Texas | 1-9876 | 74-1464203 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
99.1 | Supplemental Financial Information at March 31, 2017 (including press release dated April 24, 2017). |
WEINGARTEN REALTY INVESTORS | |||
By: | /s/ Joe D. Shafer | ||
Joe D. Shafer | |||
Senior Vice President/ Chief Accounting Officer |
99.1 | Supplemental Financial Information at March 31, 2017 (including press release dated April 24, 2017). |
Table of Contents | Page | |
Quarterly Earnings Press Release | i - ix | |
Company Information | 1 | |
Financial Summary | ||
Condensed Consolidated Statements of Income | 3 | |
Condensed Consolidated Balance Sheets | 4 | |
Funds From Operations Attributable to Common Shareholders | 5 | |
Supplemental Income Statement Detail | 6 | |
Supplemental Balance Sheet Detail | 7 | |
Capitalization and Debt Coverage Ratios | 8 | |
Guidance | 9 | |
Investment Activity | ||
Capital Expenditures | 11 | |
New Development | 12 | |
Redevelopment | 13 | |
Land Held for Development | 14 | |
Disposition and Acquisition Summary | 15 | |
Summary of Debt | ||
Debt Information | 17 | |
Debt Information Additional Disclosure | 18 | |
Schedule of Maturities | 19 | |
Schedule of Maturities Additional Disclosure | 20 | |
Joint Ventures | ||
Unconsolidated Joint Venture Financial Statements at 100% | 22 | |
Unconsolidated Joint Venture Financial Statements at Pro rata Share | 23 | |
Investments in Unconsolidated Real Estate Joint Ventures & Partnerships at 100% | 24 | |
Unconsolidated Joint Venture Mortgage Debt Information at 100% | 25 | |
Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure | 26 | |
Portfolio Summary | ||
Tenant Diversification by Percent of Base Minimum Rent | 28 | |
Portfolio Operating Information | 29 - 30 | |
Top 40 Core-Based Statistical Area (CBSA) Ranked by Population | 31 | |
Property Listing | ||
Summary Property Listing | 33 | |
Property Listing | 34 - 42 | |
Other Topics of Interest | ||
Reconciliation of Impairment Transactions | 44 | |
Corporate Profile | ||
Weingarten Realty Investors is a real estate investment trust organized under the Texas Business Organizations Code that, through its predecessor entity, began the ownership and development of shopping centers and other commercial real estate in 1948. As of March 31, 2017, we owned or operated under long-term leases, interests in 218 properties which are located in 18 states that span the United States from coast to coast. These properties represent approximately 44.4 million square feet of which our interests in these properties aggregated approximately 28.4 million square feet of leasable area. Our properties were 93.7% leased as of March 31, 2017, and historically our portfolio occupancy rate has never been below 90%. | ||
www.weingarten.com |
• | Net income attributable to common shareholders (“Net Income”) for the quarter was $0.24 per diluted share (hereinafter “per share”) compared to $0.85 per share in the same quarter of 2016; |
• | Core Funds From Operations Attributable to Common Shareholders ("Core FFO") for the quarter increased 7% to $0.61 per share from $0.57 per share a year ago; |
• | Same Property Net Operating Income (“SPNOI”) including redevelopments increased 3.7% over the same quarter of the prior year; |
• | Rental rates on new leases and renewals were up 9.5%; and |
• | Dispositions for the quarter totaled $47.4 million and transactions closed after quarter-end totaled an additional $52.2 million. |
Q1 2017 | |
Occupancy (Signed Basis): | |
Occupancy - Total | 93.7% |
Occupancy - Small Shop Spaces | 90.5% |
Occupancy - Same Property Portfolio | 94.8% |
Same Property Net Operating Income, with redevelopments | 3.7% |
Rental Rate Growth - Total: | 9.5% |
New Leases | 7.6% |
Renewals | 9.8% |
Leasing Transactions: | |
Number of New Leases | 89 |
New Leases - Annualized Revenue (in millions) | $5.1 |
Number of Renewals | 214 |
Renewals - Annualized Revenue (in millions) | $22.7 |
• | The Gateway Alexandria, a premier, mixed-use development in Alexandria, Virginia, that will include 282 multi-family units, 100,000 square feet of retail anchored by a 62,000 square foot Harris Teeter grocery store, 23,000 square feet of office and a below-grade parking garage. The Company’s net investment upon completion is estimated at $181 million before the planned sale of the majority of the office and all of the residential components. The land was purchased in late 2016 and development is underway. |
• | Columbia Pike, a premier, mixed-use project in Arlington, Virginia, will include 330 multi-family units and 65,000 square feet of retail anchored by a 50,000 square foot Harris Teeter grocery store. The Company’s prorata net investment upon completion is estimated at $135 million before the sale of the residential component. The Company expects to purchase the land and commence development next month. |
• | The Driscoll at River Oaks Shopping Center, a 30-story luxury high-rise with around 10,000 square feet of ground floor retail that the Company will construct at its River Oaks Shopping Center, located adjacent to the premier residential community in Houston. The tower will include over 300 residential units and a parking garage. The total project cost will approximate $150 million. Predevelopment activities are underway with construction expected to begin in 2018. |
• | An additional 15 redevelopments are underway representing $74.6 million of incremental investment. |
Weingarten Realty Investors | ||||||||||
(in thousands, except per share amounts) | ||||||||||
Financial Statements | ||||||||||
Three Months Ended March 31, | ||||||||||
2017 | 2016 | |||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | (Unaudited) | |||||||||
Rentals, net | $ | 140,818 | $ | 128,509 | ||||||
Other Income | 2,845 | 3,908 | ||||||||
Total Revenues | 143,663 | 132,417 | ||||||||
Depreciation and Amortization | 42,449 | 37,879 | ||||||||
Operating Expense | 29,910 | 23,536 | ||||||||
Real Estate Taxes, net | 17,517 | 15,857 | ||||||||
Impairment Loss | 14,986 | 43 | ||||||||
General and Administrative Expense | 7,516 | 6,498 | ||||||||
Total Expenses | 112,378 | 83,813 | ||||||||
Operating Income | 31,285 | 48,604 | ||||||||
Interest Expense, net | (21,082 | ) | (20,891 | ) | ||||||
Interest and Other Income | 1,754 | 211 | ||||||||
Gain on Sale and Acquisition of Real Estate Joint Venture and Partnership Interests | — | 37,392 | ||||||||
Benefit (Provision) for Income Taxes | 3,359 | (5,899 | ) | |||||||
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net | 5,317 | 4,093 | ||||||||
Income from Continuing Operations | 20,633 | 63,510 | ||||||||
Gain on Sale of Property | 15,763 | 45,157 | ||||||||
Net Income | 36,396 | 108,667 | ||||||||
Less: | Net Income Attributable to Noncontrolling Interests | (5,570 | ) | (1,593 | ) | |||||
Net Income Attributable to Common Shareholders -- Basic | $ | 30,826 | $ | 107,074 | ||||||
Net Income Attributable to Common Shareholders -- Diluted | $ | 30,826 | $ | 107,573 |
Weingarten Realty Investors | ||||||||||
(in thousands) | ||||||||||
Financial Statements | ||||||||||
March 31, 2017 | December 31, 2016 | |||||||||
(Unaudited) | (Audited) | |||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
ASSETS | ||||||||||
Property | $ | 4,747,347 | $ | 4,789,145 | ||||||
Accumulated Depreciation | (1,189,269 | ) | (1,184,546 | ) | ||||||
Property Held for Sale, net | 15,998 | 479 | ||||||||
Investment in Real Estate Joint Ventures and Partnerships, net | 288,271 | 289,192 | ||||||||
Unamortized Lease Costs, net | 201,321 | 208,063 | ||||||||
Accrued Rent and Accounts Receivable, net | 90,883 | 94,466 | ||||||||
Cash and Cash Equivalents | 3,615 | 16,257 | ||||||||
Restricted Deposits and Mortgage Escrows | 3,299 | 25,022 | ||||||||
Other, net | 190,626 | 188,850 | ||||||||
Total Assets | $ | 4,352,091 | $ | 4,426,928 | ||||||
LIABILITIES AND EQUITY | ||||||||||
Debt, net | $ | 2,323,447 | $ | 2,356,528 | ||||||
Accounts Payable and Accrued Expenses | 90,728 | 116,859 | ||||||||
Other, net | 191,053 | 191,887 | ||||||||
Total Liabilities | 2,605,228 | 2,665,274 | ||||||||
Commitments and Contingencies | — | — | ||||||||
Deferred Compensation Share Awards | — | 44,758 | ||||||||
EQUITY | ||||||||||
Common Shares of Beneficial Interest | 3,895 | 3,885 | ||||||||
Additional Paid-In Capital | 1,769,133 | 1,718,101 | ||||||||
Net Income Less Than Accumulated Dividends | (196,844 | ) | (177,647 | ) | ||||||
Accumulated Other Comprehensive Loss | (7,958 | ) | (9,161 | ) | ||||||
Shareholders' Equity | 1,568,226 | 1,535,178 | ||||||||
Noncontrolling Interests | 178,637 | 181,718 | ||||||||
Total Liabilities and Equity | $ | 4,352,091 | $ | 4,426,928 |
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
(Unaudited) | |||||||
Net income attributable to common shareholders | $ | 30,826 | $ | 107,074 | |||
Depreciation and amortization | 41,621 | 37,209 | |||||
Depreciation and amortization of unconsolidated real estate joint ventures and partnerships | 3,639 | 3,686 | |||||
Impairment of operating properties and real estate equity investments | 12,005 | — | |||||
Impairment of operating properties of unconsolidated real estate joint ventures and partnerships | — | 326 | |||||
(Gain) on acquisition including associated real estate equity investment | — | (37,383 | ) | ||||
(Gain) on sale of property and interests in real estate equity investments | (11,812 | ) | (45,125 | ) | |||
(Benefit) provision for income taxes (1) | (2,392 | ) | — | ||||
NAREIT FFO – basic | 73,887 | 65,787 | |||||
Income attributable to operating partnership units | 526 | 499 | |||||
NAREIT FFO – diluted | 74,413 | 66,286 | |||||
Adjustments to Core FFO: | |||||||
Other impairment loss | 3,017 | 43 | |||||
(Benefit) provision for income taxes | (952 | ) | 5,895 | ||||
Acquisition costs | — | 355 | |||||
Other | 3,066 | (242 | ) | ||||
Core FFO – diluted | $ | 79,544 | $ | 72,337 | |||
FFO weighted average shares outstanding – basic | 127,610 | 123,593 | |||||
Effect of dilutive securities: | |||||||
Share options and awards | 938 | 1,216 | |||||
Operating partnership units | 1,462 | 1,462 | |||||
FFO weighted average shares outstanding – diluted | 130,010 | 126,271 | |||||
NAREIT FFO per common share – basic | $ | .58 | $ | .53 | |||
NAREIT FFO per common share – diluted | $ | .57 | $ | .52 | |||
Core FFO per common share – diluted | $ | .61 | $ | .57 |
Three Months Ended March 31, 2017 | ||
Beginning of the period | 193 | |
Properties added: | ||
Acquisitions | 4 | |
New Developments | 1 | |
Redevelopments | 6 | |
Properties removed: | ||
Dispositions | (3 | ) |
End of the period | 201 |
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
(Unaudited) | |||||||
Net income attributable to common shareholders | $ | 30,826 | $ | 107,074 | |||
Add: | |||||||
Net income attributable to noncontrolling interests | 5,570 | 1,593 | |||||
(Benefit) provision for income taxes | (3,359 | ) | 5,899 | ||||
Interest expense, net | 21,082 | 20,891 | |||||
Less: | |||||||
Gain on sale of property | (15,763 | ) | (45,157 | ) | |||
Equity in earnings of real estate joint ventures and partnership interests | (5,317 | ) | (4,093 | ) | |||
Gain on sale and acquisition of real estate joint venture and partnership interests | — | (37,392 | ) | ||||
Interest and other income | (1,754 | ) | (211 | ) | |||
Operating Income | 31,285 | 48,604 | |||||
Less: | |||||||
Revenue adjustments (1) | (4,109 | ) | (3,727 | ) | |||
Add: | |||||||
Property management fees | 926 | 959 | |||||
Depreciation and amortization | 42,449 | 37,879 | |||||
Impairment loss | 14,986 | 43 | |||||
General and administrative | 7,516 | 6,498 | |||||
Acquisition costs | 1 | 49 | |||||
Other (2) | 3,117 | 169 | |||||
Net Operating Income | 96,171 | 90,474 | |||||
Less: NOI related to consolidated entities not defined as same property and noncontrolling interests | (18,306 | ) | (14,639 | ) | |||
Add: Pro rata share of unconsolidated entities defined as same property | 8,523 | 8,171 | |||||
Same Property Net Operating Income | $ | 86,388 | $ | 84,006 |
(1) | Revenue adjustments consist primarily of straight-line rentals, lease cancellation income and fee income primarily from real estate joint ventures and partnerships. |
(2) | Other includes items such as environmental abatement costs, demolition expenses and lease termination fees. |
Corporate Office | |
2600 Citadel Plaza Drive | |
P. O. Box 924133 | |
Houston, TX 77292-4133 | |
713-866-6000 | |
www.weingarten.com | |
Stock Listings | |
New York Stock Exchange: | |
Common Shares | WRI |
Three Months Ended March 31, | Twelve Months Ended December 31, | ||||||||||||||||||||||
2017 | 2016 | 2016 | 2015 | 2014 | 2013 | ||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Rentals, net | $ | 140,818 | $ | 128,509 | $ | 537,265 | $ | 502,464 | $ | 503,128 | $ | 477,340 | |||||||||||
Other | 2,845 | 3,908 | 12,290 | 10,380 | 11,278 | 11,855 | |||||||||||||||||
Total | 143,663 | 132,417 | 549,555 | 512,844 | 514,406 | 489,195 | |||||||||||||||||
Expenses: | |||||||||||||||||||||||
Depreciation and amortization | 42,449 | 37,879 | 162,535 | 145,940 | 150,356 | 146,763 | |||||||||||||||||
Operating | 29,910 | 23,536 | 98,855 | 94,244 | 95,318 | 97,099 | |||||||||||||||||
Real estate taxes, net | 17,517 | 15,857 | 66,358 | 60,289 | 60,768 | 57,515 | |||||||||||||||||
Impairment loss | 14,986 | 43 | 98 | 153 | 1,024 | 2,579 | |||||||||||||||||
General and administrative | 7,516 | 6,498 | 27,266 | 27,524 | 24,902 | 25,371 | |||||||||||||||||
Total | 112,378 | 83,813 | 355,112 | 328,150 | 332,368 | 329,327 | |||||||||||||||||
Operating Income | 31,285 | 48,604 | 194,443 | 184,694 | 182,038 | 159,868 | |||||||||||||||||
Interest Expense, net | (21,082 | ) | (20,891 | ) | (83,003 | ) | (87,783 | ) | (94,725 | ) | (96,312 | ) | |||||||||||
Interest and Other Income | 1,754 | 211 | 2,569 | 4,563 | 3,756 | 7,685 | |||||||||||||||||
Gain on Sale and Acquisition of Real Estate Joint Venture and Partnership Interests | — | 37,392 | 48,322 | 879 | 1,718 | 33,670 | |||||||||||||||||
Benefit (Provision) for Income Taxes | 3,359 | (5,899 | ) | (6,856 | ) | (52 | ) | 1,261 | (7,046 | ) | |||||||||||||
