EX-99.1 2 wri-20200729ex991b86f3e.htm EX-99.1

Exhibit 99.1

Graphic


Graphic

Table of Contents

Page

Quarterly Earnings Press Release

i - xi

Company Information

1

Financial Summary

Condensed Consolidated Statements of Income

3

Condensed Consolidated Balance Sheets

4

Funds From Operations Attributable to Common Shareholders

5

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate and Net Debt to Core EBITDAre

6

Supplemental Income Statement Detail

7

Supplemental Balance Sheet Detail

8

Capitalization and Debt Coverage Ratios

9

Guidance

10

Investment Activity

Capital Expenditures

12

Development and Redevelopment Projects

13

Land Held for Development

14

Acquisition and Disposition 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 Information at 100%

22

Unconsolidated Joint Venture Financial Information 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 - 38

Other Topics of Interest

Share Repurchase Summary

40

COVID-19 Impact – Tenant Status

41

Schedule of Uncollectible Revenue

42

www.weingarten.com


Graphic

2600 Citadel Plaza Drive

P.O. Box 924133

Houston, Texas 77292-4133

NEWS RELEASE

Information: Michelle Wiggs, Phone: (713) 866-6050

WEINGARTEN REALTY

REPORTS SECOND QUARTER RESULTS AND

PROVIDES COVID-19 UPDATE

HOUSTON, July 29, 2020 (BUSINESS WIRE) -- Weingarten Realty (NYSE: WRI) announced today the results of its operations for the quarter ended June 30, 2020.  The supplemental financial package with additional information can be found on the Company's website under the Investor Relations tab.

“Given the headwinds of the pandemic, we had a relatively good quarter.  With the reopening of the economy in our markets, most of our tenants have been able to restart operations as they learn to operate in this challenging environment.  Accordingly, we have experienced continued improvement in our cash collections and rent deferrals.  Our balance sheet remains strong and our liquidity position is more than adequate.  We remain focused on the safety and well-being of our associates, tenants, stakeholders and the broader community.  With a transformed portfolio of primarily grocery-anchored centers providing basic goods and services, we are optimistic our centers will perform well, on a relative basis, in this crisis,” said Drew Alexander, Chairman, President and Chief Executive Officer.  

Second Quarter Operating and Financial Highlights

Net income attributable to common shareholders (“Net Income”) for the quarter was $0.09 per diluted share (hereinafter “per share”) compared to $0.65 per share in the same quarter of 2019;

Core Funds From Operations Attributable to Common Shareholders ("Core FFO") for the quarter was $0.34 per share compared to $0.53 per share a year ago;

Bad debt expense/uncollectible revenue primarily related to COVID-19 for the quarter was $19.3 million or $0.15 per share and included $4.8 million or $0.04 per share of non-cash straight line rent receivables; and

Dispositions to date totaled $131 million, including property sales closed subsequent to quarter-end totaling $43 million.

Financial Results

The Company reported Net Income of $11.4 million or $0.09 per share for the second quarter of 2020, as compared to $83.8 million or $0.65 per share for the same period in 2019 as the coronavirus pandemic continues to negatively affect the Company’s tenants.  The Company recorded bad debt expense/uncollectible revenue of $19.3 million in the second quarter of 2020 which includes $4.8 million of non-cash straight line rent receivables.  This is in addition to total bad debt expense/uncollectible expense of $9.4 million recorded in the first quarter of 2020 which included non-cash straight line rent receivables of $7.6 million.  

Year-to-date, Net Income was $64.0 million or $0.50 per share for 2020 compared to $133.5 million or $1.03 per share for 2019.  

Page i


Funds From Operations attributable to common shareholders in accordance with the National Association of Real Estate Investment Trusts definition (“NAREIT FFO”) was $43.9 million or $0.34 per share for the second quarter of 2020 compared to $68.7 million or $0.53 per share for 2019.  The decrease is primarily due to disposition activity and the $19.3 million of bad debt expense/uncollectible revenue primarily related to the coronavirus pandemic.  Core FFO for the quarter ended June 30, 2020 was $43.9 million or $0.34 per share compared to $68.7 million or $0.53 per share for the same quarter of last year.

A reconciliation of Net Income to NAREIT FFO and Core FFO is included herein.

Operating Results

For the period ending June 30, 2020, the Company’s operating highlights were as follows:

    

Q2 2020

YTD 2020

Occupancy (Signed Basis):

 

  

 

  

Occupancy - Total

 

93.4

%

  

Occupancy - Small Shop Spaces

 

89.0

%

  

Occupancy - Same Property Portfolio

 

94.3

%

  

Same Property Net Operating Income, with redevelopments

 

(19.7)

%

(9.8)

%

Rental Rate Growth - Total:

 

7.3

%

9.0

%

New Leases

 

10.3

%

13.2

%

Renewals

 

7.0

%

8.4

%

Leasing Transactions:

 

  

 

  

Number of New Leases

 

27

 

83

New Leases - Annualized Revenue (in millions)

$

1.8

$

6.3

Number of Renewals

 

109

 

253

Renewals - Annualized Revenue (in millions)

$

9.2

$

26.1

A reconciliation of Net Income to SPNOI is included herein.

COVID-19 Update

The coronavirus pandemic continues to impact the Company’s operations.  At the end of the second quarter, approximately 95% of the Company’s tenants were open for business though conditions are ever changing. Cash collections in April, May and June totaled 77%, 73% and 79%, respectively of prorata base rent and expense recoveries.  For the second quarter, overall cash collections were 77%.  These strong cash collections are a definitive reflection of the Company’s successful transformation of its portfolio over the last several years.  Cash collections in July are trending up with 82% collected to-date.  Deferrals of rent payments to future periods executed in April, May and June represent an additional 14%, 18% and 10%, respectively.  Deferrals for the second quarter were 13% and bad debt expense/uncollectible revenue on a prorata basis applied against these deferrals was $4.7 million or 30% of the amounts deferred at June 30, 2020.  Abatements of rent for the quarter were 1% of total rent and the Company continues to work closely with all of its tenants.

The reopening of the economy has not been without challenges as the pace of new COVID-19 infections has increased at an alarming rate which has resulted in a temporary reversal of tenants reopening efforts in some markets.  Nevertheless, the Company is confident that collections will remain strong as rents from tenants deemed “essential” represent 63% of total rents for the quarter.  Cash collections from these essential tenants were 86% for the second quarter.

“We continue to devote a tremendous amount of effort in assisting our tenants in their reopening efforts and to obtaining rent payments. We are extremely pleased with our cash collection results which continue to improve. We remain confident that our transformed portfolio of quality properties will enable us to weather this storm,” said Johnny Hendrix, Executive Vice President and Chief Operating Officer.  

Additional information can be found on page 41 of our supplemental disclosure.

Page ii


Balance Sheet, Liquidity and Dividends

The benefit of the Company’s best in class balance sheet has been highlighted by this crisis.  With low leverage and the absence of any material maturities until the fourth quarter of 2022, the Company is comfortable that it has adequate liquidity to restore its properties to their full operating potential.  Given the general stability of the financial markets and the Company’s access to other sources of liquidity, the Company used its excess cash balances and disposition proceeds to pay down its revolving credit facility.  The Company will continue to carefully monitor cash flows, any new capital requirements, and overall liquidity going forward.  

In light of the uncertainties surrounding the pandemic, the Company expects to substantially limit acquisitions and will continue to monitor opportunities to dispose of additional properties.  Both of its mixed-use projects in the Washington D.C. require minimal additional investment and leasing continues to make nice progress.  Construction of the River Oaks residential tower has continued, leasing has recently begun and initial residential move-ins are expected in the third quarter.

The Board of Trust Managers declared a cash dividend of $0.18 per common share payable on September 15, 2020 to shareholders of record on September 8, 2020.  As communicated last quarter, the Company will likely pay a regular cash dividend of $0.18 per share in each of the last two quarters of 2020 due to an election made last year to shift dividend payments from 2019 to 2020.  The Company completed dispositions totaling $15 million in the quarter and closed the sale of its last center in Utah and a center in Los Angeles totaling an additional $43 million subsequent to quarter-end.  As such, it is likely that the Company will need to pay a special dividend near year-end to cover additional 2020 taxable income resulting from these sales; however, the amount of any special dividend is uncertain at this time.  The Company will continue to monitor tenant collections, evaluate its operations and financial position and will adjust future dividends as appropriate. 

“With $498 million currently available under our revolver, cash collections trending at higher levels than originally projected, proceeds from additional dispositions and access to numerous other sources of capital, we remain comfortable with our ability to meet all liquidity needs going forward, including any additional dividends required by our disposition activity,” said Steve Richter, Executive Vice President and Chief Financial Officer.  

Conference Call Information

The Company also announced that it will host a live webcast of its quarterly conference call on July 30, 2020 at 10:00 a.m. Central Time.  The live webcast can be accessed via the Company’s website at www.weingarten.com.  Alternatively, if you are not able to access the call on the web, you can listen live by phone by calling (888) 771-4371 (conference ID #49202522).  A replay will be available through the Company’s website starting approximately two hours following the live call.

About Weingarten Realty Investors

Weingarten Realty Investors (NYSE: WRI) is a shopping center owner, manager and developer.  At June 30, 2020, the Company owned or operated under long-term leases, either directly or through its interest in real estate joint ventures or partnerships, a total of 165 properties which are located in 16 states spanning the country from coast to coast. These properties represent approximately 31.4 million square feet of which our interests in these properties aggregated approximately 21.3 million square feet of leasable area. To learn more about the Company’s operations and growth strategies, please visit www.weingarten.com.

Page iii


Forward-Looking Statements

Statements included herein that state the Company’s or Management’s intentions, hopes, beliefs, expectations or predictions of the future are “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995 which by their nature, involve known and unknown risks and uncertainties.  The Company’s actual results, performance or achievements could differ materially from those expressed or implied by such statements.  These risks and uncertainties include those related to the COVID-19 pandemic, about which there are still many unknowns, including the duration of the pandemic and the extent of its impact, as well as those discussed in the Company’s regulatory filings with the Securities and Exchange Commission, which include other information or factors that may impact the Company’s performance.

Projections involve numerous assumptions such as rental income (including assumptions on percentage rent), interest rates, tenant defaults, occupancy rates, volume and pricing of properties held for disposition, volume and pricing of acquisitions, expenses (including salaries and employee costs), insurance costs and numerous other factors.  Not all of these factors are determinable at this time and actual results may vary from the projected results, and may be above or below the ranges indicated.  The above ranges represents management’s estimate of results based upon these assumptions as of the date of this press release.  Accordingly, there is no assurance that our projections will be realized.

Page iv


Weingarten Realty Investors

(in thousands, except per share amounts)

Financial Statements

Three Months Ended

    

Six Months Ended

June 30, 

June 30, 

    

2020

    

2019

    

2020

    

2019

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(Unaudited)

Revenues:

 

  

 

  

 

  

 

  

Rentals, net

$

95,813

$

119,462

$

203,863

$

239,288

Other

 

2,322

 

3,198

5,624

6,510

Total Revenues

 

98,135

 

122,660

 

209,487

 

245,798

Operating Expenses:

 

  

 

  

 

  

 

  

Depreciation and amortization

 

37,627

 

34,967

74,283

68,939

Operating

 

19,978

 

22,767

43,138

47,015

Real estate taxes, net

 

15,733

 

15,736

30,741

31,867

Impairment loss

 

 

44

74

General and administrative

 

12,920

 

8,880

15,227

18,461

Total Operating Expenses

 

86,258

 

82,350

163,433

166,356

Other Income (Expense):

 

  

 

  

  

  

Interest expense, net

 

(15,776)

 

(14,953)

(30,378)

(30,242)

Interest and other income (expense), net

 

5,293

 

1,921

(535)

6,305

Gain on sale of property

 

7,898

 

52,061

21,474

69,848

Total Other (Expense) Income

 

(2,585)

 

39,029

(9,439)

45,911

Income Before Income Taxes and Equity in Earnings of Real Estate Joint Ventures and Partnerships

 

9,292

 

79,339

36,615

125,353

Provision for Income Taxes

 

(343)

 

(484)

(515)

(661)

Equity in Earnings of Real Estate Joint Ventures and Partnerships, net

 

3,428

 

6,665

30,525

12,082

Net Income

 

12,377

 

85,520

66,625

136,774

Less: Net Income Attributable to Noncontrolling Interests

 

(1,009)

 

(1,711)

(2,635)

(3,299)

Net Income Attributable to Common Shareholders -- Basic

$

11,368

$

83,809

$

63,990

$

133,475

Net Income Attributable to Common Shareholders -- Diluted

$

11,368

$

84,337

$

63,990

$

134,531

Earnings Per Common Share -- Basic

$

0.09

$

0.66

$

0.50

$

1.04

Earnings Per Common Share -- Diluted

$

0.09

$

0.65

$

0.50

$

1.03

Page v


Weingarten Realty Investors

(in thousands)

Financial Statements

June 30, 

December 31, 

2020

2019

    

(Unaudited)

    

(Audited)

CONDENSED CONSOLIDATED BALANCE SHEETS

 

  

 

  

ASSETS

 

  

 

  

Property

$

4,202,337

$

4,145,249

Accumulated Depreciation

 

(1,156,304)

 

(1,110,675)

Property Held for Sale, net

24,421

Investment in Real Estate Joint Ventures and Partnerships, net

 

401,724

 

427,947

Unamortized Lease Costs, net

 

146,620

 

148,479

Accrued Rent, Accrued Contract Receivables and Accounts Receivable, net

 

73,760

 

83,639

Cash and Cash Equivalents

 

14,203

 

41,481

Restricted Deposits and Escrows

 

14,063

 

13,810

Other, net

 

186,385

 

188,004

Total Assets

$

3,907,209

$

3,937,934

LIABILITIES AND EQUITY

 

  

 

  

Debt, net

$

1,743,194

$

1,732,338

Accounts Payable and Accrued Expenses

 

97,776

 

111,666

Other, net

 

210,507

 

217,770

Total Liabilities

 

2,051,477

 

2,061,774

Commitments and Contingencies

 

 

EQUITY

 

  

 

  

Common Shares of Beneficial Interest

 

3,890

 

3,905

Additional Paid-In Capital

 

1,767,972

 

1,779,986

Net Income Less Than Accumulated Dividends

 

(85,008)

 

(74,293)

Accumulated Other Comprehensive Loss

 

(11,158)

 

(11,283)

Shareholders' Equity

 

1,675,696

 

1,698,315

Noncontrolling Interests

 

180,036

 

177,845

Total Liabilities and Equity

$

3,907,209

$

3,937,934

Page vi


Non-GAAP Financial Measures

Certain aspects of our key performance indicators are considered non-GAAP financial measures. Management uses these measures along with our Generally Accepted Accounting Principles ("GAAP") financial statements in order to evaluate our operating results.  Management believes these additional measures provide users of our financial information additional comparable indicators of our industry, as well as, our performance.

Funds from Operations Attributable to Common Shareholders

Effective January 1, 2019, the National Association of Real Estate Investment Trusts ("NAREIT") defines NAREIT FFO as net income (loss) attributable to common shareholders computed in accordance with GAAP, excluding gains or losses from sales of certain real estate assets (including: depreciable real estate with land, land, development property and securities), changes in control of real estate equity investments, and interests in real estate equity investments and their applicable taxes, plus depreciation and amortization related to real estate and impairment of certain real estate assets and in substance real estate equity investments, including our share of unconsolidated real estate joint ventures and partnerships.  The Company calculates NAREIT FFO in a manner consistent with the NAREIT definition.

Management believes NAREIT FFO is a widely recognized measure of REIT operating performance which provides our shareholders with a relevant basis for comparison among other REITs.  Management uses NAREIT FFO as a supplemental internal measure to conduct and evaluate our business because there are certain limitations associated with using GAAP net income by itself as the primary measure of our operating performance.  Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time.  Since real estate values instead have historically risen or fallen with market conditions, management believes that the presentation of operating results for real estate companies that uses historical cost accounting is insufficient by itself.  There can be no assurance that NAREIT FFO presented by the Company is comparable to similarly titled measures of other REITs.

The Company also presents Core FFO as an additional supplemental measure as it is more reflective of the core operating performance of our portfolio of properties.  Core FFO is defined as NAREIT FFO excluding charges and gains related to non-cash, non-operating assets and other transactions or events that hinder the comparability of operating results.  Specific examples of items excluded from Core FFO include, but are not limited to, gains or losses associated with the extinguishment of debt or other liabilities and transactional costs associated with development activities.  NAREIT FFO and Core FFO should not be considered as alternatives to net income or other measurements under GAAP as indicators of operating performance or to cash flows from operating, investing or financing activities as measures of liquidity.  NAREIT FFO and Core FFO do not reflect working capital changes, cash expenditures for capital improvements or principal payments on indebtedness.

