21)
                                           
                                             
Eustis Village
 
Eustis
 
2002
 
156,927
 
98.4%
 
19
 
1
 
44,271
 
Publix
 
10/31/22
 
Beall's Department Store
 
$  11.48
                                             
Glengary Shoppes
 
Sarasota
 
1995
 
99,182
 
100.0%
 
7
 
-
             
Best Buy / Barnes & Noble
 
17.71
                                             
Hammocks Town Center
 
Miami
 
1987 / 1993
 
172,810
 
92.2%
 
39
 
5
 
39,795
 
Publix
 
06/24/12
 
Metro Dade Library / CVS Pharmacy / Porky's Gym
 
13.94
                                             
Magnolia Shoppes
 
Fort Lauderdale
 
1998
 
114,118
 
88.2%
 
16
 
7
             
Regal Cinemas / Deal$
 
11.38
                                             
Sunrise Town Center
 
Fort Lauderdale
 
1989
 
128,124
 
85.5%
 
14
 
10
             
L.A. Fitness / Office Depot
 
10.89
                                             
Dublin Village
 
Dublin
 
2005
 
98,540
 
94.9%
 
13
 
4
 
70,225
 
Kroger
 
08/03/25
     
6.76
                                             
Freehome Village
 
Canton
 
2003
 
74,340
 
81.3%
 
9
 
8
 
44,840
 
Publix
 
12/31/23
     
13.17
                                             
Golden Park Village
 
Buford
 
2000
 
68,738
 
87.8%
 
10
 
3
 
44,270
 
Publix
 
02/29/20
     
11.32
                                             
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
 
73.7%
 
12
 
11
 
44,271
 
Publix
 
01/31/22
     
11.29
                                             
Keith Bridge Commons
 
Atlanta
 
2002
 
94,886
 
85.9%
 
14
 
7
 
54,139
 
Kroger
 
08/10/22
     
12.69
                                             
Loganville Town Center
 
Loganville
 
1997
 
77,661
 
96.1%
 
13
 
2
 
51,420
 
Publix
 
08/01/17
     
13.12
                                             
Salem Road Station
 
Atlanta
 
2000
 
67,270
 
88.4%
 
11
 
6
 
44,270
 
Publix
 
09/30/20
     
11.90
                                             
The Shops at Lake Tuscaloosa
 
Tuscaloosa
 
2003 / 2005
 
70,242
 
88.9%
 
13
 
3
 
44,271
 
Publix
 
12/31/23
     
12.62
                                             
The Vineyards at Chateau Elan
 
Braselton
 
2002
 
79,047
 
97.4%
 
19
 
1
 
44,271
 
Publix
 
01/31/23
     
14.35
                                             
Wilmington Island Shopping Center
 
Wilmington Island
 
1985 / 1998 / 2003
 
87,818
 
70.9%
 
13
 
10
 
42,156
 
Kroger
 
09/16/18
     
12.69
                                             
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
 
3
 
42,142
 
Lowe's Foods
 
04/30/17
 
Rite Aid
 
12.17
                                             
Carolina Pavilion
 
Charlotte
 
1996
 
731,678
 
96.9%
 
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
 
10.50

 
Page 32

 


       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
 
Whitaker Square
 
Winston-Salem
 
1996
 
             82,760
 
100.0%
 
              12
 
               -
 
             51,890
 
Harris Teeter
 
02/28/16
 
Rugged Wearhouse
 
$  12.28
                                             
Greensboro Village Shopping Center
 
Gallatin
 
2005
 
             70,203
 
95.6%
 
              14
 
                2
 
             45,600
 
Publix
 
11/30/25
     
14.13
                                             
TOTAL DIM VASTGOED PROPERTIES (21)
 
         2,637,681
 
92.1%
 
             321
 
              87
 
           752,671
 
           
$  12.14
                                             
TOTAL EXCLUDING DEVELOPMENTS, REDEVELOPMENTS & LAND (174)
 