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net (a) | 5,317 | 4,093 | 20,642 | 19,300 | 22,317 | 35,112 | |||||||||||||||||
Income from Continuing Operations | 20,633 | 63,510 | 176,117 | 121,601 | 116,365 | 132,977 | |||||||||||||||||
Operating Income from Discontinued Operations | — | — | — | — | 342 | 12,214 | |||||||||||||||||
Gain on Sale of Property from Discontinued Operations | — | — | — | — | 44,582 | 119,203 | |||||||||||||||||
Income from Discontinued Operations | — | — | — | — | 44,924 | 131,417 | |||||||||||||||||
Gain on Sale of Property | 15,763 | 45,157 | 100,714 | 59,621 | 146,290 | 762 | |||||||||||||||||
Net Income | 36,396 | 108,667 | 276,831 | 181,222 | 307,579 | 265,156 | |||||||||||||||||
Less: Net Income Attributable to Noncontrolling Interests | (5,570 | ) | (1,593 | ) | (37,898 | ) | (6,870 | ) | (19,571 | ) | (44,894 | ) | |||||||||||
Net Income Adjusted for Noncontrolling Interests | 30,826 | 107,074 | 238,933 | 174,352 | 288,008 | 220,262 | |||||||||||||||||
Dividends on Preferred Shares | — | — | — | (3,830 | ) | (10,840 | ) | (18,173 | ) | ||||||||||||||
Redemption Costs of Preferred Shares | — | — | — | (9,687 | ) | — | (17,944 | ) | |||||||||||||||
Net Income Attributable to Common Shareholders | $ | 30,826 | $ | 107,074 | $ | 238,933 | $ | 160,835 | $ | 277,168 | $ | 184,145 | |||||||||||
Earnings Per Common Share - Basic | $ | 0.24 | $ | 0.87 | $ | 1.90 | $ | 1.31 | $ | 2.28 | $ | 1.52 | |||||||||||
Earnings Per Common Share - Diluted | $ | 0.24 | $ | 0.85 | $ | 1.87 | $ | 1.29 | $ | 2.25 | $ | 1.50 |
(a) | See Page 23 for the Company’s pro rata share of the operating results of its unconsolidated real estate joint ventures and partnerships. |
March 31, 2017 | December 31, 2016 | ||||||
ASSETS | |||||||
Property | $ | 4,747,347 | $ | 4,789,145 | |||
Accumulated Depreciation | (1,189,269 | ) | (1,184,546 | ) | |||
Property Held for Sale, net | 15,998 | 479 | |||||
Property, net | 3,574,076 | 3,605,078 | |||||
Investment in Real Estate Joint Ventures and Partnerships, net (a) | 288,271 | 289,192 | |||||
Total | 3,862,347 | 3,894,270 | |||||
Unamortized Lease Costs, net | 201,321 | 208,063 | |||||
Accrued Rent and Accounts Receivable (net of allowance for doubtful accounts of $6,844 in 2017 and $6,700 in 2016) | 90,883 | 94,466 | |||||
Cash and Cash Equivalents | 3,615 | 16,257 | |||||
Restricted Deposits and Mortgage Escrows | 3,299 | 25,022 | |||||
Other, net | 190,626 | 188,850 | |||||
Total Assets | $ | 4,352,091 | $ | 4,426,928 | |||
LIABILITIES AND EQUITY | |||||||
Debt, net | $ | 2,323,447 | $ | 2,356,528 | |||
Accounts Payable and Accrued Expenses | 90,728 | 116,859 | |||||
Other, net | 191,053 | 191,887 | |||||
Total Liabilities | 2,605,228 | 2,665,274 | |||||
Commitments and Contingencies | — | — | |||||
Deferred Compensation Share Awards | — | 44,758 | |||||
Equity: | |||||||
Shareholders' Equity: | |||||||
Common Shares of Beneficial Interest - par value, $.03 per share; shares authorized: 275,000; shares issued and outstanding: 128,386 in 2017 and 128,072 in 2016 | 3,895 | 3,885 | |||||
Additional Paid-In Capital | 1,769,133 | 1,718,101 | |||||
Net Income Less Than Accumulated Dividends | (196,844 | ) | (177,647 | ) | |||
Accumulated Other Comprehensive Loss | (7,958 | ) | (9,161 | ) | |||
Total Shareholders' Equity | 1,568,226 | 1,535,178 | |||||
Noncontrolling Interests | 178,637 | 181,718 | |||||
Total Equity | 1,746,863 | 1,716,896 | |||||
Total Liabilities and Equity | $ | 4,352,091 | $ | 4,426,928 |
(a) | This represents the Company’s investment of its unconsolidated real estate joint ventures and partnerships. See page 23 for additional information. |
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
Funds From Operations Attributable to Common Shareholders (NAREIT FFO) | |||||||
Numerator: | |||||||
Net income attributable to common shareholders | $ | 30,826 | $ | 107,074 | |||
Depreciation and amortization | 41,621 | 37,209 | |||||
Depreciation and amortization of unconsolidated real estate joint ventures and partnerships | 3,639 | 3,686 | |||||
Impairment of operating properties and real estate equity investments | 12,005 | — | |||||
Impairment of operating properties of unconsolidated real estate joint ventures and partnerships | — | 326 | |||||
(Gain) on acquisition including associated real estate equity investment | — | (37,383 | ) | ||||
(Gain) on sale of property and interests in real estate equity investments | (11,812 | ) | (45,125 | ) | |||
(Benefit) provision for income taxes (1) | (2,392 | ) | — | ||||
NAREIT FFO - Basic | 73,887 | 65,787 | |||||
Income attributable to operating partnership units | 526 | 499 | |||||
NAREIT FFO - Diluted | 74,413 | 66,286 | |||||
Adjustments for Core FFO: | |||||||
Other impairment loss | 3,017 | 43 | |||||
(Benefit) provision for income taxes | (952 | ) | 5,895 | ||||
Acquisition costs | — | 355 | |||||
Other | 3,066 | (242 | ) | ||||
Core FFO - Diluted | $ | 79,544 | $ | 72,337 | |||
Denominator: | |||||||
FFO weighted average number of common shares outstanding - Basic | 127,610 | 123,593 | |||||
Effect of dilutive securities: | |||||||
Share options and awards | 938 | 1,216 | |||||
Operating partnership units | 1,462 | 1,462 | |||||
FFO weighted average number of common shares outstanding - Diluted | 130,010 | 126,271 | |||||
NAREIT FFO Per Common Share - Basic | $ | 0.58 | $ | 0.53 | |||
NAREIT FFO Per Common Share - Diluted | $ | 0.57 | $ | 0.52 | |||
Adjustments for Core FFO per common share: | |||||||
Other impairment loss | 0.02 | — | |||||
(Benefit) provision for income taxes | — | 0.05 | |||||
Other | 0.02 | — | |||||
Core FFO Per Common Share - Diluted | $ | 0.61 | $ | 0.57 | |||
(1) Effective January 1, 2017 includes the applicable taxes related to gains and impairments of operating properties. |
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
Rentals, net | |||||||
Base minimum rent, net | $ | 106,841 | $ | 99,255 | |||
Straight line rent | 1,623 | 1,373 | |||||
Over/Under-market rentals, net | 883 | (48 | ) | ||||
Percentage rent | 740 | 989 | |||||
Tenant reimbursements | 30,731 | 26,940 | |||||
Total | $ | 140,818 | $ | 128,509 | |||
Other Income | |||||||
Recurring fee income | $ | 1,553 | $ | 1,454 | |||
Non-Recurring fee income | 50 | 167 | |||||
Miscellaneous revenue | 1,242 | 1,506 | |||||
Lease cancellation revenue | — | 781 | |||||
Total | $ | 2,845 | $ | 3,908 | |||
Interest Expense, net | |||||||
Interest paid or accrued | $ | 21,137 | $ | 20,712 | |||
Amortization of debt deferred costs | 963 | 877 | |||||
Over/Under-market mortgage adjustment of acquired properties, net | (195 | ) | (178 | ) | |||
Gross interest expense | 21,905 | 21,411 | |||||
Capitalized interest | (823 | ) | (520 | ) | |||
Total | $ | 21,082 | $ | 20,891 | |||
Interest and Other Income | |||||||
Deferred compensation investment income | $ | 1,676 | $ | 40 | |||
Other | 78 | 171 | |||||
Total | $ | 1,754 | $ | 211 | |||
Supplemental Analyst Information | |||||||
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net | |||||||
Net income from unconsolidated real estate joint ventures and partnerships | $ | 4,434 | $ | 3,122 | |||
Intercompany fee income reclass | 671 | 643 | |||||
Other adjustments | 212 | 328 | |||||
Equity in earnings of real estate joint ventures and partnerships, net | $ | 5,317 | $ | 4,093 | |||
Dividends | |||||||
Common Dividends per Share | $ | 0.385 | $ | 0.365 | |||
Common Dividends Paid as a % of Reported Funds from Operations - Basic | 62.5 | % | 69.0 | % | |||
Common Dividends Paid as a % of Core Funds from Operations - Basic | 62.5 | % | 63.2 | % | |||
General and Administrative Expenses | |||||||
General and Administrative Expenses/Total Revenue | 5.2 | % | 4.9 | % | |||
General and Administrative Expenses/Total Assets before Depreciation | 0.14 | % | 0.13 | % | |||
Net Operating Income Additional Disclosures | |||||||
Minority Interests Share of Net Operating Income and Other Adjustments | $ | (1,321 | ) | $ | (1,210 | ) | |
Pro rata Share of Unconsolidated Joint Ventures | |||||||
Revenues | 13,524 | 13,530 | |||||
Operating expense | (2,407 | ) | (3,164 | ) | |||
Real estate taxes | (1,690 | ) | (1,749 | ) | |||
Net Operating Income from Sold Properties | 357 | 2,654 | |||||
March 31, 2017 | December 31, 2016 | ||||||
Property | |||||||
Land | $ | 1,112,752 | $ | 1,107,072 | |||
Land held for development | 73,996 | 82,953 | |||||
Land under development | 48,220 | 51,761 | |||||
Buildings and improvements | 3,432,320 | 3,489,685 | |||||
Construction in-progress | 80,059 | 57,674 | |||||
Total | $ | 4,747,347 | $ | 4,789,145 | |||
Straight Line Rent Receivable | |||||||
$ | 63,639 | $ | 62,955 | ||||
Other Assets, net | |||||||
Notes receivable and mortgage bonds, net | $ | 28,808 | $ | 28,784 | |||
Debt service guaranty asset | 67,125 | 67,125 | |||||
Non-qualified benefit plan assets | 27,487 | 26,331 | |||||
Out-of-market leases, net | 29,905 | 31,016 | |||||
Investments | 12,370 | 12,910 | |||||
Deferred income tax asset | 14,440 | 10,834 | |||||
Interest rate derivative | 872 | 126 | |||||
Unamortized debt costs, net | 3,074 | 3,229 | |||||
Other | 6,545 | 8,495 | |||||
Total | $ | 190,626 | $ | 188,850 | |||
Other Liabilities, net | |||||||
Deferred revenue | $ | 10,695 | $ | 9,535 | |||
Non-qualified benefit plan liabilities | 62,995 | 61,916 | |||||
Deferred income tax payable | 11,800 | 11,640 | |||||
Out-of-market leases, net | 85,066 | 87,769 | |||||
Other | 20,497 | 21,027 | |||||
Total | $ | 191,053 | $ | 191,887 | |||
Identified Intangible Assets and Liabilities | |||||||
Identified Intangible Assets: | |||||||
Above-market leases (included in Other Assets, net) | $ | 44,393 | $ | 44,595 | |||
Above-market leases - Accumulated Amortization | (14,488 | ) | (13,579 | ) | |||
Below-market assumed mortgages (included in Debt, net) | 1,671 | 1,671 | |||||
Below-market assumed mortgages - Accumulated Amortization | (1,671 | ) | (1,564 | ) | |||
In place leases (included in Unamortized Lease Costs, net) | 229,454 | 232,528 | |||||
In place leases - Accumulated Amortization | (85,489 | ) | (82,571 | ) | |||
Total | $ | 173,870 | $ | 181,080 | |||
Identified Intangible Liabilities: | |||||||
Below-market leases (included in Other Liabilities, net) | $ | 109,917 | $ | 110,878 | |||
Below-market leases - Accumulated Amortization | (24,851 | ) | (23,109 | ) | |||
Above-market assumed mortgages (included in Debt, net) | 10,375 | 10,375 | |||||
Above-market assumed mortgages - Accumulated Amortization | (5,487 | ) | (5,186 | ) | |||
Total | $ | 89,954 | $ | 92,958 |
March 31, 2017 | December 31, 2016 | ||||||
Common Share Data | |||||||
Closing Market Price | $ | 33.39 | $ | 35.79 | |||
Capitalization | |||||||
Debt | $ | 2,323,447 | $ | 2,356,528 | |||
Common Shares at Market | 4,286,809 | 4,583,697 | |||||
Operating Partnership Units at Market | 48,816 | 52,325 | |||||
Total Market Capitalization (As reported) | $ | 6,659,072 | $ | 6,992,550 | |||
Debt to Total Market Capitalization (As reported) | 34.9 | % | 33.7 | % | |||
Debt to Total Market Capitalization (As reported at a constant share price of $35.79) | 33.3 | % | 33.7 | % | |||
Debt to Total Market Capitalization (Pro rata) | 35.6 | % | 34.4 | % | |||
Capital Availability | |||||||
Revolving Credit Facility | $ | 500,000 | $ | 500,000 | |||
Less: | |||||||
Balance Outstanding Under Revolving Credit Facility | 226,000 | 245,000 | |||||
Outstanding Letters of Credit Under Revolving Facility | 5,614 | 4,860 | |||||
Unused Portion of Credit Facility | $ | 268,386 | $ | 250,140 |
Significant Covenant Ratios | ||||||||
Restrictions | ||||||||
Debt to Asset Ratio (Public) | Less than 60.0% | 44.0 | % | 44.3 | % | |||
Secured Debt to Asset Ratio (Public) | Less than 40.0% | 8.0 | % | 8.3 | % | |||
Unencumbered Asset Test (Public) | Greater than 150% | 240.7 | % | 241.0 | % | |||
Fixed Charge Coverage (Revolver) (Pro rata EBITDA/ (interest expense + scheduled principal payments)) | Greater than 1.5x | 3.8x | 3.8x |
Net Debt to Adjusted EBITDA | |||||||
EBITDA (Current Quarter) | $ | 96,568 | $ | 134,097 | |||
Gain on Sale of Real Estate | (15,763 | ) | (34,869 | ) | |||
Ground Rent | 252 | 251 | |||||
Other Non-Recurring Items | 14,986 | 55 | |||||
Adjusted EBITDA | $ | 96,043 | $ | 99,534 | |||
Net Debt (less cash & equivalents) | $ | 2,319,832 | $ | 2,340,271 | |||
Net Debt to Adjusted EBITDA (annualized) | 5.90x | 5.88x |
Credit Ratings | |||
S&P | Moody's | ||
Senior Debt | BBB | Baa1 | |
Outlook | Stable | Stable |
2017 Guidance | ||||
Original Guidance | Revised Guidance | |||
Net income attributable to common shareholders | $1.18 - $1.22 | $0.94 - $1.00 | ||
Depreciation and amortization | 1.16 - 1.18 | 1.38 - 1.40 | ||
Impairment of operating properties | 0.08 - 0.10 | |||
(Gain) on sale of property and interests in RE equity investments | (0.08) - (0.10) | |||
(Benefit) provision for income taxes | (0.01) - (0.03) | |||
NAREIT FFO - Basic | 2.34 - 2.40 | 2.31 - 2.37 | ||
Income attributable to operating partnership units | 0.02 - 0.02 | 0.02 - 0.02 | ||
NAREIT FFO Per Common Share - Diluted | $2.36 - $2.42 | $2.33 - $2.39 | ||
Other impairment loss | 0.02 -.0.02 | |||
(Benefit) provision for income taxes | (0.01) - (0.01) | |||
Other | 0.01 - 0.01 | 0.03 - 0.03 | ||
Core FFO Per Common Share - Diluted | $2.37 - $2.43 | $2.37 - $2.43 | ||
Portfolio Activity ($ in millions) | ||||
Acquisitions | $125 - $225 | $125 - $225 | ||
Re / New Development | $135 - $235 | $135 - $235 | ||
Dispositions | $125 - $225 | $125 - $225 | ||
Operating Information | ||||
Same Property Net Operating Income with redevelopments | +2.5% to +3.5% | +2.5% to +3.5% | ||
Same Property Net Operating Income without redevelopments | +2.0% to +3.0% | +2.0% to +3.0% | ||
Denotes change to guidance |
Three Months Ended March 31, 2017 | Twelve Months Ended December 31, 2016 | |||||||
New Development | $ | 30,356 | $ | 67,722 | ||||
Tenant Finish | 7,695 | 24,989 | ||||||
Redevelopment | 6,571 | 32,185 | ||||||
Building and Site Improvements | 5,324 | 20,474 | ||||||
External Leasing Commissions | 1,002 | 5,429 | ||||||
Acquisitions | 600 | 514,756 | ||||||
Capital Expenditures | $ | 51,548 | $ | 665,555 | ||||
Note: | ||||||||