Page vii


NAREIT FFO and Core FFO is calculated as follows (in thousands):

    

Three Months Ended

    

Six Months Ended

June 30, 

June 30, 

    

2020

    

2019

    

2020

    

2019

(Unaudited)

(Unaudited)

Net income attributable to common shareholders

$

11,368

$

83,809

$

63,990

$

133,475

Depreciation and amortization of real estate

 

37,520

 

34,732

 

73,995

 

68,475

Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships

 

4,322

 

2,789

 

8,119

 

5,741

Impairment of properties and real estate equity investments

 

 

 

44

 

74

(Gain) on sale of property, investment securities and interests in real estate equity investments

 

(7,903)

 

(51,605)

 

(21,477)

 

(70,554)

(Gain) on dispositions of unconsolidated real estate joint ventures and partnerships

 

(1,044)

 

(1,106)

 

(23,416)

 

(1,380)

Provision for income taxes (1)

 

 

44

 

 

44

Noncontrolling interests and other (2)

 

(652)

 

(484)

 

(1,227)

 

(973)

NAREIT FFO – basic

 

43,611

 

68,179

 

100,028

 

134,902

Income attributable to operating partnership units

 

241

 

528

 

769

 

1,056

NAREIT FFO – diluted

 

43,852

 

68,707

 

100,797

 

135,958

Adjustments for Core FFO:

Contract terminations

 

 

 

340

 

Core FFO – diluted

$

43,852

$

68,707

$

101,137

$

135,958

FFO weighted average shares outstanding – basic

 

127,242

 

127,856

 

127,552

 

127,807

Effect of dilutive securities:

Share options and awards

 

861

 

847

 

899

 

841

Operating partnership units

 

1,432

 

1,432

 

1,432

 

1,432

FFO weighted average shares outstanding – diluted

 

129,535

 

130,135

 

129,883

 

130,080

NAREIT FFO per common share – basic

$

0.34

$

0.53

$

0.78

$

1.06

NAREIT FFO per common share – diluted

$

0.34

$

0.53

$

0.78

$

1.05

Core FFO per common share – diluted

$

0.34

$

0.53

$

0.78

$

1.05


(1)The applicable taxes related to gains and impairments of operating and non-operating real estate assets.
(2)Related to gains, impairments and depreciation on operating properties and unconsolidated real estate joint ventures, where applicable.

Page viii


Same Property Net Operating Income

Management considers SPNOI an important additional financial measure because it reflects only those income and expense items that are incurred at the property level and when compared across periods, reflects the impact on operations from trends in occupancy rates, rental rates and operating costs.  The Company calculates this most useful measurement by determining our proportional share of SPNOI from all owned properties, including the Company’s share of SPNOI from unconsolidated joint ventures and partnerships, which cannot be readily determined under GAAP measurements and presentation.  Although SPNOI (see page 1 of the supplemental disclosure regarding this presentation and limitations thereof) is a widely used measure among REITs, there can be no assurance that SPNOI presented by the Company is comparable to similarly titled measures of other REITs.  Additionally, the Company does not control these unconsolidated joint ventures and partnerships, and the assets, liabilities, revenues or expenses of these joint ventures and partnerships, as presented, do not represent its legal claim to such items.

Properties are included in the SPNOI calculation if they are owned and operated for the entirety of the most recent two fiscal year periods, except for properties for which significant redevelopment or expansion occurred during either of the periods presented, and properties that have been sold.  While there is judgment surrounding changes in designations, management moves new development and redevelopment properties once they have stabilized, which is typically upon attainment of 90% occupancy.  A rollforward of the properties included in the Company’s same property designation is as follows:

    

Three Months Ended

    

Six Months Ended

June 30, 2020

June 30, 2020

Beginning of the period

 

149

 

155

Properties removed:

  

Redevelopments

-

(2)

Dispositions

 

(1)

 

(5)

End of the period

 

148

 

148

Page ix


The Company calculates SPNOI using net income attributable to common shareholders excluding net income attributable to noncontrolling interests, other income (expense), income taxes and equity in earnings of real estate joint ventures and partnerships. Additionally to reconcile to SPNOI, the Company excludes the effects of property management fees, certain non-cash revenues and expenses such as straight-line rental revenue and the related reversal of such amounts upon early lease termination, depreciation and amortization, impairment losses, general and administrative expenses and other items such as lease cancellation income, environmental abatement costs, demolition expenses and lease termination fees. Consistent with the capital treatment of such costs under GAAP, tenant improvements, leasing commissions and other direct leasing costs are excluded from SPNOI. A reconciliation of net income attributable to common shareholders to SPNOI is as follows (in thousands):

Three Months Ended

Six Months Ended

June 30, 

June 30, 

    

2020

    

2019

    

2020

    

2019

(Unaudited)

(Unaudited)

Net income attributable to common shareholders

$

11,368

$

83,809

$

63,990

$

133,475

Add:

 

  

 

  

 

  

 

  

Net income attributable to noncontrolling interests

 

1,009

 

1,711

 

2,635

 

3,299

Provision for income taxes

 

343

 

484

 

515

 

661

Interest expense, net

 

15,776

 

14,953

 

30,378

 

30,242

Property management fees

 

829

 

683

 

1,907

 

1,556

Depreciation and amortization

 

37,627

 

34,967

 

74,283

 

68,939

Impairment loss

 

 

 

44

 

74

General and administrative

 

12,920

 

8,880

 

15,227

 

18,461

Other (1)

 

79

 

743

 

167

 

1,989

Less:

 

  

 

  

 

  

 

  

Gain on sale of property

 

(7,898)

 

(52,061)

 

(21,474)

 

(69,848)

Equity in earnings of real estate joint ventures and partnership interests, net

 

(3,428)

 

(6,665)

 

(30,525)

 

(12,082)

Interest and other (income) expense, net

 

(5,293)

 

(1,921)

 

535

 

(6,305)

Revenue adjustments (2)

 

866

 

(3,060)

 

3,991

 

(6,279)

Adjusted income

 

64,198

 

82,523

 

141,673

 

164,182

Less: Adjusted income related to consolidated entities not defined as same property and noncontrolling interests

 

(5,831)

 

(8,965)

 

(10,760)

 

(17,607)

Add: Pro rata share of unconsolidated entities defined as same property

 

6,648

 

7,443

 

14,403

 

14,565

Same Property Net Operating Income

$

65,015

$

81,001

$

145,316

$

161,140


(1)    Other includes items such as environmental abatement costs, demolition expenses and lease termination fees.

(2)    Revenue adjustments consist primarily of straight-line rentals, lease cancellation income and fee income primarily from real estate joint ventures and partnerships.

Page x


Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate

NAREIT defines EBITDAre as net income computed in accordance with GAAP, plus interest expense, income tax expense (benefit), depreciation and amortization and impairment of depreciable real estate and in substance real estate equity investments; plus or minus gains or losses from sales of certain real estate assets and interests in real estate equity investments; and adjustments to reflect our share of unconsolidated real estate joint ventures and partnerships for these items.  The Company calculates EBITDAre in a manner consistent with the NAREIT definition.

As mentioned above, NAREIT FFO is a widely recognized measure of REIT operating performance which provides our shareholders with a relevant basis for comparing earnings performance among other REITs based upon the unique capital structure of each REIT.  However as a basis of comparability that is independent of a company's capital structure, management believes that since EBITDA is a widely known and understood measure of performance, EBITDAre will represent an additional supplemental non-GAAP performance measure that will provide investors with a relevant basis for comparing REITs.  There can be no assurance that EBITDAre as presented by the Company is comparable to similarly titled measures of other REITs.

The Company also presents Core EBITDAre as an additional supplemental measure as it is more reflective of the core operating performance of our portfolio of properties.  Core EBITDAre is defined as NAREIT EBITDAre excluding charges and gains related to non-cash and non-operating transactions and other events that hinder the comparability of operating results.  Specific examples of items excluded from Core EBITDAre include, but are not limited to, gains or losses associated with the extinguishment of debt or other liabilities, and transactional costs associated with development activities.  EBITDAre and Core EBITDAre should not be considered as alternatives to net income or other measurements under GAAP as indicators of operating performance or to cash flows from operating, investing or financing activities as measures of liquidity.  EBITDAre and Core EBITDAre do not reflect working capital changes, cash expenditures for capital improvements or principal payments on indebtedness.

EBITDAre and Core EBITDAre is calculated as follows (in thousands):

    

Three Months Ended

    

Six Months Ended

June 30, 

June 30, 

    

2020

    

2019

    

2020

    

2019

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre):

Net income

$

12,377

$

85,520

$

66,625

$

136,774

Interest expense, net

 

15,776

 

14,953

 

30,378

 

30,242

Provision for income taxes

 

343

 

484

 

515

 

661

Depreciation and amortization of real estate

 

37,627

 

34,967

 

74,283

 

68,939

Impairment loss on operating properties and real estate equity investments

 

 

 

44

 

74

Gain on sale of property and investment securities (1)

 

(7,903)

 

(51,619)

 

(21,477)

 

(70,589)

EBITDAre adjustments of unconsolidated real estate joint ventures and partnerships, net (2)

 

4,195

 

2,643

 

(13,442)

 

6,267

Total EBITDAre

 

62,415

 

86,948

 

136,926

 

172,368

Adjustments for Core EBITDAre:

Contract terminations

 

 

 

340

 

Total Core EBITDAre

$

62,415

$

86,948

$

137,266

$

172,368


(1)    Includes a $.1 million gain on sale of non-operating assets for both the three and six months ended June 30, 2020 and a $.2 million gain on sale of non-operating assets for the six months ended June 30, 2019.

(2)    Includes a $1.0 million and $23.4 million gain on the sale of operating properties for the three and six months ended June 30, 2020, respectively, and a $1.1 million gain on sale of operating properties for both the three and six months ended June 30, 2019.  Also includes $.3 million gain on sale of non-operating assets for the six months ended June 30, 2019.

Page xi


Weingarten Realty Investors

Company Information

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

Forward-Looking Statements

This supplement, together with other statements and information publicly disseminated by us, contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and include this statement for purposes of complying with these safe harbor provisions. These forward-looking statements relate to the company’s intentions, beliefs, expectations or projections of the future. It is important to note that the company’s actual results could differ materially from those projected in such forward-looking statements. Factors which may cause actual results to differ materially from current expectations include, but are not limited to: (i) disruptions in financial markets, (ii) general and regional economic and real estate conditions, (iii) the inability of major tenants to continue paying their rent obligations due to bankruptcy, insolvency or general downturn in their business, (iv) financing risks, such as the inability to obtain equity, debt, or other sources of financing on favorable terms and changes in LIBOR availability, (v) changes in governmental laws and regulations, (vi) the level and volatility of interest rates, (vii) the availability of suitable acquisition opportunities, (viii) the ability to dispose of properties, (ix) changes in expected development activity, (x) increases in operating costs, (xi) tax matters, including the effect of changes in tax laws and the failure to qualify as a real estate investment trust, (xii) investments through real estate joint ventures and partnerships, which involve risks not present in investments in which we are the sole investor, and (xiii) the impact of public health issues such as the recent COVID-19 pandemic. Accordingly, there is no assurance that our expectations will be realized.

Pro rata Financial Information

Included herein is certain financial information presented on a pro rata share basis as we believe this information assists users of our financial information in understanding our proportionate economic interest in the operating results of our portfolio of properties.  Such amounts include WRI’s proportional share of each financial line item or operational metric for both our consolidated and unconsolidated joint ventures and partnerships.  Multiplying a financial statement line item or operational metric of an investee and adding it to WRI’s totals may not accurately depict the legal and economic implications of holding a non-controlling interest in the investee, nor does WRI control any of the investees presented under the equity method of accounting.  Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles.

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 June 30, 2020, we owned or operated under long-term leases, interests in 165 properties which are located in 16 states that span the United States from coast to coast.  These properties represent approximately 31.4 million square feet of which our interests in these properties aggregated approximately 21.3 million square feet of leasable area. Our properties were 93.4% leased as of June 30, 2020 and historically our portfolio occupancy rate has never been below 90%.

Page 1


Financial Summary


Weingarten Realty Investors

Condensed Consolidated Statements of Income

(in thousands, except per share amounts)

Three Months Ended

Six Months Ended

June 30, 

June 30, 

Twelve Months Ended December 31,

    

2020

2019

    

2020

2019

2019

2018

2017

2016

Revenues:

 

  

 

  

 

  

 

  

  

  

 

  

  

Rentals, net

$

95,813

$

119,462

$

203,863

$

239,288

$

472,446

$

517,836

$

563,183

$

540,141

Other

 

2,322

 

3,198

 

5,624

 

6,510

 

14,179

 

13,311

 

9,980

9,414

Total Revenues

 

98,135

 

122,660

 

209,487

 

245,798

 

486,625

 

531,147

 

573,163

549,555

Operating Expenses:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

  

Depreciation and amortization

 

37,627

 

34,967

 

74,283

 

68,939

 

135,674

 

161,838

 

167,101

162,535

Operating

 

19,978

 

22,767

 

43,138

 

47,015

 

94,620

 

90,554

 

109,310

98,855

Real estate taxes, net

 

15,733

 

15,736

 

30,741

 

31,867

 

60,813

 

69,268

 

75,636

66,358

Impairment loss

 

 

 

44

 

74

 

74

 

10,120

 

15,257

98

General and administrative

 

12,920

 

8,880

 

15,227

 

18,461

 

35,914

 

25,040

 

28,052

26,607

Total Operating Expenses

 

86,258

 

82,350

 

163,433

 

166,356

 

327,095

 

356,820

 

395,356

354,453

Other Income (Expense):

 

  

 

  

 

  

 

  

 

  

 

  

 

  

  

Interest expense, net

 

(15,776)

 

(14,953)

 

(30,378)

 

(30,242)

 

(57,601)

 

(63,348)

 

(80,326)

(83,003)

Interest and other income (expense), net

 

5,293

 

1,921

 

(535)

 

6,305

 

11,003

 

2,807

 

7,532

1,910

Gain on sale of property

 

7,898

 

52,061

 

21,474

 

69,848

 

189,914

 

207,865

 

218,611

100,714

Total Other (Expense) Income

 

(2,585)

 

39,029

 

(9,439)

 

45,911

 

143,316

 

147,324

 

145,817

19,621

Income Before Income Taxes and Equity in Earnings of Real Estate Joint Ventures and Partnerships

 

9,292

 

79,339

 

36,615

 

125,353

 

302,846

 

321,651

 

323,624

214,723

(Provision) Benefit for Income Taxes

 

(343)

 

(484)

 

(515)

 

(661)

 

(1,040)

 

(1,378)

 

17

(6,856)

Equity in Earnings of Real Estate Joint Ventures and Partnerships, net (1)

 

3,428

 

6,665

 

30,525

 

12,082

 

20,769

 

25,070

 

27,074

20,642

Gain on sale and acquisition of real estate joint venture and partnership interests

 

 

 

 

 

 

 

48,322

Net Income

 

12,377

 

85,520

 

66,625

 

136,774

 

322,575

 

345,343

 

350,715

276,831

Less: Net Income Attributable to Noncontrolling Interests

 

(1,009)

 

(1,711)

 

(2,635)

 

(3,299)

 

(7,140)

 

(17,742)

 

(15,441)

(37,898)

Net Income Attributable to Common Shareholders

$

11,368

$

83,809

$

63,990

$

133,475

$

315,435

$

327,601

$

335,274

$

238,933

Earnings Per Common Share - Basic

$

0.09

$

0.66

$

0.50

$

1.04

$

2.47

$

2.57

$

2.62

$

1.90

Earnings Per Common Share - Diluted

$

0.09

$

0.65

$

0.50

$

1.03

$

2.44

$

2.55

$

2.60

$

1.87


(1)See page 23 for the Company’s pro rata share of the operating results of its unconsolidated real estate joint ventures and partnerships.

Page 3


Weingarten Realty Investors

Condensed Consolidated Balance Sheets

(in thousands, except per share amounts)

June 30, 

December 31,

    

2020

    

2019

ASSETS

 

  

 

  

Property

$

4,202,337

$

4,145,249

Accumulated Depreciation

 

(1,156,304)

 

(1,110,675)

Property Held for Sale, net

24,421

Property, net

 

3,070,454

 

3,034,574

Investment in Real Estate Joint Ventures and Partnerships, net (1)

 

401,724

 

427,947

Total

 

3,472,178

 

3,462,521

Unamortized Lease Costs, net

 

146,620

 

148,479

Accrued Rent, Accrued Contract Receivables and Accounts Receivable (net of allowance for doubtful accounts of $13,839 in 2020)

 

73,760

 

83,639

Cash and Cash Equivalents

 

14,203

 

41,481

Restricted Deposits and Escrows

 

14,063

 

13,810

Other, net

 

186,385

 

188,004

Total Assets

$

3,907,209

$

3,937,934

LIABILITIES AND EQUITY

 

  

 

  

Debt, net

$

1,743,194

$

1,732,338

Accounts Payable and Accrued Expenses

 

97,776

 

111,666

Other, net

 

210,507

 

217,770

Total Liabilities

 

2,051,477

 

2,061,774

Commitments and Contingencies

 

 

Equity:

 

  

 

  

Shareholders' Equity:

 

  

 

  

Common Shares of Beneficial Interest - par value, $.03 per share; shares authorized: 275,000; shares issued and outstanding:128,103 in 2020 and 128,702 in 2019

 

3,890

 

3,905

Additional Paid-In Capital

 

1,767,972

 

1,779,986

Net Income Less Than Accumulated Dividends

 

(85,008)

 

(74,293)

Accumulated Other Comprehensive Loss

 

(11,158)

 

(11,283)

Total Shareholders' Equity

 

1,675,696

 

1,698,315

Noncontrolling Interests

 

180,036

 

177,845

Total Equity

 

1,855,732

 

1,876,160

Total Liabilities and Equity

$

3,907,209

$

3,937,934


(1)

This represents the Company’s investment of its unconsolidated real estate joint ventures and partnerships. See page 23 for additional information.

