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

Exhibit 99.2
 
Equity One, Inc.
Supplemental Information Package
 

March 31, 2010
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

 
 

 

Equity One, Inc.

SUPPLEMENTAL INFORMATION
March 31, 2010
(unaudited)

TABLE OF CONTENTS

 
Page
Overview
 
Analyst Coverage
3
Disclosures
4
Summary Financial Results and Ratios
5
   
Assets, Liabilities, and Equity
 
Condensed Consolidated Balance Sheets
6
Market Capitalization
7
Debt Summary
8
Debt Maturity Schedule
9
   
Income, EBITDA, and FFO
 
Condensed Consolidated Statements of Income
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
24-32
Real Estate Acquisitions and Dispositions
33
Real Estate Developments and Redevelopments
34
   
Debt Schedule Detail
 
Consolidated Debt Summary - Property Mortgage Detail
35-36
Consolidated Debt Summary - Unsecured Notes, Lines of Credit, and Total
37
   
Joint Venture Supplemental Data
38-45

 
 

 

EQUITY ONE, INC
ANALYST COVERAGE
As of March 31, 2010
 
         
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
         
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 March 31, 2010

 
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, 2009 and Form 10-Q for the period ended March 31, 2010 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.

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 ended March 31, 2010 and 2009
(in thousands, except per share data)
   
 
           
   
For the three months ended
 
   
March 31, 2010
   
March 31, 2009
 
Summary Financial Results
           
Total revenues*
  $ 70,135     $ 69,365  
EBITDA (see page 14)
    43,381       42,432  
Property net operating income
    49,956       49,888  
General & administrative expenses (G&A)* - Adjusted (1)
    7,797       8,338  
                 
Net income attributable to Equity One
  $ 5,432     $ 43,833  
Net income per diluted share
    0.06       0.56  
                 
Funds from operations (FFO)
  $ 20,787     $ 57,938  
FFO per diluted share
    0.24       0.75  
                 
Total dividends paid per share
  $ 0.22     $ 0.30  
                 
Weighted average diluted shares
    88,166       77,410  
                 
Summary Operating and Financial Ratios
               
Core shopping center portfolio occupancy at end of period (see pages 24-31)
    90.3 %     91.5 %
Same-property shopping center portfolio occupancy at end of period
    90.2 %     91.4 %
Same-property NOI growth - cash basis (see page 13)
    -3.6 %     -1.7 %
NOI margin (see page 13)
    71.6 %     72.5 %
Expense recovery ratio*
    75.0 %     76.2 %
New, renewal and option rent spread - cash basis (see page 18)
    0.0 %     9.3 %
G&A expense to total revenues (1)
    11.1 %     12.0 %
Net debt to total market capitalization (see page 7)
    41.1 %     57.3 %
Net debt to EBITDA (see page 14)
    6.7       7.4  
EBITDA to interest expense* (see page 14)
    2.2       2.2  
EBITDA to fixed charges* (see page 14)
    1.8       1.8  
   

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 March 31, 2010 deducts $2.1 million for external costs associated with acquired properties and  acquisition related expenses during the period, as well as depreciation & amortization amounts included in G&A. The quarter ended March 31, 2009 deducts one-time severance costs of $3.3 million, acquisition costs of $454 thousand, and depreciation & amortization amounts included in G&A.

 
Page 5

 

EQUITY ONE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
As of March 31, 2010 and December 31, 2009 and 2008
(in thousands)

 
   
 
             
   
March 31, 2010
   
Dec 31, 2009
   
Dec 31, 2008
 
Assets
 
 
             
Properties
 
 
             
Income producing
  $ 2,481,103     $ 2,433,431     $ 1,900,513  
Less: accumulated depreciation
    (251,597 )     (240,172 )     (196,151 )
Income producing properties, net
    2,229,506       2,193,259       1,704,362  
Construction in progress and land held for development
    72,155       68,866       74,371  
Properties, net
    2,301,661       2,262,125       1,778,733  
                         
Cash and cash equivalents
    67,178       47,970       5,355  
Accounts and other receivables, net
    5,077       9,806       12,209  
Investments in and advances to unconsolidated joint ventures
    11,253       11,524       11,745  
Securities
    834       820       160,585  
Goodwill
    11,477       11,477       11,845  
Other assets
    118,761       108,598       55,791  
                         
Total Assets
  $ 2,516,241     $ 2,452,320     $ 2,036,263  
                         
Liabilities and stockholders' equity
                       
Liabilities
                       
Mortgage notes payable
  $ 536,448     $ 551,647     $ 371,077  
Unsecured revolving credit facilities
    -       -       35,500  
Unsecured senior notes payable
    691,136       691,136       657,913  
Total debt
    1,227,584       1,242,783       1,064,490  
Unamortized/unaccreted (discount) premium on notes payable
    (25,168 )     (25,892 )     5,225  
Total notes payable
    1,202,416       1,216,891       1,069,715  
                         
Accounts payable and other liabilities
    103,307       96,668       54,652  
Deferred tax liabilities, net
    48,971       50,059       1,409  
Total liabilities
    1,354,694       1,363,618       1,125,776  
                         
Redeemable noncontrolling interest
    989       989       989  
                         
Total stockholders' equity of Equity One, Inc.
    1,155,952       1,064,535       909,498  
                         
Noncontrolling interest
    4,606       23,178       -  
                         
Total Liabilities and Stockholders' Equity
  $ 2,516,241     $ 2,452,320     $ 2,036,263  
                         
   

 
Page 6

 

EQUITY ONE, INC.
MARKET CAPITALIZATION
As of March 31, 2010 and December 31, 2009 and 2008
(in thousands, except per share data)

 
   
 
             
   
March 31, 2010
   
Dec 31, 2009
   
Dec 31, 2008
 
   
 
             
Closing market price of common stock
  $ 17.91     $ 16.17     $ 17.70  
                         
Common stock shares
                       
Basic common shares
    92,136.147       86,131.037       76,198.420  
Diluted common shares
                       
Unvested restricted common shares
    44.575       47.993       29.360  
DownREIT units (convertible into shares)
    93.656       93.656       93.656  
Common stock options (treasury method, closing price)
    137.387       79.656       23.178  
Executive incentive plan performance awards
    46.778       -       -  
Shares for DIM Vastgoed contingent consideration
    292.149       516.02       -  
Diluted common shares
    92,750.692       86,868.361       76,344.614  
                         
Equity market capitalization
  $ 1,661,165     $ 1,404,661     $ 1,351,300  
 
                       
 
                       
Total debt (excluding unamortized/unaccreted premium/(discount))
  $ 1,227,584     $ 1,242,783     $ 1,064,490  
Cash and equivalents
    (67,178 )     (47,970 )     (5,355 )
Net debt
    1,160,406       1,194,813       1,059,135  
Equity market capitalization
    1,661,165       1,404,661       1,351,300  
Total market capitalization
  $ 2,821,571     $ 2,599,474     $ 2,410,435  
                         
Net debt to total market capitalization at current market price
    41.1 %     46.0 %     43.9 %
                         
Net debt to total market capitalization at constant share price of $16.17
    43.6 %     46.0 %     46.2 %
 
                       
 
                       
Gross real estate and securities investments
  $ 2,554,092     $ 2,503,117     $ 2,135,469  
                         
Net debt to gross real estate and securities investments
    45.4 %     47.7 %     49.6 %
                         

 
Page 7

 

EQUITY ONE, INC.
DEBT SUMMARY
As of March 31, 2010 and December 31, 2009 and 2008
(in thousands)

 
   
 
             
   
March 31, 2010
   
Dec 31, 2009
   
Dec 31, 2008
 
   
 
             
Fixed rate debt
  $ 1,227,584     $ 1,242,783     $ 928,041  
Fixed rate debt - swapped to variable rate
    -       -       100,949  
Variable rate debt - unhedged
    -       -       35,500  
Total debt*
  $ 1,227,584     $ 1,242,783     $ 1,064,490  
                         
% Fixed rate debt
    100.0 %     100.0 %     87.2 %
% Fixed rate debt - swapped to variable rate
    0.0 %     0.0 %     9.5 %
% Variable rate debt - unhedged
    0.0 %     0.0 %     3.3 %
Total
    100.0 %     100.0 %     100.0 %
                         
% Variable rate debt - total
    0.0 %     0.0 %     12.8 %
                         
                         
Secured mortgage debt
  $ 536,448     $ 551,647     $ 371,077  
Unsecured debt
    691,136       691,136       693,413  
Total debt*
  $ 1,227,584     $ 1,242,783     $ 1,064,490  
                         
% Secured mortgage debt
    43.7 %     44.4 %     34.9 %
% Unsecured debt
    56.3 %     55.6 %     65.1 %
Total
    100.0 %     100.0 %     100.0 %
                         
                         
Total market capitalization (from page 7)
  $ 2,821,571     $ 2,599,474     $ 2,410,435  
                         
% Secured mortgage debt
    19.0 %     21.2 %     15.4 %
% Unsecured debt
    24.5 %     26.6 %     28.8 %
Total debt : Total market capitalization
    43.5 %     47.8 %     44.2 %
                         
                         
Weighted-average interest rate on secured mortgage debt*(1)
    6.3 %     6.6 %     7.2 %
Weighted-average interest rate on senior unsecured notes(1)
    6.1 %     6.1 %     5.7 %
Weighted-average interest rate on total debt*(1)
    6.2 %     6.3 %     6.3 %
Interest rate on revolving credit facilities
    N/A       N/A       2.1 %
                         
                         
Weighted-average maturity on mortgage debt*
 
4.7 years
   
4.7 years
   
5.0 years
 
Weighted-average maturity on senior unsecured notes
 
6.0 years
   
6.2 years
   
6.5 years
 
Weighted-average maturity on total debt*
 
5.4 years
   
5.5 years
   
5.9 years
 
 
                       

*
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 March 31, 2010
(in thousands)
 
   
Secured Debt
   
Unsecured Debt
   
Premium/(Discount)
   
 
   
Weighted average
   
 
 
Maturity schedule
 
Scheduled
   
Balloon
   
Revolving Credit
   
Senior
   
Scheduled
   
 
   
interest rate
   
Percent of debt
 
by year
 
amortization
   
payments
   
Facilities
   
Notes
   
Amortization
   
Total
   
at maturity
   
maturing
 
                                                 
2010
  $ 10,110     $ 26,430     $ -     $ -     $ (2,127 )   $ 34,413       7.9 %     2.9 %
2011
    13,046       68,570       -       -       (3,408 )     78,208       7.3 %     6.5 %
2012
    12,181       44,478       -       10,000       (4,380 )     62,279       7.0 %     5.2 %
2013
    11,708       54,127       -       -       (5,049 )     60,786       6.3 %     5.1 %
2014
    10,554       24,828       -       250,000       (5,548 )     279,834       6.2 %     23.2 %
2015
    7,832       69,093       -       107,505       (3,812 )     180,618       5.3 %     15.0 %
2016
    6,220       51,489       -       105,230       (1,350 )     161,589       6.0 %     13.4 %
2017
    5,621       17,242       -       218,401       (168 )     241,096       6.1 %     20.1 %
2018
    5,494       56,623       -       -       145       62,262       6.3 %     5.2 %
Thereafter
    32,492       8,310       -       -       529       41,331       7.8 %     3.4 %
Total
  $ 115,258     $ 421,190     $ -     $ 691,136     $ (25,168 )   $ 1,202,416       6.2 %     100.0 %

 
Page 9

 

EQUITY ONE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
For the quarters ended March 31, 2010 and 2009
(in thousands)

