0000910606-13-000012.txt : 20130508 0000910606-13-000012.hdr.sgml : 20130508 20130507183332 ACCESSION NUMBER: 0000910606-13-000012 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20130507 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130508 DATE AS OF CHANGE: 20130507 FILER: COMPANY DATA: COMPANY CONFORMED NAME: REGENCY CENTERS CORP CENTRAL INDEX KEY: 0000910606 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 593191743 STATE OF INCORPORATION: FL FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-12298 FILM NUMBER: 13821673 BUSINESS ADDRESS: STREET 1: ONE INDEPENDENT DRIVE STREET 2: SUITE 114 CITY: JACKSONVILLE STATE: FL ZIP: 32202 BUSINESS PHONE: 9045987000 MAIL ADDRESS: STREET 1: ONE INDEPENDENT DRIVE STREET 2: SUITE 114 CITY: JACKSONVILLE STATE: FL ZIP: 32202 FORMER COMPANY: FORMER CONFORMED NAME: REGENCY REALTY CORP DATE OF NAME CHANGE: 19930813 8-K 1 reg8-k33113.htm 8-K REG 8-K 3.31.13


__________________________________________________________________________________________________________________________________________________________________________
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

 
FORM 8-K
 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) May 7, 2013

REGENCY CENTERS CORPORATION
(Exact name of registrant as specified in its charter)


Florida
001-12298
59-3191743
(State or other jurisdiction
of incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)
 
 
 
One Independent Drive, Suite 114
Jacksonville, Florida
32202
(Address of principal executive offices)
(Zip Code)

Registrant's telephone number including area code: (904)-598-7000

Not Applicable
(Former name or former address, if changed since last report)



Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

    
¨    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230 .425)
¨    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
__________________________________________________________________________________________________________________________________________________________________________
                                                    
                                                




        
Item 2.02    Disclosure of Results of Operations and Financial Condition

On May 7, 2013, Regency issued an earnings release for the three months ended March 31, 2013, which is attached as Exhibit 99.1.

On May 7, 2013, Regency posted on its website at www.regencycenters.com the supplemental information for the three months ended March 31, 2013, which is attached as Exhibit 99.2.

Item 9.01    Financial Statements and Exhibits

(d) Exhibits

Exhibit 99.1     Earnings release issued by Regency on May 7, 2013, for the three months ended
March 31, 2013.

Exhibit 99.2
Supplemental information posted on its website on May 7, 2013, for the three months ended March 31, 2013.
    

1



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
REGENCY CENTERS CORPORATION
May 7, 2013
By:

/s/ J. Christian Leavitt
J. Christian Leavitt, Senior Vice President and Treasurer
(Principal Accounting Officer)

                        


2
EX-99.1 2 ex-99133113.htm EXHIBIT 99.1 Ex-99.1 3.31.13
Exhibit 99.1



Regency Centers Reports First Quarter Results
Same-Property NOI Growth of 5.1%


JACKSONVILLE, Fla. (May 7, 2013) - Regency Centers Corporation (“Regency” or the “Company”) announced today financial and operating results for the quarter ended March 31, 2013.

Earnings

Regency reported Core Funds From Operations (“Core FFO”) for the first quarter of $58.3 million, or $0.64 per diluted share, compared to $56.3 million, or $0.62 per diluted share, for the same period in 2012.

Funds From Operations (“FFO”) for the first quarter was $57.9 million, or $0.64 per diluted share. For the same period in 2012, the Company reported FFO of $49.9 million, or $0.55 per diluted share.

Regency reported net income attributable to common stockholders (“Net Income”) for the first quarter of $15.6 million, or $0.17 per diluted share, compared to net income of $13.2 million, or $0.14 per diluted share, for the same period in 2012.

Operations

For the three months ended March 31, 2013, Regency's results for wholly owned properties plus its pro-rata share of co-investment partnerships were as follows:

Percent leased, same properties only: 94.3%
Percent leased, all properties: 94.2%
Increase in same property net operating income (“NOI”) over the same period last year, excluding termination fees: 5.1%
Same space rental rate growth on a cash basis for spaces vacant less than 12 months: 5.4%
Leasing transactions, including in-process developments: 328 new and renewal lease transactions for a total of 1.0 million square feet


1


Investments

Property Transactions

During the quarter, Regency and its co-investment partner, Charter Hall Retail REIT (“CQR”), dissolved their remaining co-investment partnership. As a result of the dissolution, portfolio assets were distributed as 100% ownership interests between CQR and Regency after a selection process as provided for by the terms of the original partnership agreement. Regency received full ownership interest in Hilltop Village, a 100,030 square foot center anchored by King Soopers and located in Denver, Colorado, while CQR received full interest in the three remaining assets.

Regency also sold one outparcel at a gross sales price of $100,000.

Subsequent to quarter end, the Company sold Deer Springs Town Center (“Deer Springs”) for a gross sales price of $50.5 million and a cap rate of 6.8%. Deer Springs is a 331,000 square foot shopping in Las Vegas, NV, anchored by Home Depot, Toys 'R Us, Michael's and Ross Dress For Less.

Developments

At March 31, 2013, the Company had four projects in development with estimated net development costs of $193.6 million. The in-process developments are 54.3% funded and 92.1% leased and committed, including retailer-owned square footage.

Capital Markets

Common Stock

During the quarter the Company accessed its at-the-market common equity program and issued, including those trades that settled after March 31, 2013, 1,202,728 new common shares at a weighted average price of $52.59 per share, generating gross proceeds of $63.3 million. These proceeds will be used to fund Regency's new investment activity.

Rating Agencies

During the quarter, Standard and Poor's affirmed Regency's corporate credit rating and senior unsecured ratings (“Ratings”) of BBB, with a Stable outlook. Subsequent to quarter end, Moody's Investors Service affirmed the Company's Ratings of Baa2, while upgrading the outlook from Stable to Positive; also, Fitch Ratings affirmed the Company's Ratings of BBB, with a Stable outlook.


Dividend

On May 6, 2013, the Board of Directors declared a quarterly cash dividend on the Company's common stock of $0.4625 per share, payable on June 5, 2013 to shareholders of record on May 22, 2013.


2



Guidance

The Company has updated certain components of its 2013 earnings guidance. These changes are summarized below. Please refer to the Company's first quarter 2013 supplemental information package for the complete list of updates.

 
Full Year 2013 Guidance
 
Previous Guidance
Updated Guidance
FFO per diluted share
$2.45 - $2.53
$2.47 - $2.54
Core FFO per diluted share
$2.48 - $2.56
$2.50 - $2.57
Same property NOI growth w/o term fees
2.0% - 3.0%
2.5% - 3.2%
Dispositions (REG Pro-Rata)
$150,000 - $200,000
$200,000 - $250,000
Cap Rate for dispositions (average)
7.3% - 8.0%
7.0% - 8.0%
Third party fees and commissions
$24,500 - $26,000
$23,500 - $25,000
Development and Redevelopment starts
$100,000 - $150,000
$125,000 - $175,000

Non-GAAP Disclosure

FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (“NAREIT”) defines as net income, computed in accordance with GAAP, excluding gains and losses from dispositions of depreciable property, net of tax, excluding operating real estate impairments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes FFO for all periods presented in accordance with NAREIT's definition. Many companies use different depreciable lives and methods, and real estate values historically fluctuate with market conditions. Since FFO excludes depreciation and amortization and gains and losses from depreciable property dispositions, and impairments, it can provide a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company's financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, FFO is a supplemental non-GAAP financial measure of the Company's operating performance, which does not represent cash generated from operating activities in accordance with GAAP and therefore, should not be considered an alternative for net income as a measure of liquidity. Core FFO is an additional performance measure used by Regency as the computation of FFO includes certain non-cash and non-comparable items that affect the Company's period-over-period performance. Core FFO excludes from FFO, but is not limited to, transaction profits, income or expense, gains or losses from the early extinguishment of debt and other non-core items. The Company provides a reconciliation of FFO to Core FFO.

 



3


Reconciliation of Net Income Attributable to Common Stockholders to FFO and Core FFO -
Actual (in thousands)
For the Periods Ended March 31, 2013 and 2012
 
Three Months Ended
 
Year to Date
 
 
 
 
2013
2012
 
2013
2012
Net income attributable to Common Stockholders
$
15,554

13,181

$
15,554

13,181

Adjustments to reconcile to Funds From Operations:
 
 
 
 
 
 
Depreciation and amortization - consolidated real estate
 
27,143

28,039

 
27,143

28,039

Depreciation and amortization - unconsolidated partnerships
 
10,618

11,100

 
10,618

11,100

Consolidated JV partners' share of depreciation
 
(209
)
(181
)
 
(209
)
(181
)
Amortization of leasing commissions and intangibles
 
4,729

4,013

 
4,729

4,013

Gain on sale of operating properties, net of tax
 

(6,301
)
 

(6,301
)
Noncontrolling interest of exchangeable partnership units
 
39

54

 
39

54

Funds From Operations
 
57,874

49,905

 
57,874

49,905

Dilutive effect of share-based awards
 
(188
)
(217
)
 
(188
)
(217
)
Funds from Operations for calculating Diluted FFO per Share
$
57,686

49,688

$
57,686

49,688

 
 
 
 
 
 
 
Funds From Operations
$
57,874

49,905

$
57,874

49,905

Adjustments to reconcile to Core Funds from Operations:
 
 
 
 
 
 
Transaction profits, net of deal deal costs and tax
 
441

(1,329
)
 
441

(1,329
)
Provision for hedge ineffectiveness
 
7

(5
)
 
7

(5
)
Original preferred stock issuance costs expensed
 

7,835

 

7,835

Gain on redemption of preferred units
 

(1,875
)
 

(1,875
)
One-time additional preferred dividend payment
 

1,750

 

1,750

Core Funds From Operations
 
58,322

56,281

 
58,322

56,281

Dilutive effect of share-based awards
 
(188
)
(217
)
 
(188
)
(217
)
Core Funds From Operations for calculating Diluted Core FFO per Share
$
58,134

56,064

$
58,134

56,064

 
 
 
 
 
 
 
 
 
Weighted Average Shares for Diluted FFO per Share
 
90,351

89,704

 
90,351

89,704


Reported results are preliminary and not final until the filing of the Company's Form 10-Q with the SEC and, therefore, remain subject to adjustment.

Reconciliation of Net Income Attributable to Common Stockholders to FFO and Core FFO - Guidance

(per diluted share)
 
 
 
 
 
Full Year
 
 
2013 Guidance
Net income attributable to common stockholders
$
0.60

0.67

Adjustments to reconcile net income to FFO:
 
 
 
Depreciation expense, amortization and other amounts
 
1.87

1.87

Funds From Operations
$
2.47

2.54

Adjustments to reconcile FFO to Core FFO:
 
 
 
All other non-core amounts
$
0.03

0.03

Core Funds From Operations
$
2.50

2.57





4


Conference Call

In conjunction with Regency's first quarter results, you are invited to listen to its conference call that will be broadcast live over the internet on Wednesday, May 8, 2013 at 10:00 a.m. EST on the Company's website www.RegencyCenters.com. If you are unable to participate during the live webcast, the call will also be archived on the Company's website.