Internal Leasing Fees are approximately $2.6 million for the three months ended March 31, 2017 and $8.7 million for the twelve months ended December 31, 2016, respectively. | ||||||||
New Development | |||||||||||||||||||||
Net SF/Units | Total | Cost | Cost | Completed | Est./Act. | Est./Act. | |||||||||||||||
by Product | Percent | Estimated | Incurred- | Incurred - | Inception- | Est. Final | Anchor | Stabilized | Key Tenants / | ||||||||||||
Center | MSA | Type | Leased | Investment | Year-To-Date | To-Date | To-Date | ROI% (1) | Opening | Quarter | Description | ||||||||||
Active Developments | |||||||||||||||||||||
1 | The Whittaker (2) | Seattle, WA | Retail = 63 SF | 82.9% | $ | 30,784 | $ | 24,594 | $ | 24,833 | $ | — | 2H 18 | ||||||||
2 | Gateway Alexandria | Alexandria, VA | Retail = 100 SF | 16.4% | 181,193 | 5,566 | 51,759 | — | Q4 19 | 2H 20 | Harris Teeter | ||||||||||
Office = 23 SF | |||||||||||||||||||||
MF = 282 Units | |||||||||||||||||||||
3 | Columbia Pike (3) | Arlington, VA | Retail = 65 SF | 13.8% | 135,380 | 196 | 1,082 | — | Q4 19 | 2H 20 | Harris Teeter | ||||||||||
MF = 330 Units | |||||||||||||||||||||
Total Active Developments | 20.4% | $ | 347,357 | $ | 30,356 | $ | 77,674 | $ | — | 5.7 | % |
QTR Completed | 2Q'17E | 3Q'17E | 4Q'17E | 1Q'18E | 2Q'18E | Remaining Balance | |
Completion ($) | — | — | $0 - $1,500 | $20,500 - $25,500 | $0 - $2,500 | $800 - $5,800 | $283,800 - $288,800 |
Weighted Return (%) | — | — | 0% | 6.7% - 7.2% | 0% | 6.7% - 7.2% | 5.6% - 6.1% |
Net Operating Income (Annualized) | — | — | $0 - $10 | $1,370 - $1,830 | $0 - $100 | $100 - $500 | $16,000 - $17,800 |
(1) Average ROI by Product Type: |
Retail 6.4% - 6.7% |
Multifamily 5.6% - 5.9% |
Office 6.6% - 6.9% |
(2) WRI purchased the retail portion of a mixed-use project in West Seattle this quarter. |
(3) WRI will participate in the development of this mixed-use property. Upon the purchase of the land, planned for Q2 of 2017, WRI will have a 90% equity interest in the property and is committed to fund up to $127 million in equity and debt. |
The Company cannot guarantee that (i) ROI will be generated at the percentage listed or at all, (ii) total estimated investment associated with these projects will be equal to the actual investment, (iii) project completion or stabilization will occur when anticipated or (iv) that the Company will ultimately complete any of these projects. The ROI and total estimated investment reflect the Company's best estimate based upon current information, may change over time and are subject to certain conditions which are beyond the Company's control, including, without limitation, general economic conditions, market conditions and other business factors. |
Note: |
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof. |
Redevelopment (1) | |||||||||||||||||
Included | Total | Cost | Cost | % | Est./Act. | Est./Act. | Est./Act. | ||||||||||
in SPNOI | Estimated | Incurred - | Incurred - | Placed in | Incremental | Anchor | Stabilized | ||||||||||
Center | MSA | w/redev (2) | Investment | Year-To-Date | To-Date | Service (3) | ROI% | Opening | Quarter | Key Tenants / Description | |||||||
Large Redevelopments (incremental investment) (4) | |||||||||||||||||
1 | River Oaks Shopping Center | Houston, TX | N (5) | $ | 150,000 | — | — | — | 5.5 - 7.5% | NA | 2H 21 | 30-Story Residential High-Rise and 10,000 SF Retail Mixed-Use building | |||||
Total Large Redevelopments | 150,000 | — | — | — | 5.5 - 7.5% | ||||||||||||
Other Redevelopments (incremental investment) | |||||||||||||||||
1 | Decatur 215 | Las Vegas, NV | Y | $ | 16,804 | $ | (994 | ) | $ | 14,492 | 94% | 12.0 - 14.0% | Q2 15 | 1H 17 | Hobby Lobby, Ross, Ulta and shops and restaurants | ||
2 | Sunset Point 19 | Clearwater, FL | Y | 16,667 | 2,952 | 4,644 | — | 11.0 - 13.0 | 1H 17 | 2H 17 | Total Center redevelopment with three new shop space buildings | ||||||
3 | Winter Park Corners | Orlando, FL | Y | 6,500 | 3 | 3 | — | 15.5 - 17.5 | 2H 18 | 2H 18 | 30,000 SF Grocer; 12,600 SF and 3,600 SF new shop space buildings | ||||||
4 | Rock Prairie Marketplace | College Station, TX | Y | 6,385 | 496 | 2,251 | 17% | 11.0 - 13.0 | NA | 2H 17 | 5,000 SF Valero gas station, 13,480 SF multi-tenant building, and pads | ||||||
5 | Humblewood Shopping Center | Houston, TX | Y (6) | 5,719 | — | 4,253 | 80% | 5.5 - 7.5 | Q3 15 | 1H 17 | Relocation of Conn's | ||||||
6 | Waterford Village | Wilmington, NC | Y | 4,140 | 762 | 993 | — | 9.5 - 11.5 | NA | 1H 17 | Two multi-tenant buildings, totaling 18,750 SF | ||||||
7 | Wake Forest II | Raleigh, NC | N (7) | 3,379 | 985 | 2,227 | — | 9.5 - 11.5 | NA | 2H 17 | 14,640 SF multi-tenant building | ||||||
8 | Tomball Marketplace | Houston, TX | Y | 3,185 | 461 | 2,076 | — | 11.0 - 13.0 | NA | 1H 17 | 10,000 SF and 3,000 SF new shop space buildings | ||||||
9 | Wellington Green | Wellington, FL | Y | 2,554 | 686 | 939 | — | 11.0 - 13.0 | NA | 2H 17 | 9,000 SF multi-tenant building | ||||||
10 | Red Mountain Gateway | Phoenix, AZ | Y | 2,358 | 122 | 122 | — | 8.0 - 10.0 | NA | 2H 17 | 6,000 SF new shop space building | ||||||
11 | Ridgeway Trace | Memphis, TN | Y | 2,167 | 69 | 1,453 | 45% | 14.0 - 16.0 | NA | 1H 17 | 6,500 SF new shop space building | ||||||
12 | North Towne Plaza | Albuquerque, NM | Y | 1,991 | 49 | 49 | — | 7.0 - 9.0 | NA | 2H 17 | 6,000 SF new shop space building | ||||||
13 | Clermont Landing | Orlando, FL | Y | 1,063 | 36 | 36 | — | 15.0 - 17.0 | NA | 1H 18 | 7,000 SF new shop space building | ||||||
14 | Baybrook Gateway | Houston, TX | Y | 937 | 282 | 282 | — | 14.0 - 16.0 | NA | 2H 17 | 6,500 SF new shop space building | ||||||
15 | Atlantic West | Jacksonville, FL | Y | 734 | 15 | 15 | — | 14.0 - 16.0 | NA | 2H 17 | 7,800 SF new shop space building | ||||||
Total Other Redevelopments | 74,583 | 5,924 | 33,835 | 12.0 - 14.0% | |||||||||||||
Completed Redevelopments (incremental investment) | |||||||||||||||||
1 | RiverPoint at Sheridan | Denver, CO | Y | $ | 17,362 | $ | 373 | $ | 17,072 | 100% | 8.0 - 10.0% | NA | Q4 16 | Conn's, Sportsman's Warehouse, BWW, Old Chicago, PetSmart and shop spaces | |||
2 | Westchase Shopping Center | Houston, TX | Y | 7,488 | 344 | 7,445 | 100% | 8.0 - 10.0 | Q1 16 | Q4 16 | Whole Foods and Five Below | ||||||
3 | Horne Street Market | Fort Worth, TX | Y | 2,517 | 109 | 2,487 | 92% | 10.0 - 12.0 | NA | Q4 16 | 10,200 SF multi-tenant building | ||||||
4 | Westhill Village Shopping Center | Houston, TX | Y | 1,543 | — | 1,544 | 100% | 20.0 - 22.0 | NA | Q2 16 | 6,700 SF multi-tenant building | ||||||
5 | Crabtree Commons | Raleigh, NC | Y | 1,387 | (420 | ) | 1,417 | 100% | 19.0 - 21.0 | NA | Q4 16 | J. Alexander's Restaurant | |||||
6 | Markham West Shopping Center | Little Rock, AR | Y | 1,264 | 241 | 1,185 | 100% | 8.0 - 10.0 | NA | Q4 16 | 5,000 SF multi-tenant building | ||||||
7 | Pineapple Commons | Port St. Lucie, FL | Y | 386 | — | 386 | 100% | 9.5 - 11.5 | NA | Q4 16 | 5,000 SF multi-tenant building | ||||||
Total Completed Redevelopments | 31,947 | 647 | 31,536 | 10.0 -12.0% | |||||||||||||
Total Redevelopments | 256,530 | 6,571 | 65,371 | 8.0 - 10.0% | |||||||||||||
Total Investment (New Development & Redevelopment) | $ | 603,887 | $ | 36,927 | $ | 143,045 |
Summary of asset allocation: | Developments | Redevelopments | Total | |||||||||
Land | $ | — | $ | — | $ | — | ||||||
Land Under Development | 48,220 | — | 48,220 | |||||||||
Building and Improvements | — | 51,643 | 51,643 | |||||||||
CIP | 27,697 | 13,728 | 41,425 | |||||||||
Other various accounts | 1,757 | — | 1,757 | |||||||||
Property | $ | 77,674 | $ | 65,371 | $ | 143,045 | ||||||
Cash NOI Summary | ||||||||||||
Cash NOI included for the Three Months Ended March 31, 2017: | $ | — | $ | 1,655 | $ | 1,655 |
(1) Redevelopment is defined where GLA is added either through new construction or expansion of an existing space or where incremental investment is over $5 million. |
(2) A property is removed from the Company's same store portfolio if the project is considered to significantly impact the existing property's NOI and activities have begun in anticipation of the project. |
(3) Represents the percentage of project GLA for which the leases of the applicable tenants have commenced. |
(4) Large Redevelopment is defined where Total Estimated Investment exceeds $50 million on an individual project. |
(5) Project is in the planning stage. Until material investment is made, the property will remain in SPNOI. |
(6) Property sold subsequent to quarter-end. |
(7) Most of the property was sold during 2016, and as such, does not meet the critera to be included in the Company's same store portfolio |
The Company cannot guarantee that (i) ROI will be generated at the percentage listed or at all, (ii) total estimated investment associated with these projects will be equal to the actual investment, (iii) project completion or stabilization will occur when anticipated or (iv) that the Company will ultimately complete any of these projects. The ROI and total estimated investment reflect the Company's best estimate based upon current information, may change over time and are subject to certain conditions which are beyond the Company's control, including, without limitation, general economic conditions, market conditions and other business factors. |
Note: |
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof. |
Ownership Interest | Gross Acres | Investment (1) | ||||||||||||
Location | 100% | Pro Rata | ||||||||||||
New Development Phased Projects | ||||||||||||||
Highway 17 and Highway 210, Surf City, NC | 100.0 | % | 46.5 | |||||||||||
US Hwy. 1 and Caveness Farms Rd., Wake Forest, NC | 100.0 | % | 22.7 | |||||||||||
US 77 & FM 802, Brownsville, TX | 100.0 | % | 21.0 | |||||||||||
FM 2920 and Future 249, Tomball - Houston, TX | 100.0 | % | 10.6 | |||||||||||
Hwy. 85 & Hwy. 285, Sheridan, CO | 100.0 | % | 8.6 | |||||||||||
US Hwy. 17 & US Hwy. 74/76, Leland, NC | 100.0 | % | 8.3 | |||||||||||
Belle Terre Pkwy. & State Rd. 100, Palm Coast, FL | 100.0 | % | 6.7 | |||||||||||
State Hwy. 95 & Bullhead Pkwy., Bullhead City, AZ | 100.0 | % | 5.9 | |||||||||||
SR 207 & Rolling Hills Drive, St. Augustine, FL | 70.0 | % | 5.2 | |||||||||||
29th St. at Nolana Loop, McAllen, TX | 50.0 | % | 3.8 | |||||||||||
Decatur at 215, Las Vegas, NV | 100.0 | % | 1.1 | |||||||||||
Total New Development Phased Projects | 140.4 | $ | 21,191 | $ | 19,704 | |||||||||
Other Raw Land | ||||||||||||||
FM 1957 (Potranco Rd.) and FM 211, San Antonio, TX | 50.0 | % | 129.4 | |||||||||||
South Fulton Parkway and SH 92, Union City - Atlanta, GA | 100.0 | % | 81.6 | |||||||||||
SH 281 & Wilderness Oaks, San Antonio, TX | 100.0 | % | 29.2 | |||||||||||
Lon Adams Rd. at Tangerine Farms Rd. - Marana, AZ | 100.0 | % | 9.7 | |||||||||||
SH 151 & Ingram Rd., San Antonio, TX | 66.7 | % | 5.8 | |||||||||||
Shary Road and US Hwy. 83, Mission, TX | 50.0 | % | 5.5 | |||||||||||
Rock Prairie Rd. at Hwy. 6, College Station, TX | 100.0 | % | 5.3 | |||||||||||
Leslie Rd. at Bandera Rd., Helotes, TX | 100.0 | % | 1.7 | |||||||||||
Other | 100.0 | % | 22.3 | |||||||||||
Total Raw Land | 290.5 | $ | 52,016 | $ | 38,144 | |||||||||
Total Land Held For Development Properties | 430.9 | $ | 73,207 | $ | 57,848 |
Center | City/State | Sq. Ft. at 100% | Date Sold | Sales Proceeds | Weighted Sales Cap | ||||||||||
Dispositions | |||||||||||||||
1st Quarter | |||||||||||||||
Lyons Avenue Shopping Center | Houston, TX | 68 | 01/13/17 | ||||||||||||
Palms of Carrollwood | Tampa, FL | 168 | 02/14/17 | ||||||||||||
Mohave Crossroads Pad | Bullhead City, AZ | N/A | 02/28/17 | ||||||||||||
Gateway Station | Fort Worth, TX | 85 | 03/09/17 | ||||||||||||
Decatur 215 Pad | Las Vegas, NV | 3 | 03/22/17 | ||||||||||||
Stevens Ranch Pad | San Antonio, TX | N/A | 03/28/17 | ||||||||||||
Total 1st Quarter Dispositions | $ | 47,387 | 6.44 | % | |||||||||||
2nd Quarter | |||||||||||||||
Humblewood Shopping Center | Houston, TX | 183 | 04/07/17 | ||||||||||||
Mohave Crossroads | Bullhead City, AZ | 184 | 04/13/17 | ||||||||||||
Total Dispositions | $ | 99,633 | 7.31 | % | |||||||||||
Date | Purchase | |||||||||||||
Acquired | Price | Yield (1) | ||||||||||||
Acquisitions | ||||||||||||||
1st Quarter | ||||||||||||||
Red Mountain Gateway Pad | Mesa, AZ | N/A | 03/31/17 | |||||||||||
Total Acquisitions | $ | 600 | — | % | ||||||||||
(1) Economics reflect WRI's pro rata ownership interest, excluding the incremental return from fee income. |
Note: |
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof. |
March 31, 2017 | 1st Quarter Weighted Average Rate (1) | December 31, 2016 | 4th Quarter Weighted Average Rate (1) | |||||||||||
Outstanding Balance Summary | ||||||||||||||
Mortgage Debt | $ | 404,155 | 5.00 | % | $ | 423,791 | 5.10 | % | ||||||
3.375% Notes due 2022 | 299,316 | 3.38 | % | 299,288 | 3.38 | % | ||||||||
3.5% Notes due 2023 | 299,093 | 3.50 | % | 299,059 | 3.50 | % | ||||||||
4.45% Notes due 2024 | 249,265 | 4.45 | % | 249,241 | 4.45 | % | ||||||||
3.85% Notes due 2025 | 248,388 | 3.85 | % | 248,346 | 3.85 | % | ||||||||
3.25% Notes due 2026 | 248,002 | 3.25 | % | 247,957 | 3.25 | % | ||||||||
Term Loan (2) | 200,000 | 2.47 | % | 200,000 | 2.47 | % | ||||||||
Unsecured Notes Payable (MTN) | 66,290 | 6.70 | % | 66,290 | 6.00 | % | ||||||||
Revolving Credit Agreements (3) | 230,900 | 1.64 | % | 245,000 | 1.39 | % | ||||||||
Obligations under Capital Leases | 21,000 | 7.99 | % | 21,000 | 7.94 | % | ||||||||
Unamortized Loan Costs | (10,087 | ) | (10,569 | ) | ||||||||||
Subtotal Consolidated Debt | 2,256,322 | 3.74 | % | 2,289,403 | 3.89 | % | ||||||||
Debt Service Guarantee Liability (4) | 67,125 | 67,125 | ||||||||||||
Total Consolidated Debt - As Reported | $ | 2,323,447 | 3.74 | % | $ | 2,356,528 | 3.89 | % | ||||||
As Reported | ||||||||||||||
Weighted Average Interest Rates (1) | ||||||||||||||
Three months ended 03/31/17 | 3.74 | % | ||||||||||||
Three months ended 12/31/16 | 3.89 | % | ||||||||||||
Twelve months ended 12/31/16 | 3.98 | % | ||||||||||||
(1) | Weighted average interest rates exclude the effects of ASC 805 "Business Combinations", revolver facility fee, and other loan costs related to financing. |
(2) | Term Loan has a floating rate of LIBOR + 97.5 bps and has been swapped to a fixed rate of 2.47%. The weighted average interest rate reflects the fixed rate. |