 
   
Three months ended
   
 
 
   
March 31, 2010
   
March 31, 2009
   
Percent
Change
 
REVENUE:
                 
Minimum rent
  $ 53,865     $ 52,881        
Expense recoveries
    14,852       14,386        
Percentage rent
    1,045       1,140        
Management and leasing services
    373       550        
Total revenue
    70,135       68,957       1.7 %
                         
COSTS AND EXPENSES:
                       
Property operating
    19,806       18,882          
Rental property depreciation and amortization
    16,333       15,268          
General and administrative
    10,087       12,256          
Total costs and expenses
    46,226       46,406       -0.4 %
                         
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS
    23,909       22,551          
                         
OTHER INCOME AND EXPENSE:
                       
Investment income
    159       2,057          
Equity in loss in unconsolidated joint ventures
    (40 )     (7 )        
Other income
    53       1,050          
Interest expense
    (19,908 )     (19,563 )        
Amortization of deferred financing fees
    (446 )     (444 )        
Gain on acquisition of controlling interest in subsidiary
    -       26,866          
Gain on extinguishment of debt
    -       8,691          
INCOME FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS
    3,727       41,201          
Income tax benefit of taxable REIT subsidiaries
    1,068       639          
INCOME FROM CONTINUING OPERATIONS
    4,795       41,840       -88.5 %
                         
DISCONTINUED OPERATIONS:
                       
Operations of income producing properties sold or held for sale
    -       339          
Gain on disposal of income producing properties
    -       1,178          
INCOME FROM DISCONTINUED OPERATIONS
    -       1,517          
                         
NET INCOME
  $ 4,795     $ 43,357       -88.9 %
Net loss attributable to noncontrolling interest
    637       476          
NET INCOME ATTRIBUTABLE TO EQUITY ONE, INC.
  $ 5,432     $ 43,833          
                         
EARNINGS PER COMMON SHARE - BASIC:
                       
Continuing operations
    0.06       0.55          
Discontinued operations
    -       0.02          
NET INCOME
  $ 0.06     $ 0.57       -89.5 %
                         
EARNINGS PER COMMON SHARE - DILUTED:
                       
Continuing operations
    0.06       0.54          
Discontinued operations
    -       0.02          
NET INCOME
  $ 0.06     $ 0.56       -89.3 %
                         
Weighted average shares outstanding
                       
Basic
    87,714       76,764          
Diluted
    88,166       77,410          
   

 
Page 10

 

EQUITY ONE, INC.
PRO FORMA FINANCIAL INFORMATION FOR DISCONTINUED OPERATIONS
For the quarter ended March 31, 2010
(in thousands)

 
   
Three months ended
 
   
March 31, 2010
 
   
As
   
Disc. Ops
   
Pre Disc.
 
   
Reported
   
Total
   
Ops
 
REVENUE:
                 
Minimum rent
  $ 53,865     $ -     $ 53,865  
Expense recoveries
    14,852       -       14,852  
Percentage rent
    1,045       -       1,045  
Management and leasing services
    373       -       373  
Total revenue
    70,135       -       70,135  
                         
COSTS AND EXPENSES:
                       
Property operating
    19,806       -       19,806  
Rental property depreciation and amortization
    16,333       -       16,333  
General and administrative
    10,087       -       10,087  
Total costs and expenses
    46,226       -       46,226  
                         
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS
    23,909       -       23,909  
                         
OTHER INCOME AND EXPENSE:
                       
Investment income
    159       -       159  
Equity in loss in unconsolidated joint ventures
    (40 )     -       (40 )
Other income
    53       -       53  
Interest expense
    (19,908 )     -       (19,908 )
Amortization of deferred financing fees
    (446 )     -       (446 )
INCOME FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS
    3,727       -       3,727  
Income tax benefit of taxable REIT subsidiaries
    1,068       -       1,068  
INCOME FROM CONTINUING OPERATIONS
    4,795       -       4,795  
                         
DISCONTINUED OPERATIONS:
                       
Operations of income producing properties sold or held for sale
    -       -       -  
Gain on disposal of income producing properties
    -       -       -  
Income from discontinued operations
    -       -       -  
                         
Net loss attributable to noncontrolling interest
    637       -       637  
                         
NET INCOME ATTRIBUTABLE TO EQUITY ONE, INC.
  $ 5,432     $ -     $ 5,432  
   

 
Page 11

 

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

 
   
Three months ended
 
   
March 31, 2009
 
   
As
   
Disc. Ops
   
Pre Disc.
 
   
Reported
   
Total
   
Ops
 
REVENUE:
                 
Minimum rent
  $ 52,881     $ 364     $ 53,245  
Expense recoveries
    14,386       44       14,430  
Percentage rent
    1,140       -       1,140  
Management and leasing services
    550       -       550  
Total revenue
    68,957       408       69,365  
                         
COSTS AND EXPENSES:
                       
Property operating
    18,882       45       18,927  
Rental property depreciation and amortization
    15,268       24       15,292  
General and administrative
    12,256       -       12,256  
Total costs and expenses
    46,406       69       46,475  
                         
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS
    22,551       339       22,890  
                         
OTHER INCOME AND EXPENSE:
                       
Investment income
    2,057       -       2,057  
Equity in loss in unconsolidated joint ventures
    (7 )     -       (7 )
Other income
    1,050       -       1,050  
Interest expense
    (19,563 )     -       (19,563 )
Amortization of deferred financing fees
    (444 )     -       (444 )
Gain on sale of real estate
    -       1,178       1,178  
Gain on extinguishment of debt
    8,691       -       8,691  
Gain on acquisition of controlling interest in subsidiary
    26,866       -       26,866  
INCOME FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS
    41,201       1,517       42,718  
Income tax benefit of taxable REIT subsidiaries
    639       -       639  
INCOME FROM CONTINUING OPERATIONS
    41,840       1,517       43,357  
                         
DISCONTINUED OPERATIONS:
                       
Operations of income producing properties sold or held for sale
    339       (339 )     -  
Loss on disposal of income producing properties
    1,178       (1,178 )     -  
Income from discontinued operations
    1,517       (1,517 )     -  
                         
Net loss attributable to noncontrolling interest
    476       -       476  
                         
NET INCOME ATTRIBUTABLE TO EQUITY ONE, INC.
  $ 43,833     $ -     $ 43,833  
   

 
Page 12

 

EQUITY ONE, INC.
NET OPERATING INCOME
For the quarters ended March 31, 2010 and 2009
(in thousands)

 
   
Three months ended
   
 
 
   
March 31, 2010
   
March 31, 2009
   
Percent
Change
 
                   
                   
Total net operating income (1)
                 
Total rental revenue
  $ 69,762     $ 68,815       1.4 %
Property operating expenses
    19,806       18,927       4.6 %
Net operating income
  $ 49,956     $ 49,888       0.1 %
                         
NOI margin (NOI / Total rental revenue)
    71.6 %     72.5 %        
 
                       
 
                       
Same-property NOI (2)
                       
Total rental revenue
  $ 53,850     $ 56,071       (4.0 %)
Property operating expenses (3)
    16,621       17,433       (4.7 %)
Net operating income (at end of period)
  $ 37,229     $ 38,638       (3.6 %)
                         
Growth in same property NOI
    (3.6 %)                
                         
Number of properties included in analysis
    146                  
   

(1)
Amounts included in discontinued operations have been included for purposes of this presentation of net operating income.
(2)
Retail centers only.  Excludes the effects of straight-line rent, above/below market rents, lease termination fees, and prior year expense recovery 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 ended March 31, 2010 and 2009
(in thousands)

 
   
Three months ended
 
   
March 31, 2010
   
March 31, 2009
 
             
Net income attributable to Equity One, Inc.
  $ 5,432     $ 43,833  
Rental property depreciation and amortization*
    16,333       15,292  
Other depreciation and amortization
    204       213  
Interest expense*
    19,908       19,563  
Amortization of deferred financing fees*
    446       444  
Gain on sale of real estate
    -       (1,178 )
Gain on extinguishment of debt
    -       (8,691 )
Acquisition costs(1)
    2,086       454  
Income tax benefit of taxable REIT subsidiaries
    (1,068 )     (639 )
Gain on acquisition of controlling interest in subsidiary
    -       (26,866 )
Equity in loss in unconsolidated joint ventures
    40       7  
EBITDA(2)
  $ 43,381     $ 42,432  
                 
Interest expense*
  $ 19,908     $ 19,563  
                 
EBITDA to interest expense*
    2.2       2.2  
                 
Fixed charges
               
Interest expense*
  $ 19,908     $ 19,563  
Scheduled principal amortization (3)
    3,690       3,986  
Total fixed charges
  $ 23,598     $ 23,549  
                 
EBITDA to fixed charges*
    1.8       1.8  
                 
Net debt to EBITDA (4)
    6.7       7.4  
                 
Total market capitalization (see page 7)
  $ 2,821,571     $ 2,205,536  
 
               

*
The indicated line item includes amounts reported in discontinued operations.
(1)
Amounts include external costs associated with acquired properties and acquisition related expenses during the period.
(2)
EBITDA: excludes gains on property sales, debt extinguishment, impairments, and one-time items that would generally be adjusted in rating agency computations of EBITDA.
(3)
Excludes balloon payments upon maturity.
(4)
EBITDA for the three month periods have been annualized.

 
Page 14

 

EQUITY ONE, INC.
CONSOLIDATED STATEMENTS OF FUNDS FROM OPERATIONS
For the quarters ended March 31, 2010 and 2009
(in thousands)

 
   
Three months ended
 
   
March 31, 2010
   
March 31, 2009
 
             
Net income attributable to Equity One, Inc.
  $ 5,432     $ 43,833  
Adjustments:
               
Rental property depreciation and amortization, including discontinued operations, net of noncontrolling interest
    15,046       13,744  
Pro rata share of real estate depreciation from unconsolidated JVS
    309       361  
Funds from operations
  $ 20,787     $ 57,938  
 
               
 
               
Earnings per diluted share attributable to Equity One, Inc.
  $ 0.06     $ 0.56  
Adjustments:
               
Rental property depreciation and amortization, including discontinued operations, net of noncontrolling interest
    0.17       0.18  
Pro rata share of real estate depreciation from unconsolidated JVS
    0.00       0.00  
Net adjustment for unvested shares and noncontrolling interest(1)
    0.01       0.01  
Funds from operations per diluted share
  $ 0.24     $ 0.75  
                 
Weighted average diluted shares
    88,166       77,410  
 
               

(1)
Includes net effect of (a) an adjustment for unvested awards of share-based payments with rights to receive dividends or dividend equivalents (b) an adjustment related to contingently issuable shares pursuant to the DIM stock exchange agreement and (c) the rounding of individual calculations.