Page 4


Weingarten Realty Investors

Funds From Operations Attributable to Common Shareholders

(in thousands, except per share amounts)

Three Months Ended

Six Months Ended

June 30, 

June 30, 

    

2020

    

2019

    

2020

    

2019

Funds From Operations Attributable to Common Shareholders (FFO)

Numerator:

 

  

 

  

 

  

 

  

Net income attributable to common shareholders

$

11,368

$

83,809

$

63,990

$

133,475

Depreciation and amortization of real estate

 

37,520

 

34,732

 

73,995

 

68,475

Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships

 

4,322

 

2,789

 

8,119

 

5,741

Impairment of properties and real estate equity investments

 

 

 

44

 

74

(Gain) on sale of property, investment securities and interests in real estate equity investments

 

(7,903)

 

(51,605)

 

(21,477)

 

(70,554)

(Gain) on dispositions of unconsolidated real estate joint ventures and partnerships

 

(1,044)

 

(1,106)

 

(23,416)

 

(1,380)

Provision for income taxes (1)

 

 

44

 

 

44

Noncontrolling interests and other (2)

 

(652)

 

(484)

 

(1,227)

 

(973)

NAREIT FFO - Basic

 

43,611

 

68,179

 

100,028

 

134,902

Income attributable to operating partnership units

 

241

 

528

 

769

 

1,056

NAREIT FFO - Diluted

 

43,852

 

68,707

 

100,797

 

135,958

Adjustments for Core FFO:

 

  

 

  

 

  

 

  

Contract terminations

 

 

 

340

 

Core FFO - Diluted

$

43,852

$

68,707

$

101,137

$

135,958

Denominator:

 

  

 

  

 

  

 

  

FFO weighted average number of common shares outstanding - Basic

 

127,242

 

127,856

 

127,552

 

127,807

Effect of dilutive securities:

Share options and awards

 

861

 

847

 

899

 

841

Operating partnership units

 

1,432

 

1,432

 

1,432

 

1,432

FFO weighted average number of common shares outstanding - Diluted

 

129,535

130,135

 

129,883

 

130,080

NAREIT FFO Per Common Share - Basic

$

0.34

$

0.53

$

0.78

$

1.06

NAREIT FFO Per Common Share - Diluted

$

0.34

$

0.53

$

0.78

$

1.05

Core FFO Per Common Share - Diluted

$

0.34

$

0.53

$

0.78

$

1.05


(1)The applicable taxes related to gains and impairments of operating and non-operating real estate assets.
(2)Related to gains, impairments and depreciation on operating properties and unconsolidated real estate joint ventures, where applicable.

Page 5


Weingarten Realty Investors

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate and Net Debt to Core EBITDAre

(in thousands)

Three Months Ended

Six Months Ended

 

Three Months Ended

June 30, 

June 30, 

 

December 31,

    

2020

    

2019

    

2020

    

2019

 

2019

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre):

 

  

 

  

 

  

 

  

  

Net income

$

12,377

$

85,520

$

66,625

$

136,774

$

77,292

Interest expense, net

 

15,776

 

14,953

 

30,378

 

30,242

 

13,539

Provision for income taxes

 

343

 

484

 

515

 

661

 

358

Depreciation and amortization of real estate

 

37,627

 

34,967

 

74,283

 

68,939

 

33,355

Impairment loss on operating properties and real estate equity investments

 

 

 

44

 

74

 

3,070

Gain on sale of property and investment securities (1)

 

(7,903)

 

(51,619)

 

(21,477)

 

(70,589)

 

(45,950)

EBITDAre adjustments of unconsolidated real estate joint ventures and partnerships, net (2)

 

4,195

 

2,643

 

(13,442)

 

6,267

 

4,377

Total EBITDAre

 

62,415

 

86,948

 

136,926

 

172,368

 

86,041

Adjustments for Core EBITDAre:

 

  

 

  

 

  

 

  

 

  

Contract terminations

 

 

 

340

 

 

Total Core EBITDAre

$

62,415

$

86,948

$

137,266

$

172,368

$

86,041

Net Debt to Core EBITDAre:

 

  

 

  

 

  

 

  

 

  

Debt

$

1,743,194

$

1,787,400

 

  

 

  

$

1,732,338

Less: Cash and cash equivalents

 

(14,203)

 

(118,222)

 

  

 

  

 

(41,481)

Add: Proportional share of net debt of unconsolidated real estate joint ventures and partnerships

 

86,120

 

86,872

 

  

 

  

 

86,840

Total Net Debt

$

1,815,111

$

1,756,050

 

  

 

  

$

1,777,697

Annualized Core EBITDAre

$

249,660

$

347,792

 

  

 

  

$

344,164

Net Debt to Core EBITDAre

 

7.27

 

5.05

 

  

 

  

 

5.17


(1)Includes a $.1 million gain on sale of non-operating assets for both the three and six months ended June 30, 2020 and a $.2 million gain on sale of non-operating assets for the six months ended June 30, 2019.
(2)Includes a $1.0 million and $23.4 million gain on the sale of operating properties for the three and six months ended June 30, 2020, respectively, and a $1.1 million gain on sale of operating properties for both the three and six months ended June 30, 2019.  Also includes $.3 million gain on sale of non-operating assets for the six months ended June 30, 2019.

Page 6


Weingarten Realty Investors

Supplemental Income Statement Detail

(in thousands)

Three Months Ended

Six Months Ended

 

June 30, 

June 30, 

 

    

2020

    

2019 (1)

    

2020

    

2019 (1)

 

Revenues:

 

  

 

  

 

  

 

  

Rentals, net (2)

 

  

 

  

 

  

 

  

Base minimum rent, net

$

72,756

$

90,478

$

158,959

$

180,212

Straight line rent, net

 

(4,244)

 

1,141

 

(11,000)

 

1,732

Over/under market rental, net

 

2,133

 

779

 

3,906

 

1,439

Percentage rent, net

 

374

 

897

 

662

 

1,599

Tenant reimbursements, net

 

24,648

 

25,999

 

50,748

 

53,816

Other rental revenues

 

23

 

168

 

246

 

463

Lease cancellation revenue

 

123

 

 

342

 

27

Rentals, net

95,813

119,462

203,863

239,288

Other Revenues

 

  

 

  

 

  

 

  

Customer contract revenue

1,827

2,551

4,414

5,130

Miscellaneous revenue

 

495

 

647

 

1,210

 

1,380

Other Revenues

2,322

3,198

5,624

6,510

Total Revenue

$

98,135

$

122,660

$

209,487

$

245,798

Operating Expenses:

Depreciation and Amortization

$

37,627

$

34,967

$

74,283

$

68,939

Operating

Operating Expense

19,978

21,964

43,138

44,228

Deferred Compensation (3)

803

2,787

Operating, net

19,978

22,767

43,138

47,015

Real Estate Taxes, net

15,733

15,736

30,741

31,867

Impairment Loss

44

74

General and administrative expense

General and administrative expense

8,019

8,479

16,496

17,068

Deferred Compensation (3)

4,901

401

(1,269)

1,393

General and administrative expense, net

12,920

8,880

15,227

18,461

Total Operating Expenses

$

86,258

$

82,350

$

163,433

$

166,356

Other Income (Expense):

Interest Expense, net

Interest paid or accrued

$

(17,003)

$

(17,429)

$

(33,559)

$

(34,819)

Amortization of debt deferred costs

(783)

(888)

(1,579)

(1,790)

Over/under market adjustment of acquired properties, net

100

81

187

163

Capitalized interest

1,910

3,283

4,573

6,204

Interest Expense, net

(15,776)

(14,953)

(30,378)

(30,242)

Interest and Other (Expense) Income, net

Interest and Other Income

392

717

734

2,125

Deferred Compensation (3)

4,901

1,204

(1,269)

4,180

Interest and Other Income (Expense), net

5,293

1,921

(535)

6,305

Gain on Sale of Property

7,898

52,061

21,474

69,848

Total Other (Expense) Income

$

(2,585)

$

39,029

$

(9,439)

$

45,911

Income Before Income Taxes and Equity in Earnings of Real Estate Joint Ventures and Partnerships

$

9,292

$

79,339

$

36,615

$

125,353

Provision for Income Taxes

(343)

(484)

(515)

(661)

Equity in Earnings of Real Estate Joint Ventures and Partnerships, net

Net income from unconsolidated joint ventures and partnerships

3,011

5,849

29,284

10,438

Intercompany fee income reclass

531

646

1,243

1,332

Other adjustments

(114)

170

(2)

312

Equity in Earnings of Real Estate Joint Ventures and Partnerships, net

3,428

6,665

30,525

12,082

Net Income

$

12,377

$

85,520

$

66,625

$

136,774

Less: Net Income Attributable to Noncontrolling Interests

(1,009)

(1,711)

(2,635)

(3,299)

Net Income Attributable to Common Shareholders -- Basic

$

11,368

$

83,809

$

63,990

$

133,475

Net Income Attributable to Common Shareholders -- Diluted

$

11,368

$

84,337

$

63,990

$

134,531

Dividends

 

  

 

  

 

  

 

  

Common Dividends per Share

$

0.180

$

0.395

$

0.575

$

0.790

Common Dividends Paid as a % of Core Funds from Operations - Basic

 

52.9

%  

 

74.5

%  

 

73.7

%  

 

75.3

%

General and Administrative Expense

 

  

 

  

 

  

 

  

Gross General and Administrative Expense/Total Revenue

 

8.2

%  

 

6.9

%  

 

7.9

%  

 

6.9

%


(1)Reclassification of prior year's amounts were made to conform to current year presentation.
(2)Rental revenues reduced due to lease related reserves and write-offs.  See breakout on p.42.
(3)Eligible associates of the Company may contribute a portion of their earnings to a Deferred Compensation plan for income tax deferral purposes.  The Company does not match or contribute funds to the plan, as it is all the associates' earnings.  The asset and corresponding liability along with the related earnings are recorded in the Company financial statements on behalf of the participants. The allocation was modified 1/1/2020 to reflect the current expense classification of the associates in the plan.  All changes to the liability are now allocated to General and Administrative Expense with no allocation to Operating Expense.

Page 7


Weingarten Realty Investors

Supplemental Balance Sheet Detail

(in thousands)

June 30, 

December 31,

    

2020

    

2019

Property

 

  

 

  

Land

$

934,629

$

911,521

Land held for development

 

41,078

 

40,667

Land under development

 

22,777

 

53,076

Buildings and improvements

 

3,016,131

 

2,898,867

Construction in-progress

 

187,722

 

241,118

Total

$

4,202,337

$

4,145,249

Straight Line Rent Receivable, net

 

  

 

  

$

48,156

$

57,976

Other Assets, net

 

  

 

  

Notes receivable and mortgage bonds, net

$

21,451

$

22,104

Debt service guaranty asset

 

57,380

 

57,380

Non-qualified benefit plan assets

 

37,317

 

38,381

Out-of-market leases, net

 

10,913

 

11,685

Deferred income tax asset

 

3,388

 

3,448

Unamortized debt costs, net

 

3,091

 

3,487

Right of use assets, net

 

43,433

 

43,751

Other

 

9,412

 

7,768

Total

$

186,385

$

188,004

Other Liabilities, net

 

  

 

  

Deferred revenue

$

14,232

$

14,952

Non-qualified benefit plan liabilities

 

74,845

 

76,060

Deferred income tax payable

 

1,801

 

1,767

Out-of-market leases, net

 

58,592

 

62,914

Operating lease liabilities, net

 

42,933

 

43,063

Other

 

18,104

 

19,014

Total

$

210,507

$

217,770

Identified Intangible Assets and Liabilities

 

  

 

  

Identified Intangible Assets:

 

  

 

  

Above-market leases (included in Other Assets, net)

$

23,904

$

23,830

Above-market leases - Accumulated Amortization

 

(12,991)

 

(12,145)

In place leases (included in Unamortized Lease Costs, net)

 

202,508

 

196,207

In place leases - Accumulated Amortization

 

(99,847)

 

(92,918)

Total

$

113,574

$

114,974

Identified Intangible Liabilities:

 

  

 

  

Below-market leases (included in Other Liabilities, net)

$

93,252

$

95,240

Below-market leases - Accumulated Amortization

 

(34,660)

 

(32,326)

Above-market assumed mortgages (included in Debt, net)

 

3,993

 

3,446

Above-market assumed mortgages - Accumulated Amortization

 

(2,173)

 

(1,987)

Total

$

60,412

$

64,373

Page 8


Weingarten Realty Investors

Capitalization and Debt Coverage Ratios

(in thousands, except common share data and percentages)

June 30, 

December 31,

 

    

    

2020

    

2019

 

Common Share Data

 

  

 

  

Closing Market Price

$

18.93

$

31.24

Capitalization

 

  

 

  

Debt

$

1,743,194

$

1,732,338

Common Shares at Market

 

2,424,990

 

4,020,650

Operating Partnership Units at Market

 

27,108

 

44,736

Total Market Capitalization (As reported)

$

4,195,292

$

5,797,724

Debt to Total Market Capitalization (As reported)

 

41.6

%  

 

29.9

%

Debt to Total Market Capitalization (As reported at a constant share price of $31.24)

 

30.1

%  

 

29.9

%

Debt to Total Market Capitalization (Pro rata)

 

42.2

%  

 

30.5

%

Capital Availability

 

  

 

  

Revolving Credit Facility

$

500,000

$

500,000

Less:

 

 

  

Balance Outstanding Under Revolving Credit Facility

 

12,000

 

Outstanding Letters of Credit Under Revolving Facility

 

1,932

 

2,054

Unused Portion of Credit Facility

$

486,068

$

497,946

Significant Covenant Ratios

 

  

 

  

 

Restrictions

Debt to Asset Ratio (Public)

 

Less than 60.0%

 

35.9

%  

 

35.9

%

Secured Debt to Asset Ratio (Public)

 

Less than 40.0%

 

5.7

%  

 

5.8

%

Unencumbered Asset Test (Public)

 

Greater than 150%

 

297.2

%  

 

299.7

%

Fixed Charge Coverage (Revolver) (Pro rata EBITDA/ (interest expense + scheduled principal payments))

 

Greater than 1.5x

 

3.8x

 

4.2x

Credit Ratings

 

  

 

  

 

  

S&P

Moody's

Senior Debt

BBB

Baa1

Outlook

Stable

Stable

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.

Page 9


Weingarten Realty Investors

Guidance

2020 Guidance

Due to uncertainty of the economic impact of the COVID-19 pandemic, WRI has withdrawn guidance.

Page 10


Investment Activity


Weingarten Realty Investors

Capital Expenditures

(at pro rata share)

(in thousands)

    

Three Months Ended

    

Six Months Ended

    

Twelve Months Ended

    

June 30, 2020

    

June 30, 2020

    

December 31, 2019

Acquisitions

$

$

43,000

$

246,447

New Development

 

22,500

 

47,508

 

150,418

Redevelopment

 

1,812

 

5,756

 

22,242

Building and Site Improvements

 

4,452

 

7,759

 

19,926

Tenant Finish

 

6,002

 

16,079

 

36,594

External Leasing Commissions

 

854

 

1,788

 

4,340

Capital Expenditures

$

35,620

$

121,890

$

479,967

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.