(3) | Weighted average revolving interest rate excludes the effect of the facility fee of 15 basis points on the total commitment paid quarterly in arrears. The weighted average revolving interest rate with the facility fee was 1.99% and 1.88% in the first quarter 2017 and the fourth quarter 2016, respectively. |
(4) | Debt service guarantee liability represents bonds issued in association with a guarantee in connection with a project in Denver, Colorado. |
Debt Balance | Weighted Average Rate (1) | % of Total | Weighted Average Remaining Life (yrs) | ||||||||||
Fixed vs. Variable Rate Debt (includes the effect of interest rate swaps) | |||||||||||||
As of March 31, 2017 | |||||||||||||
Fixed-rate debt | $ | 2,140,312 | 3.95 | % | 89.4 | % | 6.65 | ||||||
Variable-rate debt | 252,589 | 1.70 | % | 10.6 | % | 2.84 | |||||||
Total | $ | 2,392,901 | 3.73 | % | 100.0 | % | 6.25 | ||||||
As of December 31, 2016 | |||||||||||||
Fixed-rate debt | $ | 2,159,732 | 4.03 | % | 89.0 | % | |||||||
Variable-rate debt | 266,759 | 1.67 | % | 11.0 | % | ||||||||
Total | $ | 2,426,491 | 3.86 | % | 100.0 | % | |||||||
Secured vs. Unsecured Debt | |||||||||||||
As of March 31, 2017 | |||||||||||||
Secured Debt | $ | 493,062 | 4.86 | % | 20.6 | % | 6.04 | ||||||
Unsecured Debt | 1,899,839 | 3.42 | % | 79.4 | % | 6.30 | |||||||
Total | $ | 2,392,901 | 3.73 | % | 100.0 | % | 6.25 | ||||||
As of December 31, 2016 | |||||||||||||
Secured Debt | $ | 513,091 | 4.94 | % | 21.1 | % | |||||||
Unsecured Debt | 1,913,400 | 3.56 | % | 78.9 | % | ||||||||
Total | $ | 2,426,491 | 3.86 | % | 100.0 | % | |||||||
Additional Information | March 31, | December 31, | |||||||||||
Reconciling items to pro rata debt | 2017 | 2016 | |||||||||||
Noncontrolling Interests and Other Adjustments | (39,906 | ) | (39,960 | ) | |||||||||
WRI Share of Unconsolidated Joint Ventures | 109,360 | 109,923 | |||||||||||
Weighted Average Interest Rates (1) | |||||||||||||
Three months ended 03/31/17 | 3.73 | % | |||||||||||
Three months ended 12/31/16 | 3.86 | % | |||||||||||
Twelve months ended 12/31/16 | 3.98 | % | |||||||||||
As Reported | |||||||
Maturities | Weighted Average Rate (2) | ||||||
2017 | $ | 67,268 | 5.97% | ||||
2018 | 80,427 | 5.45% | |||||
2019 | 56,245 | 5.14% | |||||
2020 | 237,779 | 2.91% | (3 | ) | |||
2021 | 17,667 | 4.04% | |||||
2022 | 307,614 | 3.40% | |||||
2023 | 305,694 | 3.51% | |||||
2024 | 255,954 | 4.44% | |||||
2025 | 303,302 | 3.93% | |||||
2026 | 277,291 | 3.55% | |||||
Thereafter | 106,316 | 4.38% | |||||
Subtotal | 2,015,557 | ||||||
Revolving Credit Agreements | 230,900 | 1.64% | |||||
Other (1) | 76,990 | ||||||
Total | $ | 2,323,447 | 3.74% |
(1) | Other includes capital leases, ASC 805 “Business Combinations” adjustment, debt service guarantee liability, market value of swaps, discounts on notes, and debt issuance costs. The debt service guarantee liability represents bonds issued in association with a guarantee in connection with a project in Denver, Colorado. |
(2) | Weighted average interest rates exclude the effects of ASC 805 “Business Combinations”, revolver facility fee paid quarterly on total commitment in arrears, and other loan costs related to financing. |
(3) | Year 2020 includes the Term Loan ($200 million) which is at a floating rate of LIBOR + 97.5 bps that has been swapped to a fixed rate of 2.47%. The weighted average rate reflects the fixed rate. |
Maturities | Weighted Average Rate (2) | Floating Rate | Fixed Rate | Secured | Unsecured | |||||||||||||||||
2017 | $ | 72,329 | 5.83% | $ | 3,800 | $ | 68,529 | $ | 47,329 | $ | 25,000 | |||||||||||
2018 | 44,387 | 5.47% | 17,889 | 26,498 | 34,817 | 9,570 | ||||||||||||||||
2019 | 59,700 | 5.09% | 59,700 | 59,700 | — | |||||||||||||||||
2020 | 293,185 | 3.23% | (3 | ) | 200,000 | 93,185 | 93,185 | 200,000 | ||||||||||||||
2021 | 53,061 | 4.05% | 53,061 | 53,061 | — | |||||||||||||||||
2022 | 308,530 | 3.40% | 308,530 | 8,530 | 300,000 | |||||||||||||||||
2023 | 306,662 | 3.52% | 306,662 | 6,662 | 300,000 | |||||||||||||||||
2024 | 256,976 | 4.44% | 256,976 | 6,976 | 250,000 | |||||||||||||||||
2025 | 304,319 | 3.94% | 304,319 | 54,319 | 250,000 | |||||||||||||||||
2026 | 278,041 | 3.56% | 278,041 | 5,071 | 272,970 | |||||||||||||||||
Thereafter | 107,824 | 4.39% | 107,824 | 99,074 | 8,750 | |||||||||||||||||
Subtotal | 2,085,014 | 221,689 | 1,863,325 | 468,724 | 1,616,290 | |||||||||||||||||
Revolving Credit Agreements | 230,900 | 1.64% | 230,900 | 230,900 | ||||||||||||||||||
Other (1) | 76,987 | 76,987 | 24,338 | 52,649 | ||||||||||||||||||
Swap Maturities: | ||||||||||||||||||||||
2020 | (200,000 | ) | 200,000 | |||||||||||||||||||
Total | $ | 2,392,901 | 3.73% | $ | 252,589 | $ | 2,140,312 | $ | 493,062 | $ | 1,899,839 |
(1) | Other includes capital leases, fair value adjustments, debt service guarantee liability, market value of swaps, discounts on notes, and debt issuance costs. |
(2) | Weighted average interest rates exclude the effects of fair value adjustments, revolver facility fee paid quarterly on total commitment |
(3) | Year 2020 includes the Term Loan ($200 million) which is at a floating rate of LIBOR + 97.5 bps that has been swapped to a fixed rate of 2.47%. The weighted |
Three Months Ended March 31, | |||||||
Condensed Statements of Income | 2017 | 2016 | |||||
Revenues: | |||||||
Base minimum rent, net | $ | 25,182 | $ | 26,369 | |||
Straight line rent | 56 | 124 | |||||
Over/Under-market rentals, net | 125 | 840 | |||||
Percentage rent | 152 | 94 | |||||
Tenant reimbursements | 7,902 | 8,134 | |||||
Other income | 1,321 | 361 | |||||
Total | 34,738 | 35,922 | |||||
Expenses: | |||||||
Depreciation and amortization | 9,013 | 9,381 | |||||
Interest, net | 2,967 | 4,008 | |||||
Operating | 6,118 | 7,603 | |||||
Real estate taxes, net | 4,268 | 4,492 | |||||
General and administrative | 368 | 143 | |||||
Provision for income taxes | 7 | 59 | |||||
Impairment loss | — | 1,303 | |||||
Total | 22,741 | 26,989 | |||||
Gain on sale of non-operating property | — | 373 | |||||
Net income | $ | 11,997 | $ | 9,306 | |||
Condensed Balance Sheets | |||||||
March 31, 2017 | December 31, 2016 | ||||||
ASSETS | |||||||
Property | $ | 1,198,271 | $ | 1,196,770 | |||
Accumulated depreciation | (268,520 | ) | (261,392 | ) | |||
Property, net | 929,751 | 935,378 | |||||
Other assets, net | 114,829 | 114,554 | |||||
Total | $ | 1,044,580 | $ | 1,049,932 | |||
LIABILITIES AND EQUITY | |||||||
Debt, net | $ | 300,251 | $ | 301,480 | |||
Amounts payable to Weingarten Realty Investors and Affiliates | 12,293 | 12,585 | |||||
Other liabilities, net | 23,580 | 24,902 | |||||
Total | 336,124 | 338,967 | |||||
Equity | 708,456 | 710,965 | |||||
Total | $ | 1,044,580 | $ | 1,049,932 |
Three Months Ended March 31, | |||||||
Condensed Statements of Income | 2017 | 2016 | |||||
Revenues: | |||||||
Base minimum rent, net | $ | 9,949 | $ | 10,015 | |||
Straight line rent | (25 | ) | 48 | ||||
Over/Under-market rentals, net | 19 | 143 | |||||
Percentage rent | 71 | 42 | |||||
Tenant reimbursements | 3,164 | 3,121 | |||||
Other income | 346 | 161 | |||||
Total | 13,524 | 13,530 | |||||
Expenses: | |||||||
Depreciation and amortization | 3,639 | 3,686 | |||||
Interest, net | 1,241 | 1,647 | |||||
Operating | 2,407 | 3,164 | |||||
Real estate taxes, net | 1,690 | 1,749 | |||||
General and administrative | 112 | 48 | |||||
Provision for income taxes | 1 | 31 | |||||
Impairment loss | — | 326 | |||||
Total | 9,090 | 10,651 | |||||
Gain on sale of non-operating property | — | 243 | |||||
Net income | $ | 4,434 | $ | 3,122 | |||
Condensed Balance Sheets | March 31, 2017 | December 31, 2016 | |||||
ASSETS | |||||||
Property | $ | 455,870 | $ | 455,485 | |||
Accumulated depreciation | (100,350 | ) | (97,574 | ) | |||
Property, net | 355,520 | 357,911 | |||||
Notes receivable from real estate joint ventures and partnerships | 4,345 | 4,404 | |||||
Unamortized lease costs, net | 14,962 | 15,432 | |||||
Accrued rent and accounts receivable (net of allowance for doubtful accounts of $357 in 2017 and $283 in 2016) | 9,014 | 9,949 | |||||
Cash and cash equivalents | 15,676 | 15,160 | |||||
Restricted deposits and mortgage escrows | 138 | 188 | |||||
Out-of-market leases, net | 1,348 | 1,451 | |||||
Other assets, net | 5,144 | 4,725 | |||||
Total | $ | 406,147 | $ | 409,220 | |||
LIABILITIES AND EQUITY | |||||||
Debt, net | $ | 109,326 | $ | 110,012 | |||
Amounts payable to Weingarten Realty Investors and Affiliates | 5,427 | 5,669 | |||||
Accounts payable and accrued expenses | 4,893 | 6,014 | |||||
Deferred revenue | 1,113 | 995 | |||||
Out-of-market leases, net | 3,462 | 3,583 | |||||
Other liabilities, net | 470 | 483 | |||||
Total | 124,691 | 126,756 | |||||
Equity | 281,456 | 282,464 | |||||
Total | $ | 406,147 | $ | 409,220 |
Joint Venture Partner | Number of Operating Properties (1)(2) | Total GLA | Total Assets | Total Debt | ||||||||||
TIAA Florida Retail LLC | 2 | 431 | $ | 126,356 | $ | — | ||||||||
Collins | 8 | 1,168 | 114,451 | 19,213 | ||||||||||
AEW - Institutional Client | 5 | 437 | 102,378 | — | ||||||||||
BIT Retail | 3 | 721 | 143,180 | — | ||||||||||
Jamestown | 6 | 1,199 | 138,014 | 169,165 | ||||||||||
Fidelis Realty Partners | 1 | 491 | 128,248 | 75,691 | ||||||||||
Sleiman Enterprises | 2 | 170 | 16,813 | 12,255 | ||||||||||
Bouwinvest | 3 | 359 | 171,761 | — | ||||||||||
Other | 7 | 1,104 | 103,379 | 23,927 | ||||||||||
Total | 37 | 6,080 | $ | 1,044,580 | $ | 300,251 |
Joint Venture Description | ||
TIAA Florida Retail LLC | Joint venture with an institutional partner, TIAA-CREF Global Real Estate | |
Collins | Primarily a development joint venture in the Texas Rio Grande Valley | |
AEW - Institutional Client | Joint venture with an institutional partner through AEW Capital Management | |
BIT Retail | Retail joint venture with Mercantile Real Estate Advisors and its client, the AFL-CIO Building Investment Trust | |
Jamestown | Retail joint venture in Florida | |
Fidelis Realty Partners | Retail joint venture in Texas | |
Sleiman Enterprises | Retail joint venture in Florida | |
Bouwinvest | Retail joint venture with West Coast focus | |
(1) Excludes land held for development. | ||
(2) Excludes additional consolidated joint ventures such as AEW Capital Management. |
Balance Summary | |||||||||||
Joint Venture Partner | # of Mortgaged Properties (2) | Mortgage Balance (1)(2) | Average Interest Rate | Average Remaining Term (yrs) | |||||||
Collins | 2 | $ | 19,460 | 6.2% | 7.9 | ||||||
Jamestown | 6 | 170,000 | 2.7% | 4.6 | |||||||
Fidelis Realty Partners | 1 | 75,811 | 4.3% | 3.6 | |||||||
Sleiman Enterprises | 2 | 12,331 | 4.9% | 4.3 | |||||||
Other | 1 | 23,408 | 6.3% | 5.0 | |||||||
Total | 12 | $ | 301,010 | 3.7% | 5.1 | ||||||
Schedule of Maturities | ||||||||||
Maturities (1)(2) | Weighted Average Rate | |||||||||
2017 | $ | 10,901 | 5.0% | |||||||
2018 | 5,929 | 4.9% | ||||||||
2019 | 6,237 | 4.9% | ||||||||
2020 | 92,794 | 4.9% | ||||||||
2021 | 172,789 | 3.5% | ||||||||
2022 | 1,833 | 5.9% | ||||||||
2023 | 1,936 | 5.9% | ||||||||
2024 | 2,046 | 6.1% | ||||||||
2025 | 2,034 | 6.3% | ||||||||
2026 | 1,500 | 6.4% | ||||||||
Thereafter | 3,011 | 6.4% | ||||||||
Total | $ | 301,010 |
(1) | Excludes non-cash debt related items. |
(2) | Excludes additional consolidated joint ventures such as AEW Capital Management. |
Schedule of Maturities | |||||||
Maturities (1)(2) | Weighted Average Rate | ||||||
2017 | $ | 5,639 | 5.0% | ||||
2018 | 3,285 | 5.0% | |||||
2019 | 3,455 | 4.9% | |||||
2020 | 55,406 | 4.9% | |||||
2021 | 35,394 | 4.1% | |||||
2022 | 916 | 5.9% | |||||
2023 | 968 | 5.9% | |||||
2024 | 1,023 | 6.1% | |||||
2025 | 1,017 | 6.3% | |||||
2026 | 750 | 6.4% | |||||
Thereafter | 1,507 | 6.4% | |||||
Total | $ | 109,360 |
(1) | Excludes non-cash debt related items. |
(2) | Excludes additional consolidated joint ventures such as AEW Capital Management. |
Rank | Tenant Name (1)(2) | Credit Ranking (S&P / Moody's) | # of Units | Total Annualized Base Minimum Rent | % of Total Annualized Base Minimum Rent | Total SF | % of Total SF | |||||||||||||
1 | The Kroger Co. | BBB/Baa1 | 26 | $ | 12,370 | 2.68 | % | 1,515 | 5.34 | % | ||||||||||
2 | TJX Companies, Inc. | A+/A2 | 45 | 12,098 | 2.62 | % | 1,185 | 4.18 | % | |||||||||||
3 | Ross Stores, Inc. | A-/A3 | 34 | 9,318 | 2.02 | % | 758 | 2.67 | % | |||||||||||
4 | Petsmart, Inc. | B+/B1 | 24 | 7,403 | 1.60 | % | 451 | 1.59 | % | |||||||||||
5 | H-E-B | N/A/N/A | 8 | 6,900 | 1.49 | % | 539 | 1.90 | % | |||||||||||
6 | Whole Foods Market, Inc. | BBB-/Baa3 | 8 | 6,674 | 1.44 | % | 343 | 1.21 | % | |||||||||||
7 | Bed Bath & Beyond, Inc. | BBB+/Baa1 | 21 | 6,490 | 1.40 | % | 518 | 1.83 | % | |||||||||||
8 | Albertsons | N/A/N/A | 16 | 5,599 | 1.21 | % | 708 | 2.50 | % | |||||||||||
9 | Office Depot, Inc. | N/A/B1 | 24 | 5,574 | 1.21 | % | 455 | 1.60 | % | |||||||||||
10 | Best Buy, Inc. | BBB-/Baa1 | 10 | 5,027 | 1.09 | % | 290 | 1.02 | % | |||||||||||
11 | 24 Hour Fitness Inc. | B/B2 | 8 | 5,027 | 1.09 | % | 225 | 0.79 | % | |||||||||||
12 | Home Depot, Inc. | A/A2 | 4 | 4,701 | 1.02 | % | 435 | 1.53 | % | |||||||||||
13 | Dollar Tree Stores, Inc. | BB+/Ba1 | 43 | 4,661 | 1.01 | % | 424 | 1.50 | % | |||||||||||
14 | Petco Animal Supplies, Inc. | B/B2 | 19 | 3,976 | 0.86 | % | 223 | 0.79 | % | |||||||||||
15 | Hobby Lobby Stores, Inc. | N/A/N/A | 7 | 3,529 | 0.76 | % | 415 | 1.46 | % | |||||||||||
16 | Gap, Inc. | BB+/Baa2 | 12 | 3,290 | 0.71 | % | 174 | 0.61 | % | |||||||||||
17 | Walmart Stores, Inc. | AA/Aa2 | 6 | 3,017 | 0.65 | % | 453 | 1.60 | % | |||||||||||
18 | Nordstrom Rack | BBB+/Baa1 | 5 | 2,934 | 0.64 | % | 125 | 0.44 | % | |||||||||||
19 | Dick's Sporting Goods | N/A/N/A | 5 | 2,926 | 0.63 | % | 148 | 0.52 | % | |||||||||||
20 | Ascena Retail Group | BB-/Ba2 | 25 | 2,906 | 0.63 | % | 136 | 0.48 | % | |||||||||||
21 | Starbucks Corporation | A/A2 | 42 | 2,680 | 0.58 | % | 66 | 0.23 | % | |||||||||||
22 | Mattress Firm | N/A/N/A | 23 | 2,647 | 0.57 | % | 85 | 0.30 | % | |||||||||||
23 | JPMorgan Chase Bank | A+/A3 | 23 | 2,619 | 0.57 | % | 85 | 0.30 | % | |||||||||||
24 | LA Fitness | B+/B2 | 4 | 2,605 | 0.57 | % | 133 | 0.47 | % | |||||||||||