       19,455,910
 
89.4%
 
          3,194
 
             979
 
        5,534,977
               
                                             
DEVELOPMENTS, REDEVELOPMENTS & LAND (8)
                                   
                                             
Developments (2)
 
Various - See Schedule on Page 34.
                                       
                                             
Redevelopments (1)
 
Various - See Schedule on Page 34.
                                       
                                             
Land Held for Development (5)
 
Various
                                       
                                             
TOTAL CONSOLIDATED - 182 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
For the year ended December 31, 2009
(in thousands)
 

 
2009 Acquisition Activity
                     
Date Purchased
Property Name
City
State
 
Square Feet
   
Purchase
Price
   
 
 
October 29, 2009
Westbury Plaza
Westbury
NY
    398,602     $ 104        
November 16, 2009
Westbury Land
Garden City
NY
 
NA
      25        
December 17, 2009
Chevron outparcel
North Miami Beach
FL
    3,873       2        
Total
                $ 131        
                             
 Includes $6.1 million classified to income producing for one operating tenant.                
                             
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 )
October 9, 2009
Milestone - Bojangles outparcel
Greenville
SC
    3,400       1,227       85  
                  $ 2,157     $ (1,673 )
                               
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  
October 30, 2009
CVS Plaza - CVS outparcel
Miami
FL
    10,990       2,000       1,096  
October 30, 2009
Ft. Caroline - McDonald's outparcel
Jacksonville
FL
    2,730       650       573  
                  $ 14,333     $ 8,800  
                               
Total Sold
                $ 16,490     $ 7,127  

 
Page 34

 

EQUITY ONE, INC.
REAL ESTATE DEVELOPMENTS AND REDEVELOPMENTS
As of December 31, 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
12/31/09
   
Balance
to Complete (Gross Cost)
 
Developments
                                             
Shops at Hampton Oaks (3)
Fairburn, GA (Atlanta)
    21,000       21,000  
CVS (not owned)
    2Q12     $ 8,672     $ 5,197     $ 8,041     $ 631  
Sunlake (4)(5)
Tampa, FL
    123,647       89,516  
Publix
    4Q11       41,022       28,570       39,918       1,104  
River Green
Canton, GA (Atlanta)
    59,997       59,997  
CVS (not owned)
 
TBD
      11,905       10,155       3,391       8,514  
Subtotal
      204,644       170,513               $ 61,599     $ 43,922     $ 51,350     $ 10,249  
                                                             
Redevelopment
                                                           
Boca Village
Boca Raton, FL
    25,663       92,267  
Publix Greenwise / CVS
    4Q12       7,049       7,049       49       7,000  
Subtotal
      25,663       92,267               $ 7,049     $ 7,049     $ 49     $ 7,000  
                                                             
Total Development Activity
    230,307       262,780               $ 68,648     $ 50,971     $ 51,399     $ 17,249  

 
Project notes

(1) Includes actual / allocated cost of land.
(2) After sales of outparcels and construction cost reimbursements.
(3) Remaining costs to complete represent small-shop and build-to-suit costs.
(4) 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.
(5) Anchor opened December 2008, remaining costs to complete represent small-shop lease-up and outparcel construction.

*       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

 

EQUITY ONE, INC.
CONSOLIDATED DEBT SUMMARY
As of December 31, 2009
(in thousands)

 
                       
Percent of overall
debt maturing
 
 
Maturity
       
Dec 31, 2009
   
Dec 31, 2008
     
Debt Instrument
date
 
Rate *
   
balance
   
balance
     
                           
Mortgage debt - Equity One, Inc.
                         