Page 12


Weingarten Realty Investors

Development and Redevelopment Projects

As of June 30, 2020

(at pro rata share, except multi-family units)

(in thousands, except percentages and multi-family units)

Project Description /

Total Cost at

Costs

Estimated/Actual

Stabilized

Percentage

Property

  

SF

  

Completion

  

to Date

  

ROI (1)

Operations (1)

  

Leased (7)

Key Tenants / Description

Developments and Large Redevelopments Under Construction (2,3)

West Alex - Alexandria, VA (4)

 

Retail = 127 SF

$

200,000

$

186,293

 

  

 

 

79.9

%  

Harris Teeter anticipated opening 2H21

 

Multifamily = 278 units

 

24.8

%  

Residential units available to lease 2H19

Centro Arlington - Arlington, VA* (5)

 

Retail = 65 SF

 

135,000

 

127,547

 

  

 

 

93.1

%  

Harris Teeter opened 2H19

 

Multifamily = 366 units

 

86.1

%  

Residential units available to lease 2H19

The Driscoll at River Oaks - Houston, TX

 

Retail = 11 SF

 

150,000

 

102,103

 

  

 

 

0.0

%  

  

 

Multifamily = 318 units

 

0.0

%  

Residential units available to lease 2020

$

485,000

$

415,943

 

Redevelopments Under Construction (3)

River Point at Sheridan - Denver, CO

 

53

$

12,541

$

10,785

 

  

 

 

  

 

Burlington, New Shop Space Building, and Pads

Rock Prairie Marketplace - College Station, TX

 

41

 

8,812

 

5,076

 

  

 

 

  

 

Valero, Multi-Tenant Building, and Pads. Increased scope to add more square footage

Wilderness Oaks - San Antonio, TX

 

20

 

7,295

 

9,516

 

  

 

 

  

 

20,000 SF Multi-Tenant Building, and Pads

Fiesta Trails - San Antonio, TX

 

20

 

5,869

 

3,398

 

  

 

 

  

 

Two New Shop Space Buildings

Tomball Marketplace - Houston, TX

 

27

 

5,367

 

4,184

 

  

 

 

  

 

Three New Shop Space Buildings

All other redevelopments < $5 million (5 projects)

 

41

 

15,219

 

10,159

 

  

 

 

  

 

$

55,103

$

43,118

 

Completed Redevelopments (6)

 

  

$

36,376

$

36,334

 

11.3

%  

  

 

  

 

  

Cash NOI Developments and Large Redevelopments Under Construction (Current Quarter) (8):

 

  

 

  

 

  

$

130

 

  

 

  

Cash NOI Redevelopments Under Construction (Current Quarter):

 

  

 

  

 

  

 

  

$

485

 

  

 

  

Cash NOI Redevelopments Completed (Current Quarter):

 

  

 

  

 

  

 

  

$

866

 

  

 

  

(1)Given the recent COVID-19 disruption, the leaseup and stabilization dates of these projects cannot be determined at this time.
(2)Large redevelopment is defined where total incremental investment is over $50 million. Impact from COVID-19 may affect estimates in future periods.
(3)Redevelopment is defined where GLA is added either through new construction or expansion of an existing space. Impact from COVID-19 may affect estimates in future periods.
(4)Costs do not reflect potential sale of Senior Living Pad.
(5)WRI will participate in the development of this mixed-use property. WRI will have a 90% equity interest in the property and is committed to fund an additional $5 million in imputed debt.
(6)The current population consists of Sunset 19 (completed Q120) and completed phases of two properties where part of the total project is still under construction.
(7)Percentage leased for retail and office is calculated as square footage for executed leases divided by the gross leasable area. Percentage leased for multifamily is calculated as total units leased divided by total units.
(8)NOI Detail: Residential ($46) and Retail $176.

*   Unconsolidated Joint Venture

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.

Page 13


Weingarten Realty Investors

Land Held for Development

As of June 30, 2020

(in thousands, except acres and percentages)

Ownership

Gross

Investment (1)

Location

    

Interest

    

Acres

    

100%

Pro Rata

New Development Phased Projects

 

  

 

  

 

  

 

  

US 77 & FM 802, Brownsville, TX

 

100.0

%  

21.0

 

  

 

  

US Hwy. 1 and Caveness Farms Rd., Wake Forest, NC

 

100.0

%  

20.9

 

  

 

  

Highway 17 and Highway 210, Surf City, NC

 

100.0

%  

11.0

 

  

 

  

Belle Terre Pkwy. & State Rd. 100, Palm Coast, FL

 

100.0

%  

6.7

 

  

 

  

Hwy. 85 & Hwy. 285, Sheridan, CO

 

100.0

%  

5.6

 

  

 

  

29th St. at Nolana Loop, McAllen, TX

 

50.0

%  

3.8

 

  

 

  

FM 2920 and Future 249, Tomball - Houston, TX

 

100.0

%  

2.2

 

  

 

  

SR 207 & Rolling Hills Drive, St. Augustine, FL

 

70.0

%  

1.6

 

  

 

  

Total New Development Phased Projects

 

72.8

$

13,981

$

12,910

Other Raw Land

 

  

 

  

 

  

 

  

FM 1957 (Potranco Rd.) and FM 211, San Antonio, TX

 

50.0

%  

 

120.4

 

  

 

  

South Fulton Parkway and SH 92, Union City - Atlanta, GA

 

100.0

%  

 

24.1

 

  

 

  

Lon Adams Rd. at Tangerine Farms Rd., Marana - Tucson, AZ

 

100.0

%  

 

9.7

 

  

 

  

SH 281 & Wilderness Oaks, San Antonio, TX

 

100.0

%  

 

9.1

 

  

 

  

SH 151 & Ingram Rd., San Antonio, TX

 

66.7

%  

 

5.8

 

  

 

  

Rock Prairie Rd. at Hwy. 6, College Station, TX

 

100.0

%  

 

5.3

 

  

 

  

Shary Road and US Hwy. 83, Mission, TX

 

50.0

%  

 

4.0

 

  

 

  

Other

 

100.0

%  

 

22.4

 

  

 

  

Total Raw Land

 

200.8

$

32,394

$

20,213

Total Land Held For Development Properties

 

273.6

$

46,375

$

33,123


(1) Net of impairment and valuation adjustments.

Notes:

Land costs account for $38.4 million of total investment at 100%, $25.7 million at pro rata share.

Categorization based upon proximity to development property and does not indicate future development pipeline.

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.

Page 14


Weingarten Realty Investors

Acquisition and Disposition Summary

For the Period Ended June 30, 2020

(at pro rata share)

(in thousands, except percentages)

    

    

    

    

 

Sq. Ft.

Date

Purchase

 

Center

    

City/State

    

at 100 %

    

Acquired

    

Price

    

Yield

Acquisitions

 

  

 

  

 

  

 

  

 

  

1st Quarter

 

  

 

  

 

  

 

  

 

  

Stevens Creek Corner

San Jose, CA

8

03/02/20

Village Green Center

Wellington, FL

70

03/11/20

Total Acquisitions

 

  

$

43,000

 

4.9

%  

Weighted

Date

Sales

Sales

    

    

    

Sold

    

Price (1)

    

Cap (2)

Dispositions

 

  

 

  

 

  

 

  

 

  

1st Quarter

 

  

 

  

 

  

 

  

 

  

Aurora City Place*

Aurora, CO

356

02/13/20

North Park Plaza*

Beaumont, TX

140

02/18/20

Preston Shepard Place*

Plano, TX

362

03/03/20

Market at Westchase

Houston, TX

81

03/10/20

2nd Quarter

North Sharyland Crossing*

Mission, TX

4

04/29/20

 

  

 

  

Bull City Market

Durham, NC

41

06/18/20

Total Dispositions

 

  

$

88,379

 

7.4

%  


(1) Sales price represents the total contract price.

(2) Cap rates are based upon underwriting estimates and may be different than current returns.

* Unconsolidated real estate joint venture activity.

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.

Page 15


Summary of Debt


Weingarten Realty Investors

Debt Information

(in thousands, except percentages)

    

2nd Quarter

    

    

4th Quarter

 

June 30, 

Weighted

December 31,

Weighted

 

    

2020

    

Average Rate (1)

    

2019

      

Average Rate (1)

 

Outstanding Balance Summary

 

  

 

  

 

  

 

  

Mortgage Debt

$

258,647

 

4.21

%  

$

260,458

 

4.18

%

3.375% Notes due 2022

 

299,093

 

3.38

%  

 

299,031

 

3.38

%

3.5% Notes due 2023

 

299,230

 

3.50

%  

 

299,155

 

3.50

%

4.45% Notes due 2024

 

245,805

 

4.45

%  

 

245,751

 

4.45

%

3.85% Notes due 2025

 

239,508

 

3.85

%  

 

239,418

 

3.85

%

3.25% Notes due 2026

 

248,625

 

3.25

%  

 

248,525

 

3.25

%

Unsecured Notes Payable (MTN)

 

66,285

 

6.70

%  

 

66,285

 

6.70

%

Revolving Credit Agreements (2)

 

12,000

 

0.90

%  

 

 

Obligations under Capital Leases

 

21,750

 

8.00

%  

 

21,804

 

8.00

%

Unamortized Loan Costs

 

(5,129)

 

 

(5,469)

 

Subtotal Consolidated Debt

 

1,685,814

 

3.54

%  

 

1,674,958

 

3.92

%

Debt Service Guarantee Liability (3)

 

57,380

 

  

 

57,380

 

  

Total Consolidated Debt - As Reported

$

1,743,194

 

3.54

%  

$

1,732,338

 

3.92

%

As

 

    

Reported

 

Weighted Average Interest Rates (1)

 

  

Three months ended 06/30/20

3.54

%

Six months ended 06/30/20

3.69

%

Three months ended 12/31/19

3.92

%

Twelve months ended 12/31/19

3.97

%


(1)Weighted average interest rates exclude the effects of ASC 805 "Business Combinations", revolver facility fee, and other loan costs related to financing.
(2)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 1.21% in the second quarter 2020.
(3)Debt service guarantee liability recorded due to a guarantee of municipal bonds issued in connection with a project in Denver, Colorado.

Page 17


Weingarten Realty Investors

Debt Information Additional Disclosure

(at pro rata share)

(in thousands, except percentages)

    

    

    

    

Weighted

Weighted

Average

Debt

Average

Remaining

    

Balance

    

Rate (1)

    

% of Total

    

Life (yrs)

Fixed vs. Variable Rate Debt

(includes the effect of interest rate swaps)

As of June 30, 2020

Fixed-rate debt

$

1,779,413

 

3.90

%  

99.3

%  

4.36

Variable-rate debt

 

12,000

 

0.90

%  

0.7

%  

3.75

Total

$

1,791,413

 

3.53

%  

100.0

%  

4.36

As of December 31, 2019

Fixed-rate debt

$

1,763,485

 

3.95

%  

99.0

%

Variable-rate debt

 

17,448

 

3.87

%  

1.0

%

Total

$

1,780,933

 

3.90

%  

100.0

%

Secured vs. Unsecured Debt

As of June 30, 2020

Secured Debt

$

327,716

 

4.25

%  

18.3

%  

5.08

Unsecured Debt

 

1,463,697

 

3.39

%  

81.7

%  

4.19

Total

$

1,791,413

 

3.53

%  

100.0

%  

4.36

As of December 31, 2019

Secured Debt

$

330,171

 

4.37

%  

18.5

%

Unsecured Debt

 

1,450,762

 

3.79

%  

81.5

%

Total

$

1,780,933

 

3.90

%  

100.0

%

Additional Information

    

June 30, 

    

December 31,

Reconciling items to pro rata debt

    

2020

    

2019

Noncontrolling Interests and Other Adjustments

$

(38,083)

$

(38,460)

WRI Share of Unconsolidated Joint Ventures

$

86,302

$

87,055

Weighted Average Interest Rates (1)

    

  

Three months ended 06/30/20

3.53

%

Six months ended 06/30/20

3.68

%

Three months ended 12/31/19

 

3.90

%

Twelve months ended 12/31/19

3.95

%


(1)Weighted average interest rates exclude the effects of ASC 805 "Business Combinations", revolver facility fee, and other loan costs related to financing.

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.

Page 18


Weingarten Realty Investors

Schedule of Maturities

As of June 30, 2020

(in thousands, except percentages)

    

As Reported

 

Weighted

 

    

Maturities

    

Average Rate (2)

 

2020

$

2,853

 

4.09

%

2021

 

18,795

 

4.07

%

2022

 

308,298

 

3.40

%

2023

 

348,207

 

3.59

%

2024

 

252,561

 

4.44

%

2025

 

294,232

 

3.93

%

2026

 

277,733

 

3.55

%

2027

 

53,604

 

5.89

%

2028

 

92,159

 

4.53

%

2029

 

917

 

3.66

%

Thereafter

 

9,518

 

3.66

%

Subtotal

 

1,658,877

Revolving Credit Agreements

 

12,000

1.00

%

Other (1)

 

72,317

Total

$

1,743,194

 

3.69

%


(1)Other includes finance leases, ASC 805 “Business Combinations” adjustment, debt service guarantee liability, discounts on notes, and debt issuance costs.  The debt service guarantee liability recorded due to a guarantee of municipal bonds issued 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.

Page 19


Weingarten Realty Investors

Schedule of Maturities Additional Disclosure

As of June 30, 2020

(at pro rata share)

(in thousands, except percentages)

Weighted

    

Maturities

    

 Average Rate (2)

    

Floating Rate

    

Fixed Rate

    

Secured

    

Unsecured

2020

$

3,265

 

4.18

%  

$

3,265

$

3,265

$

2021

 

53,554

 

4.06

%  

 

 

53,554

 

53,554

 

2022

 

308,552

 

3.40

%  

 

 

308,552

 

9,162

 

299,390

2023

 

313,214

 

3.53

%  

 

 

313,214

 

13,544

 

299,670

2024

 

253,713

 

4.44

%  

 

 

253,713

 

7,513

 

246,200

2025

 

295,382

 

3.94

%  

 

 

295,382

 

54,877

 

240,505

2026

 

278,623

 

3.56

%  

 

 

278,623

 

5,653

 

272,970

2027

 

57,530

 

5.80

%  

 

 

57,530

 

23,785

 

33,745

2028

 

92,865

 

4.54

%  

 

 

92,865

 

83,295

 

9,570

2029

 

40,988

 

3.79

%  

 

 

40,988

 

40,988

 

Thereafter

 

9,518

 

3.66

%  

 

 

9,518

 

9,518

 

Subtotal

 

1,707,204

 

 

 

1,707,204

 

305,154

 

1,402,050

Revolving Credit Agreements

 

12,000

 

1.00

%  

 

12,000

 

 

 

12,000

Other (1)

 

72,209

 

 

 

72,209

 

22,562

 

49,647

Total

$

1,791,413

 

3.68

%  

$

12,000

$

1,779,413

$

327,716

$

1,463,697


(1)Other includes finance leases, fair value adjustments, debt service guarantee liability, discounts on notes, and debt issuance costs. The debt service guarantee liability recorded due to a guarantee of municipal bonds issued in connection with a project in Denver, Colorado.
(2)Weighted average interest rates exclude the effects of fair value adjustments, revolver facility fee paid quarterly on total commitment in arrears, and other loan costs related to financing.

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.

Page 20


Joint Ventures


Weingarten Realty Investors

Unconsolidated Joint Venture Financial Information at 100%

(in thousands)

Three Months Ended

Six Months Ended

    

June 30, 

    

June 30, 

    

2020

    

2019

    

2020

    

2019

Condensed Statements of Income

Revenues:

 

  

 

  

 

  

 

  

Rentals, net

$

26,411

$

32,145

$

59,502

$

63,903

Other

 

406

 

732

 

1,054

 

1,489

Total

 

26,817

 

32,877

 

60,556

 

65,392

Expenses:

 

  

 

  

 

  

 

  

Depreciation and amortization

 

8,902

 

7,646

 

17,664

 

15,495

Interest, net

 

2,334

 

2,491

 

4,752

 

4,950

Operating

 

5,462

 

5,685

 

12,573

 

11,785

Real estate taxes, net

 

4,215

 

4,522

 

8,615

 

9,057

General and administrative

 

233

 

243

 

338

 

312

Provision for income taxes

 

34

 

36

 

70

 

69

Total

 

21,180

 

20,623

 

44,012

 

41,668

Gain on dispositions

 

2,090

 

1,474

 

46,789

 

2,009

Net income

$

7,727

$

13,728

$

63,333

$

25,733

Condensed Balance Sheets

    

June 30, 

December 31,

2020

    

2019

ASSETS

 

  

 

  

Property

$

1,221,547

$

1,378,328

Accumulated depreciation

 

(287,561)

 

(331,856)

Property, net

 

933,986

 

1,046,472

Other assets, net

 

107,229

 

108,366

Total

$

1,041,215

$

1,154,838

LIABILITIES AND EQUITY

 

  

 

  

Debt, net

$

263,404

$

264,782

Amounts payable to Weingarten Realty Investors and Affiliates

 

9,511

 

11,972

Other liabilities, net

 

24,853

 

25,498

Total

 

297,768

 

302,252

Equity

 

743,447

 

852,586

Total

$

1,041,215

$

1,154,838

Supplemental Income Statement Detail

    

Three Months Ended

    

Six Months Ended

June 30, 

June 30, 

2020

2019

2020

2019

Rentals, net

 

  

 

  

 

  

 

  

Fixed Payments:

 

  

 

  

 

  

 

  

Base minimum rent, net

$

20,798

$

24,506

$

46,033

$

48,609

Straight line rent, net

 

(1,332)

 

14

 

(1,919)

 

(115)

Over/Under-market rentals, net

 

72

 

80

 

200

 

125

Variable Payments:

 

 

 

 

Percentage rent

 

36

 

28

 

36

 

99

Tenant reimbursements, net

 

6,700

 

7,431

 

14,803

 

15,018

Other rental revenues

 

85

 

72

 

187

 

153

Lease cancellation revenue

 

52

 

14

 

162

 

14

Total

$

26,411

$

32,145

$

59,502

$

63,903


Note:

The financial information on this page is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles.