The Company has published forward-looking statements and additional financial information in its first quarter 2013 supplemental information package that may help investors estimate earnings for 2013. A copy of the Company's first quarter 2013 supplemental information will be available on the Company's website at www.RegencyCenters.com or by written request to: Investor Relations, Regency Centers Corporation, One Independent Drive, Suite 114, Jacksonville, Florida, 32202. The supplemental information package contains more detailed financial and property results including financial statements, an outstanding debt summary, acquisition and development activity, investments in partnerships, information pertaining to securities issued other than common stock, property details, a significant tenant rent report and a lease expiration table in addition to earnings and valuation guidance assumptions. The information provided in the supplemental package is unaudited and there can be no assurance that the information will not vary from the final information in the Company's Form 10-Q for the quarter ended March 31, 2013. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.

About Regency Centers Corporation (NYSE: REG)

Regency is the preeminent national owner, operator, and developer of high quality grocery-anchored and community shopping centers. At March 31, 2013, the Company owned 345 retail properties, including those held in co-investment partnerships. Including retailer-owned square footage, the portfolio encompassed 46.0 million square feet located in top markets throughout the United States. Since 2000, Regency has developed 209 shopping centers, including those currently in-process, representing an investment at completion of more than $3.0 billion. Operating as a fully integrated real estate company, Regency is a qualified real estate investment trust that is self-administered and self-managed.

###

Forward-looking statements involve risks and uncertainties. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on Forms 10-K and 10-Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.









5
EX-99.2 3 ex-99233113.htm EXHIBIT 99.2 Ex-99.2 3.31.13
Exhibit 99.2

Regency Centers Corporation

March 31, 2013

Supplemental Information


Investor Relations
irinfo@RegencyCenters.com
One Independent Drive, Suite 114
Jacksonville, FL 32202
904-598-7000
RegencyCenters.com





At Regency Centers, we have lived our values
for 50 years by executing and successfully
meeting our commitments to our people, our
customers, and our communities. We hold
ourselves to that high standard every day.
Our exceptional culture will set us apart
for the next 50 years through our unending
dedication to these beliefs:

We are our people.
We believe our people are our most
fundamental asset - the best professionals
in the business who bring our culture to life.
We are the company you want to work for and
the people you want to do business with.

We work together to sustain
superior results.
We believe that, by partnering with each other
and with our customers, our talented team
will sustain superior results over the long
term. We believe that when you are passionate
about what you are doing and who you are
working with in a results-oriented, family
atmosphere, you do it better.

We provide exceptional service
to our customers.
We believe in putting our customers first.
This starts by owning, operating, and
developing dominant shopping centers
that are exceptionally merchandised and
maintained and most preferred by the
neighborhoods and communities where our
best-in-class retailers will thrive.



 
We add value.
We believe in creating value from every
transaction. We realize the critical importance
of executing, performing and delivering on our
commitments.

We perform for our investors.
We believe that the capital that our investors
have entrusted to us is precious. We are
open and transparent. We are committed
to enhancing the investments of our
shareholders, bond and mortgage holders,
lenders, and co-investment partners.

We connect to our communities.
We believe in contributing to the betterment
of our communities. We strive to develop
and operate thriving shopping centers that
are connected to our neighborhoods. We are
continuously reducing our environmental
impact through our greengenuity® program.

We do what is right.
We believe in unwavering standards of
honesty and integrity. Since 1963, our
Company has built its reputation by
maintaining the highest ethical principles.
You will find differentiation in our character –
we do what is right and you can take us at
our word.

We are the industry leader.
We believe that through dedication to
excellence, innovation, and ongoing process
improvements, and by remaining focused on
our core values, we will continue to be the
industry leader in a highly competitive and
ever-changing market.

Our Mission is to enhance our standing as the preeminent national shopping center company through the first-rate performance of our exceptionally merchandised portfolio of dominant grocery-anchored shopping centers, the value-added service from the best team of professionals in the business to our top-performing retailers, and profitable growth and development.



Table of Contents
March 31, 2013

 
 
 
 
 
 
 
 
 
Earnings Press Release
 
 
 
Summary Information:
 
 
 
 
Summary Financial Information
 
 
 
Summary Real Estate Information
 
 
 
Financial Information:
 
 
 
 
Consolidated Balance Sheets
 
 
 
Consolidated Statements of Operations (FFO Format)
 
 
 
FFO and Other Information
 
 
 
Consolidated Statements of Operations (GAAP Basis)
 
 
 
Summary of Consolidated Debt
 
 
Summary of Unsecured Credit Facilities, Unsecured Public Debt and Public Debt Covenants
 
 
 
Summary of Preferred Stock
 
 
 
Investment Activity:
 
 
 
 
Property Transactions
 
 
 
Summary of Development, Redevelopment, and Land Held
 
 
 
Co-investment Partnerships:
 
 
 
 
Unconsolidated Investments
 
 
 
Unconsolidated Balance Sheets
 
 
 
Unconsolidated Statements of Operations
 
 
 
Summary of Unconsolidated Debt
 
 
Real Estate Information:
 
 
 
 
Leasing Statistics
 
 
 
Average Base Rent by State
 
 
 
Portfolio Summary Report by State
 
 
 
Significant Tenant Rents
 
 
Tenant Lease Expirations
 
 
 
Forward-Looking Statements:
 
 
 
 
Earnings and Valuation Guidance
 
 
 
Reconciliation of FFO and Core FFO Guidance to Net Income
 
 
 
 
 
 
 
 
 
Glossary of Terms










Regency Centers Reports First Quarter Results
Same-Property NOI Growth of 5.1%


JACKSONVILLE, Fla. (May 7, 2013) - Regency Centers Corporation (“Regency” or the “Company”) announced today financial and operating results for the quarter ended March 31, 2013.

Earnings

Regency reported Core Funds From Operations (“Core FFO”) for the first quarter of $58.3 million, or $0.64 per diluted share, compared to $56.3 million, or $0.62 per diluted share, for the same period in 2012.

Funds From Operations (“FFO”) for the first quarter was $57.9 million, or $0.64 per diluted share. For the same period in 2012, the Company reported FFO of $49.9 million, or $0.55 per diluted share.

Regency reported net income attributable to common stockholders (“Net Income”) for the first quarter of $15.6 million, or $0.17 per diluted share, compared to net income of $13.2 million, or $0.14 per diluted share, for the same period in 2012.

Operations

For the three months ended March 31, 2013, Regency's results for wholly owned properties plus its pro-rata share of co-investment partnerships were as follows:

Percent leased, same properties only: 94.3%
Percent leased, all properties: 94.2%
Increase in same property net operating income (“NOI”) over the same period last year, excluding termination fees: 5.1%
Same space rental rate growth on a cash basis for spaces vacant less than 12 months: 5.4%
Leasing transactions, including in-process developments: 328 new and renewal lease transactions for a total of 1.0 million square feet


1


Investments

Property Transactions

During the quarter, Regency and its co-investment partner, Charter Hall Retail REIT (“CQR”), dissolved their remaining co-investment partnership. As a result of the dissolution, portfolio assets were distributed as 100% ownership interests between CQR and Regency after a selection process as provided for by the terms of the original partnership agreement. Regency received full ownership interest in Hilltop Village, a 100,030 square foot center anchored by King Soopers and located in Denver, Colorado, while CQR received full interest in the three remaining assets.

Regency also sold one outparcel at a gross sales price of $100,000.

Subsequent to quarter end, the Company sold Deer Springs Town Center (“Deer Springs”) for a gross sales price of $50.5 million and a cap rate of 6.8%. Deer Springs is a 331,000 square foot shopping in Las Vegas, NV, anchored by Home Depot, Toys 'R Us, Michael's and Ross Dress For Less.

Developments

At March 31, 2013, the Company had four projects in development with estimated net development costs of $193.6 million. The in-process developments are 54.3% funded and 92.1% leased and committed, including retailer-owned square footage.

Capital Markets

Common Stock

During the quarter the Company accessed its at-the-market common equity program and issued, including those trades that settled after March 31, 2013, 1,202,728 new common shares at a weighted average price of $52.59 per share, generating gross proceeds of $63.3 million. These proceeds will be used to fund Regency's new investment activity.

Rating Agencies

During the quarter, Standard and Poor's affirmed Regency's corporate credit rating and senior unsecured ratings (“Ratings”) of BBB, with a Stable outlook. Subsequent to quarter end, Moody's Investors Service affirmed the Company's Ratings of Baa2, while upgrading the outlook from Stable to Positive; also, Fitch Ratings affirmed the Company's Ratings of BBB, with a Stable outlook.


Dividend

On May 6, 2013, the Board of Directors declared a quarterly cash dividend on the Company's common stock of $0.4625 per share, payable on June 5, 2013 to shareholders of record on May 22, 2013.


2



Guidance

The Company has updated certain components of its 2013 earnings guidance. These changes are summarized below. Please refer to the Company's first quarter 2013 supplemental information package for the complete list of updates.

 
Full Year 2013 Guidance
 
Previous Guidance
Updated Guidance
FFO per diluted share
$2.45 - $2.53
$2.47 - $2.54
Core FFO per diluted share
$2.48 - $2.56
$2.50 - $2.57
Same property NOI growth w/o term fees
2.0% - 3.0%
2.5% - 3.2%
Dispositions (REG Pro-Rata)
$150,000 - $200,000
$200,000 - $250,000
Cap Rate for dispositions (average)
7.3% - 8.0%
7.0% - 8.0%
Third party fees and commissions
$24,500 - $26,000
$23,500 - $25,000
Development and Redevelopment starts
$100,000 - $150,000
$125,000 - $175,000

Non-GAAP Disclosure

FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (“NAREIT”) defines as net income, computed in accordance with GAAP, excluding gains and losses from dispositions of depreciable property, net of tax, excluding operating real estate impairments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes FFO for all periods presented in accordance with NAREIT's definition. Many companies use different depreciable lives and methods, and real estate values historically fluctuate with market conditions. Since FFO excludes depreciation and amortization and gains and losses from depreciable property dispositions, and impairments, it can provide a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company's financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, FFO is a supplemental non-GAAP financial measure of the Company's operating performance, which does not represent cash generated from operating activities in accordance with GAAP and therefore, should not be considered an alternative for net income as a measure of liquidity. Core FFO is an additional performance measure used by Regency as the computation of FFO includes certain non-cash and non-comparable items that affect the Company's period-over-period performance. Core FFO excludes from FFO, but is not limited to, transaction profits, income or expense, gains or losses from the early extinguishment of debt and other non-core items. The Company provides a reconciliation of FFO to Core FFO.