 
Page 15

 

EQUITY ONE, INC.
ADDITIONAL DISCLOSURES
For the quarters ended March 31, 2010 and 2009
(in thousands)

 
   
Three months ended
 
   
March 31, 2010
   
March 31, 2009
 
Certain non-cash items:
           
Amortization of deferred financing fees
  $ 446     $ 444  
Amortization of above/below market rent intangibles
    (1,888 )     (1,525 )
Amortization of restricted stock and stock option expense
    1,574       3,196  
Straight line rent
    (539 )     (516 )
Capitalized interest
    (520 )     (315 )
Amortization of debt discount
    724       591  
Total non-cash items
  $ (203 )   $ 1,875  
                 
Certain capital expenditures:
               
Tenant improvements
  $ (2,209 )   $ (2,317 )
Leasing commissions and costs
    (690 )     (972 )
Total tenant improvements and leasing costs
  $ (2,899 )   $ (3,289 )
                 
   
March 31, 2010
   
December 31, 2009
 
Other assets and liabilities:
               
Lease intangibles, net
  $ 54,382     $ 53,526  
Lease commissions, net
    19,797       19,619  
Straight-line rent receivable, net
    15,573       15,034  
Deposits and mortgage escrow
    12,214       10,642  
Prepaid expenses
    8,393       1,125  
Deferred financing costs, net
    6,875       6,963  
Furniture and fixtures, net
    1,527       1,689  
Total other assets
  $ 118,761     $ 108,598  
                 
                 
Above/below market rents, net
  $ 58,034       49,922  
Prepaid rent and deferred income
    1,939       4,315  
Accounts payable and other
    43,334       42,431  
Total accounts payable and other liabilities
  $ 103,307     $ 96,668  
                 
Liquidity as of 3/31/10:
               
Cash and Equivalents
  $ 67,123          
Marketable Securities
    834          
Available under Line of Credit
    193,367          
Total Available Funds
  $ 261,324          
   

 
Page 16

 

EQUITY ONE, INC.
TENANT CONCENTRATION SCHEDULE - TOP TWENTY TENANTS
CONSOLIDATED PROPERTIES
As of March 31, 2010
 
Tenant
 
Number
of
stores
   
Credit Rating S&P/Moody's(1)
   
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
    63       N/A       2,805,085       14.6 %   $ 23,301,502       11.1 %   $ 8.31  
Supervalu
    7    
BB-/Ba3
      458,273       2.4 %     8,302,236       4.0 %     18.12  
Kroger
    15    
BBB/Baa2
      845,602       4.4 %     6,641,076       3.2 %     7.85  
Bed, Bath & Beyond
    9    
BBB
      298,332       1.6 %     3,510,789       1.7 %     11.77  
TJ Maxx Companies
    9       A/A3       294,484       1.5 %     3,471,127       1.7 %     11.79  
L.A. Fitness
    4       N/A       196,235       1.0 %     3,087,362       1.5 %     15.73  
Costco
    1       A+/A2       148,295       0.8 %     2,972,590       1.4 %     20.05  
Winn Dixie
    9       N/A       398,128       2.1 %     2,937,815       1.4 %     7.38  
Office Depot
    10       B/B2       243,625       1.3 %     2,772,145       1.3 %     11.38  
Dollar Tree
    23       N/A       252,041       1.3 %     2,204,781       1.1 %     8.75  
CVS Pharmacy
    12    
BBB+/Baa2
      132,826       0.7 %     2,112,980       1.0 %     15.91  
Blockbuster
    20    
CC/Caa3
      102,217       0.5 %     1,968,060       0.9 %     19.25  
Kmart
    5    
BB-/Ba2
      439,558       2.3 %     1,939,705       0.9 %     4.41  
Food Lion
    6       N/A       241,934       1.3 %     1,850,161       0.9 %     7.65  
Walgreens
    6       A+/A2       96,562       0.5 %     1,811,921       0.9 %     18.76  
Goodwill
    13       N/A       134,053       0.7 %     1,637,441       0.8 %     12.21  
Wal-Mart
    1    
AA/Aa2
      110,054       0.6 %     1,595,783       0.8 %     14.50  
Nordstrom Rack
    2    
BBB+/Baa2
      80,557       0.4 %     1,261,210       0.6 %     15.66  
American Multi-Cinema
    1       B/B2       83,172       0.4 %     1,247,580       0.6 %     15.00  
Stein Mart
    4       N/A       158,472       0.8 %     1,207,231       0.6 %     7.62  
 
                                                       
Sub-total top twenty tenants
    220               7,519,505       39.2 %   $ 75,833,494       36.1 %   $ 10.08  
 
                                                       
Remaining tenants
    2,517               9,812,322       51.1 %     134,389,330       63.9 %     13.70  
 
                                                       
Sub-total all tenants
    2,737               17,331,827       90.3 %   $ 210,222,824       100.0 %   $ 12.27  
 
                                                       
Vacant
    752               1,855,247       9.7 %  
NA
   
NA
   
NA
 
 
                                                       
Total including vacant
    3,489               19,187,074       100.0 %   $ 210,222,824       100.0 %  
NA
 

Note:
Excludes developments/redevelopments, non-retail properties, and JV properties. Includes DIM properties.
(1)
Ratings as of March 31, 2010. Source: CreditRiskMonitor.

 
Page 17

 

EQUITY ONE, INC.
RECENT LEASING ACTIVITY
For the three months ended March 31, 2010


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)
    36       148,688       106,424     $ 12.97     $ 12.53       -3.4 %   $ 7.92  
Renewals
    50       105,792       105,792       18.25       17.32       -5.1 %     0.30  
Options
    4       39,262       39,262       8.13       8.42       3.6 %     -  
Total New, Renewals & Options
    90       293,742       251,478     $ 14.44     $ 13.90       -3.7 %   $ 3.48  
   

Note: Prior rent and new rent are presented on a "cash basis", not on a straight-line basis.  Excludes JV properties, non-retail properties, and developments/redevelopments.
 
(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 March 31, 2010

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       116       186,567       1.0 %   $ 3,067,548       1.4 %   $ 16.44  
2010
      483       1,788,706       9.3 %     21,407,697       9.6 %     11.97  
2011
      558       2,462,460       12.8 %     31,491,589       14.1 %     12.79  
2012
      535       2,288,247       11.9 %     28,756,446       12.8 %     12.57  
2013
      375       1,700,052       8.9 %     24,231,974       10.8 %     14.25  
2014
      296       1,967,864       10.2 %     25,340,186       11.3 %     12.88  
2015
      112       877,254       4.6 %     10,257,736       4.6 %     11.69  
2016
      46       1,237,759       6.4 %     18,223,800       8.1 %     14.72  
2017
      33       723,483       3.8 %     8,630,063       3.8 %     11.93  
2018
      33       512,606       2.7 %     6,360,264       2.8 %     12.41  
2019
      23       536,439       2.8 %     8,068,148       3.6 %     15.04  
Thereafter
      127       3,050,390       15.9 %     38,209,089       17.1 %     12.53  
                                                     
Sub-total / average
      2,737       17,331,827       90.3 %   $ 224,044,542       100.0 %   $ 12.93  
                                  .                  
Vacant
      752       1,855,247       9.7 %  
NA
   
NA
   
NA
 
                                                     
Total / average
      3,489       19,187,074       100.0 %   $ 224,044,542       100.0 %  
NA
 

Note:  Excludes developments/redevelopments, non-retail properties, and JV properties. Includes DIM properties.

 
Page 19

 

EQUITY ONE, INC.
SHOPPING CENTER LEASE EXPIRATION SCHEDULE
CONSOLIDATED PROPERTIES
As of March 31, 2010

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
    33       879,900       7.1 %   $ 5,302,191       4.5 %   $ 6.03  
2011
    49       1,420,971       11.4 %     11,539,418       9.7 %     8.12  
2012
    40       1,254,024       10.1 %     8,903,329       7.5 %     7.10  
2013
    28       901,695       7.2 %     7,622,530       6.4 %     8.45  
2014
    39       1,350,523       10.8 %     12,721,076       10.7 %     9.42  
2015
    21       640,839       5.1 %     5,349,540       4.5 %     8.35  
2016
    24       1,156,045       9.3 %     16,355,578       13.8 %     14.15  
2017
    15       629,836       5.0 %     6,693,960       5.6 %     10.63  
2018
    12       436,630       3.5 %     4,486,603       3.8 %     10.28  
2019
    11       488,644       3.9 %     6,829,076       5.7 %     13.98  
Thereafter
    70       2,886,931       23.1 %     32,984,134       27.8 %     11.43  
 
                                               
Sub-total / average
    342       12,046,038       96.5 %   $ 118,787,437       100.0 %   $ 9.86  
 
                                               
Vacant
    20       442,974       3.5 %  
NA
   
NA
   
NA
 
 
                                               
Total / average
    362       12,489,012       100.0 %   $ 118,787,437       100.0 %  
NA
 

Note:  Excludes developments/redevelopments, non-retail properties, and JV properties. Includes DIM properties.

 
Page 20

 

EQUITY ONE, INC.
SHOPPING CENTER LEASE EXPIRATION SCHEDULE
CONSOLIDATED PROPERTIES
As of March 31, 2010

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
    116       186,567       2.8 %   $ 3,067,548       2.9 %   $ 16.44  
2010
    450       908,806       13.6 %     16,105,506       15.3 %     17.72  
2011
    509       1,041,489       15.6 %     19,952,171       19.0 %     19.16  
2012
    495       1,034,223       15.4 %     19,853,117       18.9 %     19.20  
2013
    347       798,357       11.9 %     16,609,444       15.8 %     20.80  
2014
    257       617,341       9.2 %     12,619,111       12.0 %     20.44  
2015
    91       236,415       3.5 %     4,908,195       4.7 %     20.76  
2016
    22       81,714       1.2 %     1,868,222       1.8 %     22.86  
2017
    18       93,647       1.4 %     1,936,103       1.8 %     20.67  
2018
    21       75,976       1.1 %     1,873,661       1.8 %     24.66  
2019
    12       47,795       0.7 %     1,239,072       1.2 %     25.92  
Thereafter
    57       163,459       2.4 %     5,224,956       5.0 %     31.96  
 
                                               
Sub-total / average
    2,395       5,285,789       78.9 %   $ 105,257,105       100.0 %   $ 19.91  
 
                                               
Vacant
    732       1,412,273       21.1 %  
NA
   
NA
   
NA
 
 
                                               
Total / average
    3,127       6,698,062       100.0 %   $ 105,257,105       100.0 %  
NA
 

Note:  Excludes developments/redevelopments, non-retail properties, and JV properties. Includes DIM properties.

 
Page 21

 
 
EQUITY ONE, INC.
SHOPPING CENTER LEASE EXPIRATION GRAPH
CONSOLIDATED PROPERTIES
As of March 31, 2010
 

 
Note:  Excludes developments/redevelopments, non-retail properties, and JV properties. Includes DIM properties.

 
Page 22

 
 
EQUITY ONE, INC.
ANNUAL MINIMUM RENT OF CORE OPERATING PROPERTIES BY METRO/REGION
As of March 31, 2010

Metro or Region
 
#
Properties
   
Total SF
   
AMR
   
% of AMR
 
Broward County, FL
    17       1,852,264       20,814,692       9.9 %
Miami Dade County, FL
    12       1,293,735       15,815,322       7.5 %
Palm Beach County, FL
    9       1,004,099       10,402,665       4.9 %
South Florida
    38       4,150,098       47,032,680       22.3 %
Atlanta, GA
    24       2,256,168       26,940,105       12.8 %
Other
    30       2,715,824       25,167,804       12.0 %
Orlando, FL
    12       1,311,449       14,662,240       7.0 %
Tampa- St. Petersburg, FL
    13       1,292,191       13,654,297       6.5 %
Florida Treasure/Northeast Coast
    8       1,151,569       13,592,577       6.5 %
Raleigh Durham/Charlotte, NC
    4       1,040,710       10,025,208       4.8 %
Baton Rouge, LA
    3       676,375       9,352,971       4.4 %
Naples/Cape Coral/Venice, FL
    8       840,994       8,400,426       4.0 %
New York
    1       398,602       8,399,753       4.0 %
Jacksonville, FL
    8       786,807       7,928,842       3.8 %
Boston, MA
    5       518,775       7,043,108       3.4 %
Lafayette, LA
    5       726,671       5,148,783       2.4 %
Hartford, CT
    2       397,802       4,645,993       2.2 %
New Orleans, LA
    4       445,832       3,133,189       1.5 %
Hilton Head-Beaufort, SC
    1       166,639       2,153,976       1.0 %
Greenville, SC
    3       239,042       2,091,799       1.0 %
Florida Panhandle
    1       71,526       849,073       0.4 %
                                 
Total
    170       19,187,074     $ 210,222,824       100.0 %
 

 
Note:  Excludes developments/redevelopments, non-retail properties, and JV properties. Includes DIM properties.