Page 22


Weingarten Realty Investors

Unconsolidated Joint Venture Financial Information

(at pro rata share)

(in thousands)

Three Months Ended

Six Months Ended

June 30, 

June 30, 

Condensed Statements of Income

    

2020

2019

2020

2019

Revenues:

 

  

 

  

 

  

 

  

Rentals, net

$

11,234

$

12,099

$

24,468

$

24,021

Other

 

224

 

388

 

598

 

785

Total

 

11,458

 

12,487

 

25,066

 

24,806

Expenses:

 

  

 

  

 

  

 

  

Depreciation and amortization

 

4,364

 

2,789

 

8,178

 

5,741

Interest, net

 

857

 

943

 

1,760

 

1,873

Operating

 

2,408

 

2,146

 

5,536

 

4,432

Real estate taxes, net

 

1,758

 

1,763

 

3,560

 

3,558

General and administrative

 

86

 

86

 

128

 

111

Provision for income taxes

 

18

 

17

 

36

 

33

Total

 

9,491

 

7,744

 

19,198

 

15,748

Gain on dispositions

 

1,044

 

1,106

 

23,416

 

1,380

Net income

$

3,011

$

5,849

$

29,284

$

10,438

Condensed Balance Sheets

June 30, 

December 31,

    

2020

    

2019

ASSETS

 

  

 

  

Property

$

537,359

$

585,746

Accumulated depreciation

 

(107,255)

 

(122,068)

Property, net

 

430,104

 

463,678

Notes receivable from real estate joint ventures and partnerships

 

3,476

 

3,623

Unamortized lease costs, net

 

13,705

 

11,820

Accrued rent, accrued customer contracts and accounts receivable (net of allowance for doubtful accounts of $1,491 in 2020)

 

7,060

 

9,082

Cash and cash equivalents

 

19,486

 

17,205

Restricted deposits and mortgage escrows

42

Out-of-market leases, net

 

685

 

3,139

Other assets, net

 

1,576

 

1,822

Total

$

476,134

$

510,369

LIABILITIES AND EQUITY

 

  

 

  

Debt, net

$

86,120

$

86,840

Amounts payable to Weingarten Realty Investors and Affiliates

 

4,243

 

4,887

Accounts payable and accrued expenses

 

6,826

 

8,226

Deferred revenue

 

1,775

 

1,407

Out-of-market leases, net

 

2,317

 

2,584

Interest rate derivative

250

Other liabilities, net

 

247

 

446

Total

 

101,778

 

104,390

Equity

 

374,356

 

405,979

Total

$

476,134

$

510,369

Supplemental Income Statement Detail

Three Months Ended

Six Months Ended

June 30, 

June 30, 

    

2020

2019

    

2020

2019

Rentals, net

 

  

 

  

 

  

 

  

Fixed Payments:

 

  

 

  

 

  

 

  

Base minimum rent, net

$

8,736

$

9,193

$

18,813

 

$

18,236

Straight line rent, net

 

(271)

 

(1)

 

(419)

 

(61)

Over/Under-market rentals, net

 

22

 

12

 

63

 

Variable Payments:

 

 

  

 

 

  

Percentage rent

 

15

 

13

 

28

 

52

Tenant reimbursements, net

 

2,642

 

2,855

 

5,820

 

5,736

Other rental revenues

 

60

 

24

 

110

 

55

Lease cancellation revenue

 

30

 

3

 

53

 

3

Total

$

11,234

$

12,099

$

24,468

 

$

24,021


Notes:  The above pro rata share information includes only the real estate operations of joint ventures and partnerships at WRI's ownership percentages.

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.

Page 23


Weingarten Realty Investors

Investments in Unconsolidated Real Estate Joint Ventures & Partnerships at 100%

June 30, 2020

(in thousands, except number of properties)

Number of 

Operating

 

Joint Venture Partner

    

 Properties (1)(2)

    

Total GLA

    

Total Assets

    

Total Debt

TIAA Florida Retail LLC

2

431

$

123,387

 

$

-

Collins

8

1,148

 

107,841

 

12,764

AEW - Institutional Client

5

437

 

100,134

 

-

BIT Retail

2

359

 

60,214

 

-

Jamestown

6

1,217

 

139,255

 

169,844

Fidelis Realty Partners

1

492

 

124,111

 

69,305

Sleiman Enterprises

2

177

 

15,986

 

11,491

Bouwinvest

4

447

 

218,105

 

-

Other

2

179

 

152,182

 

-

Total

 

32

 

4,887

$

1,041,215

 

$

263,404

TIAA Florida Retail LLCJoint venture with an institutional partner, TIAA-CREF Global Real Estate

CollinsPrimarily a development joint venture in the Texas Rio Grande Valley

AEW – Institutional ClientJoint venture with an institutional partner through AEW Capital Management

BIT Retail

Joint venture with Mercantile Real Estate Advisors and its client, the AFL-CIO Building Investment Trust

JamestownJoint venture in Florida

Fidelis Realty PartnersJoint venture in Texas

Sleiman EnterprisesJoint venture in Florida

BouwinvestJoint venture with West Coast focus

(1) Excludes land held for development.

(2) Excludes additional consolidated joint ventures.

Page 24


Weingarten Realty Investors

Unconsolidated Joint Venture Mortgage Debt Information at 100%

As of June 30, 2020

(in thousands, except number of properties, percentages and term)

Balance Summary

    

    

    

    

Average

# of Mortgaged

Mortgage

Average Interest

Remaining

Joint Venture Partner

Properties (2)

Balance (1)(2)

Rate

Term (yrs)

Collins

 

2

$

12,918

 

6.3

%  

4.7

Jamestown

 

6

 

170,000

 

2.7

%  

0.9

Fidelis Realty Partners

 

1

 

69,387

 

3.8

%  

8.9

Sleiman Enterprises

 

2

 

11,548

 

4.2

%  

6.00

Total

 

11

$

263,853

 

3.2

%  

3.2

Schedule of Maturities

    

    

Weighted 

 

Maturities (1)(2)

Average Rate

 

2020

$

1,550

 

5.3

%

2021

 

173,015

 

3.6

%

2022

 

2,069

 

5.3

%

2023

 

2,182

 

5.2

%

2024

 

2,303

 

5.2

%

2025

 

2,302

 

5.2

%

2026

 

1,781

 

5.1

%

2027

 

7,851

 

5.3

%

2028

 

1,413

 

6.4

%

2029

 

69,387

 

3.9

%

Total

$

263,853

 

  


(1)Excludes non-cash debt related items.
(2)Excludes additional consolidated joint ventures such as AEW Capital Management.

Note:

All mortgages are fixed rate.

Page 25


Weingarten Realty Investors

Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure

As of June 30, 2020

(at pro rata share)

(in thousands, except percentages)

Schedule of Maturities

    

    

Weighted

 

Maturities (1)(2)

 Average Rate

 

2020

$

775

 

5.3

%

2021

 

35,507

 

4.1

%

2022

 

1,034

 

5.3

%

2023

 

1,091

 

5.2

%

2024

 

1,151

 

5.2

%

2025

 

1,151

 

5.2

%

2026

 

890

 

5.1

%

2027

 

3,926

 

5.3

%

2028

 

706

 

6.4

%

2029

 

40,071

 

3.9

%

Total

$

86,302

 

  


(1)    Excludes non-cash debt related items.

(2)    Excludes additional consolidated joint ventures such as AEW Capital Management.

Notes:

All mortgages are fixed rate.

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.

Page 26


Portfolio Summary


Weingarten Realty Investors

Tenant Diversification by Percent of Base Minimum Rent

As of June 30, 2020

(at pro rata share)

(in thousands, except percentages and # of units)

    

    

    

    

Total

    

% of

    

% of

Credit Ranking

# of

Annualized

Total Annualized

Total

Total

Rank

Tenant Name (1)(2)

(S&P / Moody's)

Units

Base Minimum Rent

Base Minimum Rent

SF

SF

1

 

TJX Companies, Inc.

 

A/A2

 

35

$

10,050

 

2.75

%  

924

 

4.34

%

2

 

The Kroger Co.

 

BBB/Baa1

 

19

 

9,880

 

2.70

%  

1,125

 

5.28

%

3

 

Whole Foods Market, Inc.

 

A+/A2

 

8

 

7,339

 

2.01

%  

334

 

1.57

%

4

 

H-E-B

 

N/A/N/A

 

7

 

6,563

 

1.80

%  

488

 

2.29

%

5

 

Albertsons

 

N/A/N/A

 

15

 

6,554

 

1.79

%  

689

 

3.24

%

6

 

Ross Stores, Inc.

 

BBB+/A2

 

25

 

6,534

 

1.79

%  

515

 

2.42

%

7

 

Home Depot, Inc.

 

A/A2

 

4

 

5,135

 

1.40

%  

464

 

2.18

%

8

 

PetSmart

 

B-/B3

 

17

 

4,919

 

1.35

%  

309

 

1.45

%

9

 

Dollar Tree Stores, Inc.

 

BBB-/Baa3

 

31

 

3,835

 

1.05

%  

323

 

1.52

%

10

 

Bed Bath & Beyond, Inc.

 

B+/Ba2

 

14

 

3,718

 

1.02

%  

322

 

1.51

%

11

 

Sprouts

 

N/A/N/A

 

6

 

3,155

 

0.86

%  

184

 

0.86

%

12

 

Walmart Stores, Inc.

 

AA/Aa2

 

6

 

3,035

 

0.83

%  

453

 

2.13

%

13

 

Best Buy, Inc.

 

BBB/Baa1

 

6

 

3,020

 

0.83

%  

179

 

0.84

%

14

 

Petco Animal Supplies, Inc.

 

CCC+/Caa1

 

14

 

2,919

 

0.80

%  

155

 

0.73

%

15

 

Dick's Sporting Goods

 

N/A/N/A

 

4

 

2,662

 

0.73

%  

157

 

0.74

%

16

 

Starbucks Corporation

 

BBB+/Baa1

 

33

 

2,551

 

0.70

%  

55

 

0.26

%

17

 

Barnes & Noble Inc.

 

N/A/N/A

 

5

 

2,479

 

0.68

%  

141

 

0.66

%

18

 

Nordstrom

 

BBB-/Baa3

 

3

 

2,352

 

0.64

%  

82

 

0.39

%

19

 

Total Wine & More

 

N/A/N/A

 

4

 

2,340

 

0.64

%  

97

 

0.46

%

20

 

JPMorgan Chase Bank

 

A+/Aa2

 

16

 

2,330

 

0.64

%  

59

 

0.28

%

21

 

Hobby Lobby Stores, Inc.

 

N/A/N/A

 

5

 

2,309

 

0.63

%  

258

 

1.21

%

22

 

24 Hour Fitness Inc.

 

D/N/A

 

3

 

2,139

 

0.59

%  

76

 

0.36

%

23

 

Burlington

 

BB/N/A

 

4

 

2,081

 

0.57

%  

138

 

0.65

%

24

 

Party City

 

CC/Caa1

 

12

 

2,066

 

0.57

%  

135

 

0.63

%

25

 

CVS

 

BBB/Baa2

 

10

 

1,989

 

0.54

%  

118

 

0.55

%

 

Grand Total

 

306

$

101,954

 

27.91

%  

7,780

 

36.55

%  

(1)  

Tenant Names:

DBA Names:

TJX Companies, Inc.

Marshalls (15), T.J. Maxx (13), Home Goods (7)

The Kroger Co.

Kroger (8), Harris Teeter (5), Fry's Food (3), King Soopers (2), Smith's Food (1)

Albertsons

Safeway (8), Randall's (3), Von's (2), Albertsons (1), Lucky Supermarket (1)

Ross Stores, Inc.

Ross Dress for Less (23), dd's Discounts (2)

Dollar Tree Stores, Inc.

Dollar Tree (28), Family Dollar (3)

Bed Bath & Beyond, Inc.

Bed Bath & Beyond (6), Cost Plus (6), buybuy BABY (2)

Walmart Stores, Inc.

Walmart Neighborhood Market (4), Walmart (1), Walmart Supercenter (1)

Dick's Sporting Goods

Dick's Sporting Goods (3), Golf Galaxy (1)

Nordstrom

Nordstrom Rack (3)

Party City

Party City (11), Big Party Store (1)

(2)  

Target owns and occupies 14 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.

Page 28


Weingarten Realty Investors

Portfolio Operating Information

(at pro rata share)

(in thousands, except percentages and leases)

Leasing Activity / Rent Growth

Signed Leases

    

    

    

    

    

    

    

Weighted

 

 

 

 

Average

Number of

Square

New Rent

Prior Rent

Cash Change

 

Term

Comparable:

Leases

Feet

$/SF

$/SF

TI's $/SF

in Base Rent

 

(Years)

All Leases

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Quarter Ended June 30, 2020

 

126

498

$

20.27

$

18.90

$

2.90

 

7.3

%  

  

Quarter Ended March 31, 2020

 

178

 

1,056

18.73

17.04

5.85

 

9.9

%  

  

Quarter Ended December 31, 2019

 

158

 

594

20.29

18.14

16.43

 

11.9

%  

  

Quarter Ended September 30, 2019

 

153

 

535

 

22.16

 

20.66

 

7.59

 

7.3

%  

  

Rolling 12 months

 

615

 

2,683

$

20.05

$

18.35

$

7.99

 

9.3

%  

  

New Leases

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Quarter Ended June 30, 2020

 

17

 

34

$

25.05

$

22.70

$

42.02

 

10.3

%  

6.8

Quarter Ended March 31, 2020

 

34

 

108

26.68

23.38

57.01

 

14.1

%  

7.6

Quarter Ended December 31, 2019

 

49

 

160

21.73

18.69

60.86

 

16.3

%  

9.0

Quarter Ended September 30, 2019

 

45

 

123

 

27.39

 

23.81

 

33.06

 

15.0

%  

7.4

Rolling 12 months

 

145

 

425

$

24.89

$

21.69

$

50.33

 

14.8

%  

7.9

Renewals

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Quarter Ended June 30, 2020

 

109

 

464

$

19.92

$

18.62

$

 

7.0

%  

  

Quarter Ended March 31, 2020

 

144

 

948

17.82

16.31

 

9.3

%  

  

Quarter Ended December 31, 2019

 

109

 

434

19.75

17.93

 

10.2

%  

  

Quarter Ended September 30, 2019

 

108

 

412

 

20.61

 

19.72

 

 

4.5

%  

  

Rolling 12 months

 

470

 

2,258

$

19.13

$

17.72

$

 

8.0

%  

  

Comparable & Non-Comparable:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Quarter Ended June 30, 2020

 

136

 

562

 

  

 

  

 

  

 

  

 

  

Quarter Ended March 31, 2020

 

200

 

1,140

 

  

 

  

 

  

 

  

 

  

Quarter Ended December 31, 2019

 

195

 

747

 

  

 

  

 

  

 

  

 

  

Quarter Ended September 30, 2019

 

186

 

628

 

  

 

  

 

  

 

  

 

  

Rolling 12 months

 

717

 

3,077

 

  

 

  

 

  

 

  

 

  

Lease

Expirations (1)

Assumes No Exercise of Renewal Options

Anchor Tenants (2)

Non-Anchor Tenants

Total Tenants

 

    

    

    

    

    

    

    

    

    

    

    

    

 

 

 

Percent of

 

In Place

 

Percent of

 

 

Percent of

 

In Place

 

Percent of

 

 

Percent of

 

In Place

 

Percent of

Square

 

Total Square

 

Min Rent

 

Total

Square

 

Total Square

 

Min Rent

 

Total

Square

 

Total Square

Min Rent

 

Total

Year

Feet

Feet

PSF

 

Revenue (3)

Feet

 

Feet

PSF

 

Revenue (3)

Feet

Feet

PSF

 

Revenue (3)

M-T-M

 

41

 

0

%  

$

19.85

 

0

%  

127

 

2

%  

$

29.35

 

2

%  

168

 

1

%  

$

27.04

 

1

%

2020

 

334

 

3

%  

 

8.28

 

2

%  

415

 

6

%  

 

30.60

 

6

%  

749

 

4

%  

 

20.65

 

4

%

2021

 

1,146

 

9

%  

 

11.31

 

8

%  

1,201

 

18

%  

 

29.39

 

17

%  

2,347

 

12

%  

 

20.56

 

13

%

2022

 

1,867

 

15

%  

 

13.40

 

15

%  

1,059

 

16

%  

 

29.82

 

16

%  

2,926

 

15

%  

 

19.35

 

15

%

2023

 

1,524

 

12

%  

 

11.03

 

10

%  

938

 

14

%  

 

30.50

 

14

%  

2,462

 

13

%  

 

18.45

 

12

%

2024

 

1,896

 

15

%  

 

11.89

 

14

%  

934

 

14

%  

 

30.73

 

14

%  

2,830

 

15

%  

 

18.11

 

14

%

2025 - 2030

 

4,864

 

39

%  

 

14.14

 

42

%  

1,829

 

28

%  

 

31.56

 

29

%  

6,693

 

35

%  

 

18.90

 

35

%

(1)Reflects in-place leases as of June 30, 2020.
(2)Anchor tenants represent any tenant at least 10,000 square feet.
(3)Revenue includes minimum base rent only.