 



3


Reconciliation of Net Income Attributable to Common Stockholders to FFO and Core FFO -
Actual (in thousands)
For the Periods Ended March 31, 2013 and 2012
 
Three Months Ended
 
Year to Date
 
 
 
 
2013
2012
 
2013
2012
Net income attributable to Common Stockholders
$
15,554

13,181

$
15,554

13,181

Adjustments to reconcile to Funds From Operations:
 
 
 
 
 
 
Depreciation and amortization - consolidated real estate
 
27,143

28,039

 
27,143

28,039

Depreciation and amortization - unconsolidated partnerships
 
10,618

11,100

 
10,618

11,100

Consolidated JV partners' share of depreciation
 
(209
)
(181
)
 
(209
)
(181
)
Amortization of leasing commissions and intangibles
 
4,729

4,013

 
4,729

4,013

Gain on sale of operating properties, net of tax
 

(6,301
)
 

(6,301
)
Noncontrolling interest of exchangeable partnership units
 
39

54

 
39

54

Funds From Operations
 
57,874

49,905

 
57,874

49,905

Dilutive effect of share-based awards
 
(188
)
(217
)
 
(188
)
(217
)
Funds from Operations for calculating Diluted FFO per Share
$
57,686

49,688

$
57,686

49,688

 
 
 
 
 
 
 
Funds From Operations
$
57,874

49,905

$
57,874

49,905

Adjustments to reconcile to Core Funds from Operations:
 
 
 
 
 
 
Transaction profits, net of deal deal costs and tax
 
441

(1,329
)
 
441

(1,329
)
Provision for hedge ineffectiveness
 
7

(5
)
 
7

(5
)
Original preferred stock issuance costs expensed
 

7,835

 

7,835

Gain on redemption of preferred units
 

(1,875
)
 

(1,875
)
One-time additional preferred dividend payment
 

1,750

 

1,750

Core Funds From Operations
 
58,322

56,281

 
58,322

56,281

Dilutive effect of share-based awards
 
(188
)
(217
)
 
(188
)
(217
)
Core Funds From Operations for calculating Diluted Core FFO per Share
$
58,134

56,064

$
58,134

56,064

 
 
 
 
 
 
 
 
 
Weighted Average Shares for Diluted FFO per Share
 
90,351

89,704

 
90,351

89,704


Reported results are preliminary and not final until the filing of the Company's Form 10-Q with the SEC and, therefore, remain subject to adjustment.

Reconciliation of Net Income Attributable to Common Stockholders to FFO and Core FFO - Guidance

(per diluted share)
 
 
 
 
 
Full Year
 
 
2013 Guidance
Net income attributable to common stockholders
$
0.60

0.67

Adjustments to reconcile net income to FFO:
 
 
 
Depreciation expense, amortization and other amounts
 
1.87

1.87

Funds From Operations
$
2.47

2.54

Adjustments to reconcile FFO to Core FFO:
 
 
 
All other non-core amounts
$
0.03

0.03

Core Funds From Operations
$
2.50

2.57





4


Conference Call

In conjunction with Regency's first quarter results, you are invited to listen to its conference call that will be broadcast live over the internet on Wednesday, May 8, 2013 at 10:00 a.m. EST on the Company's website www.RegencyCenters.com. If you are unable to participate during the live webcast, the call will also be archived on the Company's website.

The Company has published forward-looking statements and additional financial information in its first quarter 2013 supplemental information package that may help investors estimate earnings for 2013. A copy of the Company's first quarter 2013 supplemental information will be available on the Company's website at www.RegencyCenters.com or by written request to: Investor Relations, Regency Centers Corporation, One Independent Drive, Suite 114, Jacksonville, Florida, 32202. The supplemental information package contains more detailed financial and property results including financial statements, an outstanding debt summary, acquisition and development activity, investments in partnerships, information pertaining to securities issued other than common stock, property details, a significant tenant rent report and a lease expiration table in addition to earnings and valuation guidance assumptions. The information provided in the supplemental package is unaudited and there can be no assurance that the information will not vary from the final information in the Company's Form 10-Q for the quarter ended March 31, 2013. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.

About Regency Centers Corporation (NYSE: REG)

Regency is the preeminent national owner, operator, and developer of high quality grocery-anchored and community shopping centers. At March 31, 2013, the Company owned 345 retail properties, including those held in co-investment partnerships. Including retailer-owned square footage, the portfolio encompassed 46.0 million square feet located in top markets throughout the United States. Since 2000, Regency has developed 209 shopping centers, including those currently in-process, representing an investment at completion of more than $3.0 billion. Operating as a fully integrated real estate company, Regency is a qualified real estate investment trust that is self-administered and self-managed.

###

Forward-looking statements involve risks and uncertainties. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on Forms 10-K and 10-Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.







5


Summary Financial Information
March 31, 2013
(in thousands, except per share information)
 
 
Three Months Ended
 
Year to Date
Financial Results
 
2013
 
2012
 
2013
 
2012
Core Funds From Operations (Core FFO)
$
58,322

 
56,281

$
58,322

 
56,281

Core FFO per share (diluted)
$
0.64

 
0.62

$
0.64

 
0.62

Diluted Core FFO per share growth rate
 
3.2
%
 
 
 
3.2
%
 
 
Funds From Operations (FFO)
$
57,874

 
49,905

$
57,874

 
49,905

FFO per share (diluted)
$
0.64

 
0.55

$
0.64

 
0.55

Diluted share and unit count
 
 
 
 
 
 
 
 
Weighted average diluted shares
 
90,350

 
89,704

 
90,350

 
89,704

Dividends paid per share and unit
$
0.4625

 
0.4625

$
0.4625

 
0.4625

Payout ratio of diluted Core FFO per share
 
72.3
%
 
74.6
%
 
72.3
%
 
74.6
%
Coverage ratios
 
 
 
 
 
 
 
 
Interest only
 
3.6

 
3.5

 
3.6

 
3.5

Fixed Charge (consolidated)
 
2.8

 
2.7

 
2.8

 
2.7

Fixed Charge (including pro-rata share of co-investment partnerships)
 
2.3

 
2.3

 
2.3

 
2.3

 
 
 
 
 
 
 
 
 
 
 
As of
 
As of
 
As of
 
As of
Capital Information
 
3/31/2013
 
12/31/2012
 
12/31/2011
 
12/31/2010
Market price per common share
$
52.91

 
47.12

 
37.62

 
42.24

Market equity value of common and convertible shares
$
4,845,191

 
4,267,736

 
3,389,525

 
3,466,385

Non-convertible preferred stock
$
325,000

 
325,000

 
325,000

 
325,000

Outstanding debt
$
1,930,443

 
1,941,891

 
1,982,440

 
2,094,469

Total market capitalization
$
7,100,634

 
6,534,627

 
5,696,966

 
5,885,854

Total real estate at cost before depreciation
$
4,385,283

 
4,352,839

 
4,488,794

 
4,417,746

Total assets at cost before depreciation
$
4,670,086

 
4,636,207

 
4,778,690

 
4,695,417

Outstanding Classes of Stock and Partnership Units
 
 
 
 
 
 
 
 
Common Shares Outstanding
 
91,397

 
90,395

 
89,922

 
81,887

Exchangeable O.P. Units held by noncontrolling interests
 
177

 
177

 
177

 
177

Common Shares and Equivalents Issued and Outstanding
 
91,574

 
90,572

 
90,099

 
82,064



6


Summary Real Estate Information
March 31, 2013
(GLA in thousands)
Wholly Owned and 100% of Co-investment Partnerships
 
3/31/2013
 
12/31/2012
 
9/30/2012
 
6/30/2012
 
3/31/2012

Number of shopping centers - All properties
 
345

 
348

 
347

 
364

 
365

Number of shopping centers - Operating properties
 
341

 
344

 
340

 
354

 
356

Number of shopping centers - Same properties
 
330

 
323

 
326

 
348

 
352

Number of projects in development
 
4

 
4

 
7

 
11

 
10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross Leasable Area (GLA) - All properties
 
40,003

 
40,293

 
40,113

 
42,382

 
42,435

GLA including anchor-owned stores - All properties
 
46,033

 
46,324

 
46,143

 
49,517

 
49,777

GLA - Operating properties
 
39,141

 
39,431

 
39,015

 
41,094

 
41,474

GLA - Same properties
 
38,092

 
37,313

 
37,620

 
40,093

 
40,571

GLA - Projects in development
 
862

 
862

 
1,098

 
1,288

 
961

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
 
 
 
 
GLA - All properties
 
28,406

 
28,406

 
28,179

 
30,171

 
29,991

GLA including anchor-owned stores - All properties
 
33,248

 
33,248

 
33,021

 
36,118

 
36,144

GLA - Operating properties
 
27,544

 
27,544

 
27,081

 
28,883

 
29,030

GLA - Same properties
 
26,638

 
25,802

 
25,927

 
28,122

 
28,361

Spaces > 19,999 sf
 
13,991

 
13,413

 
13,462

 
14,357

 
14,488

Spaces 10,000 - 19,999 sf
 
2,364

 
2,318

 
2,325

 
2,532

 
2,545

Spaces < 10,000 sf
 
10,283

 
10,071

 
10,140

 
11,233

 
11,328

GLA - Projects in development
 
862

 
862

 
1,098

 
1,288

 
961

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
% leased - All properties
 
94.2
%
 
94.4
%
 
93.6
%
 
93.1
%
 
92.7
%
% leased - Operating properties
 
94.4
%
 
94.6
%
 
94.3
%
 
94.0
%
 
93.6
%
% leased - Same properties (1)
 
94.3
%
 
94.6
%
 
94.3
%
 
94.3
%
 
93.9
%
Spaces > 19,999 sf (1)
 
99.4
%
 
99.3
%
 
99.4
%
 
99.4
%
 
99.4
%
Spaces 10,000 - 19,999 sf (1)
 
94.6
%
 
95.5
%
 
95.2
%
 
94.9
%
 
94.0
%
Spaces < 10,000 sf (1)
 
87.3
%
 
88.0
%
 
87.2
%
 
87.3
%
 
86.5
%
Average % leased - Same properties (1)
 
94.3
%
 
94.2
%
 
94.1
%
 
94.0
%
 
93.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental rate growth for spaces vacant less than 12 months - YTD (2)
 
5.4
%
 
5.5
%
 
6.1
%
 
2.4
%
 
2.9
%
Same property NOI growth - YTD
 
4.8
%
 
3.8
%
 
3.9
%
 
3.7
%
 
1.8
%
Same property NOI growth without termination fees - YTD
 
5.1
%
 
4.0
%
 
4.0
%
 
3.8
%
 
4.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Prior periods adjusted for current same property pool.
 
 
(2) Rent growth is calculated on a same-space, cash basis for new and renewal leases executed (pro-rata).
 