 
Page 23

 

EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of March 31, 2010

       
Year
 
 Total
     
 Number
 
Supermarket anchor
  Other  
Average base rent per
       
Built /
 
 Sq. Ft.
 
 Percent
 
of tenants
 
 Owned
     
Expiration
  anchor  
leased
Property
City
 
Renovated
 
 Owned
 
 Leased
 
 Leased
 
 Vacant
 
 sq. ft.
 
Name
 
Date
 
tenants
 
SF
                                             
ALABAMA (3)
                                         
Madison Centre
 
Madison
 
1997
 
64,837
 
97.5%
 
12
 
1
 
37,912
 
Publix
 
06/01/17
 
Rite Aid
 
$  9.90
                                             
The Shops at Lake Tuscaloosa
 
Tuscaloosa
 
2003 / 2005
 
70,242
 
85.2%
 
10
 
6
 
44,271
 
Publix
 
12/31/23
     
12.31
                                             
Winchester Plaza
 
Huntsville
 
2006
 
75,700
 
90.1%
 
14
 
5
 
45,600
 
Publix
 
08/31/26
     
11.85
                                             
TOTAL SHOPPING CENTERS ALABAMA (3)
210,779
 
90.7%
 
36
 
12
 
127,783
             
$  11.35
                                             
CONNECTICUT (2)
                                         
                                             
Brookside Plaza**
 
Enfield
 
1985 / 2006
 
213,274
 
88.9%
 
21
 
7
 
59,648
 
Shaw's
 
08/31/10
 
Bed Bath & Beyond / Walgreens / Staples /Petsmart
 
$  11.72
                                             
Copps Hill
 
Ridgefield
 
1979/2002
 
184,528
 
100.0%
 
9
 
-
 
59,015
 
Stop & Shop
 
12/31/24
 
Kohl's / Rite Aid
 
13.14
                                             
TOTAL SHOPPING CENTERS CONNECTICUT (2)
   
397,802
 
94.1%
 
30
 
7
 
118,663
             
$  12.42
                                             
FLORIDA (87)
                                         
                                             
Orlando / Central Florida (11)
                                         
                                             
Alafaya Commons
 
Orlando
 
1987
 
126,333
 
87.9%
 
23
 
7
 
54,230
 
Publix
 
11/30/10
     
$  14.17
                                             
Alafaya Village
 
Orlando
 
1986
 
38,118
 
100.0%
 
16
 
-
             
Metro Fitness (shadow)
 
20.28
                                             
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
     
12.60
                                             
Eustis Village
 
Eustis
 
2002
 
156,927
 
98.4%
 
19
 
1
 
44,271
 
Publix
 
10/31/22
 
Beall's Department Store
 
11.34
                                             
Hunter's Creek
 
Orlando
 
1998
 
73,204
 
98.2%
 
9
 
1
             
Office Depot / Lifestyle Family Fitness
 
13.72
                                             
Kirkman Shoppes
 
Orlando
 
1973
 
88,820
 
92.1%
 
27
 
3
             
Party America
 
19.04
                                             
Lake Mary Centre
 
Orlando
 
1988 / 2001
 
340,434
 
94.9%
 
60
 
27
 
63,139
 
Albertsons
 
06/30/12
 
Kmart / Lifestyle Fitness Center /    Office Depot
 
13.21
                                             
Park Promenade
 
Orlando
 
1987 / 2000
 
128,848
 
70.7%
 
15
 
8
             
Beauty Depot / Orange County Library
 
7.29
                                             
Town & Country
 
Kissimmee
 
1993
 
72,043
 
95.6%
 
12
 
2
 
52,883
 
Albertsons*
(Ross Dress
For Less)
 
10/31/18
     
8.77
                                             
Unigold Shopping Center
 
Winter Park
 
1987
 
117,527
 
80.1%
 
17
 
8
 
52,500
 
Winn-Dixie
 
04/30/12
     
11.80
                                             
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
 
11.09
                                             
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
     
13.68
 
 
Page 24

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of March 31, 2010
 
       
Year
 
 Total
     
 Number
 
Supermarket anchor
  Other  
Average base rent per
       
Built /
 
 Sq. Ft.
 
 Percent
 
of tenants
 
 Owned
     
Expiration
     
leased
Property
City
 
Renovated
 
 Owned
 
 Leased
 
 Leased
 
 Vacant
 
 sq. ft.
 
Name
 
Date
 
tenants
 
SF
                               
 
           
Ft. Caroline
 
Jacksonville
 
1985 / 1995
 
71,816
 
84.4%
 
5
 
7
 
45,500
 
Winn-Dixie
 
05/31/15
 
Citi Trends
 
$  6.83
                               
 
           
Mandarin Landing
 
Jacksonville
 
1976
 
139,580
 
68.5%
 
14
 
13
 
50,000
 
Whole Foods
 
12/31/23
 
Office Depot
 
17.28
                                             
Medical & Merchants
 
Jacksonville
 
1993
 
156,153
 
90.5%
 
11
 
6
 
55,999
 
Publix
 
02/10/13
 
Memorial Hospital
 
13.11
                               
 
           
Middle Beach  Shopping Center
 
Panama City Beach
 
1994
 
69,277
 
89.6%
 
4
 
5
 
56,077
 
Publix*
 
09/30/14
 
 
 
9.06
                               
 
           
Oak Hill
 
Jacksonville
 
1985 / 1997
 
78,492
 
96.5%
 
18
 
2
 
39,795
 
Publix
 
03/11/15
 
Beall's
 
8.02
                               
 
           
South Beach**
 
Jacksonville Beach
 
1990 / 1991
 
303,048
 
93.9%
 
41
 
8
             
Beall's / Bed Bath & Beyond / Home Depot / Stein Mart / Staples
 
12.37
                                             
Miami-Dade / Broward / Palm Beach (37)
                                       
                                             
Bird Ludlum
 
Miami
 
1988 / 1998
 
192,282
 
98.8%
 
41
 
1
 
44,400
 
Winn-Dixie
 
12/31/12
 
CVS Pharmacy / Bird Executive / Goodwill
 
17.52
                               
 
           
Boynton Plaza
 
Boynton Beach
 
1978 / 1999
 
99,324
 
94.1%
 
23
 
4
 
37,664
 
Publix
 
08/31/13
 
CVS Pharmacy
 
13.29
                               
 
           
Bluffs Square
 
Jupiter
 
1986
 
132,395
 
79.9%
 
35
 
11
 
39,795
 
Publix
 
10/22/11
 
Walgreens
 
12.80
                               
 
           
Chapel Trail
 
Pembroke Pines
 
2007
 
56,378
 
100.0%
 
4
 
-
             
LA Fitness
 
21.47
                                             
Coral Reef Shopping Center
 
Palmetto Bay
 
1968 / 1990
 
76,632
 
97.5%
 
16
 
1
             
Office Depot / Walgreen's
 
24.68
                                             
Countryside Shops
 
Cooper City
 
1986 / 1988 / 1991
 
179,561
 
92.8%
 
35
 
11
 
39,795
 
Publix
 
12/04/10
 
CVS Pharmacy / Stein Mart
 
13.64
                               
 
           
Crossroads Square
 
Pembroke Pines
 
1973
 
84,387
 
85.5%
 
20
 
7
             
CVS Pharmacy / Goodwill
 
17.29
                                             
CVS Plaza
 
Miami
 
2004
 
18,214
 
85.7%
 
7
 
1
                 
31.49
                                             
El Novillo
 
Miami Beach
 
1970 / 2000
 
10,000
 
100.0%
 
1
 
-
             
Jumbo Buffet
 
23.15
                                             
Gateway Plaza
 
Aventura
 
1991
 
29,800
 
100.0%
 
1
 
-
             
Babies R Us
 
14.31
                                             
Greenwood
 
Palm Springs
 
1982 / 1994
 
132,325
 
89.3%
 
33
 
5
 
50,032
 
Publix
 
12/05/14
 
Bealls Outlet
 
12.88
                               
 
           
Hammocks Town Center
 
Miami
 
1987 / 1993
 
172,810
 
92.2%
 
37
 
5
 
39,795
 
Publix
 
06/24/12
 
Metro Dade Library / CVS Pharmacy / Porky's Gym
 
13.84
                                             
Jonathan's Landing
 
Jupiter
 
1997
 
26,820
 
49.4%
 
8
 
4
     
Publix
         
24.02
                               
(shadow)
           
Lago Mar
 
Miami
 
1995
 
82,613
 
91.1%
 
17
 
5
 
42,323
 
Publix
 
09/13/15
     
14.31
                               
 
           
Lantana Village
 
Lantana
 
1976 / 1999
 
181,780
 
96.6%
 
21
 
4
 
39,473
 
Winn-Dixie
 
02/15/11
 
Kmart / Rite Aid* (Family Dollar)
 
7.60
                               
 
 
 
       
Magnolia Shoppes
 
Fort Lauderdale
 
1998
 
114,118
 
88.2%
 
11
 
7
             
Regal Cinemas / Deal$
 
10.68
                                             
Meadows
 
Miami
 
1997
 
75,524
 
96.0%
 
17
 
3
 
47,955
 
Publix
 
07/09/17
     
13.95
                               
 
 
 
       
Oakbrook Square
 
Palm Beach Gardens
 
1974 / 2000 / 2003
 
199,633
 
98.0%
 
27
 
3
 
44,400
 
Publix
 
11/30/20
 
Stein Mart / Home Goods / CVS / Basset Furniture / Duffy's
 
14.11
                               
 
           
Oaktree Plaza
 
North Palm Beach
 
1985
 
23,745
 
76.2%
 
14
 
6
                 
16.26
 
 
Page 25

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of March 31, 2010
 
       
Year
 
 Total
     
 Number
 
Supermarket anchor
  Other  
Average base rent per
       
Built /
 
 Sq. Ft.
 
 Percent
 
of tenants
 
 Owned
     
Expiration
  anchor  
leased
Property
City
 
Renovated
 
 Owned
 
 Leased
 
 Leased
 
 Vacant
 
 sq. ft.
 