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.

Page 29


Weingarten Realty Investors

Portfolio Operating Information (continued)

(at pro rata share)

(in thousands, except percentages)

Occupancy

Quarter Ended

June 30, 

March 31, 

December 31, 

September 30, 

June 30, 

2020

2020

2019

2019

2019

Signed Basis

 

  

 

  

 

  

 

  

 

  

Anchor (1)

 

95.9

%  

96.9

%  

97.7

%  

97.0

%  

97.4

%  

Non-Anchor

 

89.0

%  

90.4

%  

90.8

%  

90.7

%  

90.4

%  

Total Signed

 

93.4

%  

94.5

%  

95.2

%  

94.7

%  

94.8

%  

Commenced Basis

 

  

 

  

 

  

 

  

 

  

Anchor (1)

 

94.1

%  

95.1

%  

96.2

%  

95.5

%  

96.0

%  

Non-Anchor

 

86.3

%  

87.0

%  

87.1

%  

87.0

%  

87.2

%  

Total Commenced

 

91.2

%  

92.1

%  

92.8

%  

92.4

%  

92.8

%  

Same Property (2)

 

  

 

  

 

  

 

  

 

  

Signed Basis

 

94.3

%  

95.2

%  

95.7

%  

95.1

%  

95.3

%

Commenced Basis

 

92.0

%  

92.7

%  

93.1

%  

92.9

%  

93.5

%

Average Base Rents (3)

Quarter Ended

    

June 30, 

    

March 31, 

    

December 31, 

    

September 30, 

    

June 30, 

2020

2020

2019

2019

2019

Commenced Basis

 

  

Anchor (1)

$

13.92

$

14.03

$

13.93

$

13.71

$

13.65

Non-Anchor

 

29.66

 

30.43

 

30.03

 

29.71

 

29.43

Total

$

20.04

$

20.06

$

19.87

$

19.53

$

19.37

Same Property Net Operating Income (4)

Three Months Ended

Six Months Ended

June 30, 

June 30, 

2020

2019

% Change

2020

2019

% Change

Revenue (5)

 

  

 

  

 

  

 

  

 

  

 

  

Minimum Rent, net

$

77,065

$

86,106

 

(10.5)

%  

$

164,318

$

171,603

 

(4.2)

%

Uncollectible Revenue Reserve

 

(5,594)

 

725

 

(871.6)

%  

 

(6,996)

 

662

 

(1,156.8)

%

Percentage Rent

 

270

 

829

 

(67.4)

%  

 

567

 

1,561

 

(63.7)

%

Tenant Reimbursements, net

 

25,104

 

26,119

 

(3.9)

%  

 

51,147

 

51,749

 

(1.2)

%

Other

 

847

 

1,602

 

(47.1)

%  

 

2,795

 

3,720

 

(24.9)

%

$

97,692

$

115,381

 

(15.3)

%  

$

211,831

$

229,295

 

(7.6)

%

Expenses

Property Operating Expenses

$

17,578

$

19,412

 

(9.4)

%  

$

36,909

$

37,985

 

(2.8)

%

Real Estate Taxes

 

15,099

 

14,968

 

0.9

%  

 

29,606

 

30,170

 

(1.9)

%

 

32,677

 

34,380

 

(5.0)

%  

 

66,515

 

68,155

 

(2.4)

%

SPNOI

$

65,015

$

81,001

 

(19.7)

%  

$

145,316

$

161,140

 

(9.8)

%

(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.

Same Property excludes any new development, redevelopment, and any acquired or sold centers during the same time duration.

(3)Average Base rent per Leased SF excludes ground leases.
(4)Same Property NOI includes the Company's share of unconsolidated real estate joint ventures and partnerships.

It excludes the effect of lease cancellation income and straight-line rent adjustments and is reported on a cash basis.

(5)Revenue reduced due to lease related reserves and write-offs. See breakout on p.42.

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

Page 30


Weingarten Realty Investors

Top 40 Core-Based Statistical Area (CBSA) Ranked by Population

as of June 30, 2020

(at pro rata share)

(in thousands, except percentages and # of units)

CBSA

    

    

Property

    

Owned

    

% of

    

Occupancy

 

Rank

CBSA

Count

GLA

ABR (1)

%

 

2

 

Los Angeles-Long Beach-Anaheim, CA

 

4

 

699

 

4.9

%  

95.4

%

4

 

Dallas-Fort Worth-Arlington, TX

 

1

 

353

 

1.5

%  

88.7

%

5

 

Houston-The Woodlands-Sugar Land, TX

 

29

 

3,156

 

16.4

%  

94.7

%

6

 

Washington-Arlington-Alexandria, DC-VA-MD-WV

 

4

 

523

 

2.8

%  

92.4

%

7

 

Miami-Fort Lauderdale-West Palm Beach, FL

 

14

 

2,095

 

10.7

%  

92.8

%

9

 

Atlanta-Sandy Springs-Roswell, GA

 

10

 

1,245

 

5.5

%  

96.7

%

10

 

Phoenix-Mesa-Scottsdale, AZ

 

15

 

1,498

 

6.7

%  

95.6

%

12

 

San Francisco-Oakland-Hayward, CA

 

3

 

438

 

3.1

%  

92.5

%

13

 

Riverside-San Bernardino-Ontario, CA

 

1

 

311

 

1.8

%  

98.4

%

15

 

Seattle-Tacoma-Bellevue, WA

 

7

 

417

 

2.6

%  

98.3

%

17

 

San Diego-Carlsbad, CA

 

3

 

283

 

1.6

%  

77.4

%

18

 

Tampa-St. Petersburg-Clearwater, FL

 

4

 

912

 

4.1

%  

95.0

%

19

 

Denver-Aurora-Lakewood, CO

 

4

 

659

 

2.9

%  

95.9

%

22

 

Orlando-Kissimmee-Sanford, FL

 

6

 

1,035

 

5.4

%  

97.4

%

23

 

Charlotte-Concord-Gastonia, NC-SC

 

1

 

117

 

0.4

%  

62.1

%

24

 

San Antonio-New Braunfels, TX

 

5

 

528

 

1.5

%  

69.1

%

25

 

Portland-Vancouver-Hillsboro, OR-WA

 

2

 

23

 

0.1

%  

92.4

%

26

 

Sacramento--Roseville--Arden-Arcade, CA

 

1

 

104

 

0.3

%  

84.0

%

28

 

Las Vegas-Henderson-Paradise, NV

 

4

 

701

 

2.5

%  

98.9

%

29

 

Austin-Round Rock, TX

 

1

 

351

 

1.8

%  

98.8

%

36

 

San Jose-Sunnyvale-Santa Clara, CA

 

3

 

507

 

3.2

%  

81.0

%

 

Top 40 CBSA's Ranked by Population

122

 

15,955

 

79.8

%  

93.2

%  

 

All other CBSA's Ranked by Population

43

 

5,336

 

20.2

%  

93.8

%  

 

Grand Total

165

 

21,291

 

100.0

%  

93.4

%  


(1) ABR includes ground leases

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.

Page 31


 

Property Listing


Weingarten Realty Investors

Summary Property Listing

As of June 30, 2020

Gross Leasable Area

    

# of 

    

WRI 

    

Joint Venture

    

Owned 

    

ALL PROPERTIES BY STATE

Properties

Owned

 Share

by Other

Total

Arizona

 

19

 

1,877,728

 

93,341

 

891,980

 

2,863,049

California

 

18

 

2,849,548

 

-

 

408,931

 

3,258,479

Colorado

 

4

 

658,634

 

-

 

513,919

 

1,172,553

Florida

 

29

 

4,496,282

 

1,605,357

 

918,898

 

7,020,537

Georgia

 

11

 

1,247,748

 

180,569

 

559,234

 

1,987,551

Kentucky

 

1

 

168,697

 

-

 

49,410

 

218,107

Maryland

 

1

 

80,869

 

-

 

-

 

80,869

Nevada

 

4

 

701,142

 

-

 

171,335

 

872,477

New Mexico

 

1

 

118,721

 

-

 

27,330

 

146,051

North Carolina

 

10

 

1,522,608

 

-

 

293,952

 

1,816,560

Oregon

 

2

 

22,794

 

91,176

 

66,276

 

180,246

Tennessee

 

4

 

500,210

 

-

 

154,340

 

654,550

Texas

 

50

 

6,003,639

 

1,626,923

 

1,971,726

 

9,602,288

Utah

 

1

 

182,099

 

-

 

122,800

 

304,899

Virginia

 

3

 

442,527

 

7,217

 

-

 

449,744

Washington

 

7

 

417,469

 

325,224

 

65,571

 

808,264

Total

 

165

 

21,290,715

 

3,929,807

 

6,215,702

 

31,436,224


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.

(6)  River Oaks Shopping Center – West includes The Driscoll at River Oaks which is under development.

(  )  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.

Page 33


    

    

    

    

    

    

    

    

Average

    

    

    

Owned

Foot

Base Rent

Occupancy

 

Center

CBSA

 %

Notes

Owned GLA

Total GLA

(ABR)

%

Grocer Anchor

Other Anchors    ( ) indicates owned by others

Operating Properties

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Arizona

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Broadway Marketplace

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

82,757

87,379

14.35

 

90.7

%  

Office Max, Ace Hardware

Camelback Miller Plaza

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

143,211

150,711

12.88

 

89.0

%  

Sprouts Farmers Market

T.J. Maxx, PetSmart

Camelback Village Square

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

132,731

240,951

20.95

 

95.4

%  

Fry’s Supermarket

(LA Fitness)

Desert Village Shopping Center

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

101,685

107,071

23.45

 

94.8

%  

AJ Fine Foods

CVS

Fountain Plaza

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

112,055

304,107

9.75

 

95.5

%  

Fry’s Supermarket

Dollar Tree, (Lowe's)

Madison Village Marketplace

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

90,264

90,264

28.85

 

95.4

%  

Safeway

Monte Vista Village Center

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

45,751

108,551

23.35

 

88.2

%  

(Wells Fargo)

Phoenix Office Building

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

21,088

21,088

N/A

 

91.3

%  

Weingarten Realty Regional Office, Endurance Rehab

Pueblo Anozira Shopping Center

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

157,532

157,532

16.33

 

95.2

%  

Fry’s Supermarket

Petco, Dollar Tree

Raintree Ranch Center

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

129,822

133,020

25.80

 

100.0

%  

Whole Foods

Red Mountain Gateway

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

75,128

204,928

17.83

 

97.6

%  

(Target), Bed Bath & Beyond, Famous Footwear

Scottsdale Horizon

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

155,046

155,046

33.70

 

98.9

%  

Safeway

CVS

Scottsdale Waterfront

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

93,334

93,334

37.42

 

96.6

%  

Olive & Ivy, P.F. Chang's, David's Bridal, Urban Outfitters

Squaw Peak Plaza

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

60,713

60,713

20.06

 

100.0

%  

Sprouts Farmers Market

Summit at Scottsdale

 

Phoenix-Mesa-Scottsdale, AZ

 

  

 

51.0

%

(1)(3)

 

97,151

322,992

24.96

 

100.0

%  

Safeway

(Target), CVS, OfficeMax, PetSmart

Entrada de Oro Plaza Shopping Center

 

Tucson, AZ

 

  

 

100.0

%  

  

 

88,665

109,075

21.33

 

93.8

%  

Walmart Neighborhood Market

Madera Village Shopping Center

 

Tucson, AZ

 

  

 

100.0

%

  

 

96,697

106,858

12.67

 

82.0

%  

Safeway

Dollar Tree

Oracle Wetmore Shopping Center

 

Tucson, AZ

 

  

 

100.0

%  

  

 

150,170

343,298

26.03

 

97.9

%  

(Home Depot), (Nordstrom Rack), Jo-Ann Fabric, Cost Plus World Market, PetSmart, Walgreens, Ulta Beauty

Shoppes at Bears Path

 

Tucson, AZ

 

  

 

100.0

%

  

 

43,928

66,131

18.74

 

75.4

%  

(CVS Drug)

Arizona Total:

 

# of Properties:

 

19

 

  

 

  

 

1,877,728

 

2,863,049

 

20.88

 

94.5

%  

  

 

  

California

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

8000 Sunset Strip Shopping Center

Los Angeles-Long Beach-Anaheim, CA

 

  

 

100.0

%  

  

 

169,775

169,775

45.93

 

97.0

%  

Trader Joe's

CVS, Crunch, AMC Theaters, CB2

Centerwood Plaza

Los Angeles-Long Beach-Anaheim, CA

 

  

 

100.0

%  

  

 

75,486

75,486

15.27

 

100.0

%  

Superior Grocers

Dollar Tree

The Westside Center

Los Angeles-Long Beach-Anaheim, CA

 

  

 

100.0

%  

  

 

36,540

36,540

48.21

 

82.1

%  

Guitar Center

Westminster Center

Los Angeles-Long Beach-Anaheim, CA

 

  

 

100.0

%  

  

 

417,567

440,437

20.10

 

95.0

%  

Albertsons

Home Depot, Ross Dress for Less, Petco, Rite Aid, Dollar Tree

Chino Hills Marketplace

Riverside-San Bernardino-Ontario, CA

 

  

 

100.0

%  

  

 

310,812

310,812

22.62

 

98.4

%  

Smart & Final Stores

Dollar Tree, 24 Hour Fitness, Rite Aid

Valley Shopping Center

Sacramento--Roseville--Arden-Arcade, CA

 

  

 

100.0

%  

  

 

103,791

107,191

12.46

 

84.0

%  

Food 4 Less

El Camino Promenade

San Diego-Carlsbad, CA

 

  

 

100.0

%  

  

 

128,740

128,740

30.07

 

69.7

%  

T.J. Maxx, Dollar Tree, BevMo

Rancho San Marcos Village

San Diego-Carlsbad, CA

 

  

 

100.0

%  

  

 

119,179

133,439

21.60

 

79.0

%  

San Marcos Plaza

San Diego-Carlsbad, CA

 

  

 

100.0

%  

  

 

34,880

80,086

35.39

 

100.0

%  

(Albertsons)

580 Market Place

San Francisco-Oakland-Hayward, CA

 

  

 

100.0

%  

  

 

100,097

100,097

31.73

 

96.0

%  

Safeway

24 Hour Fitness, Petco

Gateway Plaza

San Francisco-Oakland-Hayward, CA

 

  

 

100.0

%  

  

 

194,689

352,778

25.51

 

94.7

%  

Raley’s

24 Hour Fitness

Greenhouse Marketplace

San Francisco-Oakland-Hayward, CA

 

  

 

100.0

%  

  

 

143,055

232,824

27.37

 

87.1

%  

(Safeway)

(CVS), Jo-Ann Fabric, 99 Cents Only, Petco

Cambrian Park Plaza

San Jose-Sunnyvale-Santa Clara, CA

 

  

 

100.0

%  

  

 

171,190

171,190

20.54

 

55.8

%  

BevMo, Dollar Tree

Silver Creek Plaza

San Jose-Sunnyvale-Santa Clara, CA

 

  

 

100.0

%  

  

 

131,821

201,716

38.45

 

94.1

%  

Sprouts Farmers Market

Walgreens

Stevens Creek Central

San Jose-Sunnyvale-Santa Clara, CA

 

  

 

100.0

%  

  

 

204,466

204,466

32.49

 

93.6

%  

Safeway

Marshalls, Total Wine, Cost Plus World Market

Freedom Centre

Santa Cruz-Watsonville, CA

 

  

 

100.0

%  

  

 

150,865

150,865

17.15

 

95.4

%  

Safeway

Rite Aid, Big Lots

Stony Point Plaza

Santa Rosa, CA

 

  

 

100.0

%  

  

 

194,569

200,011

15.89

 

100.0

%  

Food Maxx

Ross Dress for Less, Fallas Paredes, Dollar Tree

Southampton Center

Vallejo-Fairfield, CA

 

  

 

100.0

%  

  

 

162,026

162,026

22.19

 

97.3

%  

Raley’s

Ace Hardware, Dollar Tree

California Total:

 

# of Properties:

 

18

 

  

 

  

 

2,849,548

 

3,258,479

 

25.12

 

90.9

%  

  

 

  

Colorado

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Crossing at Stonegate

Denver-Aurora-Lakewood, CO

 

  

 

100.0

%  

  

 

109,080

109,080

19.38

 

98.3

%  

King Sooper’s

Edgewater Marketplace

Denver-Aurora-Lakewood, CO

 

  

 

100.0

%  

  

 

144,553

270,548

12.13

 

92.3

%  

King Sooper's

Ace Hardware, (Target)

Lowry Town Center

Denver-Aurora-Lakewood, CO

 

  

 

100.0

%  

  

 