25 | Barnes & Noble Inc. | N/A/N/A | 6 | 2,506 | 0.54 | % | 153 | 0.54 | % | |||||||||||
Grand Total | 448 | $ | 127,477 | 27.59 | % | 10,042 | 35.40 | % |
(1 | ) | Tenant Names: | DBA Names: | |
The Kroger Co. | Kroger (12), Harris Teeter (7), Fry's Food (3), King Soopers (2), Ralph's (1), Smith's Food (1) | |||
TJX Companies, Inc. | Marshalls (22), T.J. Maxx (15), Home Goods (8) | |||
Ross Stores, Inc. | Ross Dress for Less (32), dd's Discounts (2) | |||
Bed Bath & Beyond, Inc. | Bed Bath & Beyond (13), Cost Plus (6), buybuy BABY (2) | |||
Albertsons | Safeway (7), Randall's (4), Albertsons (3), Von's (2) | |||
Office Depot, Inc. | Office Depot (15), Office Max (9) | |||
Dollar Tree Stores, Inc. | Dollar Tree (37), Family Dollar (6) | |||
Gap, Inc. | Old Navy (10), Gap (2) | |||
Walmart Stores, Inc. | Walmart Neighborhood Market (3), Walmart (2), Walmart Supercenter (1) | |||
Dick's Sporting Goods | Golf Galaxy (3), Dick's Sporting Goods (2) | |||
Ascena Retail Group | Dressbarn (9), Lane Bryant (9), Justice (4), AnnTaylor (1), Catherines (1), Loft (1) | |||
Mattress Firm | Mattress Firm (20), Bedmart (1), Mattress Giant (1), Mattress Pro (1) | |||
(2 | ) | Target owns and occupies 25 units not included above. | ||
Note: | ||||
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof. |
Leasing Activity / Rent Growth | |||||||||||||||||||||||||||||
Signed Leases | |||||||||||||||||||||||||||||
Comparable: | Number of Leases | Square Feet | New Rent $/SF | Prior Rent $/SF | TI's $/SF | Cash Change in Base Rent | Weighted Average Term (Years) | ||||||||||||||||||||||
All Leases | |||||||||||||||||||||||||||||
Quarter Ended March 31, 2017 | 276 | 1,518 | $ | 17.31 | $ | 15.81 | $ | 2.76 | 9.5 | % | |||||||||||||||||||
Quarter Ended December 31, 2016 | 227 | 892 | 19.87 | 17.62 | 5.35 | 12.8 | % | ||||||||||||||||||||||
Quarter Ended September 30, 2016 | 240 | 972 | 18.35 | 16.75 | 5.50 | 9.5 | % | ||||||||||||||||||||||
Quarter Ended June 30, 2016 | 216 | 743 | 19.75 | 16.70 | 9.78 | 18.2 | % | ||||||||||||||||||||||
Rolling 12 months | 959 | 4,125 | $ | 18.55 | $ | 16.58 | $ | 5.23 | 11.8 | % | |||||||||||||||||||
New Leases | |||||||||||||||||||||||||||||
Quarter Ended March 31, 2017 | 62 | 166 | $ | 21.38 | $ | 19.86 | $ | 25.31 | 7.6 | % | 7.6 | ||||||||||||||||||
Quarter Ended December 31, 2016 | 49 | 155 | 19.02 | 15.54 | 30.92 | 22.4 | % | 7.4 | |||||||||||||||||||||
Quarter Ended September 30, 2016 | 55 | 160 | 22.65 | 18.99 | 33.29 | 19.3 | % | 7.8 | |||||||||||||||||||||
Quarter Ended June 30, 2016 | 59 | 211 | 19.63 | 15.16 | 33.26 | 29.4 | % | 8.5 | |||||||||||||||||||||
Rolling 12 months | 225 | 692 | $ | 20.62 | $ | 17.27 | $ | 30.84 | 19.4 | % | 7.9 | ||||||||||||||||||
Renewals | |||||||||||||||||||||||||||||
Quarter Ended March 31, 2017 | 214 | 1,352 | $ | 16.81 | $ | 15.32 | $ | — | 9.8 | % | |||||||||||||||||||
Quarter Ended December 31, 2016 | 178 | 737 | 20.05 | 18.05 | — | 11.0 | % | ||||||||||||||||||||||
Quarter Ended September 30, 2016 | 185 | 812 | 17.50 | 16.31 | 0.01 | 7.3 | % | ||||||||||||||||||||||
Quarter Ended June 30, 2016 | 157 | 532 | 19.80 | 17.31 | 0.47 | 14.4 | % | ||||||||||||||||||||||
Rolling 12 months | 734 | 3,433 | $ | 18.13 | $ | 16.45 | $ | 0.07 | 10.2 | % | |||||||||||||||||||
Comparable & Non-Comparable: | |||||||||||||||||||||||||||||
Quarter Ended March 31, 2017 | 303 | 1,591 | |||||||||||||||||||||||||||
Quarter Ended December 31, 2016 | 256 | 991 | |||||||||||||||||||||||||||
Quarter Ended September 30, 2016 | 276 | 1,058 | |||||||||||||||||||||||||||
Quarter Ended June 30, 2016 | 251 | 812 | |||||||||||||||||||||||||||
Rolling 12 months | 1,086 | 4,452 | |||||||||||||||||||||||||||
Lease | |||||||||||||||||||||||||||||
Expirations (1) | |||||||||||||||||||||||||||||
Assumes No Exercise of Renewal Options | |||||||||||||||||||||||||||||
Anchor Tenants (2) | Non-Anchor Tenants | Total Tenants | |||||||||||||||||||||||||||
Year | Square Feet | Percent of Total Square Feet | In Place Min Rent PSF | Percent of Total Revenue (3) | Square Feet | Percent of Total Square Feet | In Place Min Rent PSF | Percent of Total Revenue (3) | Square Feet | Percent of Total Square Feet | In Place Min Rent PSF | Percent of Total Revenue (3) | |||||||||||||||||
M-T-M | 15 | 0 | % | $ | 22.06 | 0 | % | 35 | 0 | % | $ | 19.71 | 0 | % | 50 | 0 | % | $ | 20.43 | 0 | % | ||||||||
2017 | 558 | 3 | % | 9.68 | 3 | % | 976 | 11 | % | 25.85 | 10 | % | 1,533 | 6 | % | 19.97 | 7 | % | |||||||||||
2018 | 2,263 | 14 | % | 10.73 | 12 | % | 1,499 | 17 | % | 26.69 | 16 | % | 3,763 | 15 | % | 17.09 | 14 | % | |||||||||||
2019 | 2,210 | 13 | % | 10.72 | 12 | % | 1,330 | 15 | % | 26.89 | 14 | % | 3,540 | 14 | % | 16.79 | 13 | % | |||||||||||
2020 | 2,216 | 13 | % | 11.56 | 13 | % | 1,318 | 15 | % | 27.83 | 15 | % | 3,534 | 14 | % | 17.62 | 14 | % | |||||||||||
2021 | 2,134 | 13 | % | 11.08 | 12 | % | 1,498 | 16 | % | 26.79 | 16 | % | 3,633 | 14 | % | 17.56 | 14 | % | |||||||||||
2022 - 2027 | 5,795 | 35 | % | 13.25 | 38 | % | 2,249 | 25 | % | 28.16 | 26 | % | 8,044 | 31 | % | 17.42 | 31 | % | |||||||||||
(1) | Reflects in-place leases as of March 31, 2017. |
(2) | Anchor tenants represent any tenant at least 10,000 square feet. |
(3) | Revenue includes minimum base rent only. |
Occupancy | ||||||||||||
Quarter Ended | ||||||||||||
March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | March 31, 2016 | ||||||||
Signed Basis | ||||||||||||
Anchor (1) | 95.7% | 96.5% | 96.5% | 97.7% | 98.3% | |||||||
Non-Anchor | 90.5% | 90.6% | 90.2% | 90.2% | 90.0% | |||||||
Total Retail | 93.8% | 94.3% | 94.2% | 94.9% | 95.2% | |||||||
Other | 87.7% | 89.1% | 90.0% | 90.0% | 89.6% | |||||||
Total Signed | 93.7% | 94.3% | 94.1% | 94.9% | 95.2% | |||||||
Commenced Basis | ||||||||||||
Anchor (1) | 94.4% | 95.2% | 95.5% | 96.6% | 97.1% | |||||||
Non-Anchor | 87.7% | 88.1% | 87.6% | 87.1% | 87.5% | |||||||
Total Retail | 91.9% | 92.6% | 92.6% | 93.1% | 93.6% | |||||||
Other | 87.5% | 88.8% | 86.7% | 86.8% | 85.4% | |||||||
Total Commenced | 91.8% | 92.5% | 92.5% | 93.0% | 93.5% | |||||||
Same Property (2) | ||||||||||||
Signed Basis | 94.8% | 95.4% | 95.1% | 95.4% | 95.6% | |||||||
Commenced Basis | 93.3% | 93.8% | 93.8% | 94.1% | 94.3% |
Average Base Rents (3) | ||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||
March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | March 31, 2016 | ||||||||||||||||||
Commenced Basis | ||||||||||||||||||||||
Anchor (1) | $ | 12.90 | $ | 12.67 | $ | 12.56 | $ | 12.42 | $ | 12.40 | ||||||||||||
Non-Anchor | 27.24 | 26.93 | 26.59 | 25.93 | 25.76 | |||||||||||||||||
Total | $ | 18.22 | $ | 17.93 | $ | 17.72 | $ | 17.32 | $ | 17.23 |
Same Property Net Operating Income Growth (4) | |||||||||||||||
Three Months Ended March 31, | |||||||||||||||
2017 | 2016 | % Change | |||||||||||||
Revenue | |||||||||||||||
Minimum Rent | $ | 103,478 | $ | 100,221 | 3.3 | % | |||||||||
Bad Debt (net of recoveries) | (407 | ) | (445 | ) | -8.5 | % | |||||||||
Percentage Rent | 760 | 959 | -20.8 | % | |||||||||||
Tenant Reimbursements | 27,723 | 27,342 | 1.4 | % | |||||||||||
Other | 1,131 | 924 | 22.4 | % | |||||||||||
132,685 | 129,001 | 2.9 | % | ||||||||||||
Expenses | |||||||||||||||
Property Operating Expenses | 20,623 | 20,779 | -0.8 | % | |||||||||||
Real Estate Taxes | 16,022 | 15,598 | 2.7 | % | |||||||||||
36,645 | 36,377 | 0.7 | % | ||||||||||||
SPNOI | 96,040 | 92,624 | 3.7 | % | |||||||||||
Redevelopment NOI (5) | 9,652 | 8,618 | 12.0 | % | |||||||||||
SPNOI (Excl. Redevelopment) | $ | 86,388 | $ | 84,006 | 2.8 | % | |||||||||
(1) | Anchor tenants represent any tenant at least 10,000 square feet. |
(2) | Same Property Occupancy includes operating centers that have been owned for the same comparable time duration. |
(3) | Average Base rent per Leased SF excludes ground leases. |
(4) | Same Property NOI Growth includes the Company's share of unconsolidated real estate joint ventures and partnerships and |
(5) | Redevelopments include the properties listed on Page 13. |
CBSA | Property | Owned | % of | Occupancy | |||||
Rank | CBSA | Count | GLA | ABR (1) | % | ||||
2 | Los Angeles-Long Beach-Anaheim, CA | 5 | 791 | 4.4 | % | 98.4 | % | ||
4 | Dallas-Fort Worth-Arlington, TX | 3 | 436 | 1.5 | % | 86.9 | % | ||
5 | Houston-The Woodlands-Sugar Land, TX | 38 | 4,403 | 16.2 | % | 93.2 | % | ||
7 | Washington-Arlington-Alexandria, DC-VA-MD-WV | 3 | 332 | 2.4 | % | 100.0 | % | ||
8 | Miami-Fort Lauderdale-West Palm Beach, FL | 14 | 2,156 | 8.6 | % | 94.7 | % | ||
9 | Atlanta-Sandy Springs-Roswell, GA | 13 | 1,644 | 5.3 | % | 97.3 | % | ||
11 | San Francisco-Oakland-Hayward, CA | 3 | 442 | 2.3 | % | 98.3 | % | ||
12 | Phoenix-Mesa-Scottsdale, AZ | 16 | 1,496 | 5.5 | % | 95.4 | % | ||
13 | Riverside-San Bernardino-Ontario, CA | 5 | 936 | 4.1 | % | 95.0 | % | ||
15 | Seattle-Tacoma-Bellevue, WA | 6 | 167 | 1.0 | % | 99.3 | % | ||
17 | San Diego-Carlsbad, CA | 3 | 286 | 1.6 | % | 97.4 | % | ||
18 | Tampa-St. Petersburg-Clearwater, FL | 5 | 958 | 2.8 | % | 93.5 | % | ||
19 | Denver-Aurora-Lakewood, CO | 8 | 1,127 | 3.9 | % | 93.4 | % | ||
21 | Baltimore-Columbia-Towson, MD | 1 | 131 | 0.8 | % | 100.0 | % | ||
22 | Charlotte-Concord-Gastonia, NC-SC | 2 | 159 | 0.6 | % | 96.2 | % | ||
23 | Orlando-Kissimmee-Sanford, FL | 7 | 1,362 | 5.0 | % | 95.7 | % | ||
24 | San Antonio-New Braunfels, TX | 4 | 576 | 1.4 | % | 77.3 | % | ||
25 | Portland-Vancouver-Hillsboro, OR-WA | 3 | 120 | 0.3 | % | 51.0 | % | ||
27 | Sacramento--Roseville--Arden-Arcade, CA | 4 | 571 | 1.2 | % | 89.5 | % | ||
30 | Las Vegas-Henderson-Paradise, NV | 11 | 1,920 | 6.5 | % | 94.2 | % | ||
33 | Austin-Round Rock, TX | 1 | 351 | 1.3 | % | 98.8 | % | ||
36 | San Jose-Sunnyvale-Santa Clara, CA | 2 | 303 | 1.3 | % | 66.9 | % | ||
Top 40 CBSA's Ranked by Population | 157 | 20,667 | 78.0 | % | 93.6 | % | |||
All other CBSA's Ranked by Population | 61 | 7,696 | 22.0 | % | 94.1 | % | |||
Grand Total | 218 | 28,363 | 100.0 | % | 93.7 | % | |||
(1) ABR includes ground leases |
Gross Leasable Area | |||||||||||||||
ALL PROPERTIES BY STATE | # of Properties | WRI Owned | Joint Venture Share | Owned by Other | Total | ||||||||||
Arizona | 22 | 2,309,292 | 93,345 | 1,463,909 | 3,866,546 | ||||||||||
Arkansas | 1 | 180,200 | — | — | 180,200 | ||||||||||
California | 27 | 4,031,077 | 52,614 | 946,616 | 5,030,307 | ||||||||||
Colorado | 8 | 1,126,831 | 205,228 | 1,036,338 | 2,368,397 | ||||||||||
Florida | 31 | 4,927,261 | 1,586,603 | 1,228,110 | 7,741,974 | ||||||||||
Georgia | 14 | 1,647,437 | 137,071 | 897,264 | 2,681,772 | ||||||||||
Kentucky | 4 | 631,761 | — | 127,614 | 759,375 | ||||||||||
Louisiana | 2 | 244,342 | 107,974 | 9,200 | 361,516 | ||||||||||
Maryland | 2 | 212,098 | — | — | 212,098 | ||||||||||
Nevada | 11 | 1,919,941 | — | 1,596,766 | 3,516,707 | ||||||||||
New Mexico | 1 | 112,666 | — | 27,330 | 139,996 | ||||||||||
North Carolina | 16 | 1,778,534 | — | 978,034 | 2,756,568 | ||||||||||
Oregon | 3 | 119,871 | 90,777 | 66,276 | 276,924 | ||||||||||
Tennessee | 5 | 700,502 | — | 154,340 | 854,842 | ||||||||||
Texas | 62 | 7,822,080 | 2,120,610 | 2,599,431 | 12,542,121 | ||||||||||
Utah | 1 | 182,099 | — | 122,800 | 304,899 | ||||||||||
Virginia | 2 | 250,811 | — | — | 250,811 | ||||||||||
Washington | 6 | 166,554 | 325,257 | 65,571 | 557,382 | ||||||||||
Total | 218 | 28,363,357 | 4,719,479 | 11,319,599 | 44,402,435 | ||||||||||
Footnotes for detail property listing |
(1) Denotes partial ownership. The square feet figures represent WRI's proportionate ownership of the property held by the joint venture or partnership. |
(2) Denotes property currently under development. |
(3) Denotes properties that are not consolidated for SEC reporting purposes. |
(4) Denotes single tenant retail property. |
(5) Denotes Hilltop Village Center 50/50 Joint Venture with 100% funding by WRI. |
( ) Retailers in parenthesis are not a part of the owned property. |
Notes: Square feet is reflective of area available to be leased. Average Base Rent per Leased SF excludes ground leases. |
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof. |
Center | CBSA | Owned % | Foot Notes | Owned GLA | Total GLA | Average Base Rent (ABR) | Occupancy % | Grocer Anchor | Other Anchors ( ) indicates owned by others | |||||||||||||||
Operating Properties | ||||||||||||||||||||||||
Arizona | ||||||||||||||||||||||||
Mohave Crossroads | Lake Havasu City-Kingman, AZ | 100.0 | % | 182,168 | 383,792 | 12.18 | 78.1 | % | (Target), (Kohl's), PetSmart, Bed Bath & Beyond, Ross Dress for Less, 99 Cents Only | |||||||||||||||
Broadway Marketplace | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 82,757 | 87,379 | 14.71 | 89.7 | % | Office Max, Ace Hardware | |||||||||||||||
Camelback Village Square | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 132,731 | 240,951 | 13.91 | 96.9 | % | Fry’s Supermarket | Office Max | ||||||||||||||
Desert Village Shopping Center | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 101,685 | 107,071 | 23.30 | 96.1 | % | AJ Fine Foods | CVS | ||||||||||||||
Fountain Plaza | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 113,536 | 305,588 | 9.45 | 91.8 | % | Fry’s Supermarket | Dollar Tree, (Lowe's) | ||||||||||||||
Laveen Village Marketplace | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 39,763 | 318,805 | 29.37 | 100.0 | % | (Fry’s Supermarket) | (Home Depot) | ||||||||||||||
Monte Vista Village Center | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 45,751 | 108,551 | 24.53 | 94.2 | % | (Safeway) | |||||||||||||||
Palmilla Center | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 103,568 | 178,219 | 18.60 | 100.0 | % | (Fry’s Supermarket) | Office Max, PetSmart, Dollar Tree | ||||||||||||||
Phoenix Office Building | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 21,122 | 21,122 | N/A | 100.0 | % | Weingarten Realty Regional Office, Endurance Rehab | |||||||||||||||
Pueblo Anozira Shopping Center | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 157,607 | 157,607 | 15.48 | 96.1 | % | Fry’s Supermarket | Petco, Dollar Tree | ||||||||||||||
Raintree Ranch Center | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 129,822 | 133,020 | 26.81 | 100.0 | % | Whole Foods | |||||||||||||||