Name
 
Date
 
tenants
 
SF
                                             
Pine Island
 
Davie
 
1983 / 1999
 
254,907
 
89.7%
 
36
 
11
 
39,943
 
Publix
 
11/30/13
 
Home Depot Expo* / Staples
 
$  12.00
                               
 
           
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
 
14.65
                               
 
           
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
 
98.9%
 
22
 
2
 
45,350
 
Winn-Dixie
 
02/15/10
 
Best Buy
 
7.95
                               
 
           
Prosperity Centre
 
Palm Beach Gardens
 
1993
 
122,014
 
93.3%
 
8
 
2
             
Office Depot / CVS / Bed Bath & Beyond /  TJ Maxx
 
17.27
                                             
Ridge Plaza
 
Davie
 
1984 / 1999
 
155,204
 
95.3%
 
22
 
6
             
Ridge Theater / Kabooms / Wachovia* (United Collection) / Round Up / Goodwill
 
10.94
                                             
Riverside Square
 
Coral Springs
 
1987
 
104,241
 
82.8%
 
25
 
9
 
39,795
 
Publix
 
02/18/12
     
13.26
                               
 
           
Sawgrass Promenade
 
Deerfield Beach
 
1982 / 1998
 
107,092
 
82.6%
 
21
 
8
 
36,464
 
Publix
 
12/15/14
 
Walgreens
 
11.34
                               
 
           
Sheridan Plaza
 
Hollywood
 
1973 / 1991
 
508,455
 
98.8%
 
60
 
4
 
65,537
 
Publix
 
10/09/11
 
Kohl's / Ross / Bed Bath & Beyond / Office Depot / LA Fitness / USA Baby & Child Space / Assoc. in Neurology
 
14.97
                               
 
           
Shoppes of Andros Isles
 
West Palm Beach
 
2000
 
79,420
 
89.4%
 
13
 
4
 
51,420
 
Publix
 
02/29/20
     
12.68
                                             
Shoppes of Silverlakes
 
Pembroke Pines
 
1995 / 1997
 
126,788
 
89.9%
 
33
 
7
 
47,813
 
Publix
 
06/14/15
     
16.09
                               
 
           
Shops at Skylake
 
North Miami Beach
 
1999 / 2005 / 2006
 
287,816
 
93.6%
 
45
 
6
 
51,420
 
Publix
 
07/31/19
 
TJMaxx / LA Fitness / Goodwill
 
17.38
                                             
Sunrise Town Center
 
Fort Lauderdale
 
1989
 
128,124
 
85.5%
 
14
 
10
             
L.A. Fitness / Office Depot
 
10.90
                                             
Tamarac Town Square
 
Tamarac
 
1987
 
127,635
 
77.7%
 
25
 
15
 
37,764
 
Publix
 
12/15/14
 
Dollar Tree
 
10.72
                               
 
           
Waterstone
 
Homestead
 
2005
 
61,000
 
100.0%
 
11
 
-
 
45,600
 
Publix
 
07/31/25
     
14.64
                               
 
           
West Lakes Plaza
 
Miami
 
1984 / 2000
 
100,747
 
100.0%
 
27
 
-
 
46,216
 
Winn-Dixie
 
05/22/16
 
Navarro Pharmacy
 
12.93
                               
 
           
Westport Plaza
 
Davie
 
2002
 
49,533
 
100.0%
 
8
 
-
 
27,887
 
Publix
 
11/30/22
     
17.38
                               
 
           
Young Circle
 
Hollywood
 
1962 / 1997
 
65,834
 
98.1%
 
9
 
1
 
23,124
 
Publix
 
11/30/16
 
Walgreens
 
15.46
                               
 
           
Florida Treasure / Northeast Coast (8)
                                         
                                             
Cashmere Corners
 
Port St. Lucie
 
2001
 
92,734
 
87.8%
 
12
 
6
 
59,448
 
Albertsons
 
04/30/25
     
8.45
                               
 
           
New Smyrna Beach
 
New Smyrna Beach
 
1987
 
118,451
 
100.0%
 
34
 
-
 
42,112
 
Publix
 
09/30/12
 
Bealls Outlet
 
11.89
                               
 
           
Old King Commons
 
Palm Coast
 
1988
 
84,759
 
91.5%
 
15
 
4
             
Wal-Mart
 
8.20
                                             
Ryanwood
 
Vero Beach
 
1987
 
114,925
 
94.3%
 
29
 
3
 
39,795
 
Publix
 
03/23/17
 
Bealls Outlet / Books-A-Million
 
11.39
                               
 
           
Salerno Village
 
Stuart
 
1987
 
82,477
 
88.6%
 
13
 
7
 
45,802
 
Winn-Dixie
 
03/23/24
 
CVS Pharmacy
 
10.74
                               
 
           
Shops at St. Lucie
 
Port St. Lucie
 
2006
 
19,361
 
91.0%
 
9
 
1
                 
20.72
                                             
South Point Center
 
Vero Beach
 
2003
 
64,790
 
88.1%
 
10
 
6
 
44,840
 
Publix
 
11/30/23
     
15.51
 
 
Page 26

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of March 31, 2010
 
       
Year
 
 Total
     
 Number
 
Supermarket anchor
  Other  
Average base rent per
       
Built /
 
 Sq. Ft.
 
 Percent
 
of tenants
 
 Owned
     
Expiration
  anchor  
leased
Property
City
 
Renovated
 
 Owned
 
 Leased
 
 Leased
 
 Vacant
 
 sq. ft.
 
Name
 
Date
 
tenants
 
SF
                               
 
           
Treasure Coast
 
Vero Beach
 
1983
 
133,781
 
97.4%
 
22
 
2
 
59,450
 
Publix
 
07/31/26
 
TJ Maxx
 
$  12.01
                               
 
           
Tampa / St. Petersburg / Venice / Cape Coral / Naples (22)
                                       
                                             
Bay Pointe Plaza
 
St. Petersburg
 
1984 / 2002
 
103,986
 
95.5%
 
19
 
4
 
52,610
 
Publix
 
11/30/21
 
Bealls Outlet
 
10.26
                               
 
           
Carrollwood
 
Tampa
 
1970 / 2002
 
94,203
 
94.6%
 
31
 
5
 
27,887
 
Publix
 
11/30/22
 
Golf Locker
 
13.62
                               
 
           
Charlotte Square
 
Port Charlotte
 
1980
 
96,188
 
73.5%
 
12
 
13
 
44,024
 
Publix*
(American Signature Furniture)
 
01/31/11
 
Seafood Buffet
 
7.76
                                             
Chelsea Place
 
New Port Richey
 
1992
 
81,144
 
96.5%
 
16
 
2
 
48,890
 
Publix
 
05/27/12
     
11.83
                               
 
           
Dolphin Village
 
St. Petersburg
 
1967/1990
 
136,224
 
79.6%
 
27
 
19
 
33,238
 
Publix
 
11/07/13
 
Dollar Tree, CVS
 
13.04
                                             
Glengary Shoppes
 
Sarasota
 
1995
 
99,182
 
100.0%
 
7
 
-
             
Best Buy / Barnes & Noble
 
17.64
                                             
Lake St. Charles
 
Tampa
 
1999
 
57,015
 
100.0%
 
8
 
-
 
46,295
 
Sweet Bay
 
06/30/19
     
10.36
                               
 
           
Lutz Lake
 
Lutz
 
2002
 
64,985
 
93.7%
 
12
 
3
 
44,270
 
Publix
 
05/31/22
     
13.78
                               
 
           
Marco Town Center
 
Marco Island
 
2001
 
109,830
 
87.2%
 
33
 
9
 
27,887
 
Publix
 
01/31/18
     
16.66
                               
 
           
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
     
12.15
                               
 
           
Pavilion
 
Naples
 
1982
 
167,745
 
93.9%
 
34
 
6
 
50,795
 
Publix
 
12/31/10
 
Pavilion 6 Theatre / Anthony's
 
12.92
                               
 
           
Regency Crossing
 
Port Richey
 
1986 / 2001
 
85,864
 
81.9%
 
14
 
11
 
44,270
 
Publix
 
02/28/21
     
11.09
                               
 
           
Ross Plaza
 
Tampa
 
1984 / 1996
 
90,826
 
95.3%
 
20
 
2
             
Ross Dress for Less / Deals
 
12.42
                                             
Seven Hills
 
Spring Hill
 
1991
 
72,590
 
87.8%
 
12
 
6
 
48,890
 
Publix
 
09/25/11
     
9.91
                               
 
           
Shoppes of North Port
 
North Port
 
1991
 
84,705
 
94.9%
 
19
 
2
 
48,890
 
Publix
 
12/11/11
 
Bealls Outlet
 
10.31
                               
 
           
Summerlin Square
 
Fort Myers
 
1986 / 1998
 
109,156
 
55.4%
 
7
 
21
 
45,500
 
Winn-Dixie
 
06/04/11
 
Lee County Sheriff's Office
 
10.57
                               
 
           
Sunlake
 
Tampa
 
2008
 
89,516
 
80.9%
 
14
 
12
 
45,600
 
Publix
 
06/30/14
     
16.92
                                             
Sunpoint Shopping Center
 
Ruskin
 
1984
 
132,374
 
65.5%
 
16
 
9
             
Goodwill / Ozzie's Buffet / Big Lots / Chapter 13 Trustee
 
8.62
                                             
Venice Plaza
 
Venice
 
1971 / 1979 / 1999
 
132,345
 
97.5%
 
13
 
2
 
42,582
 
Sweet Bay
 
09/30/18
 
TJ Maxx
 
6.26
                               
 
           
Venice Shopping Center
 
Venice
 
1968 / 2000
 
109,801
 
81.5%
 
11
 
3
 
44,271
 
Publix
 
12/31/26
 
Beall's Outlet
 
5.49
                               
 
           
Walden Woods
 
Plant City
 
1985 / 1998 / 2003
 
75,874
 
94.9%
 
13
 
2
             
Dollar Tree / Aaron Rents / Dollar General
 
8.44
                                             
TOTAL SHOPPING CENTERS FLORIDA (87)
         
9,817,859
 
90.8%
 
1,656
 
452
 
2,829,843
             
$  12.87
 
 
Page 27

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of March 31, 2010
 
       
Year
 
 Total
     
 Number
 
Supermarket anchor
  Other  
Average base rent per
       
Built /
 
 Sq. Ft.
 
 Percent
 
of tenants
 
 Owned
     
Expiration
     
leased
Property
City
 
Renovated
 
 Owned
 
 Leased
 
 Leased
 
 Vacant
 
 sq. ft.
 
Name
 
Date
 
tenants
 
SF
                                             
GEORGIA (34)
                                         
                                             
Atlanta (25)
                                         
                                             
BridgeMill
 
Canton
 
2000
 
89,102
 
87.8%
 
24
 
6
 
37,888
 
Publix
 
01/31/20
     
$  15.75
                               
 
           
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
 
20.38
                                             
Butler Creek
 
Acworth
 
1990
 
95,597
 
87.4%
 
16
 
4
 
59,997
 
Kroger
 
01/31/18
     
10.41
                               
 
           
Chastain Square
 
Atlanta
 
1981 / 2001
 
91,637
 
97.1%
 
25
 
3
 
37,366
 
Publix
 
05/31/24
     
17.84
                               
 
           
Commerce Crossing
 
Commerce
 
1988
 
100,668
 
26.5%
 
5
 
6
             
Fred's Store
 
5.32
                               
 
           
Douglas Commons
 
Douglasville
 
1988
 
97,027
 
98.9%
 
17
 
1
 
59,431
 
Kroger
 
08/31/13
     
10.86
                               
 
           
Fairview Oaks
 
Ellenwood
 
1997
 
77,052
 
95.4%
 
12
 
2
 
54,498
 
Kroger
 
09/30/16
     
11.29
                               
 
           
Freehome Village
 
Canton
 
2003
 
74,340
 
74.0%
 
7
 
10
 
44,840
 
Publix
 
12/31/23
     
12.21
                                             
Golden Park Village
 
Buford
 
2000
 
68,738
 
80.7%
 
8
 
5
 
44,270
 
Publix
 
02/29/20
     
11.10
                                             
Governors Town Square
 
Acworth
 
2005
 
68,658
 
98.8%
 
13
 
1
 
44,840
 
Publix
 
02/28/25
     
15.57
                                             
Grassland Crossing
 
Alpharetta
 
1996
 
90,906
 
93.2%
 
11
 
3
 
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
 
85.1%
 
14
 
7
 
54,166
 
Kroger
 
11/30/22
     
11.40
                               
 
           