 

7


Consolidated Balance Sheets
March 31, 2013 and December 31, 2012
(in thousands)
 
 
2013
 
2012
Assets
 
 
 
 
Real estate investments at cost:
 
 
 
 
  Land, building and improvements
$
3,744,564

 
3,717,845

  Properties in development
 
208,432

 
192,067

 
 
3,952,996

 
3,909,912

  Less: accumulated depreciation
 
808,699

 
782,749

 
 
3,144,297

 
3,127,163

  Investments in real estate partnerships
 
432,287

 
442,927

      Net real estate investments
 
3,576,584

 
3,570,090

Cash and cash equivalents
 
28,492

 
28,821

Accounts receivable, net of allowance for doubtful accounts
 
24,589

 
26,601

Straight line rent receivables, net of reserves
 
51,403

 
49,990

Notes receivable
 
19,727

 
23,751

Deferred costs, net of accumulated amortization
 
68,206

 
69,506

Acquired lease intangible assets, net of accumulated amortization
 
40,391

 
42,459

Trading securities held in trust, at fair value
 
24,495

 
23,429

Other assets
 
27,500

 
18,811

Total assets
$
3,861,387

 
3,853,458

Liabilities and Equity
 
 
 
 
Liabilities:
 
 
 
 
Notes payable
$
1,785,443

 
1,771,891

Unsecured credit facilities
 
145,000

 
170,000

Total notes payable
 
1,930,443

 
1,941,891

Accounts payable and other liabilities
 
121,120

 
127,185

Acquired lease intangible liabilities, net of accumulated accretion
 
19,510

 
20,325

Tenants' security and escrow deposits
 
14,618

 
18,146

Total liabilities
 
2,085,691

 
2,107,547

Equity:
 


 

Stockholder's Equity:
 
 
 
 
Preferred stock
 
325,000

 
325,000

Common stock, $.01 par
 
914

 
904

Additional paid in capital, net of treasury stock
 
2,349,695

 
2,297,386

Accumulated other comprehensive loss
 
(51,983
)
 
(57,715
)
Distributions in excess of net income
 
(860,832
)
 
(834,810
)
Total stockholders' equity
 
1,762,794

 
1,730,765

Noncontrolling Interests:
 
 
 
 
Exchangeable operating partnership units
 
(1,193
)
 
(1,153
)
Limited partners' interest in consolidated partnerships
 
14,095

 
16,299

Total noncontrolling interests
 
12,902

 
15,146

Total equity
 
1,775,696

 
1,745,911

Total liabilities and equity
$
3,861,387

 
3,853,458

Ratios
 
2013
 
2012
Debt to real estate assets, before depreciation
 
44.0
%
 
44.6
%
Debt to total assets, before depreciation
 
41.3
%
 
41.9
%
Debt to total assets, before depreciation and including prorata share of JV's (1)
 
44.8
%
 
45.4
%
Debt + preferred to total assets, before deprec. and incl. prorata share of JV's
 
50.6
%
 
51.3
%
Unsecured assets to total real estate assets (wholly owned only)
 
76.3
%
 
76.8
%
Unsecured NOI to total NOI (wholly owned only)
 
77.4
%
 
78.6
%
(1) debt ratio would be 44.6% if current cash balances were used to reduce outstanding debt
 
 
 
 

8


Consolidated Statements of Operations
For the Periods Ended March 31, 2013 and 2012
(Asset sales not separated as discontinued operations as required by GAAP - See Form 10Q and Form 10K)
(in thousands)
 
 
Three Months Ended
 
Year to Date
 
 
2013
 
2012
 
2013
 
2012
Real Estate Revenues:
 
 
 
 
 
 
 
 
  Minimum rent
$
90,726

 
92,677

$
90,726

 
92,677

  Percentage rent
 
1,548

 
1,160

 
1,548

 
1,160

  Recoveries from tenants
 
24,198

 
25,539

 
24,198

 
25,539

  Termination fees
 
313

 
188

 
313

 
188

  Other income
 
2,563

 
999

 
2,563

 
999

 
 
119,348

 
120,563

 
119,348

 
120,563

Real Estate Operating Expenses:
 
 
 
 
 
 
 
 
  Operating and maintenance
 
17,914

 
18,678

 
17,914

 
18,678

  Provision for doubtful accounts
 
555

 
453

 
555

 
453

  Real estate taxes
 
13,916

 
15,396

 
13,916

 
15,396

 
 
32,385

 
34,527

 
32,385

 
34,527

Net Operating Income
 
86,963

 
86,036

 
86,963

 
86,036

Fees and Transaction Profits:
 
 
 
 
 
 
 
 
  Asset management fees
 
1,638

 
1,636

 
1,638

 
1,636

  Property management fees
 
3,617

 
3,543

 
3,617

 
3,543

  Leasing commissions and other fees
 
1,506

 
1,971

 
1,506

 
1,971

  Gain on sale of outparcels and land
 

 
1,834

 

 
1,834

  Dead deal and acquisition costs
 
(52
)
 
(85
)
 
(52
)
 
(85
)
  Income tax expense
 

 
(169
)
 

 
(169
)
 
 
6,709

 
8,730

 
6,709

 
8,730

Other Operating Expense (Income):
 
 
 
 
 
 
 
 
  General and administrative
 
16,896

 
14,645

 
16,896

 
14,645

  Other expenses
 
914

 
818

 
914

 
818

  Depreciation and amortization (including FF&E)
 
32,764

 
32,929

 
32,764

 
32,929

  Interest expense, net
 
27,832

 
28,958

 
27,832

 
28,958

  Gain on sale of operating properties
 

 
(6,301
)
 

 
(6,301
)
  (Income) loss from deferred compensation plan, net
 
8

 
(51
)
 
8

 
(51
)
  Hedge ineffectiveness
 

 
(1
)
 

 
(1
)
 
 
78,414

 
70,997

 
78,414

 
70,997

Equity in Income of Unconsolidated Partnerships:
 
 
 
 
 
 
 
 
  Operating income
 
5,882

 
2,962

 
5,882

 
2,962

  Hedge ineffectiveness
 
(6
)
 
4

 
(6
)
 
4

 
 
5,876

 
2,966

 
5,876

 
2,966

Net Income
 
21,134

 
26,735

 
21,134

 
26,735

Noncontrolling Interests:
 
 
 
 
 
 
 
 
  Preferred units
 

 
(629
)
 

 
(629
)
  Exchangeable operating partnership units
 
39

 
54

 
39

 
54

  Limited partners' interest in consolidated partnerships
 
275

 
192

 
275

 
192

Net Income (Loss) Attributable to Noncontrolling Interests
 
314

 
(383
)
 
314

 
(383
)
Net Income Attributable to Controlling Interests
 
20,820

 
27,118

 
20,820

 
27,118

  Preferred Stock Dividends
 
5,266

 
13,937

 
5,266

 
13,937

Net Income Attributable to Common Stockholders
$
15,554

 
13,181

$
15,554

 
13,181

 
 
 
 
 
 
 
 
 
These Consolidated Statements of Operations are not prepared in accordance with GAAP because they do not reflect discontinued operations in accordance with FASB ASC Topic 360. The Company believes that the presentation is useful to readers of this report who wish to understand the Company's operations without reclassifying sales of real estate into discontinued operations. The Consolidated Statements of Operations prepared in accordance with GAAP are included in the following pages.

9


Funds From Operations (FFO) and Other Information
For the Periods Ended March 31, 2013 and 2012
(in thousands, except share information)
 
 
Three Months Ended
 
Year to Date
 
 
2013
 
2012
 
2013
 
2012
Reconciliation of Net Income to FFO
 
 
 
 
 
 
 
 
  Net Income Attributable to Common Stockholders
$
15,554

 
13,181

$
15,554

 
13,181

   Adjustments to reconcile to Funds From Operations:
 
 
 
 
 
 
 
 
    Depreciation and amortization - consolidated real estate
 
27,143

 
28,039

 
27,143

 
28,039

    Depreciation and amortization - unconsolidated partnerships
 
10,618

 
11,100

 
10,618

 
11,100

    Consolidated JV partners' share of depreciation
 
(209
)
 
(181
)
 
(209
)
 
(181
)
    Amortization of leasing commissions and intangibles
 
4,729

 
4,013

 
4,729

 
4,013

    Gain on sale of operating properties, net of tax (1)
 

 
(6,301
)
 

 
(6,301
)
    Noncontrolling interest of exchangeable partnership units
 
39

 
54

 
39

 
54

  Funds From Operations
$
57,874

 
49,905

$
57,874

 
49,905

Reconciliation of FFO to Core FFO
 
 
 
 
 
 
 
 
  Funds From Operations
$
57,874

 
49,905

$
57,874

 
49,905

   Adjustments to reconcile to Core Funds From Operations:
 
 
 
 
 
 
 
 
    Transaction profits, net of dead deal costs and tax (1)
 
441

 
(1,329
)
 
441

 
(1,329
)
    Provision for hedge ineffectiveness (1)
 
7

 
(5
)
 
7

 
(5
)
    Original preferred stock issuance costs expensed
 

 
7,835

 

 
7,835

    Gain on redemption of preferred units
 

 
(1,875
)
 

 
(1,875
)
    One-time additional preferred dividend payment
 

 
1,750

 

 
1,750

  Core Funds From Operations
$
58,322

 
56,281

$
58,322

 
56,281

Reconciliation of Net Income to FFO (per diluted share)
 
 
 
 
 
 
 
 
  Net Income Attributable to Common Stockholders
$
0.17

 
0.14

$
0.17

 
0.14

   Adjustments to reconcile to Funds From Operations:
 
 
 
 
 
 
 
 
    Depreciation and amortization - consolidated real estate
 
0.30

 
0.31

 
0.30

 
0.31

    Depreciation and amortization - unconsolidated partnerships
 
0.12

 
0.12

 
0.12

 
0.12

    Consolidated JV partners' share of depreciation
 

 

 

 

    Amortization of leasing commissions and intangibles
 
0.05

 
0.05

 
0.05

 
0.05

    Gain on sale of operating properties, net of tax (1)
 

 
(0.07
)
 

 
(0.07
)
    Noncontrolling interest of exchangeable partnership units
 

 

 

 

  Funds From Operations
$
0.64

 
0.55

$
0.64

 
0.55

Reconciliation of FFO to Core FFO (per diluted share)
 
 
 
 
 
 
 
 
  Funds From Operations
$
0.64

 
0.55

$
0.64

 
0.55

   Adjustments to reconcile to Core Funds From Operations:
 
 
 
 
 
 
 
 
    Transaction profits, net of dead deal costs and tax (1)
 

 
(0.02
)
 

 
(0.02
)
    Provision for hedge ineffectiveness (1)
 

 

 

 

    Original preferred stock issuance costs expensed
 

 
0.09

 

 
0.09

    Gain on redemption of preferred units
 

 
(0.02
)
 

 
(0.02
)
    One-time additional preferred dividend payment
 

 
0.02

 

 
0.02

  Core Funds From Operations
$
0.64

 
0.62

$
0.64

 
0.62

 
 
 
 
 
 
 
 
 
(1) Includes pro-rata share of unconsolidated co-investment partnerships.


10


Additional Disclosures
For the Periods Ended March 31, 2013 and 2012
(in thousands)
 
 
Three Months Ended
 
Year to Date
 
 
2013
 
2012
 
2013
 
2012
Additional Disclosures:
 
 
 
 
 
 
 
 
Straight-line rental income, net of reserve
$
1,413

 
1,650

$
1,413

 
1,650

Above- and below- market rent amortization
 
511

 
221

 
511

 
221

Pro-rata share of JV straight-line rental income, net of reserve
 
318

 
384

 
318

 
384

Pro-rata share of JV above- and below- market rent amortization
 
332

 
392

 
332

 
392

Non-cash derivative amortization included in interest expense
 
2,374

 
2,370

 
2,374

 
2,370

Capitalized interest
 
1,062

 
371

 
1,062

 
371

Stock-based compensation expense
 
3,415

 
2,926

 
3,415

 
2,926

Capitalized direct leasing compensation costs
 
2,134

 
2,750

 
2,134

 
2,750

Capitalized direct development compensation costs
 
910

 
2,597

 
910

 
2,597

Fees earned from third parties as reported for GAAP
 
6,761

 
7,150

 
6,761

 
7,150

Fees earned from third parties, excluding pro-rata share of JV's
 
5,342

 
5,761

 
5,342

 
5,761

Capital Expenditures:
 
 
 
 
 
 
 
 
Leasing commissions, including pro-rata share of JV's
$
3,062

 
3,744

$
3,062

 
3,744

Tenant improvements and other landlord leasing costs, including pro-rata share of JV's
 
5,544

 
6,083

 
5,544

 
6,083

Building improvements, including pro-rata share of JV's
 
1,647

 
1,860

 
1,647

 
1,860

Components of Same Property NOI:
 
 
 
 
 
 
 