76,725

129,425

31.18

 

99.4

%  

(Safeway)

River Point at Sheridan

Denver-Aurora-Lakewood, CO

 

  

 

100.0

%  

  

 

328,276

663,500

15.66

 

95.9

%  

(Target), (Costco), Regal Cinema, Michaels, Conn's, PetSmart, Burlington

Colorado Total:

 

# of Properties:

 

4

 

  

 

  

 

658,634

 

1,172,553

 

17.83

 

95.9

%  

  

 

  

Florida

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Argyle Village Shopping Center

Jacksonville, FL

 

  

 

100.0

%  

 

306,506

306,506

12.28

 

99.2

%  

Publix

Bed Bath & Beyond, T.J. Maxx, Jo-Ann Fabric, Michaels, American Signature Furniture

Atlantic West

Jacksonville, FL

 

  

 

50.0

%  

(1)(3)

 

46,134

188,278

14.20

 

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

15.27

100.0

%  

(Epic Theaters)

Page 34


    

    

    

    

    

    

    

    

Average

    

    

    

Owned

Foot

Base Rent

Occupancy

 

Center

CBSA

 %

Notes

Owned GLA

Total GLA

(ABR)

%

Grocer Anchor

Other Anchors    ( ) indicates owned by others

Kernan Village

Jacksonville, FL

50.0

%  

(1)(3)

42,579

288,780

17.28

97.2

%  

(Walmart Supercenter)

Ross Dress for Less, Petco

Boca Lyons Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

117,597

117,597

24.66

97.0

%  

Aroma Market & Catering

Ross Dress for Less

Deerfield

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

402,822

408,803

14.62

97.5

%  

Publix

T.J. Maxx, Marshalls, Cinépolis, YouFit, Ulta Beauty

Embassy Lakes Shopping Center

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

131,751

142,779

20.09

94.4

%  

Tuesday Morning, Dollar Tree

Flamingo Pines

Miami-Fort Lauderdale-West Palm Beach, FL

20.0

%  

(1)(3)

25,373

148,841

19.96

93.4

%  

Publix

Hollywood Hills Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

20.0

%  

(1)(3)

74,609

416,769

21.81

98.7

%  

Publix

Target, Chewy.com

Northridge

Miami-Fort Lauderdale-West Palm Beach, FL

20.0

%  

(1)(3)

46,935

237,703

20.24

95.9

%  

Publix

Petco, Ross Dress for Less, Dollar Tree

Pembroke Commons

Miami-Fort Lauderdale-West Palm Beach, FL

20.0

%  

(1)(3)

60,625

323,382

17.41

100.0

%  

Publix

Marshalls, LA Fitness, Dollar Tree

Sea Ranch Centre

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

98,851

98,851

18.86

93.8

%  

Publix

CVS, Dollar Tree

Tamiami Trail Shops

Miami-Fort Lauderdale-West Palm Beach, FL

20.0

%  

(1)(3)

22,190

132,647

18.55

100.0

%  

Publix

CVS

The Palms at Town & County

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

658,401

658,401

26.61

86.2

%  

Publix

Kohl's, Marshalls, HomeGoods, Dick's Sporting Goods, Nordstrom Rack

TJ Maxx Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

161,429

161,429

17.82

92.4

%  

Fresco Y Mas

T.J. Maxx, Dollar Tree

Village Green Center

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

70,240

70,240

30.24

95.0

%  

Trader Joe's

Vizcaya Square Shopping Center

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

110,081

110,081

17.44

93.4

%  

Winn Dixie

Wellington Green Commons

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

114,056

136,556

29.78

95.9

%  

Whole Foods Market

Clermont Landing

Orlando-Kissimmee-Sanford, FL

75.0

%  

(1)(3)

133,726

347,958

19.53

100.0

%  

(J.C. Penney), (Epic Theater), T.J. Maxx, Ross Dress for Less, Michaels

Colonial Plaza

Orlando-Kissimmee-Sanford, FL

100.0

%  

492,935

492,935

15.89

96.2

%  

Hobby Lobby, Ross Dress for Less, Marshalls, Old Navy, Staples, Stein Mart, Barnes & Noble, Petco, Big Lots

Phillips Crossing

Orlando-Kissimmee-Sanford, FL

100.0

%  

145,644

145,644

31.07

98.6

%  

Whole Foods

Golf Galaxy, Michaels

Shoppes of South Semoran

Orlando-Kissimmee-Sanford, FL

100.0

%  

103,779

103,779

12.95

99.1

%  

Walmart Neighborhood Market

Dollar Tree

The Marketplace at Dr. Phillips

Orlando-Kissimmee-Sanford, FL

20.0

%  

(1)(3)

65,370

326,850

26.48

96.2

%  

Publix

HomeGoods, Stein Mart, Morton's of Chicago, Office Depot

Winter Park Corners

Orlando-Kissimmee-Sanford, FL

100.0

%  

93,311

93,311

30.19

97.1

%  

Sprouts Farmers Market

Pineapple Commons

Port St. Lucie, FL

20.0

%  

(1)(3)

51,114

269,924

17.79

97.7

%  

Ross Dress for Less, Best Buy, PetSmart, Marshalls, (CVS)

Countryside Centre

Tampa-St. Petersburg-Clearwater, FL

100.0

%  

245,958

245,958

15.95

92.9

%  

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

104,430

14.96

98.6

%  

Walmart Neighborhood Market

Walgreens

Largo Mall

Tampa-St. Petersburg-Clearwater, FL

100.0

%  

377,019

610,106

19.02

93.5

%  

(Publix)

Marshalls, Bealls, PetSmart, Bed Bath & Beyond, Staples, Michaels, (Target)

Sunset 19 Shopping Center

Tampa-St. Petersburg-Clearwater, FL

100.0

%  

267,819

267,819

16.73

98.8

%  

Sprouts Farmers Market

Hobby Lobby, Bed Bath & Beyond, Barnes & Noble, Old Navy, Cost Plus World Market

Florida Total:

 

# of Properties:

 

29

 

  

 

  

 

4,496,282

 

7,020,537

 

19.39

 

94.9

%  

  

 

  

Georgia

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Brownsville Commons

Atlanta-Sandy Springs-Roswell, GA

 

  

 

100.0

%  

 

27,747

81,913

20.12

 

83.8

%  

(Kroger)

Camp Creek Marketplace II

Atlanta-Sandy Springs-Roswell, GA

 

  

 

100.0

%  

 

196,283

228,003

16.76

 

100.0

%  

Burlington, DSW, LA Fitness, American Signature Furniture

Grayson Commons

Atlanta-Sandy Springs-Roswell, GA

100.0

%  

76,581

76,581

16.28

100.0

%  

Kroger

Lakeside Marketplace

Atlanta-Sandy Springs-Roswell, GA

100.0

%  

137,503

332,699

18.27

93.7

%  

(Super Target)

Ross Dress for Less, Petco

Mansell Crossing

Atlanta-Sandy Springs-Roswell, GA

20.0

%  

(1)(3)

20,586

102,930

15.07

100.0

%  

buybuy BABY, Ross Dress for Less, Party City

North Decatur Station

Atlanta-Sandy Springs-Roswell, GA

51.0

%  

(1)(3)

45,277

88,778

31.79

98.6

%  

Whole Foods

Perimeter Village

Atlanta-Sandy Springs-Roswell, GA

100.0

%  

380,538

380,538

20.72

96.9

%  

Walmart Supercenter

Hobby Lobby, Cost Plus World Market, DSW

Publix at Princeton Lakes

Atlanta-Sandy Springs-Roswell, GA

20.0

%  

(1)(3)

13,681

72,205

17.78

100.0

%  

Publix

Roswell Corners

Atlanta-Sandy Springs-Roswell, GA

100.0

%  

145,496

327,261

22.13

97.0

%  

(Super Target), Fresh Market

T.J. Maxx

Roswell Crossing Shopping Center

Atlanta-Sandy Springs-Roswell, GA

100.0

%  

201,056

201,056

16.46

94.4

%  

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:

 

11

 

  

 

  

 

1,247,748

1,987,551

19.03

 

96.7

%  

  

 

  

Kentucky

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Festival on Jefferson Court

Louisville/Jefferson County, KY-IN

 

  

 

100.0

%  

 

168,697

218,107

14.97

 

87.6

%  

Kroger

(PetSmart), (T.J. Maxx), Party City

Kentucky Total:

 

# of Properties:

 

1

 

  

 

  

 

168,697

 

218,107

 

14.97

 

87.6

%  

  

 

  

Maryland

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pike Center

Washington-Arlington-Alexandria, DC-VA-MD-WV

 

  

 

100.0

%  

 

80,869

80,869

66.18

 

72.8

%  

DXL Mens Apparel

Maryland Total:

 

# of Properties:

 

1

 

  

 

  

 

80,869

 

80,869

 

66.18

 

72.8

%  

  

 

  

Nevada

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Charleston Commons Shopping Center

Las Vegas-Henderson-Paradise, NV

 

  

 

100.0

%  

  

 

332,298

366,952

19.83

 

99.0

%  

Walmart

Ross Dress for Less, 99 Cents Only, PetSmart

College Park Shopping Center

Las Vegas-Henderson-Paradise, NV

 

  

 

100.0

%  

  

 

167,160

194,873

13.72

 

99.0

%  

El Super

Factory 2 U, CVS

Francisco Center

Las Vegas-Henderson-Paradise, NV

 

  

 

100.0

%  

  

 

116,973

148,815

12.91

 

97.5

%  

La Bonita Grocery

(Ross Dress for Less)

Rancho Towne & Country

Las Vegas-Henderson-Paradise, NV

 

  

 

100.0

%  

  

 

84,711

161,837

13.99

 

100.0

%  

Smith’s Food

Nevada Total:

# of Properties:

 

4

 

  

 

  

 

701,142

 

872,477

 

15.64

 

98.9

%  

  

 

  

New Mexico

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

North Towne Plaza

Albuquerque, NM

  

 

100.0

%  

 

118,721

146,051

22.47

 

89.5

%  

Whole Foods Market

HomeGoods

New Mexico Total:

# of Properties:

1

 

  

 

  

 

118,721

 

146,051

 

22.47

 

89.5

%  

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Page 35


    

    

    

    

    

    

    

    

Average

    

    

    

Owned

Foot

Base Rent

Occupancy

 

Center

CBSA

 %

Notes

Owned GLA

Total GLA

(ABR)

%

Grocer Anchor

Other Anchors    ( ) indicates owned by others

North Carolina

Galleria Shopping Center

Charlotte-Concord-Gastonia, NC-SC

 

  

 

100.0

%  

 

117,102

324,704

18.87

 

62.1

%  

(Walmart Supercenter)

Hope Valley Commons

Durham-Chapel Hill, NC

100.0

%  

81,327

81,327

29.68

100.0

%  

Harris Teeter

Avent Ferry Shopping Center

Raleigh, NC

100.0

%  

119,652

119,652

18.40

86.6

%  

Food Lion

Family Dollar

Capital Square

Raleigh, NC

100.0

%  

143,063

143,063

7.92

100.0

%  

Food Lion

Falls Pointe Shopping Center

Raleigh, NC

100.0

%  

112,199

198,549

20.11

98.6

%  

Harris Teeter

(Kohl’s)

High House Crossing

Raleigh, NC

100.0

%  

87,517

87,517

14.68

89.5

%  

Lidl

Leesville Towne Centre

Raleigh, NC

100.0

%  

127,106

127,106

21.30

100.0

%  

Harris Teeter

Northwoods Shopping Center

Raleigh, NC

100.0

%  

77,803

77,803

12.38

98.2

%  

Walmart Neighborhood Market

Dollar Tree

Six Forks Shopping Center

Raleigh, NC

100.0

%  

468,402

468,402

12.66

98.8

%  

Food Lion

Target, Home Depot, Bed Bath & Beyond, PetSmart

Stonehenge Market

Raleigh, NC

100.0

%  

188,437

188,437

14.64

95.4

%  

Harris Teeter

Stein Mart, Walgreens

North Carolina Total:

# of Properties:

 

10

 

  

 

  

 

1,522,608

 

1,816,560

 

15.46

 

94.3

%  

  

 

  

Oregon

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Clackamas Square

Portland-Vancouver-Hillsboro, OR-WA

 

  

 

20.0

%  

(1)(3)

 

14,890

140,726

19.75

 

88.3

%  

(Winco Foods)

T.J. Maxx

Raleigh Hills Plaza

Portland-Vancouver-Hillsboro, OR-WA

 

  

 

20.0

%  

(1)(3)

 

7,904

39,520

28.42

 

100.0

%  

New Seasons Market

Walgreens

Oregon Total:

# of Properties:

 

2

  

 

  

 

22,794

 

180,246

 

23.02

 

92.4

%  

  

 

  

Tennessee

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Highland Square

Memphis, TN-MS-AR

 

  

 

100.0

%  

(4)

 

14,490

14,490

N/A

 

100.0

%  

Mendenhall Commons

Memphis, TN-MS-AR

 

  

 

100.0

%  

  

 

88,108

88,108

12.54

 

100.0

%  

Kroger

Ridgeway Trace

Memphis, TN-MS-AR

 

  

 

100.0

%  

  

 

168,816

306,556

23.93

 

92.1

%  

(Target), Best Buy, PetSmart, REI

The Commons at Dexter Lake

Memphis, TN-MS-AR

 

  

 

100.0

%  

  

 

228,796

245,396

11.44

 

98.1

%  

Kroger

Marshalls, HomeGoods, Stein Mart

Tennessee Total:

# of Properties:

 

4

 

  

 

  

 

500,210

 

654,550

 

15.83

 

96.5

%  

Texas

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Mueller Regional Retail Center

Austin-Round Rock, TX

 

  

 

100.0

%  

 

351,099

351,099

17.79

 

98.8

%  

Marshalls, PetSmart, Bed Bath & Beyond, Home Depot, Best Buy, Total Wine

North Towne Plaza

Brownsville-Harlingen, TX

 

  

 

100.0

%  

 

27,846

144,846

N/A

 

0.0

%  

(Lowe's)

Rock Prairie Marketplace

College Station-Bryan, TX

100.0

%  

18,163

18,163

26.02

91.0

%  

Overton Park Plaza

Dallas-Fort Worth-Arlington, TX

100.0

%  

352,800

462,800

17.00

88.7

%  

Sprouts Farmers Market

Burlington, PetSmart, T.J. Maxx, (Home Depot), buybuy BABY

10-Federal Shopping Center

Houston-The Woodlands-Sugar Land, TX

15.0

%  

(1)

19,743

131,620

10.98

98.6

%  

Sellers Bros.

Harbor Freight Tools

Alabama Shepherd Shopping Center

Houston-The Woodlands-Sugar Land, TX

100.0

%  

59,120

59,120

22.14

100.0

%  

Trader Joe's

PetSmart

Baybrook Gateway

Houston-The Woodlands-Sugar Land, TX

100.0

%  

241,149

241,149

16.56

99.5

%  

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

8.77

100.0

%  

Randall’s

Blalock Market at I-10

Houston-The Woodlands-Sugar Land, TX

100.0

%  

97,277

97,277

18.25

100.0

%  

99 Ranch Market

Citadel Building

Houston-The Woodlands-Sugar Land, TX

100.0

%  

121,000

121,000

N/A

100.0

%  

Weingarten Realty Investors Corporate Office

Galveston Place

Houston-The Woodlands-Sugar Land, TX

100.0

%  

210,361

210,361

11.73

98.0

%  

Randall’s

Office Depot, Palais Royal, Spec's

Griggs Road Shopping Center

Houston-The Woodlands-Sugar Land, TX

15.0

%  

(1)

12,014

80,093

10.07

89.6

%  

Family Dollar, Citi Trends

Harrisburg Plaza

Houston-The Woodlands-Sugar Land, TX

15.0

%  

(1)

14,043

93,620

21.23

96.3

%  

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 Fulfillment Center

Heights Plaza Shopping Center

Houston-The Woodlands-Sugar Land, TX

100.0

%  

71,277

71,277

9.91

100.0

%  

Kroger

Goodwill

I45/Telephone Rd.

Houston-The Woodlands-Sugar Land, TX

15.0

%  

(1)

25,740

171,600

13.09

98.6

%  

Sellers Bros.