Keith Bridge Commons
 
Atlanta
 
2002
 
94,886
 
85.9%
 
14
 
7
 
54,139
 
Kroger
 
08/10/22
     
12.72
                                             
Mableton Crossing
 
Mableton
 
1997
 
86,819
 
98.1%
 
16
 
1
 
63,419
 
Kroger
 
08/31/17
     
11.16
                               
 
           
Macland Pointe
 
Marietta
 
1992-93
 
79,699
 
96.6%
 
15
 
2
 
55,999
 
Publix
 
12/29/12
     
10.21
                               
 
           
Market Place
 
Norcross
 
1976
 
77,706
 
92.1%
 
19
 
4
             
Galaxy Cinema
 
12.17
                                             
Paulding Commons
 
Hiram
 
1991
 
192,391
 
95.6%
 
26
 
4
 
49,700
 
Kroger
 
02/28/11
 
Kmart
 
8.00
                               
 
           
Piedmont Peachtree Crossing
 
Buckhead
 
1978 / 1998
 
152,239
 
97.9%
 
26
 
2
 
55,520
 
Kroger
 
05/31/10
 
Cost Plus Store / Binders Art Supplies
 
15.27
                               
 
           
Powers Ferry Plaza
 
Marietta
 
1979 / 1987 / 1998
 
86,473
 
90.5%
 
19
 
6
             
Micro Center
 
9.98
                                             
Salem Road Station
 
Atlanta
 
2000
 
67,270
 
92.3%
 
12
 
4
 
44,270
 
Publix
 
09/30/20
     
10.83
                                             
Shops of Huntcrest
 
Lawrenceville
 
2003
 
97,040
 
85.7%
 
19
 
7
 
54,340
 
Publix
 
01/31/23
     
13.24
                               
 
           
Shops of Westridge
 
McDonough
 
2006
 
66,297
 
78.9%
 
10
 
8
 
38,997
 
Publix
 
04/30/26
     
13.62
                                             
Wesley Chapel
 
Decatur
 
1989
 
163,518
 
72.7%
 
16
 
13
             
Corinthian College / Little Giant
 
7.02
 
 
Page 28

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of March 31, 2010
 
       
Year
 
 Total
      Number  
Supermarket anchor
  Other  
Average base rent per
       
Built /
 
 Sq. Ft.
 
 Percent
  of tenants  
 Owned
     
Expiration
  anchor  
leased
Property
City
 
Renovated
 
 Owned
 
 Leased
 
 Leased
 
 Vacant
 
 sq. ft.
 
Name
 
Date
 
 tenants
 
SF
                               
 
           
Williamsburg @ Dunwoody
 
Dunwoody
 
1983
 
44,928
 
84.3%
 
21
 
6
                 
$ 20.28
                                             
Central / South Georgia (9)
                                         
                                             
Daniel Village
 
Augusta
 
1956 / 1997
 
171,932
 
83.8%
 
27
 
12
 
45,971
 
Bi-Lo
 
03/25/22
 
St. Joseph Home Health Care
 
$  8.76
                               
 
           
Dublin Village
 
Dublin
 
2005
 
98,540
 
94.9%
 
13
 
4
 
70,225
 
Kroger
 
08/03/25
     
6.77
                                             
Grayson Village
 
Loganville
 
2002
 
83,155
 
78.8%
 
14
 
9
 
44,271
 
Publix
 
01/31/22
     
11.15
                                             
Loganville Town Center
 
Loganville
 
1997
 
77,661
 
96.1%
 
13
 
2
 
51,420
 
Publix
 
08/01/17
     
13.13
                                             
McAlpin Square
 
Savannah
 
1979
 
173,952
 
98.6%
 
23
 
1
 
43,600
 
Kroger
 
08/31/15
 
Big Lots / Savannah-Skidaway / Habitat for Humanity
 
7.31
                                             
Spalding Village
 
Griffin
 
1989
 
235,318
 
62.5%
 
17
 
11
 
59,431
 
Kroger
 
05/31/14
 
JC Penney* /  Fred's Store
 
7.72
                               
 
           
The Vineyards at Chateau Elan
 
Braselton
 
2002
 
79,047
 
97.4%
 
19
 
1
 
44,271
 
Publix
 
01/31/23
     
13.53
                                             
Walton Plaza
 
Augusta
 
1990
 
43,460
 
91.7%
 
5
 
3
 
32,960
 
Harris Teeter*
(Omni Fitness)
 
04/01/11
     
10.40
                                             
Wilmington Island Shopping Center
 
Wilmington Island
 
1985 / 1998 / 2003
 
87,818
 
70.9%
 
13
 
10
 
42,156
 
Kroger
 
09/16/18
     
12.69
                                             
TOTAL SHOPPING CENTERS GEORGIA (33)
 
3,451,609
 
86.4%
 
527
 
172
 
1,358,071
             
$  11.82
                                             
LOUISIANA (13)
                                         
                                             
Ambassador Row
 
Lafayette
 
1980 / 1991
 
193,978
 
80.7%
 
23
 
3
             
Conn's Appliances / Big Lots /
Chuck E Cheese
 
$  10.49
                                             
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
 
9.96
                                             
Bluebonnet Village
 
Baton Rouge
 
1983
 
101,623
 
97.0%
 
22
 
4
 
33,387
 
Matherne's
 
11/30/10
 
Office Depot
 
11.36
                               
 
           
Boulevard
 
Lafayette
 
1976 / 1994
 
68,012
 
90.8%
 
11
 
3
     
 
     
Piccadilly / Harbor Freight Tools / Golfballs.com
 
8.69
                                             
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
 
96.1%
 
14
 
2
 
58,432
 
Save A Center
 
09/29/39
 
A-1 Home Appliance / Piccadilly
 
5.77
                               
 
           
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
 
4.33
                               
 
           
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
 
9.29
                                             
Tarpon Heights
 
Galliano
 
1982
 
56,605
 
83.2%
 
8
 
2
             
Stage / Dollar General
 
5.18
                                             
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
 
91.5%
 
166
 
23
 
153,298
             
$  8.62
 
 
Page 29

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of March 31, 2010
 
       
Year
 
 Total
     
 Number
 
Supermarket anchor
  Other  
Average base rent per
       
Built /
 
 Sq. Ft.
 
 Percent
 
of tenants
 
 Owned
     
Expiration
     
leased
Property
City
 
Renovated
 
 Owned
 
 Leased
 
 Leased
 
 Vacant
 
 sq. ft.
 
Name
 
Date
 
tenants
 
SF
                                             
MARYLAND (1)
                                         
                                             
South Plaza Shopping Center
 
St. Mary's County
 
2005
 
92,335
 
100.0%
 
9
 
-
             
Ross Dress For Less / Best Buy / Old Navy /Petco
 
$  16.90
                                             
TOTAL SHOPPING CENTERS MARYLAND (1)
 
92,335
 
100.0%
 
9
 
-
 
-
 
                    -
 
                 -
 
                                                   -
 
$  16.90
                                             
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
 
8.14
                                             
West Roxbury Shaw's Plaza
 
West Roxbury
 
1973 / 1995/ 2006
 
76,316
 
97.3%
 
11
 
2
 
54,928
 
Shaw's
 
01/02/16
     
23.32
                                             
TOTAL SHOPPING CENTERS MASSACHUSETTS (7)
 
600,879
 
99.7%
 
31
 
2
 
434,532
             
$  17.14
                                             
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 (12)
                                         
                                             
Brawley Commons
 
Charlotte
 
1997 / 1998
 
119,189
 
74.4%
 
22
 
14
 
42,142
 
Lowe's Foods
 
04/30/17
 
Rite Aid
 
$  11.93
                                             
Carolina Pavilion
 
Charlotte
 
1996
 
731,678
 
96.9%
 
23
 
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
 
  9.80
                                             
Centre Pointe Plaza
 
Smithfield
 
1989
 
163,642
 
75.9%
 
20
 
4
             
Belk's /  Dollar Tree / Aaron Rents
 
6.91
                                             
Chestnut Square
 
Brevard
 
1985 / 2008
 
34,260
 
90.7%
 
6
 
2
             
Walgreens
 
15.39
 
 
Page 30

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of March 31, 2010
 
       
Year
 
 Total
     
 Number
 
Supermarket anchor
     
Average base rent per
       
Built /
 
 Sq. Ft.
 
 Percent
 
of tenants
 
 Owned
     
Expiration
     
leased
Property
City
 
Renovated
 
 Owned
 
 Leased
 
 Leased
 
 Vacant
 
 sq. ft.
 
Name
 
Date
 
tenants
 
SF
                                             
Galleria
 
Wrightsville Beach
 
1986 / 1990
 
92,114
 
81.4%
 
27
 
8
 
28,000
 
Harris Teeter*
 
04/05/11
     
$   9.70
                                             
Parkwest Crossing
 
Durham
 
1990
 
85,602
 
94.9%
 
16
 
1
 
38,052
 
Food Lion
 
12/14/10
     
10.71
                                             
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
     
11.11
                                             
Stanley Market Place
 
Stanley
 
2007
 
53,228
 
93.4%
 
5
 
2
 
34,928
 
Food Lion
 
05/15/27
 
Family Dollar
 
9.87
                                             
Thomasville Commons
 
Thomasville
 
1991
 
148,754
 
94.8%
 
9
 
5
 
32,000
 
Ingles
 
09/29/12
 
Kmart
 
5.68
                                             
Willowdaile Shopping Center
 
Durham
 
1986
 
95,601
 
46.0%
 
15
 
10
             
Hall of Fitness
 
10.95
                                             
Whitaker Square
 
Winston-Salem
 
1996
 
82,760
 
100.0%
 
13
 
-
 
51,890
 
Harris Teeter
 
02/28/16
 
Rugged Wearhouse
 
12.29
                                             
TOTAL SHOPPING CENTERS NORTH CAROLINA (12)
 
1,815,058
 
88.6%
 
179
 
62
 
312,312
             
$  9.54
                                             
SOUTH CAROLINA (7)
                                         
                                             
Belfair Towne Village
 
Bluffton
 
2000 / 2003 / 2006
 
166,639
 
95.6%
 
31
 
3
 
55,696
 
Kroger
 
10/31/19
 
Stein Mart
 
$  13.52
                                             
Lancaster Plaza
 
Lancaster
 
1971 / 1990
 
77,400
 
57.1%
 
2
 
3
 
19,200
 
Bi-Lo
 
09/30/10
 
Tractor Supply
 
3.56
                                             
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
     
14.84
                                             
North Village Center
 
North Myrtle Beach
 
1984
 
60,356
 
29.2%
 
5
 
8
             
Dollar General
 
9.13
                                             
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
 
83.8%
 
60
 
19
 
181,890
             
$  10.48
                                             
TENNESSEE (1)
                                         
                                             
Greensboro Village Shopping Center
 
Gallatin
 
2005
 
70,203
 
95.6%
 
14
 
2
 
45,600
 
Publix
 
11/30/25
     
$  14.13
                                             
TOTAL SHOPPING CENTERS TENNESSEE (1)
 
70,203
 
95.6%
 
14
 
2
 
45,600
             
$  14.13
                                             
VIRGINIA (1)
                                         
                                             
Smyth Valley Crossing
 
Marion
 
1989
 
126,841
 
98.9%
 
13
 
1
 
32,000
 
Ingles
 
09/25/10
 
Wal-Mart
 
$  6.04
                                             
TOTAL SHOPPING CENTERS VIRGINIA (1)
 
126,841
 
98.9%
 
13
 
1
 
32,000
             
$  6.04
                                             
TOTAL CORE SHOPPING CENTER PORTFOLIO (170)
 
19,187,074
 
90.3%
 
2,737
 
752
 
5,593,992
             
$  12.27
 
 
Page 31

 
 
EQUITY ONE, INC.
PROPERTY STATUS REPORT
As of March 31, 2010
 
       
Year
 
 Total
     
 Number
 
Supermarket anchor
  Other  
Average base rent per
       
Built /
 
 Sq. Ft.
 