Red Mountain Gateway | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 69,213 | 199,013 | 15.57 | 94.4 | % | (Target), Bed Bath & Beyond, Famous Footwear | |||||||||||||||
Scottsdale Horizon | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 155,093 | 155,093 | 18.64 | 98.8 | % | Safeway | CVS | ||||||||||||||
Scottsdale Waterfront | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 93,334 | 93,334 | 34.56 | 77.8 | % | Olive & Ivy, Urban Outfitters | |||||||||||||||
Squaw Peak Plaza | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 60,728 | 60,728 | 18.33 | 96.6 | % | Sprouts Farmers Market | |||||||||||||||
Summit at Scottsdale | Phoenix-Mesa-Scottsdale, AZ | 51.0 | % | (1)(3) | 97,154 | 322,999 | 17.04 | 98.6 | % | Safeway | (Target), CVS, OfficeMax, PetSmart | |||||||||||||
The Shoppes at Parkwood Ranch | Phoenix-Mesa-Scottsdale, AZ | 100.0 | % | 92,626 | 106,738 | 12.82 | 95.4 | % | Hobby Lobby, Dollar Tree | |||||||||||||||
Entrada de Oro Plaza Shopping Center | Tucson, AZ | 100.0 | % | 88,665 | 109,075 | 19.05 | 96.6 | % | Walmart Neighborhood Market | |||||||||||||||
Madera Village Shopping Center | Tucson, AZ | 100.0 | % | 96,697 | 106,858 | 12.50 | 95.8 | % | Safeway | Dollar Tree | ||||||||||||||
Oracle Crossings | Tucson, AZ | 100.0 | % | 251,194 | 261,194 | 18.57 | 96.0 | % | Sprouts Farmers Market | Kohl's, HomeGoods | ||||||||||||||
Oracle Wetmore Shopping Center | Tucson, AZ | 100.0 | % | 150,150 | 343,278 | 25.33 | 95.6 | % | (Home Depot), (Nordstrom Rack), Jo Ann Fabric, Cost Plus, PetSmart, Walgreens, Ulta Beauty | |||||||||||||||
Shoppes at Bears Path | Tucson, AZ | 100.0 | % | 43,928 | 66,131 | 16.19 | 83.0 | % | (CVS Drug) | |||||||||||||||
Arizona Total: | # of Properties: | 22 | 2,309,292 | 3,866,546 | 18.32 | 93.9 | % | |||||||||||||||||
Arkansas | ||||||||||||||||||||||||
Markham West Shopping Center | Little Rock-North Little Rock-Conway, AR | 100.0 | % | 180,200 | 180,200 | 11.36 | 100.0 | % | Academy, Office Depot, Michaels, Dollar Tree | |||||||||||||||
Arkansas Total: | # of Properties: | 1 | 180,200 | 180,200 | 11.36 | 100.0 | % | |||||||||||||||||
California | ||||||||||||||||||||||||
8000 Sunset Strip Shopping Center | Los Angeles-Long Beach-Anaheim, CA | 100.0 | % | 169,797 | 169,797 | 42.03 | 100.0 | % | Trader Joe's | Crunch, Sundance Cinemas, CB2 | ||||||||||||||
Buena Vista Marketplace | Los Angeles-Long Beach-Anaheim, CA | 100.0 | % | 91,846 | 91,846 | 25.20 | 99.1 | % | Smart & Final Stores | Dollar Tree | ||||||||||||||
Centerwood Plaza | Los Angeles-Long Beach-Anaheim, CA | 100.0 | % | 75,486 | 75,486 | 15.22 | 100.0 | % | Superior Grocers | Dollar Tree | ||||||||||||||
The Westside Center | Los Angeles-Long Beach-Anaheim, CA | 100.0 | % | 36,540 | 36,540 | 43.57 | 95.6 | % | Guitar Center | |||||||||||||||
Westminster Center | Los Angeles-Long Beach-Anaheim, CA | 100.0 | % | 417,567 | 440,437 | 19.27 | 97.6 | % | Albertsons | Home Depot, Ross Dress for Less, Petco, Rite Aid, Dollar Tree, 24 Hour Fitness |
Center | CBSA | Owned % | Foot Notes | Owned GLA | Total GLA | Average Base Rent (ABR) | Occupancy % | Grocer Anchor | Other Anchors ( ) indicates owned by others | |||||||||||||||
Marshall's Plaza | Modesto, CA | 100.0 | % | 78,752 | 85,952 | 15.59 | 88.5 | % | Marshalls, Dress Barn, Guitar Center | |||||||||||||||
Chino Hills Marketplace | Riverside-San Bernardino-Ontario, CA | 100.0 | % | 310,913 | 310,913 | 22.00 | 94.1 | % | Smart & Final Stores | Dollar Tree, 24 Hour Fitness, Rite Aid | ||||||||||||||
Jess Ranch Marketplace | Riverside-San Bernardino-Ontario, CA | 100.0 | % | 208,656 | 307,826 | 19.67 | 100.0 | % | (Winco Foods) | Burlington Coat Factory, PetSmart, Rite Aid, Big 5 | ||||||||||||||
Jess Ranch Marketplace Phase III | Riverside-San Bernardino-Ontario, CA | 100.0 | % | 184,809 | 194,342 | 21.12 | 97.9 | % | (Winco Foods) | Best Buy, Cinemark Theatres, Bed Bath & Beyond, 24 Hour Fitness | ||||||||||||||
Menifee Town Center | Riverside-San Bernardino-Ontario, CA | 100.0 | % | 124,431 | 258,734 | 17.46 | 100.0 | % | Ralph's | Ross Dress for Less, Dollar Tree | ||||||||||||||
Stoneridge Town Centre | Riverside-San Bernardino-Ontario, CA | 67.0 | % | (1)(3) | 106,821 | 434,450 | 23.68 | 76.8 | % | (Super Target) | (Kohl's) | |||||||||||||
Discovery Plaza | Sacramento--Roseville--Arden-Arcade, CA | 100.0 | % | 89,548 | 93,398 | 17.76 | 93.9 | % | Bel Air Market | |||||||||||||||
Prospector's Plaza | Sacramento--Roseville--Arden-Arcade, CA | 100.0 | % | 243,907 | 252,521 | 19.35 | 92.7 | % | SaveMart | Kmart, CVS, Ross Dress for Less | ||||||||||||||
Summerhill Plaza | Sacramento--Roseville--Arden-Arcade, CA | 100.0 | % | 133,318 | 133,318 | 10.85 | 86.3 | % | Raley’s | Dollar Tree | ||||||||||||||
Valley Shopping Center | Sacramento--Roseville--Arden-Arcade, CA | 100.0 | % | 103,791 | 107,191 | 19.60 | 82.1 | % | Food 4 Less | |||||||||||||||
El Camino Promenade | San Diego-Carlsbad, CA | 100.0 | % | 129,676 | 129,676 | 28.04 | 98.0 | % | T.J. Maxx, Staples, Dollar Tree, BevMo | |||||||||||||||
Rancho San Marcos Village | San Diego-Carlsbad, CA | 100.0 | % | 120,368 | 134,628 | 20.13 | 97.9 | % | Vons | 24 Hour Fitness | ||||||||||||||
San Marcos Plaza | San Diego-Carlsbad, CA | 100.0 | % | 35,880 | 81,086 | 33.66 | 93.6 | % | (Albertsons) | |||||||||||||||
580 Market Place | San Francisco-Oakland-Hayward, CA | 100.0 | % | 100,097 | 100,097 | 30.67 | 100.0 | % | Safeway | 24 Hour Fitness, Petco | ||||||||||||||
Gateway Plaza | San Francisco-Oakland-Hayward, CA | 100.0 | % | 194,689 | 352,778 | 23.15 | 98.1 | % | Raley’s | 24 Hour Fitness | ||||||||||||||
Greenhouse Marketplace | San Francisco-Oakland-Hayward, CA | 100.0 | % | 147,095 | 236,864 | 22.80 | 97.3 | % | (Safeway) | (CVS), Jo-Ann Fabrics, 99 Cents Only, Factory 2 U, Petco | ||||||||||||||
Cambrian Park Plaza | San Jose-Sunnyvale-Santa Clara, CA | 100.0 | % | 170,714 | 170,714 | 23.05 | 67.2 | % | Beverages & More, Dollar Tree | |||||||||||||||
Silver Creek Plaza | San Jose-Sunnyvale-Santa Clara, CA | 100.0 | % | 132,925 | 202,820 | 26.93 | 66.5 | % | Walgreens, (Orchard Supply) | |||||||||||||||
Freedom Centre | Santa Cruz-Watsonville, CA | 100.0 | % | 150,865 | 150,865 | 15.36 | 97.3 | % | Safeway | Rite Aid, Big Lots | ||||||||||||||
Stony Point Plaza | Santa Rosa, CA | 100.0 | % | 194,569 | 200,011 | 14.94 | 100.0 | % | Food Maxx | Ross Dress for Less, Fallas Paredes | ||||||||||||||
Creekside Center | Vallejo-Fairfield, CA | 100.0 | % | 115,991 | 115,991 | 21.32 | 86.4 | % | Raley’s | |||||||||||||||
Southampton Center | Vallejo-Fairfield, CA | 100.0 | % | 162,026 | 162,026 | 20.31 | 97.6 | % | Raley’s | Ace Hardware, Dollar Tree | ||||||||||||||
California Total: | # of Properties: | 27 | 4,031,077 | 5,030,307 | 21.99 | 93.4 | % | |||||||||||||||||
Colorado | ||||||||||||||||||||||||
Aurora City Place | Denver-Aurora-Lakewood, CO | 50.0 | % | (1)(3) | 180,478 | 542,956 | 16.93 | 82.5 | % | (Super Target) | Barnes & Noble, Ross Dress For Less, PetSmart | |||||||||||||
Cherry Creek Retail Center | Denver-Aurora-Lakewood, CO | 100.0 | % | 78,148 | 272,658 | 27.10 | 100.0 | % | (Super Target) | PetSmart, Bed Bath & Beyond | ||||||||||||||
CityCenter Englewood | Denver-Aurora-Lakewood, CO | 100.0 | % | 217,255 | 307,255 | 16.59 | 86.6 | % | (Walmart), Ross Dress for Less, Petco, Office Depot, 24 Hour Fitness | |||||||||||||||
Crossing at Stonegate | Denver-Aurora-Lakewood, CO | 100.0 | % | 109,079 | 109,079 | 17.63 | 100.0 | % | King Sooper’s | |||||||||||||||
Edgewater Marketplace | Denver-Aurora-Lakewood, CO | 100.0 | % | 144,553 | 270,548 | 12.29 | 99.2 | % | King Sooper's | Ace Hardware, (Target) | ||||||||||||||
Green Valley Ranch - AutoZone | Denver-Aurora-Lakewood, CO | 100.0 | % | (4) | 7,381 | 7,381 | 100.0 | % | (King Sooper’s) | |||||||||||||||
Green Valley Ranch Towne Center | Denver-Aurora-Lakewood, CO | 50.0 | % | (1)(3) | 24,750 | 107,500 | 23.16 | 100.0 | % | (King Sooper’s) | ||||||||||||||
Lowry Town Center | Denver-Aurora-Lakewood, CO | 100.0 | % | 76,697 | 129,397 | 27.87 | 98.0 | % | (Albertsons) | |||||||||||||||
River Point at Sheridan | Denver-Aurora-Lakewood, CO | 100.0 | % | 288,490 | 621,623 | 15.06 | 96.2 | % | (Target), (Costco), Regal Cinema, Michaels, Conn's | |||||||||||||||
Colorado Total: | # of Properties: | 8 | 1,126,831 | 2,368,397 | 17.79 | 93.4 | % | |||||||||||||||||
Florida | ||||||||||||||||||||||||
Argyle Village Shopping Center | Jacksonville, FL | 100.0 | % | 306,461 | 306,461 | 11.26 | 96.1 | % | Publix | Bed Bath & Beyond, T.J. Maxx, Babies “R” Us, Jo-Ann’s Fabrics, Michaels |
Center | CBSA | Owned % | Foot Notes | Owned GLA | Total GLA | Average Base Rent (ABR) | Occupancy % | Grocer Anchor | Other Anchors ( ) indicates owned by others | |||||||||||||||
Atlantic West | Jacksonville, FL | 50.0 | % | (1)(3) | 42,284 | 180,578 | 12.45 | 100.0 | % | (Walmart Supercenter) | T.J. Maxx, HomeGoods, Dollar Tree, Shoe Carnival, (Kohl's) | |||||||||||||
Epic Village St. Augustine | Jacksonville, FL | 70.0 | % | (1) | 8,542 | 64,180 | 15.94 | 100.0 | % | (Epic Theaters) | ||||||||||||||
Kernan Village | Jacksonville, FL | 50.0 | % | (1)(3) | 42,579 | 288,780 | 16.99 | 98.4 | % | (Walmart Supercenter) | Ross Dress for Less, Petco | |||||||||||||
Boca Lyons Plaza | Miami-Fort Lauderdale-West Palm Beach, FL | 100.0 | % | 117,423 | 117,423 | 23.17 | 96.7 | % | 4th Generation Market | Ross Dress for Less | ||||||||||||||
Deerfield | Miami-Fort Lauderdale-West Palm Beach, FL | 100.0 | % | 398,963 | 404,944 | 13.19 | 90.7 | % | Publix | T.J. Maxx, Marshalls, Cinépolis, YouFit, Ulta | ||||||||||||||
Embassy Lakes Shopping Center | Miami-Fort Lauderdale-West Palm Beach, FL | 100.0 | % | 131,723 | 142,751 | 13.93 | 95.1 | % | Winn Dixie | Tuesday Morning, Dollar Tree | ||||||||||||||
Flamingo Pines | Miami-Fort Lauderdale-West Palm Beach, FL | 20.0 | % | (1)(3) | 25,373 | 148,840 | 18.67 | 97.4 | % | Publix | ||||||||||||||
Flamingo Pines Plaza | Miami-Fort Lauderdale-West Palm Beach, FL | 100.0 | % | 139,462 | 266,761 | 24.32 | 97.5 | % | (Walmart Supercenter) | U.S. Post Office, Florida Technical College | ||||||||||||||
Hollywood Hills Plaza | Miami-Fort Lauderdale-West Palm Beach, FL | 20.0 | % | (1)(3) | 72,284 | 405,146 | 20.41 | 99.1 | % | Publix | Target, CVS | |||||||||||||
Northridge | Miami-Fort Lauderdale-West Palm Beach, FL | 20.0 | % | (1)(3) | 46,720 | 236,628 | 18.74 | 97.0 | % | Publix | Petco, Ross Dress for Less, Dollar Tree | |||||||||||||
Pembroke Commons | Miami-Fort Lauderdale-West Palm Beach, FL | 20.0 | % | (1)(3) | 59,585 | 318,184 | 15.54 | 100.0 | % | Publix | Marshalls, Office Depot, LA Fitness, Dollar Tree | |||||||||||||
Sea Ranch Centre | Miami-Fort Lauderdale-West Palm Beach, FL | 100.0 | % | 99,029 | 99,029 | 17.50 | 89.9 | % | Publix | CVS, Dollar Tree | ||||||||||||||
Tamiami Trail Shops | Miami-Fort Lauderdale-West Palm Beach, FL | 20.0 | % | (1)(3) | 22,173 | 132,564 | 16.80 | 97.4 | % | Publix | CVS | |||||||||||||
The Palms at Town & County | Miami-Fort Lauderdale-West Palm Beach, FL | 100.0 | % | 657,661 | 657,661 | 22.84 | 94.1 | % | Publix | Marshall's, 24 Hour Fitness, CVS, Toys R Us, Kohl's, Dick's Sporting Goods, Nordstrom Rack | ||||||||||||||
TJ Maxx Plaza | Miami-Fort Lauderdale-West Palm Beach, FL | 100.0 | % | 161,280 | 161,280 | 16.86 | 93.5 | % | Winn Dixie | T.J. Maxx, Dollar Tree | ||||||||||||||
Vizcaya Square Shopping Center | Miami-Fort Lauderdale-West Palm Beach, FL | 100.0 | % | 110,081 | 110,081 | 16.77 | 100.0 | % | Winn Dixie | |||||||||||||||
Wellington Green Commons | Miami-Fort Lauderdale-West Palm Beach, FL | 100.0 | % | 114,354 | 136,854 | 27.31 | 100.0 | % | Whole Foods Market | |||||||||||||||
Clermont Landing | Orlando-Kissimmee-Sanford, FL | 75.0 | % | (1)(3) | 133,321 | 347,418 | 17.87 | 99.3 | % | (J.C. Penney), (Epic Theater), T.J. Maxx, Ross Dress for Less, Michaels | ||||||||||||||
Colonial Plaza | Orlando-Kissimmee-Sanford, FL | 100.0 | % | 498,893 | 498,893 | 14.97 | 97.9 | % | Staples, Ross Dress for Less, Marshalls, Old Navy, Stein Mart, Barnes & Noble, Petco, Big Lots, Hobby Lobby | |||||||||||||||
Marketplace at Seminole Towne | Orlando-Kissimmee-Sanford, FL | 100.0 | % | 315,038 | 496,951 | 16.54 | 99.0 | % | (Super Target) | Marshalls, Ross Dress for Less, Old Navy, Petco | ||||||||||||||
Phillips Crossing | Orlando-Kissimmee-Sanford, FL | 100.0 | % | 145,644 | 145,644 | 28.66 | 100.0 | % | Whole Foods | Golf Galaxy, Michaels | ||||||||||||||
Shoppes of South Semoran | Orlando-Kissimmee-Sanford, FL | 100.0 | % | 101,611 | 101,611 | 12.23 | 98.1 | % | Walmart Neighborhood Market | Dollar Tree | ||||||||||||||
The Marketplace at Dr. Phillips | Orlando-Kissimmee-Sanford, FL | 20.0 | % | (1)(3) | 65,368 | 326,839 | 24.49 | 99.1 | % | Publix | Stein Mart, HomeGoods, Morton's of Chicago, Office Depot | |||||||||||||
Winter Park Corners | Orlando-Kissimmee-Sanford, FL | 100.0 | % | 102,382 | 102,382 | 26.80 | 58.8 | % | ||||||||||||||||
Pineapple Commons | Port St. Lucie, FL | 20.0 | % | (1)(3) | 51,019 | 269,451 | 16.42 | 98.9 | % | Ross Dress for Less, Best Buy, PetSmart, Marshalls, (CVS) | ||||||||||||||
Countryside Centre | Tampa-St. Petersburg-Clearwater, FL | 100.0 | % | 245,771 | 245,771 | 14.92 | 97.5 | % | T.J. Maxx, HomeGoods, Dick's Sporting Goods, Ross Dress for Less | |||||||||||||||
East Lake Woodlands | Tampa-St. Petersburg-Clearwater, FL | 20.0 | % | (1)(3) | 20,886 | 104,431 | 13.66 | 100.0 | % | Walmart Neighborhood Market | Walgreens | |||||||||||||
Largo Mall | Tampa-St. Petersburg-Clearwater, FL | 100.0 | % | 376,993 | 610,080 | 17.29 | 98.1 | % | (Safeway) | Bealls, Marshalls, PetSmart, Bed Bath & Beyond, Staples, Michaels, (Target) | ||||||||||||||
Sunset 19 Shopping Center | Tampa-St. Petersburg-Clearwater, FL | 100.0 | % | 277,458 | 277,458 | 17.19 | 82.4 | % | Bed Bath & Beyond, Barnes & Noble, Old Navy, Hobby Lobby | |||||||||||||||
Whole Foods @ Carrollwood | Tampa-St. Petersburg-Clearwater, FL | 100.0 | % | (4) | 36,900 | 36,900 | N/A | 100.0 | % | Whole Foods Market | ||||||||||||||
Florida Total: | # of Properties: | 31 | 4,927,261 | 7,741,974 | 17.96 | 95.0 | % | |||||||||||||||||
Georgia | ||||||||||||||||||||||||