Famsa, Harbor Freight Tools

League City Plaza

Houston-The Woodlands-Sugar Land, TX

15.0

%  

(1)

19,420

129,467

14.31

81.9

%  

Crunch Fitness, Spec’s

Oak Forest Shopping Center

Houston-The Woodlands-Sugar Land, TX

100.0

%  

157,812

157,812

18.50

94.2

%  

Kroger

Ross Dress for Less, Dollar Tree, PetSmart

Kings Crossing

Houston-The Woodlands-Sugar Land, TX

100.0

%  

126,397

126,397

19.19

98.8

%  

CVS

Richmond Square

Houston-The Woodlands-Sugar Land, TX

100.0

%  

92,657

92,657

28.23

97.4

%  

Best Buy, Cost Plus World Market

River Oaks Shopping Center - East

Houston-The Woodlands-Sugar Land, TX

100.0

%  

71,265

71,265

14.36

98.0

%  

Kroger

River Oaks Shopping Center - West

Houston-The Woodlands-Sugar Land, TX

100.0

%  

(6)

230,026

230,026

44.47

85.3

%  

Kroger

Barnes & Noble, Talbots, Ann Taylor, JoS. A. Bank

Shoppes at Memorial Villages

Houston-The Woodlands-Sugar Land, TX

100.0

%  

166,777

166,777

18.91

92.5

%  

Gulf Coast Veterinary Specialists

Shops at Kirby Drive

Houston-The Woodlands-Sugar Land, TX

100.0

%  

10,000

55,460

36.21

100.0

%  

Freebirds Burrito

Shops at Three Corners

Houston-The Woodlands-Sugar Land, TX

70.0

%  

(1)

176,380

282,613

15.73

98.8

%  

Fiesta

Ross Dress for Less, PetSmart, Office Depot, Big Lots

Southgate Shopping Center

Houston-The Woodlands-Sugar Land, TX

15.0

%  

(1)

18,668

124,453

12.87

98.1

%  

Food-A-Rama

CVS, Family Dollar, Palais Royal

The Centre at Post Oak

Houston-The Woodlands-Sugar Land, TX

100.0

%  

183,940

183,940

39.03

97.0

%  

Marshalls, Old Navy, Grand Lux Café, Nordstrom Rack, Arhaus

The Shops at Hilshire Village

Houston-The Woodlands-Sugar Land, TX

100.0

%  

117,473

117,473

15.65

98.0

%  

Kroger

Walgreens

Tomball Marketplace

Houston-The Woodlands-Sugar Land, TX

100.0

%  

168,724

326,545

20.35

86.6

%  

(Academy), (Kohl's), Ross Dress For Less, Marshalls

Village Plaza at Bunker Hill

Houston-The Woodlands-Sugar Land, TX

57.8

%  

(1)(3)

283,949

491,687

26.86

99.3

%

H-E-B

PetSmart, Academy, Nordstrom Rack, Burlington

West Gray

Houston-The Woodlands-Sugar Land, TX

100.0

%  

36,900

36,900

26.57

91.1

%

Pier 1

Westchase Shopping Center

Houston-The Woodlands-Sugar Land, TX

100.0

%  

218,756

347,475

19.27

77.0

%

Whole Foods Market

(Target), Ross Dress for Less, Petco

Westhill Village Shopping Center

Houston-The Woodlands-Sugar Land, TX

100.0

%  

130,851

130,851

18.76

93.8

%

Ross Dress for Less, Office Depot, 99 Cents Only

Independence Plaza

Laredo, TX

100.0

%  

347,302

347,302

14.65

99.4

%

H-E-B

T.J. Maxx, Ross Dress for Less, Hobby Lobby, Petco, Ulta Beauty

Page 36


    

    

    

    

    

    

    

    

Average

    

    

    

Owned

Foot

Base Rent

Occupancy

 

Center

CBSA

 %

Notes

Owned GLA

Total GLA

(ABR)

%

Grocer Anchor

Other Anchors    ( ) indicates owned by others

North Creek Plaza

Laredo, TX

100.0

%  

245,983

487,850

15.39

92.0

%

(H-E-B)

(Target), Marshalls, Old Navy, Best Buy, HomeGoods

Plantation Centre

Laredo, TX

100.0

%  

136,487

144,129

17.80

98.2

%

H-E-B

Las Tiendas Plaza

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)

143,976

500,084

12.78

94.7

%

(Target), Dick's Sporting Goods, Conn's, Ross Dress for Less, Marshalls, Office Depot, (HomeGoods), (Forever 21)

Market at Nolana

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)

20,569

245,057

23.04

85.0

%

(Walmart Supercenter)

Market at Sharyland Place

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)

53,956

301,174

19.22

95.4

%

(Walmart Supercenter)

Kohl's, Dollar Tree

McAllen Center

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)(4)

41,851

83,702

N/A

41.8

%

Xtreme Jump

Northcross

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)

37,533

75,066

19.15

85.9

%

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)

180,444

492,797

16.04

96.1

%

H-E-B

(Target), T.J. Maxx, Petco, Office Depot, Ross Dress for Less

Trenton Crossing

McAllen-Edinburg-Mission, TX

100.0

%  

265,921

571,082

13.28

86.6

%

(Target), (Kohl's), Hobby Lobby, Ross Dress for Less, Marshalls, PetSmart

Starr Plaza

Rio Grande City, TX

50.0

%  

(1)(3)

88,347

176,694

14.36

97.1

%

H-E-B

Bealls

Fiesta Trails

San Antonio-New Braunfels, TX

100.0

%  

418,020

498,020

14.60

77.2

%

(H-E-B)

Marshalls, Bob Mills Furniture, Stein Mart, Petco

Parliament Square II

San Antonio-New Braunfels, TX

100.0

%  

(4)

54,541

54,541

N/A

%

Stevens Ranch

San Antonio-New Braunfels, TX

50.0

%  

(1)

10,657

21,314

30.13

88.5

%

The Shoppes at Wilderness Oaks

San Antonio-New Braunfels, TX

100.0

%  

20,081

20,081

29.74

48.8

%

Thousand Oaks Shopping Center

San Antonio-New Braunfels, TX

15.0

%  

(1)

24,271

161,807

12.35

94.3

%

H-E-B

Bealls, Tuesday Morning

Texas Total:

# of Properties:

 

50

 

  

 

  

 

6,003,639

 

9,602,288

 

18.80

 

91.4

%  

Utah

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

West Jordan Town Center

Salt Lake City, UT

 

  

 

100.0

%  

 

182,099

304,899

12.44

 

77.1

%  

Lucky Supermarket

(Target), Petco

Utah Total:

 

# of Properties:

 

1

 

  

 

  

 

182,099

 

304,899

 

12.44

 

77.1

%  

Virginia

  

 

  

 

  

 

  

 

  

 

  

 

  

 

Hilltop Village Center

Washington-Arlington-Alexandria, DC-VA-MD-WV

  

 

100.0

%  

(5)

 

250,811

250,811

34.91

 

98.8

%  

Wegmans

L.A. Fitness

Virginia Total:

# of Properties:

1

 

  

 

  

 

250,811

 

250,811

 

34.91

 

98.8

%  

  

 

  

Washington

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

2200 Westlake

Seattle-Tacoma-Bellevue, WA

 

  

 

69.4

%  

(1)(3)

 

60,366

87,014

38.78

 

99.4

%  

Whole Foods

Covington Esplanade

Seattle-Tacoma-Bellevue, WA

 

  

 

100.0

%  

 

187,388

187,388

33.99

 

96.6

%  

The Home Depot

Meridian Town Center

Seattle-Tacoma-Bellevue, WA

20.0

%  

(1)(3)

15,566

143,401

18.36

100.0

%  

(Safeway)

Jo-Ann Fabric, Tuesday Morning

Queen Anne Marketplace

Seattle-Tacoma-Bellevue, WA

51.0

%  

(1)(3)

41,337

81,053

35.65

100.0

%  

Metropolitan Market

Bartell's Drug

Rainier Square Plaza

Seattle-Tacoma-Bellevue, WA

20.0

%  

(1)(3)

22,347

111,735

22.35

98.9

%  

Safeway

Ross Dress for Less

South Hill Center

Seattle-Tacoma-Bellevue, WA

20.0

%  

(1)(3)

26,802

134,010

17.12

100.0

%  

Bed Bath & Beyond, Ross Dress for Less, Best Buy

The Whittaker

Seattle-Tacoma-Bellevue, WA

100.0

%  

63,663

63,663

34.97

100.0

%  

Whole Foods

Washington Total:

# of Properties:

 

7

 

  

 

  

 

417,469

 

808,264

 

32.00

 

98.3

%  

Total Operating Properties

# of Properties:

163

21,098,999

31,237,291

20.04

93.4

%

New Development

Virginia

Centro Arlington

Washington-Arlington-Alexandria, DC-VA-MD-WV

90.0

%

(1)(2)(3)

64,953

72,170

Harris Teeter

West Alex

Washington-Arlington-Alexandria, DC-VA-MD-WV

100.0

%

(2)

126,763

126,763

Harris Teeter

Virginia Total:

# of Properties:

2

191,716

198,933

Total New Developments

# of Properties:

2

191,716

198,933

Operating & New Development Properties

# of Properties:

165

21,290,715

31,436,224

Page 37


    

    

    

    

    

    

    

    

Average

    

    

    

Owned

Foot

Base Rent

Occupancy

 

Center

CBSA

 %

Notes

Owned GLA

Total GLA

(ABR)

%

Grocer Anchor

Other Anchors    ( ) indicates owned by others

Unimproved Land

Arizona

Lon Adams Rd. at Tangerine Farms Rd., Marana

422,532

Arizona Total:

422,532

Colorado

Highway 85 and Highway 285, Sheridan

247,247

Colorado Total:

247,247

Florida

SR 207 at Rolling Hills Dr., St. Augustine

69,696

State Road 100 & Belle Terre Parkway, Palm Coast

292,288

Florida Total:

361,984

Georgia

NWC South Fulton Pkwy. @ Hwy. 92, Union City

1,050,754

Georgia Total:

1,050,754

North Carolina

Capital Blvd & Stadium Drive, Wake Forest

95,354

Highway 17 and Highway 210, Surf City

477,810

U.S. Highway 1 at Caveness Farms Rd., Wake Forest

911,929

North Carolina Total:

1,485,093

Texas

9th Ave. at 25th St., Port Arthur

243,065

Culebra Road and Westwood Loop, San Antonio

60,984

East Orem, Houston

121,968

FM 1957 (Potranco Road) and FM 211, San Antonio

5,245,321

FM 2920 and Highway 249, Tomball

95,832

Gattis School Rd. at A.W. Grimes Blvd., Round Rock

47,437

Highway 3 at Highway 1765, Texas City

200,812

Nolana Ave. and 29th St., McAllen

163,350

Northwest Freeway at Gessner, Houston

43,396

Rock Prairie Rd. at Hwy. 6, College Station

229,561

SH 151 and Ingram Rd., San Antonio

252,692

Shary Rd. at North Hwy. 83, Mission

172,498

U.S. 77 and 83 at SHFM 802, Brownsville

914,723

US Hwy. 281 at Wilderness Oaks, San Antonio

396,962

West Little York at Interstate 45, Houston

161,172

Texas Total:

8,349,773

Total Unimproved Land

11,917,383

Page 38


Other Topics of Interest


Weingarten Realty Investors

Share Repurchase Summary

As of June 30, 2020

(in thousands, except share prices)

Quarter

# of Shares

Avg. Share Price

Gross Purchase

Q1 2020

847

$ 21.47

$ 18,194

Q2 2020

-

-

-

YTD 2020

847

$ 21.47

$ 18,194

Page 40


Weingarten Realty Investors

COVID-19 Impact – Tenant Status

June 30, 2020

(at pro rata share)

Tenant Type

Percent of Annualized Base Rent(1)

April Cash Payments Received(2)

May Cash Payments Received(2)

June Cash Payments Received(2)

Q2 20 Cash Payments Received(2)

July Cash Payments Received(2)

Essential

Supermarkets

14

%

100

%

100

%

99

%

100

%

100

%

Medical

6

%

82

%

73

%

79

%

78

%

93

%

Auto and Other Essentials

5

%

90

%

86

%

86

%

87

%

78

%

Pet Stores and Services

4

%

96

%

96

%

97

%

97

%

98

%

Bank / Financial Service

4

%

100

%

100

%

100

%

100

%

99

%

General Merchandise (Dollar Stores)

2

%

89

%

87

%

94

%

90

%

97

%

Home Improvement

2

%

97

%

97

%

99

%

98

%

98

%

Sporting Goods

2

%

60

%

57

%

57

%

58

%

62

%

Drugstores

2

%

87

%

89

%

90

%

89

%

94

%

Liquor and Wine

1

%

97

%

98

%

98

%

98

%

98

%

Electronics

1

%

100

%

100

%

100

%

100

%

97

%

Office

1

%

94

%

96

%

95

%

95

%

96

%

Total Essential

44

%

92

%

91

%

92

%

92

%

94

%

Non-Essential

Services

10

%

74

%

67

%

79

%

73

%

78

%

Discount Apparel

8

%

82

%

63

%

67

%

71

%

75

%

Home Furnishings

4

%

67

%

59

%

82

%

70

%

83

%

Health Club

3

%

24

%

23

%

27

%

25

%

48

%

Some Apparel

4

%

36

%

39

%

59

%

44

%

62

%

Craft

2

%

86

%

80

%

89

%

85

%

98

%

Beauty Supplies

1

%

78

%

72

%

80

%

77

%

96

%

Recreation/Entertainment

1

%

69

%

66

%

76

%

70

%

70

%

Movie Theaters

1

%

50

%

45

%

44

%

46

%

29

%

Footwear

1

%

63

%

59

%

64

%

62

%

86

%

Books

1

%

11

%

11

%

56

%

26

%

73

%

Party Supplies

1

%

38

%

36

%

42

%

39

%

48

%

Other

0

%

94

%

93

%

76

%

88

%

68

%

Total Non-Essential

37

%

65

%

58

%

68

%

63

%

73

%

Restaurants

Full Service Restaurants

10

%

61

%

57

%

70

%

63

%

67

%

Quick Service Restaurants

9

%

77

%

73

%

79

%

76

%

75

%

Total Restaurants

19

%

69

%

65

%

74

%

69

%

71

%

Cash Collected

100

%

77

%

73

%

79

%

77

%

82

%

Signed Deferrals

14

%

18

%

10

%

13

%

7

%

Abatements

1

%

1

%

0

%

1

%

0

%

Cash Collected + Deferral and Abatements

92

%

91

%

89

%

91

%

89

%

Tenant Size

Percent of Annualized Base Rent(1)

April Cash Payments Received(2)

May Cash Payments Received(2)

June Cash Payments Received(2)

Q2 20 Cash Payments Received(2)

July Cash Payments Received(2)

Anchors (> 10K SF)

45

%

81

%

77

%

81

%

80

%

86

%

Mid Tier (5K - 10K SF)

13

%

64

%

60

%

71

%

65

%

75

%

National / Regional Small Shops (<5K SF)

23

%

78

%

75

%

82

%

78

%

85

%

Local Small Shops (<5K SF)

19

%

76

%

71

%

79

%

75

%

72

%

Cash Collected

100

%

77

%

73

%

79

%

77

%

82

%

Business Type(3)

Percent of Annualized Base Rent(1)

April Cash Payments Received(2)

May Cash Payments Received(2)

June Cash Payments Received(2)

Q2 20 Cash Payments Received(2)

July Cash Payments Received(2)

Essential (Including Restaurants)

63

%

86

%

84

%

88

%

86

%

88

%

Non-Essential

37

%

65

%

58

%

68

%

63

%

73

%

Cash Collected

100

%

77

%

73

%

79

%

77

%

82

%

(1) Commenced occupancy as of June 30, 2020.

(2) Based upon information as of July 27, 2020.

(3) Definitions can vary by location. This represents the definition of a majority of the municipalities in which centers are located.

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.

Page 41


Weingarten Realty Investors

Schedule of Uncollectible Revenue

(in thousands)

Uncollectible Revenue (Contra Revenue)/Recoveries included in Supplemental Income Statement Detail (page 7)

Three Months Ended

Six Months Ended

June 30, 

June 30, 

2020

2019

$ Change

2020

2019

$ Change

 

  

 

  

 

  

 

  

 

  

 

  

Base Minimum Rent, net

$

(14,002)

$

943

 

$

(14,945)

$

(14,762)

$

768

 

$

(15,530)

Straight Line Rent, net

 

(4,828)

 

309

 

 

(5,137)

 

(12,437)

 

(72)

 

 

(12,365)

Percentage Rent, net

 

16

 

 

 

16

 

 

 

 

Tenant Reimbursements, net

 

(502)

 

 

 

(502)

 

(1,547)

 

 

 

(1,547)

Impact to Rentals, net

$

(19,316)

$

1,252

 

$

(20,568)

$

(28,746)

$

696

 

$

(29,442)

Uncollectible Revenue (Contra Revenue)/Recoveries included included in Same Property Net Operating Income (page 30)
(at Prorata Share)

Three Months Ended

Six Months Ended

June 30, 

June 30, 

2020

2019

$ Change

2020

2019

$ Change

 

  

 

  

 

  

 

  

 

  

 

  

Minimum Rent, net

$

(10,130)

$

 

$

(10,130)

$

(10,687)

$

 

$

(10,687)

Uncollectible Revenue Reserve

 

(5,594)

 

726

 

(6,320)

 

(6,997)

 

662

 

(7,659)

Tenant Reimbursements, net

 

(486)

 

 

(486)

 

(718)

 

 

(718)

Impact to SPNOI

$

(16,210)

$

726

 

$

(16,936)

$

(18,402)

$

662

 

$

(19,064)

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.

Page 42