Park Promenade
02/01/10
    8.100 %   $ -     $ 5,935       0.0 %
Jonathan's Landing
05/01/10
    8.050 %     -       2,706       0.0 %
Bluff's Square
06/01/10
    8.740 %     9,460       9,590       0.8 %
Kirkman Shoppes
06/01/10
    8.740 %     8,934       9,056       0.7 %
Ross Plaza
06/01/10
    8.740 %     6,231       6,316       0.5 %
Shoppes of Andros Isle
06/10/10
    7.900 %     -       6,086       0.0 %
Boynton Plaza
07/01/10
    8.030 %     6,960       7,069       0.6 %
Pointe Royale
07/15/10
    7.950 %     2,698       3,068       0.2 %
Shops at Skylake
08/01/10
    7.650 %     11,973       12,504       1.0 %
Parkwest Crossing
09/01/10
    8.100 %     4,400       4,467       0.4 %
Spalding Village
09/01/10
    8.194 %     8,261       8,722       0.7 %
Charlotte Square
02/01/11
    9.188 %     3,123       3,224       0.3 %
Forest Village
04/01/11
    7.270 %     4,140       4,209       0.3 %
Boca Village
05/01/11
    7.200 %     7,653       7,782       0.6 %
MacLand Pointe
05/01/11
    7.250 %     5,408       5,498       0.4 %
Pine Ridge Square
05/01/11
    7.020 %     6,762       6,880       0.6 %
Sawgrass Promenade
05/01/11
    7.200 %     7,653       7,782       0.6 %
Lake Mary Centre
11/01/11
    7.250 %     22,712       23,074       1.9 %
Lake St. Charles
11/01/11
    7.130 %     3,580       3,638       0.3 %
Belfair Towne Village
12/01/11
    7.320 %     9,958       10,243       0.8 %
Marco Town Center
01/01/12
    6.700 %     7,629       7,846       0.6 %
Riverside Square
03/01/12
    9.188 %     6,892       7,058       0.6 %
Cashmere Corners
11/01/12
    5.880 %     4,523       4,662       0.4 %
Eastwood
11/01/12
    5.880 %     5,390       5,555       0.4 %
Meadows Shopping Center
11/01/12
    5.870 %     5,664       5,837       0.5 %
Lutz Lake Crossing
01/01/13
    6.280 %     7,328       7,420       0.6 %
Midpoint Center
07/10/13
    5.770 %     6,200       6,381       0.5 %
Buckhead Station
09/01/13
    6.880 %     26,213       26,806       2.2 %
Alafaya Village
11/11/13
    5.990 %     3,904       3,970       0.3 %
Summerlin Square
02/01/14
    6.750 %     1,924       2,311       0.2 %
South Point
07/10/14
    5.720 %     7,616       7,821       0.6 %
Bird Ludlum
02/15/15
    7.680 %     5,853       6,742       0.5 %
Treasure Coast Plaza
04/01/15
    8.000 %     2,797       3,202       0.2 %

 
Page 36

 
 
EQUITY ONE, INC.
CONSOLIDATED DEBT SUMMARY
As of December 31, 2009
(in thousands)

 
                       
Percent of overall
debt maturing
 
 
Maturity
       
Dec 31, 2009
   
Dec 31, 2008
     
Debt Instrument
date
 
Rate *
   
balance
   
balance
     
 
Shoppes of Silverlakes I
07/01/15
    7.750 %   $ 1,648     $ 1,875       0.1 %
Grassland Crossing
12/01/16
    7.870 %     4,825       5,058       0.4 %
Mableton Crossing
08/15/18
    6.850 %     3,478       3,611       0.3 %
Sheridan Plaza
10/10/18
    6.250 %     64,107       64,876       5.3 %
BridgeMill
05/05/21
    7.940 %     8,369       8,608       0.7 %
Westport Plaza
08/24/23
    7.490 %     4,330       4,456       0.4 %
Chastain Square
02/28/24
    6.500 %     3,232       3,365       0.3 %
Daniel Village
02/28/24
    6.500 %     3,533       3,679       0.3 %
Douglas Commons
02/28/24
    6.500 %     4,209       4,383       0.3 %
Fairview Oaks
02/28/24
    6.500 %     3,984       4,148       0.3 %
Madison Centre
02/28/24
    6.500 %     3,232       3,365       0.3 %
Paulding Commons
02/28/24
    6.500 %     5,487       5,714       0.5 %
Siegen Village
02/28/24
    6.500 %     3,570       3,718       0.3 %
Wesley Chapel Crossing
02/28/24
    6.500 %     2,818       2,935       0.2 %
Webster Plaza
08/15/24
    8.070 %     7,659       7,826       0.6 %
Total mortgage debt - Equity One (45 loans outstanding)
4.33     7.18 %   $ 346,320     $ 371,077       28.6 %
Unamortized/unaccreted premium/(discount)
(wtd-avg maturity)
   