 
Revenues ex term fees, including pro-rata share of JV's
$
141,605

 
135,960

$
141,605

 
135,960

Term fees, including pro-rata share of JV's
 
215

 
401

 
215

 
401

Expenses, including pro-rata share of JV's
 
39,125

 
38,411

 
39,125

 
38,411

Same property NOI, including pro-rata share of JV's
$
102,695

 
97,950

$
102,695

 
97,950

Same property growth ex term fees, including pro-rata share of JV's
 
5.1
%
 
 
 
5.1
%
 
 


11


Consolidated Statements of Operations (GAAP Basis)
For the Periods Ended March 31, 2013 and 2012
(in thousands)
 
 
Three Months Ended
 
Year to Date
 
 
2013
 
2012
 
2013
 
2012
Revenues:
 
 
 
 
 
 
 
 
  Minimum rent
$
90,726

 
91,395

$
90,726

 
91,395

  Percentage rent
 
1,548

 
1,160

 
1,548

 
1,160

  Recoveries from tenants and other income
 
27,053

 
26,538

 
27,053

 
26,538

  Management, transaction, and other fees
 
6,761

 
7,150

 
6,761

 
7,150

Total revenues
 
126,088

 
126,243

 
126,088

 
126,243

Operating Expenses:
 
 
 
 
 
 
 
 
  Depreciation and amortization
 
32,764

 
32,480

 
32,764

 
32,480

  Operating and maintenance
 
17,909

 
18,484

 
17,909

 
18,484

  General and administrative
 
17,975

 
16,122

 
17,975

 
16,122

  Real estate taxes
 
13,898

 
15,145

 
13,898

 
15,145

  Other expense
 
1,523

 
1,358

 
1,523

 
1,358

Total operating expenses
 
84,069

 
83,589

 
84,069

 
83,589

Other Expense (Income):
 
 
 
 
 
 
 
 
  Interest expense, net of interest income
 
27,832

 
28,958

 
27,832

 
28,958

  Net investment income from deferred compensation plan
 
(1,071
)
 
(1,528
)
 
(1,071
)
 
(1,528
)
Total other expense
 
26,761

 
27,430

 
26,761

 
27,430

Income before equity in income of investments in real estate partnerships
 
15,258

 
15,224

 
15,258

 
15,224

  Equity in income of investments in real estate partnerships
 
5,876

 
2,966

 
5,876

 
2,966

Income from continuing operations before tax
 
21,134

 
18,190

 
21,134

 
18,190

  Income tax expense of taxable REIT subsidiary
 

 
231

 

 
231

Income from continuing operations
 
21,134

 
17,959

 
21,134

 
17,959

Discontinued Operations, net:
 
 
 
 
 
 
 
 
  Operating income
 

 
641

 

 
641

  Gain on sale of properties
 

 
6,301

 

 
6,301

Income from discontinued operations
 

 
6,942

 

 
6,942

Income before gain on sale of real estate
 
21,134

 
24,901

 
21,134

 
24,901

  Gain on sale of real estate
 

 
1,834

 

 
1,834

Net income
 
21,134

 
26,735

 
21,134

 
26,735

Noncontrolling Interests:
 


 


 

 

  Preferred units
 

 
629

 

 
629

  Exchangeable operating partnership units
 
(39
)
 
(54
)
 
(39
)
 
(54
)
  Limited partners' interests in consolidated partnerships
 
(275
)
 
(192
)
 
(275
)
 
(192
)
Net income attributable to noncontrolling interests
 
(314
)
 
383

 
(314
)
 
383

Net income attributable to controlling interests
 
20,820

 
27,118

 
20,820

 
27,118

  Preferred stock dividends
 
(5,266
)
 
(13,937
)
 
(5,266
)
 
(13,937
)
Net income attributable to common stockholders
$
15,554

 
13,181

$
15,554

 
13,181

These consolidated statements of operations should be read in conjunction with the Company's most recent Form 10-Q and Form 10-K filed with the Securities and Exchange Commission.


12


Summary of Consolidated Debt
March 31, 2013 and December 31, 2012
(in thousands)
Total Debt Outstanding:
 
3/31/2013
 
12/31/2012
Mortgage loans payable:
 
 
 
 
  Fixed rate secured loans
$
475,443

 
461,914

  Variable rate secured loans
 
11,960

 
12,041

Unsecured debt offering fixed rate
 
1,298,040

 
1,297,936

Unsecured credit facilities
 
145,000

 
170,000

     Total
$
1,930,443

 
1,941,891

Schedule of Maturities by Year:
 
Scheduled Principal Payments
 
 Mortgage Loan Maturities
 
Unsecured Maturities (1)
 
 Total
 
Weighted Average Fixed Interest Rate
2013
$
5,791

 
16,317

 

 
22,108

 
5.0
%
2014
 
7,383

 
26,912

 
150,000

 
184,295

 
5.0
%
2015
 
5,747

 
62,435

 
350,000

 
418,182

 
5.3
%
2016
 
5,487

 
21,661

 
145,000

 
172,148

 
9.1
%
2017
 
4,584

 
84,484

 
400,000

 
489,068

 
5.9
%
2018
 
3,746

 
57,358

 

 
61,104

 
6.2
%
2019
 
2,704

 
106,000

 

 
108,704

 
7.8
%
2020
 
2,676

 
51,580

 
150,000

 
204,256

 
6.1
%
2021
 
2,782

 

 
250,000

 
252,782

 
4.8
%
2022
 
2,742

 
5,848

 

 
8,590

 
7.7
%
2023
 
1,373

 
120

 

 
1,493

 
4.2
%
>10 years
 
3,998

 
87

 

 
4,085

 
3.5
%
Unamortized debt (discount)/premium
 

 
5,588

 
(1,960
)
 
3,628

 
 
 
$
49,013

 
438,390

 
1,443,040

 
1,930,443

 
5.7
%
Percentage of Total Debt:
 
3/31/2013
 
12/31/2012
  Fixed
 
91.8
%
 
90.6
%
  Variable
 
8.2
%
 
9.4
%
Current Average Interest Rates: (2)
 
 
 
 
  Fixed
 
5.6
%
 
5.7
%
  Variable
 
1.7
%
 
1.7
%
  Effective Interest Rate
 
5.3
%
 
5.3
%
Average Years to Maturity:
 
 
 
 
  Fixed
 
4.6

 
4.8

  Variable
 
3.5

 
3.7


(1) Includes unsecured public debt and unsecured credit facilities.
(2) Interest rates are as of the quarter end and exclude the impact of deferred loan cost amortization.

13


Summary of Unsecured Credit Facilities, Unsecured Public Debt and Public Debt Covenants
March 31, 2013
(in thousands)
Outstanding Unsecured Credit Facilities and Unsecured Public Debt:
 
Origination
 
Maturity
 
Rate
 
Balance
$800 Million Line of Credit
 
9/13/2012
 
9/5/2016
 
LIBOR + 1.175%
$
45,000

$100 Million Term Loan
 
11/17/2011
 
12/15/2016
 
LIBOR + 1.45%
$
100,000

Unsecured Public Debt:
 
4/1/2004
 
4/15/2014
 
4.950%
$
150,000

 
 
7/18/2005
 
8/1/2015
 
5.250%
$
350,000

 
 
6/5/2007
 
6/15/2017
 
5.875%
$
400,000

 
 
6/2/2010
 
6/15/2020
 
6.000%
$
150,000

 
 
10/7/2010
 
4/15/2021
 
4.800%
$
250,000


Unsecured Public Debt Covenants:
 
Required
 
12/31/2012
 
9/30/2012
 
6/30/2012
 
3/31/2012
Fair Market Value Calculation Method Covenants (1)
 
 
 
 
 
 
 
 
 
 
Total Consolidated Debt to Total Consolidated Assets
 
≤ 65%
 
35
%
 
33
%
 
36
%
 
36
%
Secured Consolidated Debt to Total Consolidated Assets
 
≤ 40%
 
9
%
 
8
%
 
8
%
 
8
%
Consolidated Income for Debt Service to Consolidated Debt Service
 
≥ 1.5x
 
3.3

 
3.2

 
3.2

 
2.9

Unencumbered Consolidated Assets to Unsecured Consolidated Debt
 
>150%
 
305
%
 
324
%
 
298
%
 
302
%
Historical Cost Basis Covenants (1)
 
 
 
 
 
 
 
 
 
 
Total Consolidated Debt to Total Undepreciated Assets
 
≤ 60%
 
42
%
 
40
%
 
43
%
 
42
%
Secured Consolidated Debt to Total Undepreciated Assets
 
≤ 40%
 
10
%
 
10
%
 
10
%
 
9
%
Consolidated Income for Debt Service to Consolidated Debt Service
 
≥ 1.5x
 
3.3

 
3.2

 
3.2

 
2.9

Unencumbered Consolidated Assets to Unsecured Consolidated Debt
 
>150%
 
252
%
 
270
%
 
249
%
 
253
%
 
 
 
 
 
 
 
 
 
 
 
Note: Debt covenant disclosure is in arrears due to current quarter calculations being dependent on the Company's most recent Form 10-Q or Form 10-K filing.
(1) For a complete listing of all Debt Covenants related to the Company's Senior Unsecured Notes, as well as definitions of the above terms, please refer to the Company's filings with the Securities and Exchange Commission.


14


Summary of Preferred Stock
March 31, 2013
(in thousands)
 
 
Dividend Rate
 
Issuance Date
 
Callable Date
 
Par Value
 
Issuance Costs
Series 6
 
6.625
%
 
2/16/2012
 
2/16/2017
$
250,000

$
8,614

Series 7
 
6.000
%
 
8/28/2012
 
2/28/2017
 
75,000

 
2,484

 
 
 
 
 
 
 
$
325,000

$
11,098



15


Property Transactions
March 31, 2013
(in thousands)
Acquisitions:
Date
Property Name
Co-investment Partner (REG %)
City/State
Total GLA
Purchase Price
Regency’s Share of Purchase Price
Regency’s Pro Rata Cap Rate
Anchor Tenant

None



$

$

%

 
Total Acquisitions
 
 

$

$

%
 
Dispositions:
Date
Property Name
Co-investment Partner (REG %)
City/State
Total GLA
Sales Price
Regency’s Share of Sales Price
Regency’s Pro Rata Cap Rate
Anchor Tenant

None
 


$

$

%

 
Total Dispositions
 
 

$

$

%
 

16


Summary of Development, Redevelopment, and Land Held
March 31, 2013
(in thousands)
Project Name
 State
 CBSA
 Anchor Tenants
 Anchor
Opens
 Est. Net Dev Costs
After Partner Participation
Est. Net Costs to Complete (1)
Stabilized Yield (2)
Company
Owned GLA
Company
Owned
% Leased
Gross
GLA
Gross
% Leased
Projects in Development:
 
 
 
 
 (in thousands)
 (in thousands)
 
 (in thousands)
 
 (in thousands)
 
East Washington Place (3)
 CA
 Santa Rosa-Petaluma
 Target, Sprout's & Dick's
Aug-13
$
59,312

$
26,704

7.6
%
203

82
%
341

89
%
Shops at Erwin Mill
 NC
 Durham-Chapel Hill, NC Metro
 Harris Teeter
Dec-13
14,384

4,705

9.4
%
90

75
%
90

75
%
Southpark at Cinco Ranch
 TX
 Houston-Sugar Land-Baytown
 Kroger &
Academy Sports
Oct-12
31,528

7,128

8.8
%
243

92
%
243

92
%
Grand Ridge Plaza
 WA
 Seattle-Tacoma-Bellevue, WA
 Safeway, Regal Cinemas & Marshalls
Jun-13
88,330

52,895

7.5
%
326

90
%
326

90
%
Total Projects in Development
 
4
 
 
$
193,554

$
91,432

7.9
%
862

87
%
1,000

89
%
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopment and Renovations:
 
Incremental Costs (4)
Incremental
Costs to Complete
Incremental
Yield




Various Properties
 
11
 
 
$
37,982

$
35,492

8% - 10%





 
 
 
 
 
 
 
 
 
 
 
 
Land Held for Future Development:
 
Net Development Costs to Date (5)
 
 
 
 
 
 
Various Properties
 
10
 
 
$
61,350

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
(1) Construction in progress (CIP) balance and costs to date on Projects in Development are not equal. CIP balance contains costs of land held for development, deposits on contracts and other pre-closing costs.
(2) The NOI stabilized yield on costs above after allocating land basis for outparcel proceeds and additional interest and overhead capitalization is estimated to be 7.5%.
(3) Conversion of previously purchased land with incremental net development costs of $45,678 at an incremental stabilized yield of 9.9%.
(4) Includes Regency's pro-rata share of unconsolidated co-investment partnerships.
(5) Net development costs at completion subject to change as costs based on preliminary development plans only.