 Percent
 
of tenants
 
 Owned
     
Expiration
  anchor  
leased
Property
City
 
Renovated
 
 Owned
 
 Leased
 
 Leased
 
 Vacant
 
 sq. ft.
 
Name
 
Date
 
tenants
 
SF
           
19,187,074
 
90.3%
 
2,737
 
752
 
5,593,992
               
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
 
32,737
 
82.9%
 
15
 
4
                   
                                             
Laurel Walk Apartments
 
Charlotte, NC
 
1985
 
106,480
 
96.0%
 
90
 
8
                   
                                             
Mandarin Mini-Storage
 
Jacksonville, FL
 
1982
 
52,300
 
65.1%
 
320
 
224
                   
                                             
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)
 
469,160
 
54.6%
 
438
 
258
 
-
               
                                             
TOTAL EXCLUDING DEVELOPMENTS, REDEVELOPMENTS & LAND (176)
 
19,656,234
 
89.5%
 
3,175
 
1,010
 
5,593,992
               
                                             
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 - 184 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 32

 

EQUITY ONE, INC.
REAL ESTATE ACQUISITIONS AND DISPOSITIONS
For the quarter ended March 31, 2010
(in thousands)


2010 Acquisition Activity
               
Date Purchased
Property Name
City
State
 
Square Feet / Acres
   
Purchase
Price
 
March 31, 2010
Copps Hill Plaza
Ridgefield
CT
    184,528     $ 33,400  
March 19, 2010
Gateway Plaza at Aventura
Aventura
FL
    29,800       8,000  
March 15, 2010
Coral Reef - Outparcel
Palmetto Bay
FL
    0.58       1,000  
February 24, 2010
Ryanwood - Ryanwood Outparcel
Vero Beach
FL
    0.63       325  
Total
                $ 42,725  

 
Page 33

 

EQUITY ONE, INC.
REAL ESTATE DEVELOPMENTS AND REDEVELOPMENTS
As of March 31, 2010
(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
03/31/10
   
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     $ 8,084     $ 588  
Sunlake (4)(5)
Tampa, FL
    123,647       89,516  
Publix
  4Q11       41,022       28,570       40,712       310  
River Green
Canton, GA (Atlanta)
    59,997       59,997  
CVS (not owned)
 
TBD
      11,905       10,155       3,392       8,513  
Subtotal
      204,644       170,513               $ 61,599     $ 43,922     $ 52,188     $ 9,411  
                                                             
Redevelopment
                                                           
Boca Village
Boca Raton, FL
    25,663       92,267  
Publix Greenwise / CVS
  4Q12       7,049       7,049       74       6,975  
Subtotal
      25,663       92,267               $ 7,049     $ 7,049     $ 74     $ 6,975  
                                                             
Total Development Activity
      230,307       262,780               $ 68,648     $ 50,971     $ 52,262     $ 16,386  

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 34

 

EQUITY ONE, INC.
CONSOLIDATED DEBT SUMMARY
As of March 31, 2010
(in thousands)


 
Maturity
 
 
   
March 31,
2010
   
Dec 31,
2009
 
Percent of
 overall
 
Debt Instrument
date
 
Rate *
   
balance
   
balance
 
debt maturing
 
 
                         
Mortgage debt
                         
Bluff's Square
06/01/10
    8.740 %   $ -     $ 9,460       0.0 %
Kirkman Shoppes
06/01/10
    8.740 %     -       8,934       0.0 %
Ross Plaza
06/01/10
    8.740 %     -       6,231       0.0 %
Boynton Plaza
07/01/10
    8.030 %     -       6,960       0.0 %
Pointe Royale
07/15/10
    7.950 %     2,601       2,698       0.2 %
Shops at Skylake
08/01/10
    7.650 %     11,834       11,973       1.0 %
Parkwest Crossing
09/01/10
    8.100 %     4,381       4,400       0.4 %
Spalding Village
09/01/10
    8.194 %     8,140       8,261       0.7 %
Charlotte Square
02/01/11
    9.188 %     3,096       3,123       0.3 %
Forest Village
04/01/11
    7.270 %     4,121       4,140       0.3 %
Boca Village
05/01/11
    7.200 %     7,618       7,653       0.6 %
MacLand Pointe
05/01/11
    7.250 %     5,383       5,408       0.4 %
Pine Ridge Square
05/01/11
    7.020 %     6,730       6,762       0.6 %
Sawgrass Promenade
05/01/11
    7.200 %     7,618       7,653       0.6 %
Lake Mary Centre
11/01/11
    7.250 %     22,611       22,712       1.9 %
Lake St. Charles
11/01/11
    7.130 %     3,564       3,580       0.3 %
Belfair Towne Village
12/01/11
    7.320 %     9,884       9,958       0.8 %
Marco Town Center
01/01/12
    6.700 %     7,571       7,629       0.6 %
Riverside Square
03/01/12
    9.188 %     6,848       6,892       0.6 %
Hammocks Town Center
06/26/12
    6.950 %     11,781       11,833       1.0 %
Cashmere Corners
11/01/12
    5.880 %     4,487       4,523       0.4 %
Eastwood
11/01/12
    5.880 %     5,347       5,390       0.4 %
Meadows Shopping Center
11/01/12
    5.870 %     5,619       5,664       0.5 %
Salem Road Station
11/11/12
    6.000 %     5,817       5,846       0.5 %
Lutz Lake Crossing
01/01/13
    6.280 %     7,303       7,328       0.6 %
Brawley Commons
07/01/13
    6.250 %     6,773       6,794       0.6 %
Midpoint Center
07/10/13
    5.770 %     6,153       6,200       0.5 %
Buckhead Station
09/01/13
    6.880 %     26,051       26,213       2.2 %
Keith Bridge Commons
10/11/13
    4.800 %     8,705       8,753       0.7 %
Alafaya Village
11/11/13
    5.990 %     3,886       3,904       0.3 %
Summerlin Square
02/01/14
    6.750 %     1,823       1,924       0.2 %
Sunrise Town Center
04/30/14
    5.690 %     10,246       10,298       0.9 %
South Point
07/10/14
    5.720 %     7,562       7,616       0.6 %
The Vineyards at Chateau Elan
07/11/14
    5.880 %     9,789       9,833       0.8 %
 
 
Page 35

 
 
   
Maturity
           
March 31,
2010
   
Dec 31,
2009
 
Percent of
overall
 
Debt Instrument
 
date
   
Rate *
   
balance
   
balance
 
debt maturing
 
Grayson Village
 
01/11/15
      5.210 %   $ 9,773     $ 9,820       0.8 %
Golden Park Village
 
01/11/15
      5.250 %     7,307       7,341       0.6 %
The Shops at Lake Tuscaloosa
 
01/11/15
      5.450 %     7,106       7,139       0.6 %
Bird Ludlum
 
02/15/15
      7.680 %     5,620       5,853       0.5 %
Treasure Coast Plaza
 
04/01/15
      8.000 %     2,691       2,797       0.2 %
Eustis Village
 
05/11/15
      5.450 %     13,257       13,313       1.1 %
Governors Town Square
 
06/01/15
      5.200 %     10,358       10,407       0.9 %
Shoppes of Silverlakes I
 
07/01/15
      7.750 %     1,588       1,648       0.1 %
Freehome Village
 
07/11/15
      5.150 %     9,842       9,889       0.8 %
Loganville Town Center
 
08/11/15
      4.890 %     10,041       10,090       0.8 %
Wilmington Island Shopping Center
 
11/11/15
      5.050 %     9,515       9,560       0.8 %
South Plaza Shopping Center
 
01/11/16
      5.420 %     16,730       16,803       1.4 %
Glengary Shoppes
 
06/11/16
      5.750 %     16,742       16,801       1.4 %
Magnolia Shoppes
 
07/11/16
      6.160 %     14,413       14,467       1.3 %
Grassland Crossing
 
12/01/16
      7.870 %     4,764       4,825       0.4 %
Dublin Village
 
12/11/16
      5.780 %     6,765       6,787       0.6 %
Greensboro Village Shopping Center
 
02/11/17
      5.520 %     9,764       9,803       0.8 %
Whitaker Square
 
12/01/17
      6.320 %     9,723       9,750       0.8 %
Mableton Crossing
 
08/15/18
      6.850 %     3,443       3,478       0.3 %
Sheridan Plaza
 
10/10/18
      6.250 %     63,907       64,107       5.3 %
BridgeMill
 
05/05/21
      7.940 %     8,306       8,369       0.7 %
Westport Plaza
 
08/24/23
      7.490 %     4,297       4,330       0.4 %
Chastain Square
 
02/28/24
      6.500 %     3,197       3,232       0.3 %
Daniel Village
 
02/28/24
      6.500 %     3,495       3,533       0.3 %
Douglas Commons
 
02/28/24
      6.500 %     4,164       4,209       0.3 %
Fairview Oaks
 
02/28/24
      6.500 %     3,941       3,984       0.3 %
Madison Centre
 
02/28/24
      6.500 %     3,197       3,232       0.3 %
Paulding Commons
 
02/28/24
      6.500 %     5,428       5,487       0.5 %
Siegen Village
 
02/28/24
      6.500 %     3,532       3,570       0.3 %
Wesley Chapel Crossing
 
02/28/24
      6.500 %     2,788       2,818       0.2 %
Webster Plaza
 
08/15/24
      8.070 %     7,615       7,659       0.6 %
Copps Hill
 
01/01/29
      6.060 %     19,797       -       1.6 %
Total mortgage debt - (62 loans outstanding)
  4.68       6.28 %   $ 536,448     $ 551,647       44.7 %
Unamortized/unaccreted premium/(discount)
 
(wtd-avg maturity)
   
(wtd-avg interest rate)(1)
      (22,123 )     (22,754 )     (1.8 %)
Total mortgage debt - (including unamortized/unaccreted premium/(discount))
                  $ 514,325     $ 528,893       42.9 %
 
 
Page 36

 
 
   
Maturity
           
March 31, 2010
   
Dec 31, 2009
 
Percent of
 overall
 
Debt Instrument
 
date
   
Rate *
   
balance
   
balance
 
debt maturing
 
                                         
Unsecured senior notes payable
                                       
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       250,000       20.8 %
5.375% senior notes
 
10/15/15
      5.375 %     107,505       107,505       8.9 %
6.00% senior notes
 
09/15/16
      6.000 %     105,230       105,230       8.8 %
6.25% senior notes
 
01/15/17
      6.250 %     101,403       101,403       8.4 %
6.00% senior notes
 
09/15/17
      6.000 %     116,998       116,998       9.7 %
 
                                       
Total unsecured senior notes payable
    5.96       6.13 %   $ 691,136     $ 691,136       57.4 %
Unamortized/unaccreted premium/(discount)
 
(wtd-avg maturity)
   
(wtd-avg interest rate)(1)
      (3,045 )     (3,138 )     (0.3 %)
Total unsecured senior notes payable (including unamortized/unaccreted premium/(discount))
                  $ 688,091     $ 687,998       57.1 %
 
                                       
Revolving credit facilities
                                       
$272MM Wells Fargo Unsecured
 
10/17/11
      N/A     $ -     $ -       0.0 %
$15MM City National Bank Unsecured
 
12/10/10
      N/A       -       -       0.0 %
Total revolving credit facilities
                  $ -     $ -       0.0 %
 
                                       
Total debt
    5.40       6.19 %   $ 1,227,584     $ 1,242,783       102.2 %
Unamortized/unaccreted premium/(discount)
 
(wtd-avg maturity)
   
(wtd-avg interest rate)(1)
      (25,168 )     (25,892 )     (2.1 %)
Total debt (including net interest premium/discount)
                  $ 1,202,416     $ 1,216,891       100.0 %
 
                                       
Senior Unsecured Debt Ratings
                                       
Moody's
                 
Baa3 (Stable)
   
Baa3 (Stable)
         
S&P
                 
BBB- (Stable)
   
BBB- (Stable)
         

Note: Total debt is gross over net due to $25m of unamortized/unaccreted discount.
*
The rate in effect on March 31, 2010.
(1)
Weighted average interest rates are calculated based on term to maturity and include scheduled principal amortization.