(wtd-avg interest rate)(2)
      4,903       6,360       0.4 %
Total mortgage debt - Equity One (including unamortized/unaccreted premium/(discount))
            $ 351,223     $ 377,437       29.0 %
                                   
Mortgage debt - DIM Vastgoed
                                 
Hammocks Town Center
06/26/12
    6.950 %     11,833       -       1.0 %
Salem Road Station
11/11/12
    6.000 %     5,846       -       0.5 %
Brawley Commons
07/01/13
    6.250 %     6,794       -       0.6 %
Keith Bridge Commons
10/11/13
    4.800 %     8,753       -       0.7 %
Sunrise Town Center
04/30/14
    5.690 %     10,298       -       0.8 %
The Vineyards at Chateau Elan
07/11/14
    5.880 %     9,833       -       0.8 %
Grayson Village
01/11/15
    5.210 %     9,820       -       0.8 %
Golden Park Village
01/11/15
    5.250 %     7,341       -       0.6 %
The Shops at Lake Tuscaloosa
01/11/15
    5.450 %     7,139       -       0.6 %
Eustis Village
05/11/15
    5.450 %     13,313       -       1.1 %
Freehome Village
07/11/15
    5.150 %     9,889       -       0.8 %
Governors Town Square
06/01/15
    5.200 %     10,407       -       0.9 %

 
Page 37

 
 
EQUITY ONE, INC.
CONSOLIDATED DEBT SUMMARY
As of December 31, 2009
(in thousands)

 
                       
Percent of overall
debt maturing
 
 
Maturity
       
Dec 31, 2009
   
Dec 31, 2008
     
Debt Instrument
date
 
Rate *
   
balance
   
balance
     
 
Loganville Town Center
08/11/15
    4.890 %   $ 10,090     $ -       0.8 %
Wilmington Island Shopping Center
11/11/15
    5.050 %     9,560       -       0.8 %
South Plaza Shopping Center
01/11/16
    5.420 %     16,803       -       1.4 %
Glengary Shoppes
06/11/16
    5.750 %     16,801       -       1.4 %
Magnolia Shoppes
07/11/16
    6.160 %     14,467       -       1.2 %
Dublin Village
12/11/16
    5.780 %     6,787       -       0.6 %
Greensboro Village Shopping Center
02/11/17
    5.520 %     9,803       -       0.8 %
Whitaker Square
12/01/17
    6.320 %     9,750       -       0.8 %
Total mortgage debt - DIM Vastgoed (20 loans outstanding)
5.27     5.62 %   $ 205,327     $ -       17.0 %
Unamortized/unaccreted premium/(discount)
(wtd-avg maturity)
   
(wtd-avg interest rate)(2)
      (27,657 )     -       (2.3 %)
Total mortgage debt - DIM Vastgoed (including unamortized/unaccreted premium/(discount))
            $ 177,670     $ -       14.7 %
                                   
Total mortgage debt - Consolidated (65 loans outstanding)
4.68     6.58 %   $ 551,647     $ 371,077       45.6 %
Unamortized/unaccreted premium/(discount)
(wtd-avg maturity)
   