17


Unconsolidated Investments
March 31, 2013
(in thousands)
 
 
 
 
 
 
 
Regency
Co-investment Parter and Portfolio Summary Abbreviation
Property Name
Number of Properties
Total GLA
Total Assets
Total Debt
 
Ownership Interest
Share of Debt
Investment 12/31/2012
Equity Pick-up
State of Oregon
 
 
 
 
 
 
 
 
 
 
(JV-C, JV-C2)
Various
28
3,083

$
532,732

$
280,496

 
20.00%
$
56,099

$
27,232

$
388

(JV-CCV)
Cameron Village
1
553

102,472

47,300

 
30.00%
14,190

16,435

199

 
 
29
3,636

635,204

327,796

 
 
 
 
 
GRI
 
 
 
 
 
 
 
 
 
 
(JV-GRI)
Various
77
9,785

1,923,467

1,005,082

 
40.00%
402,033

261,587

2,972

Charter Hall Retail REIT
 
 
 
 
 
 
 
 
 
 
(JV-M3)
Various (1)



 
24.95%


44

CalSTRS
 
 
 
 
 
 
 
 
 
 
(JV-RC)
Various
8
778

162,421

85,795

 
25.00%
21,449

15,233

115

Regency Retail Partners
 
 
 
 
 
 
 
 
 
 
(JV-RRP)
Various
9
1,535

320,993

206,698

 
20.00%
41,340

14,914

63

USAA
 
 
 
 
 
 
 
 
 
 
(JV-USA)
Various
8
805

121,454

66,909

 
20.01%
13,387

1,965

107

Publix
 
 
 
 
 
 
 
 
 
 
(JV-O)
Various
6
551

73,421


 
50.00%

36,314

477

H.E.B.
 
 
 
 
 
 
 
 
 
 
(JV-O)
Various (2)
1
137

26,092

25,923

 
50.00%
12,962

322

89

Individual Investors
 
 
 
 
 
 
 
 
 
 
(JV-O)
Various (2)
2
146

82,518

55,828

 
50.00%
27,913

9,555

192

BRE Throne Holdings LLC
 
 
 
 
 
 
 
 
 
 
(BRET)
Portfolio Transaction (3)



 
47.80%

48,730

1,230

 
 
140
17,373

$
3,345,570

$
1,774,031

 
 
$
589,373

$
432,287

$
5,876

 
 
 
 
 
 
 
 
 
 
 
(1) On March 20, 2013, Regency entered into a liquidation agreement with Macquarie Countrywide (US) No. 2, LLC to redeem its 24.95% interest through dissolution of the Macquarie CountryWide-Regency III, LLC co-investment partnership through a distribution-in-kind.
(2) Includes land held for future development.
 
 
 
 
 
 
 
 
 
(3) Represents Regency's preferred equity investment in BRE Throne Holdings LLC ("BRET") acquired in July 2012 in conjunction with a portfolio sale of 15 properties to BRET. As the property holdings in BRET do not change Regency's preferred return, BRET's portfolio information is not included.
Reconciliation of Equity of Regency Centers in Unconsolidated Partnerships to Regency Centers' Investment in Real Estate Partnerships:
 
Equity of Regency Centers in Unconsolidated Partnerships
$
503,548

   add: Preferred equity investment in BRE Throne Holdings LLC
48,730

less: Impairment
(5,880
)
less: Ownership percentage or Restricted Gain Method deferral
(35,908
)
less: Net book equity in excess of purchase price
(78,203
)
Regency Centers' Investment in Real Estate Partnerships
$
432,287


18


Unconsolidated Balance Sheets - Regency’s Pro-Rata Share
March 31, 2013 and December 31, 2012
(in thousands)
 
 
2013
 
2012
Assets
 
 
 
 
Real estate, at cost
$
1,300,617

 
1,309,774

Less: accumulated depreciation
 
253,924

 
240,940

 
 
1,046,693

 
1,068,834

Properties in development
 
12,446

 
12,463

Net real estate investments
 
1,059,139

 
1,081,297

Cash and cash equivalents
 
10,306

 
10,260

Accounts receivable, net of allowance for doubtful accounts
 
6,297

 
7,359

Straight line rent receivable, net of reserves
 
12,692

 
12,587

Deferred costs, net
 
15,573

 
14,667

Acquired lease intangible assets, net
 
18,840

 
20,337

Other assets
 
1,621

 
2,763

Regency only assets (1)
 
4,880

 
5,117

Total assets
$
1,129,348

 
1,154,387

Liabilities and Equity
 
 
 
 
Liabilities:
 
 
 
 
Notes payable
$
589,373

 
597,423

Accounts payable and other liabilities
 
21,208

 
22,299

Tenants’ security and escrow deposits
 
2,879

 
2,881

Acquired lease intangible liabilities, net
 
12,340

 
13,279

Total liabilities
 
625,800

 
635,882

Equity:
 
 
 
 
Equity - Regency Centers
 
503,548

 
518,505

Total Liabilities and Equity
$
1,129,348

 
1,154,387

 
 
 
 
 
(1) Capitalized development costs
 
 
 
 

Pro-rata financial information is not and is not intended to be a presentation in accordance with generally accepted accounting principles. However, management believes that providing such information is useful to investors in assessing the impact of its co-investment partnership activities on the operations of the Company which include such items on a single line presentation under the equity method in the Company’s consolidated financial statements.


19


Unconsolidated Statements of Operations – Regency’s Pro-Rata Share
For the periods ended March 31, 2013 and 2012
(in thousands)
 
 
Three Months Ended
 
Year to Date
 
 
2013
 
2012
 
2013
 
2012
Revenues:
 
 
 
 
 
 
 
 
Minimum rent
$
24,910

 
24,529

$
24,910

 
24,529

Percentage rent
 
642

 
293

 
642

 
293

Recoveries from tenants
 
7,281

 
7,084

 
7,281

 
7,084

Termination fees
 
102

 
222

 
102

 
222

Other income
 
235

 
229

 
235

 
229

Total revenues
 
33,170

 
32,357

 
33,170

 
32,357

Operating expense (income):
 
 
 

 

 

Operating and maintenance
 
4,909

 
4,761

 
4,909

 
4,761

Real estate taxes
 
4,020

 
3,994

 
4,020

 
3,994

Provision for doubtful accounts
 
184

 
150

 
184

 
150

Other expense (income)
 
20

 
8

 
20

 
8

Total operating expenses
 
9,133

 
8,913

 
9,133

 
8,913

Net operating income
 
24,037

 
23,444

 
24,037

 
23,444

Other expense (income):
 
 
 

 

 

General and administrative
 
468

 
654

 
468

 
654

Depreciation and amortization expense
 
10,634

 
11,115

 
10,634

 
11,115

Interest expense, net
 
8,299

 
8,729

 
8,299

 
8,729

Loss on hedge ineffectiveness
 
6

 
(4
)
 
6

 
(4
)
Preferred return on equity investment
 
(1,230
)
 

 
(1,230
)
 

Other expense
 
9

 

 
9

 

Total other expense
 
18,186

 
20,494

 
18,186

 
20,494

Net income before Regency only expense (income)
 
5,851

 
2,950

 
5,851

 
2,950

Regency only expense (income):
 
 
 
 
 
 
 
 
Accretion of excess investment
 
(62
)
 
(53
)
 
(62
)
 
(53
)
Depreciation of capitalized costs
 
37

 
37

 
36

 
37

Total Regency only expense (income)
 
(25
)
 
(16
)
 
(26
)
 
(16
)
Net income
$
5,876

 
2,966

$
5,876

 
2,966

Pro-rata financial information is not and is not intended to be a presentation in accordance with generally accepted accounting principles. However, the impact of its co-investment partnership activities on the operations of the Company which include such management believes that providing such information is useful to investors in assessing items on a single line presentation under the equity method in the Company’s consolidated financial statements.


20


Summary of Unconsolidated Debt
March 31, 2013 and December 31, 2012
(in thousands)
Total Debt Outstanding:
 
3/31/2013
 
12/31/2012
Mortgage loans payable:
 
 
 
 
Fixed rate secured loans
$
1,751,542

 
1,783,850

Variable rate secured loans
 
11,329

 
11,138

Unsecured line of credit variable rate
 
11,160

 
21,660

     Total
$
1,774,031

 
1,816,648

Schedule of Maturities by Year:
 
Scheduled Principal Payments
 
Mortgage Loan Maturities
 
Unsecured Maturities
 
Total
 
Regency's Pro Rata Share
 
Weighted Average Fixed Interest Rate
2013
$
14,738

 
13,678

 

 
28,416

 
10,132

 
4.7
%
2014
 
21,289

 
53,015

 
11,160

 
85,464

 
25,154

 
5.0
%
2015
 
21,895

 
130,796

 

 
152,691

 
49,619

 
5.6
%
2016
 
19,139

 
366,757

 

 
385,896

 
126,017

 
5.9
%
2017
 
18,437

 
164,179

 

 
182,616

 
42,543

 
6.2
%
2018
 
19,330

 
87,341

 

 
106,671

 
25,880

 
6.0
%
2019
 
19,203

 
65,939

 

 
85,142

 
22,029

 
7.4
%
2020
 
15,960

 
242,632

 

 
258,592

 
95,629

 
5.7
%
2021
 
10,928

 
151,432

 

 
162,360

 
64,761

 
4.9
%
2022
 
7,863

 
156,202

 

 
164,065

 
65,429

 
4.5
%
>10 Years
 
6,981

 
153,908

 

 
160,889

 
62,343

 
4.8
%
Net unamortized debt premium / (discount)
 

 
1,229

 

 
1,229

 
(163
)
 
 
 
$
175,763

 
1,587,108

 
11,160

 
1,774,031

 
589,373

 
5.5
%
Percentage of Total Debt:
 
3/31/2013
 
12/31/2012
  Fixed
 
98.7
%
 
98.2
%
  Variable
 
1.3
%
 
1.8
%
Current Average Interest Rates: (1)
 
 
 
 
  Fixed
 
5.5
%
 
5.6
%
  Variable
 
3.0
%
 
2.7
%
  Effective Interest Rate
 
5.5
%
 
5.5
%
 
 
 
 
 
(1) Interest rates are as of the quarter-end and exclude the impact of deferred loan cost amortization.
Average Years to Maturity:
 
 
 
 
  Fixed
 
6.0
 
6.1
  Variable
 
3.0
 
2.8


21


Leasing Statistics -Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
March 31, 2013
(Operating Properties Only)
Leasing Statistics - Comparable
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rent Growth (spaces vacant < 12 mo)
Total
 
Leasing Transactions
 
GLA
(in 000s)
 
Base Rent/Sq. Ft
 
Rent Growth %
 
Weighted Avg. Lease Term
 
Tenant Improvements /Sq. Ft.
 