Brookwood Marketplace | Atlanta-Sandy Springs-Roswell, GA | 100.0 | % | 199,594 | 397,295 | 19.45 | 100.0 | % | (Super Target) | Home Depot, Bed Bath & Beyond, Office Max | ||||||||||||||
Brookwood Square Shopping Center | Atlanta-Sandy Springs-Roswell, GA | 100.0 | % | 181,333 | 181,333 | 13.35 | 87.2 | % | Marshalls, LA Fitness | |||||||||||||||
Brownsville Commons | Atlanta-Sandy Springs-Roswell, GA | 100.0 | % | 27,747 | 81,913 | 20.60 | 84.5 | % | (Kroger) |
Center | CBSA | Owned % | Foot Notes | Owned GLA | Total GLA | Average Base Rent (ABR) | Occupancy % | Grocer Anchor | Other Anchors ( ) indicates owned by others | |||||||||||||||
Camp Creek Marketplace II | Atlanta-Sandy Springs-Roswell, GA | 100.0 | % | 196,283 | 228,003 | 14.87 | 100.0 | % | DSW, LA Fitness, Shopper's World, American Signature | |||||||||||||||
Dallas Commons Shopping Center | Atlanta-Sandy Springs-Roswell, GA | 100.0 | % | 25,158 | 95,262 | 25.61 | 100.0 | % | (Kroger) | |||||||||||||||
Grayson Commons | Atlanta-Sandy Springs-Roswell, GA | 100.0 | % | 76,611 | 76,611 | 14.65 | 98.0 | % | Kroger | |||||||||||||||
Lakeside Marketplace | Atlanta-Sandy Springs-Roswell, GA | 100.0 | % | 137,693 | 332,889 | 16.62 | 98.0 | % | (Super Target) | Ross Dress for Less, Petco | ||||||||||||||
Mansell Crossing | Atlanta-Sandy Springs-Roswell, GA | 20.0 | % | (1)(3) | 20,586 | 102,931 | 14.76 | 100.0 | % | buybuy BABY, Ross Dress for Less, Party City | ||||||||||||||
Perimeter Village | Atlanta-Sandy Springs-Roswell, GA | 100.0 | % | 381,738 | 381,738 | 20.92 | 99.2 | % | Walmart Supercenter | Cost Plus World Market, DSW, Hobby Lobby | ||||||||||||||
Publix at Princeton Lakes | Atlanta-Sandy Springs-Roswell, GA | 20.0 | % | (1)(3) | 13,681 | 72,207 | 17.77 | 100.0 | % | Publix | ||||||||||||||
Reynolds Crossing | Atlanta-Sandy Springs-Roswell, GA | 100.0 | % | 45,758 | 115,983 | 26.41 | 87.4 | % | (Kroger) | |||||||||||||||
Roswell Corners | Atlanta-Sandy Springs-Roswell, GA | 100.0 | % | 136,496 | 318,261 | 19.85 | 100.0 | % | (Super Target), Fresh Market | T.J. Maxx | ||||||||||||||
Roswell Crossing Shopping Center | Atlanta-Sandy Springs-Roswell, GA | 100.0 | % | 201,759 | 201,759 | 15.55 | 97.8 | % | Trader Joe's | Office Max, PetSmart, Walgreens | ||||||||||||||
Thompson Bridge Commons | Gainesville, GA | 100.0 | % | (4) | 3,000 | 95,587 | N/A | 100.0 | % | (Kroger) | ||||||||||||||
Georgia Total: | # of Properties: | 14 | 1,647,437 | 2,681,772 | 17.36 | 97.3 | % | |||||||||||||||||
Kentucky | ||||||||||||||||||||||||
Millpond Center | Lexington-Fayette, KY | 100.0 | % | 124,498 | 151,498 | 10.70 | 88.6 | % | Kroger | |||||||||||||||
Regency Centre | Lexington-Fayette, KY | 100.0 | % | 142,738 | 188,782 | 13.89 | 88.6 | % | (Kroger) | T.J. Maxx, Michaels | ||||||||||||||
Tates Creek Centre | Lexington-Fayette, KY | 100.0 | % | 195,828 | 200,988 | 14.18 | 98.4 | % | Kroger | Rite Aid | ||||||||||||||
Festival on Jefferson Court | Louisville/Jefferson County, KY-IN | 100.0 | % | 168,697 | 218,107 | 13.57 | 96.7 | % | Kroger | (PetSmart), (T.J. Maxx), Staples, Party City | ||||||||||||||
Kentucky Total: | # of Properties: | 4 | 631,761 | 759,375 | 13.32 | 93.8 | % | |||||||||||||||||
Louisiana | ||||||||||||||||||||||||
K-Mart Plaza | Lake Charles, LA | 50.0 | % | (1)(3) | 107,974 | 225,148 | 9.79 | 100.0 | % | Albertsons | Kmart, Planet Fitness | |||||||||||||
Danville Plaza Shopping Center | Monroe, LA | 100.0 | % | 136,368 | 136,368 | 5.94 | 85.3 | % | County Market | Citi Trends, Surplus Warehouse | ||||||||||||||
Louisiana Total: | # of Properties: | 2 | 244,342 | 361,516 | 6.44 | 91.8 | % | |||||||||||||||||
Maryland | ||||||||||||||||||||||||
Nottingham Commons | Baltimore-Columbia-Towson, MD | 100.0 | % | 131,257 | 131,257 | 27.38 | 100.0 | % | MOM's Organic Market | T.J. Maxx, DSW, Petco | ||||||||||||||
Pike Center | Washington-Arlington-Alexandria, DC-VA-MD-WV | 100.0 | % | 80,841 | 80,841 | 60.55 | 100.0 | % | Pier 1, DXL Mens Apparel | |||||||||||||||
Maryland Total: | # of Properties: | 2 | 212,098 | 212,098 | 40.37 | 100.0 | % | |||||||||||||||||
Nevada | ||||||||||||||||||||||||
Best in the West | Las Vegas-Henderson-Paradise, NV | 100.0 | % | 428,066 | 428,066 | 17.03 | 90.4 | % | Best Buy, T. J. Maxx, Babies "R" Us, Bed Bath & Beyond, Petsmart, Office Depot | |||||||||||||||
Charleston Commons Shopping Center | Las Vegas-Henderson-Paradise, NV | 100.0 | % | 332,298 | 366,952 | 18.14 | 98.8 | % | Walmart | Ross Dress for Less, Office Max, 99 Cents Only, PetSmart | ||||||||||||||
College Park Shopping Center | Las Vegas-Henderson-Paradise, NV | 100.0 | % | 167,654 | 195,367 | 12.36 | 94.6 | % | El Super | Factory 2 U, CVS | ||||||||||||||
Decatur 215 | Las Vegas-Henderson-Paradise, NV | 100.0 | % | 118,678 | 345,720 | 16.40 | 100.0 | % | (WinCo Foods) | (Target), Hobby Lobby, Ross Dress for Less | ||||||||||||||
Eastern Commons | Las Vegas-Henderson-Paradise, NV | 100.0 | % | 65,817 | 356,673 | 23.07 | 93.8 | % | Trader Joe's, (Kmart) | |||||||||||||||
Francisco Center | Las Vegas-Henderson-Paradise, NV | 100.0 | % | 116,973 | 148,815 | 12.29 | 82.9 | % | La Bonita Grocery | (Ross Dress for Less) | ||||||||||||||
Paradise Marketplace | Las Vegas-Henderson-Paradise, NV | 100.0 | % | 78,077 | 152,672 | 19.51 | 89.1 | % | (Smith’s Food) | Dollar Tree | ||||||||||||||
Rancho Towne & Country | Las Vegas-Henderson-Paradise, NV | 100.0 | % | 84,711 | 161,837 | 13.27 | 100.0 | % | Smith’s Food |
Center | CBSA | Owned % | Foot Notes | Owned GLA | Total GLA | Average Base Rent (ABR) | Occupancy % | Grocer Anchor | Other Anchors ( ) indicates owned by others | |||||||||||||||
Tropicana Beltway Center | Las Vegas-Henderson-Paradise, NV | 100.0 | % | 246,483 | 617,821 | 18.33 | 96.7 | % | (Walmart Supercenter) | (Lowe’s), Ross Dress for Less, PetSmart, Office Depot, 99 Cents Only | ||||||||||||||
Tropicana Marketplace | Las Vegas-Henderson-Paradise, NV | 100.0 | % | 69,429 | 144,571 | 21.26 | 85.5 | % | (Smith’s Food) | Family Dollar | ||||||||||||||
Westland Fair | Las Vegas-Henderson-Paradise, NV | 100.0 | % | 211,755 | 598,213 | 18.39 | 96.9 | % | (Walmart Supercenter) | (Lowe’s), PetSmart, Office Depot, Michaels, Smart & Final | ||||||||||||||
Nevada Total: | # of Properties: | 11 | 1,919,941 | 3,516,707 | 17.07 | 94.2 | % | |||||||||||||||||
New Mexico | ||||||||||||||||||||||||
North Towne Plaza | Albuquerque, NM | 100.0 | % | 112,666 | 139,996 | 22.39 | 99.0 | % | Whole Foods Market | HomeGoods | ||||||||||||||
New Mexico Total: | # of Properties: | 1 | 112,666 | 139,996 | 22.39 | 99.0 | % | |||||||||||||||||
North Carolina | ||||||||||||||||||||||||
Galleria Shopping Center | Charlotte-Concord-Gastonia, NC-SC | 100.0 | % | 117,102 | 324,704 | 16.89 | 96.6 | % | (Walmart Supercenter) | Off Broadway Shoes | ||||||||||||||
Whitehall Commons | Charlotte-Concord-Gastonia, NC-SC | 100.0 | % | 42,183 | 444,803 | 26.88 | 95.2 | % | (Walmart Supercenter), (Publix) | (Lowe's) | ||||||||||||||
Bull City Market | Durham-Chapel Hill, NC | 100.0 | % | 40,875 | 40,875 | 18.66 | 96.2 | % | Whole Foods Market | |||||||||||||||
Hope Valley Commons | Durham-Chapel Hill, NC | 100.0 | % | 81,371 | 81,371 | 26.57 | 96.7 | % | Harris Teeter | |||||||||||||||
Avent Ferry Shopping Center | Raleigh, NC | 100.0 | % | 119,652 | 119,652 | 17.90 | 93.5 | % | Food Lion | Family Dollar | ||||||||||||||
Capital Square | Raleigh, NC | 100.0 | % | 143,063 | 143,063 | 7.44 | 98.8 | % | Food Lion | |||||||||||||||
Crabtree Towne Center | Raleigh, NC | 100.0 | % | (4) | 8,800 | 8,800 | N/A | 100.0 | % | J. Alexander's | ||||||||||||||
Falls Pointe Shopping Center | Raleigh, NC | 100.0 | % | 112,199 | 198,549 | 18.19 | 100.0 | % | Harris Teeter | (Kohl’s) | ||||||||||||||
High House Crossing | Raleigh, NC | 100.0 | % | 90,155 | 90,155 | 15.27 | 100.0 | % | Harris Teeter | |||||||||||||||
Leesville Towne Centre | Raleigh, NC | 100.0 | % | 127,106 | 127,106 | 19.14 | 96.6 | % | Harris Teeter | Rite Aid | ||||||||||||||
Northwoods Shopping Center | Raleigh, NC | 100.0 | % | 77,803 | 77,803 | 12.19 | 90.9 | % | Walmart Neighborhood Market | Dollar Tree | ||||||||||||||
Six Forks Shopping Center | Raleigh, NC | 100.0 | % | 467,914 | 467,914 | 10.86 | 95.7 | % | Food Lion | Kmart, Home Depot, Bed Bath & Beyond, PetSmart | ||||||||||||||
Stonehenge Market | Raleigh, NC | 100.0 | % | 188,437 | 188,437 | 14.32 | 99.5 | % | Harris Teeter | Stein Mart, Rite Aid | ||||||||||||||
Wake Forest Crossing II | Raleigh, NC | 100.0 | % | — | 281,462 | N/A | N/A | (Lowes Foods) | (Kohl's), (T.J. Maxx), (Michaels), (Ross Dress for Less), (Petco) | |||||||||||||||
Surf City Crossing | Wilmington, NC | 100.0 | % | 63,016 | 63,016 | 21.15 | 91.2 | % | Harris Teeter | |||||||||||||||
Waterford Village | Wilmington, NC | 100.0 | % | 98,858 | 98,858 | 21.47 | 85.8 | % | Harris Teeter | |||||||||||||||
North Carolina Total: | # of Properties: | 16 | 1,778,534 | 2,756,568 | 15.15 | 96.0 | % | |||||||||||||||||
Oregon | ||||||||||||||||||||||||
Clackamas Square | Portland-Vancouver-Hillsboro, OR-WA | 20.0 | % | (1)(3) | 14,790 | 140,227 | 18.58 | 90.0 | % | (Winco Foods) | T.J. Maxx | |||||||||||||
Oak Grove Market Center | Portland-Vancouver-Hillsboro, OR-WA | 100.0 | % | 97,177 | 97,177 | 24.06 | 41.1 | % | ||||||||||||||||
Raleigh Hills Plaza | Portland-Vancouver-Hillsboro, OR-WA | 20.0 | % | (1)(3) | 7,904 | 39,520 | 26.09 | 100.0 | % | New Seasons Market | Walgreens | |||||||||||||
Oregon Total: | # of Properties: | 3 | 119,871 | 276,924 | 23.15 | 51.0 | % | |||||||||||||||||
Tennessee | ||||||||||||||||||||||||
Bartlett Towne Center | Memphis, TN-MS-AR | 100.0 | % | 192,624 | 192,624 | 12.19 | 96.6 | % | Kroger | Petco, Dollar Tree, Shoe Carnival | ||||||||||||||
Highland Square | Memphis, TN-MS-AR | 100.0 | % | (4) | 14,490 | 14,490 | N/A | 100.0 | % | Walgreens |
Center | CBSA | Owned % | Foot Notes | Owned GLA | Total GLA | Average Base Rent (ABR) | Occupancy % | Grocer Anchor | Other Anchors ( ) indicates owned by others | |||||||||||||||
Mendenhall Commons | Memphis, TN-MS-AR | 100.0 | % | 88,108 | 88,108 | 11.59 | 97.4 | % | Kroger | |||||||||||||||
Ridgeway Trace | Memphis, TN-MS-AR | 100.0 | % | 176,484 | 314,224 | 24.63 | 73.3 | % | (Target), Best Buy, PetSmart | |||||||||||||||
The Commons at Dexter Lake | Memphis, TN-MS-AR | 100.0 | % | 166,958 | 178,558 | 9.61 | 98.5 | % | Kroger | Stein Mart, Marshalls, HomeGoods | ||||||||||||||
The Commons at Dexter Lake II | Memphis, TN-MS-AR | 100.0 | % | 61,838 | 66,838 | 14.85 | 97.4 | % | Kroger | Stein Mart, Marshalls, HomeGoods | ||||||||||||||
Tennessee Total: | # of Properties: | 5 | 700,502 | 854,842 | 14.18 | 91.4 | % | |||||||||||||||||
Texas | ||||||||||||||||||||||||
Mueller Regional Retail Center | Austin-Round Rock, TX | 100.0 | % | 351,099 | 351,099 | 16.59 | 98.8 | % | Marshalls, PetSmart, Bed Bath & Beyond, Home Depot, Best Buy | |||||||||||||||
North Park Plaza | Beaumont-Port Arthur, TX | 50.0 | % | (1)(3) | 69,963 | 302,460 | 17.98 | 90.3 | % | (Target), (Toys “R” Us), Spec's, Kirkland's | ||||||||||||||
North Towne Plaza | Brownsville-Harlingen, TX | 100.0 | % | 36,000 | 153,000 | 17.26 | 33.3 | % | (Lowe's) | |||||||||||||||
Rock Prairie Marketplace | College Station-Bryan, TX | 100.0 | % | (4) | 4,683 | 4,683 | N/A | 100.0 | % | |||||||||||||||
Moore Plaza | Corpus Christi, TX | 100.0 | % | 371,443 | 599,415 | 15.92 | 99.5 | % | (H-E-B) | Office Depot, Marshalls, (Target), Old Navy, Hobby Lobby, Stein Mart | ||||||||||||||
Horne Street Market | Dallas-Fort Worth-Arlington, TX | 100.0 | % | 9,815 | 52,082 | 30.77 | 88.9 | % | (24 Hour Fitness) | |||||||||||||||
Overton Park Plaza | Dallas-Fort Worth-Arlington, TX | 100.0 | % | 353,431 | 463,431 | 16.09 | 88.7 | % | Sprouts Farmers Market | PetSmart, T.J. Maxx, (Home Depot), Goody Goody Wines, buybuy BABY | ||||||||||||||
Preston Shepard Place | Dallas-Fort Worth-Arlington, TX | 20.0 | % | (1)(3) | 72,667 | 363,337 | 18.18 | 78.1 | % | Stein Mart, Nordstrom, Marshalls, Office Depot, Petco | ||||||||||||||
10-Federal Shopping Center | Houston-The Woodlands-Sugar Land, TX | 15.0 | % | (1) | 19,871 | 132,472 | 9.01 | 100.0 | % | Sellers Bros. | Palais Royal, Harbor Freight Tools | |||||||||||||
1919 North Loop West | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 138,028 | 138,028 | N/A | 78.3 | % | State of Texas | |||||||||||||||
Alabama Shepherd Shopping Center | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 59,120 | 59,120 | 21.85 | 100.0 | % | Trader Joe's | PetSmart | ||||||||||||||
Baybrook Gateway | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 240,537 | 240,537 | 18.43 | 74.1 | % | Ashley Furniture, Cost Plus World Market, Barnes & Noble, Michaels | |||||||||||||||
Bellaire Blvd. Shopping Center | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 37,699 | 43,891 | 33.00 | 100.0 | % | Randall’s | |||||||||||||||
Blalock Market at I-10 | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 97,277 | 97,277 | 16.66 | 100.0 | % | 99 Ranch Market | |||||||||||||||
Braeswood Square Shopping Center | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 101,178 | 101,178 | 13.79 | 93.5 | % | Belden’s | Walgreens | ||||||||||||||
Broadway Shopping Center | Houston-The Woodlands-Sugar Land, TX | 15.0 | % | (1) | 11,191 | 74,604 | 8.87 | 100.0 | % | Big Lots, Family Dollar | ||||||||||||||
Citadel Building | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 121,000 | 121,000 | N/A | 100.0 | % | Weingarten Realty Investors Corporate Office | |||||||||||||||
Cullen Plaza Shopping Center | Houston-The Woodlands-Sugar Land, TX | 15.0 | % | (1) | 12,678 | 84,517 | 11.21 | 100.0 | % | Fiesta | Family Dollar | |||||||||||||
Cypress Pointe | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 186,721 | 283,381 | 10.24 | 98.2 | % | Kroger | Babies “R” Us | ||||||||||||||
Galveston Place | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 210,370 | 210,370 | 11.76 | 99.3 | % | Randall’s | Office Depot, Palais Royal, Spec's | ||||||||||||||
Griggs Road Shopping Center | Houston-The Woodlands-Sugar Land, TX | 15.0 | % | (1) | 12,014 | 80,091 | 10.07 | 85.8 | % | Family Dollar, Citi Trends | ||||||||||||||
Harrisburg Plaza | Houston-The Woodlands-Sugar Land, TX | 15.0 | % | (1) | 14,016 | 93,438 | 20.81 | 94.7 | % | dd's Discount | ||||||||||||||