(wtd-avg interest rate)(2)
      (22,754 )     6,360       (1.9 %)
Total mortgage debt - Consolidated (including unamortized/unaccreted premium/(discount))
            $ 528,893     $ 377,437       43.7 %

 
Page 38

 
 
EQUITY ONE, INC.
CONSOLIDATED DEBT SUMMARY
As of December 31, 2009
(in thousands)

 
                       
Percent of overall
debt maturing
 
 
Maturity
       
Dec 31, 2009
   
Dec 31, 2008
     
Debt Instrument
date
 
Rate *
   
balance
   
balance
     
 
Unsecured senior notes payable
                           
3.875% senior notes (1)
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       0.8 %
6.25% senior notes
12/15/14
    6.250 %     250,000       -       20.5 %
5.375% senior notes
10/15/15
    5.375 %     107,505       117,000       8.8 %
6.00% senior notes
09/15/16
    6.000 %     105,230       106,500       8.6 %
6.25% senior notes
01/15/17
    6.250 %     101,403       115,000       8.3 %
6.00% senior notes
09/15/17
    6.000 %     116,998       132,279       9.6 %
                                   
Total unsecured senior notes payable
6.21     6.10 %   $ 691,136     $ 657,913       56.6 %
Unamortized/unaccreted premium/(discount)
(wtd-avg maturity)
   
(wtd-avg interest rate)(2)
      (3,138 )     (1,135 )     (0.3 %)
Total unsecured senior notes payable (including unamortized/unaccreted premium/(discount))
    $ 687,998     $ 656,778       56.3 %
                                   
Revolving credit facilities
                                 
$227MM Wells Fargo Unsecured
10/17/11
    N/A     $ -     $ 35,500       0.0 %
$15MM City National Bank Unsecured
12/10/10
    N/A       -       -       0.0 %
Total revolving credit facilities
            $ -     $ 35,500       0.0 %
                                   
Total debt
5.53     6.31 %   $ 1,242,783     $ 1,064,490       102.2 %
Unamortized/unaccreted premium/(discount)
(wtd-avg maturity)
   
(wtd-avg interest rate)(2)
      (25,892 )     5,225       (2.2 %)
Total debt (including net interest premium/discount)
            $ 1,216,891     $ 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 $26m of unamortized/unaccreted discount.
*  The rate in effect on December 31, 2009.
(1)  Senior note debt matured and was repaid in April and the related interest rate swap was settled.
(2)  Weighted average interest rates are calculated based on term to maturity and include scheduled principal amortization.

 
Page 39

 

EQUITY ONE, INC.
UNCONSOLIDATED BALANCE SHEET - GRI-EQY I, LLC
As of December 31, 2009 and 2008

 
   
As of
   
As of
 
   
December 31, 2009
   
December 31, 2008
 
Assets
 
(in thousands)
   
(in thousands)
 
Properties
           
Income producing
    253,434       250,816  
Less: accumulated depreciation
    (7,062 )     (2,644 )
Rental property
  $ 246,372     $ 248,172  
                 
Cash and cash equivalents
    1,935       2,076  
Accounts and other receivables, net
    2,297       2,377  
Other assets
    22,701       17,778  
                 
Total
  $ 273,305     $ 270,403  
                 
                 
Liabilities and joint ventures' equity
               
Liabilities
               
Mortgage notes payable
    131,557       132,081  
Accounts payable and other liabilities
    38,984       37,875  
Total liabilities
  $ 170,541     $ 169,956  
                 
Joint venture equity
    102,764       100,447  
                 
Total
  $ 273,305     $ 270,403  

 

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

 

EQUITY ONE, INC.
UNCONSOLIDATED STATEMENT OF OPERATIONS - GRI-EQY I, LLC
For the quarters and years ended December 31, 2009 and 2008

 
   
Three months ended
   
Twelve months ended
 
   
Dec 31, 2009
   
Dec 31, 2008
   
Dec 31, 2009
   
Dec 31, 2008
 
   
(in thousands)
   