Leasing Transactions
 
GLA
(in 000s)
 
Rent Growth
1st Quarter 2013
 
278

 
875

$
23.82

 
4.6
 %
 
4.7

$
1.62

 
254

 
834

 
5.4
%
4th Quarter 2012
 
365

 
1,244

 
19.90

 
3.3
 %
 
5.8

 
1.68

 
323

 
1,137

 
3.4
%
3rd Quarter 2012
 
323

 
1,252

 
19.09

 
11.5
 %
 
7.2

 
0.86

 
289

 
1,182

 
13.7
%
2nd Quarter 2012
 
425

 
1,476

 
18.97

 
(0.1
)%
 
4.9

 
1.53

 
355

 
1,282

 
2.0
%
Total - 12 months
 
1,391

 
4,847

$
20.08

 
4.6
 %
 
5.7

$
1.39

 
1,221

 
4,435

 
6.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rent Growth (spaces vacant < 12 mo)
New Leases
 
Leasing Transactions
 
GLA
(in 000s)
 
Base Rent/Sq. Ft
 
Rent Growth %
 
Weighted Avg. Lease Term
 
Tenant Improvements /Sq. Ft.
 
Leasing Transactions
 
GLA
(in 000s)
 
Rent Growth
1st Quarter 2013
 
68

 
201

$
22.17

 
8.6
 %
 
6.7

$
5.84

 
44

 
160

 
14.8
%
4th Quarter 2012
 
104

 
337

 
20.95

 
4.9
 %
 
8.9

 
6.11

 
62

 
230

 
6.5
%
3rd Quarter 2012
 
72

 
255

 
22.46

 
33.2
 %
 
16.2

 
3.14

 
38

 
185

 
61.9
%
2nd Quarter 2012
 
134

 
328

 
21.59

 
(6.9
)%
 
6.5

 
5.26

 
64

 
134

 
1.1
%
Total - 12 months
 
378

 
1,121

$
21.79

 
8.5
 %
 
9.9

$
4.96

 
208

 
709

 
20.9
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rent Growth (spaces vacant < 12 mo)
Renewals
 
Leasing Transactions
 
GLA
(in 000s)
 
Base Rent/Sq. Ft
 
Rent Growth %
 
Weighted Avg. Lease Term
 
Tenant Improvements /Sq. Ft.
 
Leasing Transactions
 
GLA
(in 000s)
 
Rent Growth
1st Quarter 2013
 
210

 
674

$
24.31

 
3.6
 %
 
4.1

$
0.38

 
210

 
674

 
3.6
%
4th Quarter 2012
 
261

 
907

 
19.56

 
2.8
 %
 
4.8

 
0.26

 
261

 
907

 
2.8
%
3rd Quarter 2012
 
251

 
997

 
18.09

 
5.2
 %
 
4.6

 
0.18

 
251

 
997

 
5.2
%
2nd Quarter 2012
 
291

 
1,148

 
18.29

 
2.2
 %
 
4.4

 
0.56

 
291

 
1,148

 
2.2
%
Total - 12 months
 
1,013

 
3,726

$
19.59

 
3.4
 %
 
4.5

$
0.35

 
1,013

 
3,726

 
3.4
%
Leasing Statistics - Comparable and Non-comparable
Total
 
Leasing Transactions
 
GLA
(in 000s)
 
Base Rent/Sq. Ft
 
Weighted Avg. Lease Term
 
Tenant Improvements /Sq. Ft.
1st Quarter 2013
 
320

 
993

$
23.85

 
4.6

$
2.13
4th Quarter 2012
 
432

 
1,452

 
20.13

 
5.9

 
2.03
3rd Quarter 2012
 
379

 
1,504

 
18.11

 
7.0

 
1.01
2nd Quarter 2012
 
511

 
1,805

 
18.89

 
5.2

 
2.13
Total - 12 months
 
1,642

 
5,754

$
19.80

 
5.8

$
1.79
Notes:
All amounts reported at execution
Number of leasing transactions and GLA leased reported at 100%; All other statistics reported at pro-rata share
Rent growth is on a same space, cash basis, and pro rata

22


Average Base Rent by State - Wholly Owned and Regency's Pro-Rata Share of Co-investment Partnerships
March 31, 2013
(in thousands)
State
 
Number of Properties
 
GLA
 
% of Total GLA
 
% Leased (1)
 
Annualized Base Rent
 
% of Ann. Base Rent
 
Average Base Rent/ Sq. Ft
Alabama
 
2

 
144

 
0.5
%
 
80.2
%
$
1,607

 
0.3
%
$
13.61

Arizona
 
4

 
409

 
1.4
%
 
85.4
%
 
4,939

 
1.1
%
 
14.47

California
 
68

 
6,650

 
23.4
%
 
95.1
%
 
144,623

 
30.8
%
 
22.72

Colorado
 
20

 
1,577

 
5.6
%
 
93.9
%
 
19,685

 
4.2
%
 
13.31

Connecticut
 
1

 
72

 
0.3
%
 
99.8
%
 
1,970

 
0.4
%
 
25.82

Delaware
 
3

 
269

 
0.9
%
 
95.0
%
 
3,843

 
0.8
%
 
15.03

District of Columbia
 
2

 
12

 
%
 
100.0
%
 
763

 
0.2
%
 
61.36

Florida
 
49

 
4,224

 
14.9
%
 
92.7
%
 
54,796

 
11.7
%
 
13.81

Georgia
 
18

 
1,434

 
5.0
%
 
93.1
%
 
23,407

 
5.0
%
 
17.41

Illinois
 
12

 
1,116

 
3.9
%
 
96.7
%
 
15,999

 
3.4
%
 
14.55

Indiana
 
5

 
110

 
0.4
%
 
90.7
%
 
1,777

 
0.4
%
 
17.57

Kentucky
 
1

 
23

 
0.1
%
 
100.0
%
 
463

 
0.1
%
 
17.38

Maryland
 
15

 
658

 
2.3
%
 
95.7
%
 
12,267

 
2.6
%
 
19.54

Massachusetts
 
3

 
387

 
1.4
%
 
94.4
%
 
6,976

 
1.5
%
 
18.56

Michigan
 
2

 
118

 
0.4
%
 
45.1
%
 
513

 
0.1
%
 
18.28

Minnesota
 
5

 
207

 
0.7
%
 
96.7
%
 
2,671

 
0.6
%
 
13.42

Missouri
 
4

 
408

 
1.4
%
 
99.0
%
 
4,159

 
0.9
%
 
10.29

Nevada
 
1

 
331

 
1.2
%
 
91.7
%
 
3,784

 
0.8
%
 
13.79

New Jersey
 
2

 
63

 
0.2
%
 
94.0
%
 
1,011

 
0.2
%
 
17.17

New York
 
1

 
57

 
0.2
%
 
100.0
%
 
1,678

 
0.4
%
 
29.68

North Carolina
 
17

 
1,126

 
4.0
%
 
94.1
%
 
17,421

 
3.7
%
 
16.35

Ohio
 
12

 
1,509

 
5.3
%
 
95.9
%
 
16,535

 
3.5
%
 
11.31

Oregon
 
9

 
778

 
2.7
%
 
91.6
%
 
13,199

 
2.8
%
 
18.38

Pennsylvania
 
11

 
653

 
2.3
%
 
94.9
%
 
13,526

 
2.9
%
 
20.84

South Carolina
 
5

 
159

 
0.6
%
 
98.3
%
 
2,156

 
0.5
%
 
13.88

Tennessee
 
5

 
392

 
1.4
%
 
96.3
%
 
5,379

 
1.1
%
 
14.52

Texas
 
26

 
2,673

 
9.4
%
 
95.4
%
 
43,145

 
9.2
%
 
16.83

Virginia
 
29

 
1,886

 
6.6
%
 
94.9
%
 
34,298

 
7.3
%
 
18.71

Washington
 
11

 
853

 
3.0
%
 
93.3
%
 
16,171

 
3.4
%
 
20.54

Wisconsin
 
2

 
108

 
0.4
%
 
93.6
%
 
770

 
0.2
%
 
7.64

Total All Properties
 
345

 
28,406

 
100.0
%
 
94.2
%
$
469,532

 
100.0
%
$
17.44

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes leases that are executed but not yet rent paying.

23


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Shoppes at Fairhope Village
 
 
AL
Mobile
85
85
86.2%
 
54
Publix
$
14.86

Valleydale Village Shop Center
JV-O
50%
AL
Birmingham-Hoover
118
59
71.6%
 
44
Publix
$
11.59

 
 
 
 
AL
 
203
144
80.2%
80.2%
99
 
 
Anthem Marketplace
 
 
AZ
Phoenix-Mesa-Scottsdale
113
113
91.4%
 
55
Safeway
$
14.92

Palm Valley Marketplace
JV-C
20%
AZ
Phoenix-Mesa-Scottsdale
108
22
93.0%
 
55
Safeway
$
13.26

Pima Crossing
 
 
AZ
Phoenix-Mesa-Scottsdale
238
238
88.6%
 
Golf & Tennis Pro Shop, Inc.
$
14.09

Shops at Arizona
 
 
AZ
Phoenix-Mesa-Scottsdale
36
36
41.0%
 
$
18.83

 
 
 
 