HEB - Dairy Ashford & Memorial | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | (4) | 36,874 | 36,874 | N/A | 100.0 | % | H-E-B | ||||||||||||||
Heights Plaza Shopping Center | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 71,277 | 71,277 | 9.66 | 97.1 | % | Kroger | |||||||||||||||
Humblewood Shopping Center | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 180,226 | 279,226 | 18.94 | 87.7 | % | Conn’s, Walgreens, Petco, (Michaels), (DSW) | |||||||||||||||
I45/Telephone Rd. | Houston-The Woodlands-Sugar Land, TX | 15.0 | % | (1) | 25,740 | 171,599 | 12.65 | 99.4 | % | Sellers Bros. | Famsa, Fallas Paredes, Harbor Freight Tools | |||||||||||||
League City Plaza | Houston-The Woodlands-Sugar Land, TX | 15.0 | % | (1) | 19,452 | 129,681 | 13.15 | 88.8 | % | Spec’s |
Center | CBSA | Owned % | Foot Notes | Owned GLA | Total GLA | Average Base Rent (ABR) | Occupancy % | Grocer Anchor | Other Anchors ( ) indicates owned by others | |||||||||||||||
Market at Town Center - Sugarland | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 388,865 | 388,865 | 21.24 | 96.8 | % | Old Navy, HomeGoods, Marshalls, Ross Dress for Less, Nordstrom Rack, Saks Fifth Avenue OFF 5TH | |||||||||||||||
Market at Westchase Shopping Center | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 84,084 | 84,084 | 23.45 | 53.8 | % | ||||||||||||||||
Northbrook Shopping Center | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 174,181 | 174,181 | 16.00 | 91.6 | % | Randall’s | Office Depot, Citi Trends, Dollar Tree | ||||||||||||||
Oak Forest Shopping Center | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 154,256 | 154,256 | 17.54 | 100.0 | % | Kroger | Ross Dress for Less, Dollar Tree, Petsmart | ||||||||||||||
Randalls Center/Kings Crossing | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 126,397 | 126,397 | 17.26 | 99.5 | % | Randall’s | CVS | ||||||||||||||
Richmond Square | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 92,356 | 92,356 | 27.13 | 100.0 | % | Best Buy, Cost Plus | |||||||||||||||
River Oaks Shopping Center - East | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 71,265 | 71,265 | 13.96 | 97.5 | % | Kroger | |||||||||||||||
River Oaks Shopping Center - West | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 247,673 | 247,673 | 38.16 | 89.5 | % | Kroger | Barnes & Noble, Talbots, Ann Taylor, GAP, JoS. A. Bank | ||||||||||||||
Shoppes at Memorial Villages | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 185,974 | 185,974 | 12.14 | 98.3 | % | Rexel | |||||||||||||||
Shops at Kirby Drive | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 10,000 | 55,460 | 34.59 | 100.0 | % | (Toys R Us), Freebirds Burrito | |||||||||||||||
Shops at Three Corners | Houston-The Woodlands-Sugar Land, TX | 70.0 | % | (1) | 172,873 | 277,603 | 14.82 | 99.4 | % | Fiesta | Ross Dress for Less, PetSmart, Office Depot, Big Lots | |||||||||||||
Southgate Shopping Center | Houston-The Woodlands-Sugar Land, TX | 15.0 | % | (1) | 18,668 | 124,454 | 10.82 | 93.4 | % | Food-A-Rama | CVS, Family Dollar, Palais Royal | |||||||||||||
Stella Link Shopping Center | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 70,087 | 70,087 | 9.96 | 31.9 | % | Spec’s | |||||||||||||||
The Centre at Post Oak | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 183,940 | 183,940 | 36.42 | 100.0 | % | Marshalls, Old Navy, Grand Lux Café, Nordstrom Rack, Arhaus | |||||||||||||||
Tomball Marketplace | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 153,999 | 311,820 | 18.17 | 94.1 | % | (Academy), (Kohl's), Ross Dress For Less, Marshalls | |||||||||||||||
Village Plaza at Bunker Hill | Houston-The Woodlands-Sugar Land, TX | 57.8 | % | (1)(3) | 283,341 | 490,634 | 24.63 | 100.0 | % | H-E-B | PetSmart, Babies "R" Us, Academy, Nordstrom Rack | |||||||||||||
West Gray | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 37,264 | 37,264 | 24.89 | 78.8 | % | Pier 1 | |||||||||||||||
Westchase Shopping Center | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 221,182 | 349,901 | 16.86 | 100.0 | % | Whole Foods Market | (Target), Ross Dress for Less, Palais Royal, Petco | ||||||||||||||
Westhill Village Shopping Center | Houston-The Woodlands-Sugar Land, TX | 100.0 | % | 130,851 | 130,851 | 18.17 | 98.5 | % | Ross Dress for Less, Office Depot, 99 Cents Only | |||||||||||||||
Independence Plaza | Laredo, TX | 100.0 | % | 347,302 | 347,302 | 13.27 | 100.0 | % | H-E-B | T.J. Maxx, Ross Dress for Less, Hobby Lobby, Petco, Ulta Beauty | ||||||||||||||
North Creek Plaza | Laredo, TX | 100.0 | % | 243,596 | 485,463 | 15.41 | 97.9 | % | (H-E-B) | (Target), Marshalls, Old Navy, Best Buy, Bed Bath & Beyond | ||||||||||||||
Plantation Centre | Laredo, TX | 100.0 | % | 135,373 | 143,015 | 16.74 | 96.6 | % | H-E-B | |||||||||||||||
Las Tiendas Plaza | McAllen-Edinburg-Mission, TX | 50.0 | % | (1)(3) | 143,976 | 500,084 | 11.09 | 98.9 | % | (Target), Academy, Conn’s, Ross Dress for Less, Marshalls, Office Depot | ||||||||||||||
Market at Nolana | McAllen-Edinburg-Mission, TX | 50.0 | % | (1)(3) | 20,342 | 243,874 | 22.07 | 75.7 | % | (Walmart Supercenter) | ||||||||||||||
Market at Sharyland Place | McAllen-Edinburg-Mission, TX | 50.0 | % | (1)(3) | 53,956 | 301,174 | 19.90 | 94.0 | % | (Walmart Supercenter) | Kohl's, Dollar Tree | |||||||||||||
Northcross | McAllen-Edinburg-Mission, TX | 50.0 | % | (1)(3) | 37,644 | 75,288 | 18.05 | 92.9 | % | Barnes & Noble | ||||||||||||||
Old Navy Building | McAllen-Edinburg-Mission, TX | 50.0 | % | (1)(3)(4) | 7,500 | 15,000 | N/A | 100.0 | % | Old Navy | ||||||||||||||
Sharyland Towne Crossing | McAllen-Edinburg-Mission, TX | 50.0 | % | (1)(3) | 180,220 | 492,349 | 15.61 | 96.6 | % | H-E-B | (Target), T.J. Maxx, Petco, Office Depot, Ross Dress for Less | |||||||||||||
South 10th St. HEB | McAllen-Edinburg-Mission, TX | 50.0 | % | (1)(3) | 51,851 | 103,702 | 13.64 | 100.0 | % | H-E-B | ||||||||||||||
Trenton Crossing | McAllen-Edinburg-Mission, TX | 100.0 | % | 264,720 | 569,881 | 12.90 | 86.7 | % | (Target), Hobby Lobby, Ross Dress for Less, Marshalls, Petsmart | |||||||||||||||
Starr Plaza | Rio Grande City, TX | 50.0 | % | (1)(3) | 88,346 | 176,693 | 14.40 | 98.0 | % | H-E-B | Bealls | |||||||||||||
Fiesta Trails | San Antonio-New Braunfels, TX | 100.0 | % | 405,370 | 485,370 | 16.77 | 73.1 | % | (H-E-B) | Act III Theatres, Marshalls, Office Max, Stein Mart, Petco | ||||||||||||||
Parliament Square II | San Antonio-New Braunfels, TX | 100.0 | % | (4) | 54,541 | 54,541 | N/A | 100.0 | % | Incredible Pizza | ||||||||||||||
Thousand Oaks Shopping Center | San Antonio-New Braunfels, TX | 15.0 | % | (1) | 24,271 | 161,806 | 11.61 | 95.6 | % | H-E-B | Bealls, Tuesday Morning |
Center | CBSA | Owned % | Foot Notes | Owned GLA | Total GLA | Average Base Rent (ABR) | Occupancy % | Grocer Anchor | Other Anchors ( ) indicates owned by others | |||||||||||||||
Valley View Shopping Center | San Antonio-New Braunfels, TX | 100.0 | % | 91,446 | 91,446 | 10.38 | 77.3 | % | Marshalls, Dollar Tree | |||||||||||||||
Texas Total: | # of Properties: | 62 | 7,822,080 | 12,542,121 | 17.51 | 92.5 | % | |||||||||||||||||
Utah | ||||||||||||||||||||||||
West Jordan Town Center | Salt Lake City, UT | 100.0 | % | 182,099 | 304,899 | 12.50 | 71.2 | % | (Target), Petco | |||||||||||||||
Utah Total: | # of Properties: | 1 | 182,099 | 304,899 | 12.50 | 71.2 | % | |||||||||||||||||
Virginia | ||||||||||||||||||||||||
Hilltop Village Center | Washington-Arlington-Alexandria, DC-VA-MD-WV | 100.0 | % | (5) | 250,811 | 250,811 | 33.65 | 100.0 | % | Wegmans | L.A. Fitness | |||||||||||||
Virginia Total: | # of Properties: | 1 | 100.0 | % | 250,811 | 250,811 | 33.65 | 100.0 | % | |||||||||||||||
Washington | ||||||||||||||||||||||||
2200 Westlake | Seattle-Tacoma-Bellevue, WA | 69.4 | % | (1)(3) | 60,366 | 87,014 | 34.97 | 100.0 | % | Whole Foods | ||||||||||||||
Meridian Town Center | Seattle-Tacoma-Bellevue, WA | 20.0 | % | (1)(3) | 15,533 | 143,237 | 17.33 | 97.2 | % | (Safeway) | Jo-Ann Fabric & Craft Store, Tuesday Morning | |||||||||||||
Queen Anne Marketplace | Seattle-Tacoma-Bellevue, WA | 51.0 | % | (1)(3) | 41,506 | 81,385 | 30.82 | 99.4 | % | Metropolitan Market | Bartell's Drug | |||||||||||||
Rainer Square Plaza | Seattle-Tacoma-Bellevue, WA | 20.0 | % | (1)(3) | 22,347 | 111,736 | 19.28 | 98.1 | % | Safeway | Ross Dress for Less | |||||||||||||
South Hill Center | Seattle-Tacoma-Bellevue, WA | 20.0 | % | (1)(3) | 26,802 | 134,010 | 16.55 | 100.0 | % | Bed Bath & Beyond, Ross Dress for Less, Best Buy | ||||||||||||||
Washington Total: | # of Properties: | 5 | 166,554 | 557,382 | 27.41 | 99.3 | % | |||||||||||||||||
Total Operating Properties | # of Properties: | 216 | 28,363,357 | 44,402,435 | 18.22 | 93.7 | % | |||||||||||||||||
New Development | ||||||||||||||||||||||||
Virginia | ||||||||||||||||||||||||
Gateway Alexandria | Washington-Arlington-Alexandria, DC-VA-MD-WV | 100.0 | % | (2) | — | — | Harris Teeter | |||||||||||||||||
Virginia Total: | # of Properties: | 1 | — | — | ||||||||||||||||||||
Washington | ||||||||||||||||||||||||
The Whittaker | Seattle-Tacoma-Bellevue, WA | 100.0 | % | (2) | — | — | ||||||||||||||||||
Washington Total: | # of Properties: | 1 | — | — | ||||||||||||||||||||
Total New Developments | # of Properties: | 2 | — | — | ||||||||||||||||||||
Operating & New Development Properties | # of Properties: | 218 | 28,363,357 | 44,402,435 | ||||||||||||||||||||
Unimproved Land | ||||||||||||||||||||||||
Arizona | ||||||||||||||||||||||||
Bullhead Parkway at State Route 95, Bullhead City | 257,440 | |||||||||||||||||||||||
Lon Adams Rd. at Tangerine Farms Rd., Marana | 422,532 | |||||||||||||||||||||||
Arizona Total: | 679,972 | |||||||||||||||||||||||
Colorado | ||||||||||||||||||||||||
Highway 85 and Highway 285, Sheridan | 377,491 |
Center | CBSA | Owned % | Foot Notes | Owned GLA | Total GLA | Average Base Rent (ABR) | Occupancy % | Grocer Anchor | Other Anchors ( ) indicates owned by others | |||||||||||||||
Colorado Total: | 377,491 | |||||||||||||||||||||||
Florida | ||||||||||||||||||||||||
State Road 100 & Belle Terre Parkway, Palm Coast | 292,288 | |||||||||||||||||||||||
SR 207 at Rolling Hills Dr., St. Augustine | 228,254 | |||||||||||||||||||||||
Florida Total: | 520,542 | |||||||||||||||||||||||
Georgia | ||||||||||||||||||||||||
NWC South Fulton Pkwy. @ Hwy. 92, Union City | 3,554,496 | |||||||||||||||||||||||
Georgia Total: | 3,554,496 | |||||||||||||||||||||||
Nevada | ||||||||||||||||||||||||
SWC Highway 215 at Decatur, Las Vegas | 44,329 | |||||||||||||||||||||||
Nevada Total: | 44,329 | |||||||||||||||||||||||
North Carolina | ||||||||||||||||||||||||
U.S. Hwy. 17 & U.S. Hwy. 74/76, Leland | 362,419 | |||||||||||||||||||||||
Highway 17 and Highway 210, Surf City | 2,024,233 | |||||||||||||||||||||||
U.S. Highway 1 at Caveness Farms Rd., Wake Forest | 992,123 | |||||||||||||||||||||||
North Carolina Total: | 3,378,775 | |||||||||||||||||||||||
Texas | ||||||||||||||||||||||||
U.S. 77 and 83 at SHFM 802, Brownsville | 914,723 | |||||||||||||||||||||||
Rock Prairie Rd. at Hwy. 6, College Station | 229,561 | |||||||||||||||||||||||
Leslie Rd. at Bandera Rd., Helotes | 74,052 | |||||||||||||||||||||||
Bissonnet at Wilcrest, Houston | 40,946 | |||||||||||||||||||||||
East Orem, Houston | 121,968 | |||||||||||||||||||||||
Mesa Road at Tidwell, Houston | 42,775 | |||||||||||||||||||||||
Northwest Freeway at Gessner, Houston | 43,396 | |||||||||||||||||||||||
West Little York at Interstate 45, Houston | 161,172 | |||||||||||||||||||||||
Nolana Ave. and 29th St., McAllen | 163,350 | |||||||||||||||||||||||
Shary Rd. at North Hwy. 83, Mission | 236,966 | |||||||||||||||||||||||
9th Ave. at 25th St., Port Arthur | 243,065 | |||||||||||||||||||||||
Gattis School Rd. at A.W. Grimes Blvd., Round Rock | 57,499 | |||||||||||||||||||||||
Culebra Road and Westwood Loop, San Antonio | 60,984 | |||||||||||||||||||||||
FM 1957 (Potranco Road) and FM 211, San Antonio | 5,635,183 | |||||||||||||||||||||||
SH 151 and Ingram Rd., San Antonio | 252,692 | |||||||||||||||||||||||
US Hwy. 281 at Wilderness Oaks, San Antonio | 1,269,774 | |||||||||||||||||||||||
Highway 3 at Highway 1765, Texas City | 200,812 | |||||||||||||||||||||||
FM 2920 and Highway 249, Tomball | 459,776 | |||||||||||||||||||||||
Texas Total: | 10,208,694 | |||||||||||||||||||||||
Total Unimproved Land | 18,764,299 |
Three Months Ended March 31, 2017 | |||||||
Per Core FFO Diluted Share | |||||||
Summary of Impaired Items (at pro rata): | |||||||
Properties Held For Sale or Sold | $ | 4,662 | $ | 0.04 | |||
Properties Marketed for Sale | 7,546 | 0.06 | |||||
Land Held for Development and Undeveloped Land | 2,719 | 0.02 | |||||
Other | 95 | — | |||||
Total Impairment Loss | $ | 15,022 | $ | 0.12 | |||
Financial Statement Impact of Impairment Loss: | |||||||
Impairment Loss | $ | 14,986 | $ | 0.12 | |||
Net Income Attributable to Noncontrolling Interests | 36 | — | |||||
Total Impairment Loss | $ | 15,022 | $ | 0.12 | |||
?.^F_E7VA
MG7^A;<>K/'ZK)BXHY5A%C#E"%V\+IP9[\5(:L,AYFVVL;S4HJ;1\RJE_%EAQ
M07%Q,R+*7,W,7(=;P&Y5QN1@J1<1BX(O9:K7G''/B2E"OAGXUGZXFI>/B#X*
M^*Q\1F_(;QT.W!.(R_GOQ*$*J1BZZWCI>,%.,XB9%X;K4GZ8S7XV,T];;76\
MF[A"7!FWG$?5XHRJTVO#B2;P776*W45OI^MEMI5#BKJ49+C G./AVWA>0IKZ
MQBSAQ(AV-M#EQ: NMXO9<3QRA:+K2[^8E3A9;3A#M*%61R_@MJ7@Y<#'U./J3YB3?=9%,
MXC4G[E&-&=RGF<&-)NK0.EIARV+Q1^L/JD8T%^MS/V6UBPI65+8O.1\.'+^L
M(SWHMK#EI;H9MADX;H24(>QV'ZLM$@N,(M)7\SFR2+:%9C\6IE.1,CY $7\I36I2FZR87BY;^MR;>6KSC.,T]0E2?'EX[;^1);H6J^MA677WL)M8=M.
M/9J%6VI;7U3<];>#=U8WF/VM#NN[C>J;&Y%:Z;\YNXEKLMG:(6LVT:1',]K$
MLJF0GUM1B>^&9[?3BF!8N@M\5A96&I5C&
M;>,5I^_AGXI?Q
MY/UA>*RYD26K$5^XXU=<;I1FEY?U&/JS$@2,EV/6M/PS2]GXUFO*
B7;BN6U+R9;'UK&2^Q<2C
M%:D?$%QU.1EFU'<^+,5E_(?:K,5",2)(P(
Q#
MG8RZO:[VAY7V2]->,[:7/AFAK.2)I$?58NR&Z!?U12T93[%AAZ^XU\,X4:1B
M-R%*7#ISG'BNTI55G%MM>3(9P697U:;J464.4ISF2(^.R]=6V*,=EZE.:Q-3
MN+;"[KK>.R[?>;QV'[\EBAI>2]'L-O?4XQ9%T+
M
H0;)SPGI!J[&%=BJ&U8U>
M?,9F[N/.NC?TA^8JKM.H<.OB%]E]FM-N_71R[J7FD]4<5U6HGGW;QI%0K-U6
M3J-%@+R&>K];38/%=QY:=TI=F_=OEO2/S!Z7WU^@OC+;NLHPH\G[)Q],4IS0PY90O)?
M1?
Q_B+UUF5$O438ZG6FPK(3L];:EA'9[#2HVXYUO.;,J,8<&<)
M$Q,:1A1GI"C7#3@O]7-)ZW/6NW6#$6FB,M.*'%6W&K:66C*9BK;=?;'N7R4X
MO>GS$NR(5#6?J