(in thousands)
   
(in thousands)
   
(in thousands)
 
                         
REVENUES
  $ 6,703     $ 6,701     $ 26,936     $ 17,632  
                                 
COSTS AND EXPENSES
                               
Property operating
    1,674       2,025       7,468       4,802  
Rental property depreciation and amortization
    2,364       1,937       8,013       5,104  
Interest expense
    2,095       2,039       8,328       4,329  
Total costs and expenses
  $ 6,133     $ 6,001     $ 23,809     $ 14,235  
                                 
NET INCOME
  $ 570     $ 700     $ 3,127     $ 3,397  


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 December 31, 2009
 
       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
 
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
 
$  13.47
                                             
Concord Shopping Plaza
 
Miami
 
1962 / 1992 / 1993
 
298,142
 
98.0%
 
22
 
2
 
78,000
 
Winn-Dixie
 
09/30/14
 
Home Depot / Big Lots / Dollar Tree
 
10.53
                                             
Presidential Markets
 
Snellville
 
1993 / 2000
 
396,432
 
96.5%
 
35
 
2
 
56,146
 
Publix
 
12/31/19
 
Marshall's / TJ Maxx / Bed Bath & Beyond / Carmike Cinemas / Ross Dress For Less / Office Depot / Shoe Carnival / Borders
 
11.04
                                             
Shoppes of Ibis
 
West Palm Beach
 
1999
 
79,420
 
89.4%
 
13
 
5
 
51,420
 
Publix
 
05/31/19
     
12.17
                                             
Shoppes at Quail Roost
 
Miami
 
2005
 
73,550
 
95.0%
 
17
 
3
 
44,840
 
Publix
 
06/30/25
     
15.49
                                             
Shoppes of Sunset
 
Miami
 
1979
 
21,784
 
88.2%
 
14
 
3
                 
20.92
                                             
Shoppes of Sunset II
 
Miami
 
1980
 
27,676
 
70.1%
 
11
 
6
                 
20.24
                                             
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
 
96.9%
 
12
 
2
 
67,943
 
Kroger
 
08/31/17
     
12.62
                                             
TOTAL GRI-EQY I, LLC SHOPPING CENTER PORTFOLIO (10)
 
1,407,900
 
93.4%
 
166
 
29
 
328,349
             
$  11.77

 
* 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

 
 
EQUITY ONE, INC.
                             
UNCONSOLIDATED DEBT SUMMARY - GRI-EQY I, LLC
                             
As of December 31, 2009
                             
(in thousands)
                             
                               
                               
   
Equity One's
   
Maturity
         
Dec 31, 2009
   
Dec 31, 2008
 
Debt Instrument
 
Ownership
   
date
   
Rate (1)
   
balance
   
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 %     5,907       6,087  
Sparkleberry Square (Kroger)
    10 %  
06/30/20
      6.750 %     6,194       6,587  
                                       
Total mortgage debt (3 loans outstanding)
          3.59       5.882 %   $ 132,101     $ 132,674  
           
(wtd-avg maturity)
   
(Net effective int rate)
                 
Net interest premium/(discount)
                          (544 )     (593 )
                                       
Total mortgage debt (including net interest premium/discount)
                  $ 131,557     $ 132,081  
                                       
Interest Rate Swap
                                     
                                       
Fair value of $120MM floating-to-fixed interest rate swap
    10 %  
06/01/13
      3.685 %   $ 8,631     $ 11,531  
                                       
Total debt (including net interest premium/discount)
                        $ 140,188     $ 143,612  
                                       
Equity One's pro-rata share of unconsolidated debt
    10 %                 $ 14,019     $ 14,361  

 
(1)  The rate in effect on December 31, 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 December 31, 2009 and 2008
 

 
   
As of
   
As of
 
   
December 31, 2009
   
December 31, 2008
 
Assets
 
(in thousands)
   