 
Page 37

 

EQUITY ONE, INC.
UNCONSOLIDATED BALANCE SHEET - GRI-EQY I, LLC
As of March 31, 2010 and December 31, 2009

 
   
As of
   
As of
 
   
March 31, 2010
   
December 31, 2009
 
Assets
 
(in thousands)
   
(in thousands)
 
Properties
           
Income producing
    252,260       252,011  
Less: accumulated depreciation
    (8,129 )     (7,062 )
Rental property
  $ 244,131     $ 244,949  
                 
Cash and cash equivalents
    707       1,935  
Accounts and other receivables, net
    2,778       2,297  
Other assets
    15,028       14,676  
                 
Total
  $ 262,644     $ 263,857  
                 
                 
Liabilities and joint venture equity
               
Liabilities
               
Mortgage notes payable
    141,566       140,188  
Accounts payable and other liabilities
    21,197       20,905  
Total liabilities
  $ 162,763     $ 161,093  
                 
Joint venture equity
    99,881       102,764  
                 
Total
  $ 262,644     $ 263,857  
 

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

 
Page 38

 

EQUITY ONE, INC.
UNCONSOLIDATED STATEMENT OF INCOME - GRI-EQY I, LLC
For the quarters ended March 31, 2010 and 2009

 
   
Three months ended
 
   
March 31, 2010
   
March 31, 2009
 
   
(in thousands)
   
(in thousands)
 
             
REVENUES
  $ 6,140     $ 6,955  
                 
COSTS AND EXPENSES
               
Property operating
    1,873       1,979  
Rental property depreciation and amortization
    1,641       1,957  
Interest expense
    2,051       2,057  
Total costs and expenses
  $ 5,565     $ 5,993  
                 
NET INCOME
  $ 575     $ 962  
 

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

 
Page 39

 

EQUITY ONE, INC.
UNCONSOLIDATED PROPERTY STATUS REPORT - GRI-EQY I, LLC
As of March 31, 2010

 
 
 
 
Year
 
 
 
 
 
 Number
 
Supermarket anchor
 
 
 
Average base rent per
 
 
 
 
Built /
 
 Total
 
 Percent
 
 of tenant
 
 
 
 
 
Expiration
 
Other
 
leased
Property
 
City
 
Renovated
 
 Sq. Ft.
 
 Leased
 
 Leased
 
 Vacant
 
 sq. ft.
 
Name
 
Date
 
anchor tenants
 
SF
                                             
Airpark Plaza Shopping Center
 
Miami
 
1971 / 1998 /
2004 / 2008
 
172,095
 
94.4%
 
32
 
5
 
30,000
 
Publix
 
10/31/24
 
Home Depot Expo* / Office Depot
 
$  13.45
                                             
Concord Shopping Plaza
 
Miami
 
1962 / 1992 / 1993
 
298,142
 
99.3%
 
23
 
1
 
78,000
 
Winn-Dixie
 
09/30/14
 
Home Depot / Big Lots / Dollar Tree
 
10.47
                                             
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
 
11.03
                                             
Shoppes of Ibis
 
West Palm Beach
 
1999
 
79,420
 
89.4%
 
13
 
5
 
51,420
 
Publix
 
05/31/19
     
12.74
                                             
Shoppes at Quail Roost
 
Miami
 
2005
 
73,550
 
93.1%
 
17
 
3
 
44,840
 
Publix
 
06/30/25
     
15.18
                                             
Shoppes of Sunset
 
Miami
 
1979
 
21,784
 
82.5%
 
13
 
4
                 
20.78
                                             
Shoppes of Sunset II
 
Miami
 
1980
 
27,676
 
74.4%
 
12
 
5
                 
19.07
                                             
Sparkleberry Square
 
Columbia
 
1997 / 2004
 
154,217
 
78.5%
 
9
 
1
             
Petsmart / Bed Bath and Beyond / Pier 1 Imports / Ross Dress for Less
 
10.84
                                             
Sparkleberry Kohl's
 
Columbia
 
1997 / 2004
 
85,961
 
100.0%
 
1
 
0
             
Kohl's
 
7.74
                                             
Sparkleberry Kroger
 
Columbia
 
1997 / 2004
 
98,623
 
98.4%
 
13
 
1
 
67,943
 
Kroger
 
08/31/17
     
12.75
                                             
TOTAL GRI-EQY I, LLC SHOPPING CENTER PORTFOLIO (10)
 
1,407,900
 
94.0%
 
168
 
27
 
328,349
 
 
 
 
 
 
 
$  11.66

* 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 40

 

EQUITY ONE, INC.
UNCONSOLIDATED DEBT SUMMARY - GRI-EQY I, LLC
As of March 31, 2010
(in thousands)

   
 
   
 
   
 
   
 
   
 
 
   
Equity One's
   
Maturity
   
 
   
March 31, 2010
   
Dec 31, 2009
 
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%       5,876       5,907  
Sparkleberry Square (Kroger)
    10 %  
06/30/20
    6.750%       6,092       6,194  
                                     
Total mortgage debt (3 loans outstanding)
            3.34     5.86 %   $ 131,968     $ 132,101  
           
(wtd-avg maturity)
   
(Net effective int rate)
                 
Net interest premium/(discount)
                          (531 )     (544 )
                                       
Total mortgage debt (including net interest premium/discount)
                        $ 131,437     $ 131,557  
                                       
Interest Rate Swap
                                     
                                       
Fair value of $120MM floating-to-fixed interest rate swap
    10 %  
06/01/13
    3.685 %   $ 10,128     $ 8,631  
                                       
Total debt (including net interest premium/discount)
                        $ 141,565     $ 140,188  
                                       
Equity One's pro-rata share of unconsolidated debt
    10 %                 $ 14,157     $ 14,019  

(1)
The rate in effect on March 31, 2010.
(2)
Mortgage encumbers Airpark Plaza,  Concord, IBIS, Presidential Markets, Quail Roost, and Sparkleberry Square. The full balance has been swapped to a fixed rate of 3.685%

 
Page 41

 

EQUITY ONE, INC.
UNCONSOLIDATED BALANCE SHEET - G&I VI SOUTH FLORIDA PORTFOLIO SPE LLC
As of March 31, 2010 and December 31, 2009


   
As of
   
As of
 
   
March 31, 2010
   
December 31, 2009
 
Assets
 
(in thousands)
   
(in thousands)
 
Properties
           
Income producing
    50,997       50,997  
Less: accumulated depreciation
    (1,581 )     (1,347 )
Rental property
  $ 49,415     $ 49,650  
                 
Cash and cash equivalents
    459       945  
Accounts and other receivables, net
    -       20  
Other assets
    5,223       5,218  
                 
Total
  $ 55,097     $ 55,833  
                 
                 
Liabilities and joint ventures' equity
               
Liabilities
               
Mortgage notes payable
    37,083       37,212  
Accounts payable and other liabilities
    3,705       3,885  
Total liabilities
  $ 40,788     $ 41,097  
                 
Joint venture equity
    14,309       14,736  
                 
Total
  $ 55,097     $ 55,833  
 

 
Note:  Equity One has a 20% interest in the joint venture.

 
Page 42

 

EQUITY ONE, INC.
UNCONSOLIDATED STATEMENT OF OPERATIONS - G&I VI SOUTH FLORIDA PORTFOLIO SPE LLC
For the quarters ended March 31, 2010 and 2009

 
   
Three months ended
 
   
March 31, 2010
   
March 31, 2009
 
   
(in thousands)
   
(in thousands)
 
             
REVENUES
  $ 1,591     $ 1,641  
                 
COSTS AND EXPENSES
               
Property operating
    688       713  
Rental property depreciation and amortization
    725       827  
Interest expense
    606       615  
Total costs and expenses
  $ 2,019     $ 2,155  
                 
NET LOSS
  $ (428 )   $ (514 )
 

Note:  Equity One has a 20% interest in the joint venture.

 
Page 43

 

EQUITY ONE, INC.
UNCONSOLIDATED PROPERTY STATUS REPORT - G&I VI SOUTH FLORIDA PORTFOLIO SPE LLC
As of March 31, 2010

 
 
 
 
Year
 
 
 
 
 
 Number
 
Supermarket anchor
 
Other
 
Average base rent per
 
 
 
 
Built /
 
 Total
 
 Percent
 
 of tenant
 
 
 
 
 
Expiration
 
anchor
 
leased
Property
 
City
 
Renovated
 
 Sq. Ft.
 
 Leased
 
 Leased
 
 Vacant
 
 sq. ft.
 
Name
 
Date
 
 tenants
 
SF
                                             
1900/2000 Offices
 
Boca Raton
 
1979 / 1982 /
1986 / 2007
 
116,777
 
56.1%
 
19
 
10
             
RN Network
 
$15.97
                                             
Penn Dutch Plaza
 
Margate
 
1989
 
155,628
 
77.1%
 
18
 
21
 
70,358
 
Penn Dutch Food Center
 
12/31/13
 
Walgreens
 
8.60
                                             
Plantation Marketplace
 
Plantation
 
1963 / 1998
 
230,330
 
68.2%
 
26
 
13
 
43,386
 
Winn-Dixie
 
11/05/14
 
Beall's / Just Fit / Big Lots / CVS
 
10.55
                                             
TOTAL G&I VI SHOPPING CENTER PORTFOLIO (3)
 
502,735
 
68.1%
 
63
 
44
 
113,744
 
 
 
 
 
 
 
$  10.91

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

 
Page 44

 

EQUITY ONE, INC.
UNCONSOLIDATED DEBT SUMMARY - G&I VI South Florida Portfolio SPE LLC
As of March 31, 2010
(in thousands)

 
 
 
   
 
   
 
   
 
   
 
 
 
 
Equity One's
   
Maturity
   
 
   
March 31, 2010
   
Dec 31, 2009
 
Debt Instrument
 
Ownership
   
date
   
Rate (1)
   
balance
   
balance
 
                               
Mortgage debt
                             
Fixed rate loan
    20 %  
11/11/14
      5.560 %   $ 37,838     $ 38,012  
Net interest premium/(discount)
    -       -               (755 )     (800 )
                                         
Total mortgage debt
            4.62       5.56 %   $ 37,083     $ 37,212  
 
         
(wtd-avg maturity)
   
(Net effective int rate)
                 
Equity One's pro-rata share of unconsolidated debt
    20 %                   $ 7,417     $ 7,442  
 
(1)  The rate in effect on March 31, 2010.
 
 
Page 45