(in thousands)
 
Properties
           
Income producing
    50,997       50,782  
Less: accumulated depreciation
    (1,347 )     (352 )
Rental property
  $ 49,650     $ 50,430  
                 
Cash and cash equivalents
    945       422  
Accounts and other receivables, net
    20       113  
Other assets
    5,218       7,002  
                 
Total
  $ 55,833     $ 57,967  
                 
                 
Liabilities and joint ventures' equity
               
Liabilities
               
Mortgage notes payable
    37,212       37,719  
Accounts payable and other liabilities
    3,885       5,550  
Total liabilities
  $ 41,097     $ 43,269  
                 
Joint venture equity
    14,736       14,698  
                 
Total
  $ 55,833     $ 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

 

EQUITY ONE, INC.
UNCONSOLIDATED STATEMENT OF OPERATIONS - G&I VI SOUTH FLORIDA PORTFOLIO SPE LLC
For the quarters and years ended December 31, 2009 and 2008
 

 
   
Three months ended
   
Twelve months ended
 
   
Dec 31, 2009
   
Dec 31, 2008
   
Dec 31, 2009
   
Dec 31, 2008
 
   
(in thousands)
   
(in thousands)
   
(in thousands)
   
(in thousands)
 
                         
REVENUES
  $ 1,664     $ 1,680     $ 6,555     $ 2,517  
                                 
COSTS AND EXPENSES
                               
Property operating
    851       1,070       2,905       1,329  
Rental property depreciation and amortization
    703       1,125       3,172       1,496  
Interest expense
    608       558       2,439       894  
Total costs and expenses
  $ 2,162     $ 2,753     $ 8,516     $ 3,719  
                                 
NET (LOSS) INCOME
  $ (498 )   $ (1,073 )   $ (1,961 )   $ (1,202 )



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

 

EQUITY ONE, INC.
UNCONSOLIDATED PROPERTY STATUS REPORT - G&I VI SOUTH FLORIDA PORTFOLIO SPE LLC
As of December 31, 2009
 

 
       
Year
 
Total
     
Number
of tenants
 
Supermarket anchor
 
Other anchor tenants
 
Average
base rent
per leased SF
       
Built /
 
Sq. Ft.
 
Percent
   
Owned
     
Expiration
   
Property
 
City
 
Renovated
 
Owned
 
Leased
 
Leased
 
Vacant
 
sq. ft.
 
Name
 
Date
   
 
1900/2000 Offices
 
Boca Raton
 
1979 / 1982 /
1986 / 2007
 
116,777
 
53.9%
 
18
 
11
             
RN Network
 
$16.51
                                             
Penn Dutch Plaza
 
Margate
 
1989
 
155,628
 
77.1%
 
18
 
21
 
70,358
 
Penn Dutch Food Center
 
12/31/13
 
Walgreens
 
8.44
                                             
Plantation Marketplace
 
Plantation
 
1963 / 1998
 
230,330
 
68.3%
 
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
 
67.7%
 
62
 
45
 
113,744
             
$  10.90
 
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 December 31, 2009
(in thousands)
 

 
                               
   
Equity One's
   
Maturity
         
Dec 31, 2009
   
Dec 31, 2008
 
Debt Instrument
 
Ownership
   
date
   
Rate (1)
   
balance
   
balance
 
                               
Mortgage debt
                             
Fixed rate loan
    20 %  
11/11/14
      5.560 %   $ 38,012     $ 38,657  
Net interest premium/(discount)
    -     -               (800 )     (938 )
                                       
Total mortgage debt
          4.86       5.56 %   $ 37,212     $ 37,719  
           
(wtd-avg maturity)
   
(Net effective int rate)
                 
Equity One's pro-rata share of unconsolidated debt
                  $ 7,442     $ 7,544  

(1)  The rate in effect on December 31, 2009.
 
Page 47