AZ
 
495
409
85.4%
85.4%
111
 
 
4S Commons Town Center
 
 
CA
San Diego-Carlsbad-San Marcos
240
240
92.8%
 
68
Ralphs, Jimbo's...Naturally!
$
29.31

Amerige Heights Town Center
 
 
CA
Los Angeles-Long Beach-Santa Ana
89
89
100.0%
 
143
58
Albertsons, (Target)
$
27.17

Auburn Village
JV-GRI
40%
CA
Sacramento--Arden-Arcade--Roseville
134
54
87.2%
 
46
Bel Air Market
$
17.81

Balboa Mesa Shopping Center
 
 
CA
San Diego-Carlsbad-San Marcos
189
189
96.5%
 
42
Von's Food & Drug, Kohl's
$
18.46

Bayhill Shopping Center
JV-GRI
40%
CA
San Francisco-Oakland-Fremont
122
49
98.4%
 
32
Mollie Stone's Market
$
21.53

Blossom Valley
JV-USAA
20%
CA
San Jose-Sunnyvale-Santa Clara
93
19
98.4%
 
34
Safeway
$
24.94

Brea Marketplace
JV-GRI
40%
CA
Los Angeles-Long Beach-Santa Ana
352
141
98.1%
 
25
Sprout's Markets, Target
$
16.57

Clayton Valley Shopping Center
 
 
CA
San Francisco-Oakland-Fremont
260
260
93.4%
 
14
Fresh & Easy, Orchard Supply Hardware
$
19.42

Corral Hollow
JV-RC
25%
CA
Stockton
167
42
98.3%
 
66
Safeway, Orchard Supply & Hardware
$
16.34

Costa Verde Center
 
 
CA
San Diego-Carlsbad-San Marcos
179
179
93.5%
 
40
Bristol Farms
$
34.62

Diablo Plaza
 
 
CA
San Francisco-Oakland-Fremont
63
63
94.3%
 
53
53
(Safeway)
$
35.16

East Washington Place
 
 
CA
Santa Rosa-Petaluma
203
203
81.8%
 
138
25
(Target), Dick's Sporting Goods, TJ Maxx
$
21.99

El Camino Shopping Center
 
 
CA
Los Angeles-Long Beach-Santa Ana
136
136
95.1%
 
36
Von's Food & Drug
$
23.38

El Cerrito Plaza
 
 
CA
San Francisco-Oakland-Fremont
256
256
98.4%
 
67
78
(Lucky's), Trader Joe's
$
26.34

El Norte Pkwy Plaza
 
 
CA
San Diego-Carlsbad-San Marcos
91
91
82.2%
 
42
Von's Food & Drug
$
15.65


24


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Encina Grande
 
 
CA
San Francisco-Oakland-Fremont
102
102
94.1%
 
23
Safeway
$
29.85

Falcon Ridge Town Center Phase I
JV-RRP
20%
CA
Riverside-San Bernardino-Ontario
233
47
88.0%
 
124
44
Stater Bros., (Target)
$
17.43

Falcon Ridge Town Center Phase II
JV-RRP
20%
CA
Riverside-San Bernardino-Ontario
67
13
100.0%
 
24 Hour Fitness
$
28.11

Five Points Shopping Center
JV-GRI
40%
CA
Santa Barbara-Santa Maria-Goleta
145
58
98.5%
 
35
Albertsons
$
25.06

Folsom Prairie City Crossing
 
 
CA
Sacramento--Arden-Arcade--Roseville
90
90
92.4%
 
55
Safeway
$
19.02

French Valley Village Center
 
 
CA
Riverside-San Bernardino-Ontario
99
99
94.1%
 
44
Stater Bros.
$
23.23

Friars Mission Center
 
 
CA
San Diego-Carlsbad-San Marcos
147
147
100.0%
 
55
Ralphs
$
30.21

Gateway 101
 
 
CA
San Francisco-Oakland-Fremont
92
92
100.0%
 
212
(Home Depot), (Best Buy), Sports Authority, Nordstrom Rack
$
31.14

Gelson's Westlake Market Plaza
 
 
CA
Oxnard-Thousand Oaks-Ventura
85
85
95.5%
 
38
Gelson's Markets
$
17.48

Golden Hills Promenade
 
 
CA
San Luis Obispo-Paso Robles
242
242
96.3%
 
Lowe's
$
6.29

Granada Village
JV-GRI
40%
CA
Los Angeles-Long Beach-Santa Ana
226
90
96.1%
 
24
Sprout's Markets
$
20.63

Hasley Canyon Village
JV-USAA
20%
CA
Los Angeles-Long Beach-Santa Ana
66
13
100.0%
 
52
Ralphs
$
22.81

Heritage Plaza
 
 
CA
Los Angeles-Long Beach-Santa Ana
230
230
99.3%
 
44
Ralphs
$
29.92

Indio Towne Center
 
 
CA
Riverside-San Bernardino-Ontario
180
180
84.1%
 
236
94
(Home Depot), (WinCo), Toys R Us
$
16.57

Jefferson Square
 
 
CA
Riverside-San Bernardino-Ontario
38
38
81.4%
 
14
Fresh & Easy
$
17.59

Laguna Niguel Plaza
JV-GRI
40%
CA
Los Angeles-Long Beach-Santa Ana
42
17
96.7%
 
39
39
(Albertsons)
$
24.42

Loehmanns Plaza California
 
 
CA
San Jose-Sunnyvale-Santa Clara
113
113
96.9%
 
53
53
(Safeway)
$
17.96

Marina Shores
JV-C2
20%
CA
Los Angeles-Long Beach-Santa Ana
68
14
100.0%
 
26
Whole Foods
$
32.54

Mariposa Shopping Center
JV-GRI
40%
CA
San Jose-Sunnyvale-Santa Clara
127
51
100.0%
 
43
Safeway
$
18.58

Morningside Plaza
 
 
CA
Los Angeles-Long Beach-Santa Ana
91
91
97.4%
 
43
Stater Bros.
$
20.80

Navajo Shopping Center
JV-GRI
40%
CA
San Diego-Carlsbad-San Marcos
102
41
95.5%
 
44
Albertsons
$
13.04


25


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Newland Center
 
 
CA
Los Angeles-Long Beach-Santa Ana
149
149
97.2%
 
58
Albertsons
$
20.38

Oakbrook Plaza
 
 
CA
Oxnard-Thousand Oaks-Ventura
83
83
99.3%
 
44
Albertsons
$
16.21

Oak Shade Town Center
 
 
CA
Sacramento--Arden-Arcade--Roseville
104
104
95.9%
 
40
Safeway
$
19.76

Plaza Hermosa
 
 
CA
Los Angeles-Long Beach-Santa Ana
95
95
90.6%
 
37
Von's Food & Drug
$
21.67

Pleasant Hill Shopping Center
JV-GRI
40%
CA
San Francisco-Oakland-Fremont
228
91
100.0%
 
Target, Toys "R" Us
$
23.60

Point Loma Plaza
JV-GRI
40%
CA
San Diego-Carlsbad-San Marcos
212
85
91.3%
 
50
Von's Food & Drug
$
19.52

Powell Street Plaza
 
 
CA
San Francisco-Oakland-Fremont
166
166
100.0%
 
10
Trader Joe's
$
29.86

Raley's Supermarket
JV-C2
20%
CA
Sacramento--Arden-Arcade--Roseville
63
13
100.0%
 
63
Raley's
$
5.41

Rancho San Diego Village
JV-GRI
40%
CA
San Diego-Carlsbad-San Marcos
153
61
87.6%
 
40
Von's Food & Drug
$
19.56

Rona Plaza
 
 
CA
Los Angeles-Long Beach-Santa Ana
52
52
100.0%
 
37
Superior Super Warehouse
$
18.84

San Leandro Plaza
 
 
CA
San Francisco-Oakland-Fremont
50
50
100.0%
 
38
38
(Safeway)
$
32.11

Seal Beach
JV-C
20%
CA
Los Angeles-Long Beach-Santa Ana
97
19
97.8%
 
48
Von's Food & Drug
$
23.09

Sequoia Station
 
 
CA
San Francisco-Oakland-Fremont
103
103
100.0%
 
62
62
(Safeway)
$
35.21

Silverado Plaza
JV-GRI
40%
CA
Napa
85
34
100.0%
 
32
Nob Hill
$
15.71

Snell & Branham Plaza
JV-GRI
40%
CA
San Jose-Sunnyvale-Santa Clara
92
37
98.6%
 
53
Safeway
$
17.14

South Bay Village
 
 
CA
Los Angeles-Long Beach-Santa Ana
108
108
100.0%
 
Orchard Supply Hardware
$
20.21

Strawflower Village
 
 
CA
San Francisco-Oakland-Fremont
79
79
97.0%
 
34
Safeway
$
18.65

Tassajara Crossing
 
 
CA
San Francisco-Oakland-Fremont
146
146
96.4%
 
56
Safeway
$
20.97

Twin Oaks Shopping Center
JV-GRI
40%
CA
Los Angeles-Long Beach-Santa Ana
98
39
100.0%
 
41
Ralphs
$
16.36

Twin Peaks
 
 
CA
San Diego-Carlsbad-San Marcos
198
198
99.4%
 
45
Albertsons, Target
$
18.21

Uptown District
 
 
CA
San Diego-Carlsbad-San Marcos
149
149
95.3%
 
52
Ralphs, Trader Joe's
$
32.36

Valencia Crossroads
 
 
CA
Los Angeles-Long Beach-Santa Ana
173
173
98.8%
 
35
Whole Foods, Kohl's
$
23.23


26


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Ventura Village
 
 
CA
Oxnard-Thousand Oaks-Ventura
76
76
91.3%
 
43
Von's Food & Drug
$
19.40

Vine at Castaic
 
 
CA
Los Angeles-Long Beach-Santa Ana
27
27
70.4%
 
$
26.96

Vista Village Phase I
JV-RRP
20%
CA
San Diego-Carlsbad-San Marcos
129
26
96.7%
 
165
Krikorian Theaters, (Lowe's)
$
25.35

Vista Village Phase II
JV-RRP
20%
CA
San Diego-Carlsbad-San Marcos
55
11
45.5%
 
25
Frazier Farms
$
17.28

Vista Village IV
 
 
CA
San Diego-Carlsbad-San Marcos
11
11
45.5%
 
$
40.76

West Park Plaza
 
 
CA
San Jose-Sunnyvale-Santa Clara
88
88
98.4%
 
25
Safeway
$
16.83

Westlake Village Plaza and Center
 
 
CA
Oxnard-Thousand Oaks-Ventura
191
191
88.9%
 
72
Von's Food & Drug and Sprouts
$
14.79

Westridge Village
 
 
CA
Los Angeles-Long Beach-Santa Ana
92
92
96.6%
 
51
Albertsons
$
25.77

Woodman Van Nuys
 
 
CA
Los Angeles-Long Beach-Santa Ana
108
108
99.1%
 
78
El Super
$
14.15

Woodside Central
 
 
CA
San Francisco-Oakland-Fremont
81
81
100.0%
 
113
(Target)
$
21.07

Ygnacio Plaza
JV-GRI
40%
CA
San Francisco-Oakland-Fremont
110
44
100.0%
 
17
Fresh & Easy
$
34.51

 
 
 
 
CA
 
8,808
6,650
95.1%
95.5%
1,443
2,612
 
 
Applewood Shopping Center
JV-GRI
40%
CO
Denver-Aurora
381
152
93.2%
 
71
King Soopers, Wal-Mart
$
9.78

Arapahoe Village
JV-GRI
40%
CO
Boulder
159
64
80.5%
 
44
Safeway
$
16.75

Belleview Square
 
 
CO
Denver-Aurora
117
117
100.0%
 
65
King Soopers
$
16.63

Boulevard Center
 
 
CO
Denver-Aurora
79
79
98.1%
 
53
53
(Safeway)
$
24.63

Buckley Square
 
 
CO
Denver-Aurora
116
116
98.9%
 
62
King Soopers
$
9.14

Centerplace of Greeley III Phase I
 
 
CO
Greeley
119
119
88.8%
 
Sports Authority
$
13.59

Cherrywood Square
JV-GRI
40%
CO
Denver-Aurora
97
39
98.4%
 
72
King Soopers
$
9.14

Crossroads Commons
JV-C
20%
CO
Boulder
143
29
98.7%
 
66
Whole Foods
$
24.94

Falcon Marketplace
 
 
CO
Colorado Springs
22
22
78.7%
 
184
50
(Wal-Mart Supercenter)
$
20.39

Hilltop Village
 
 
CO
Denver-Aurora
100
100
93.8%
 
66
King Soopers
$
8.73

Kent Place
 
 
 
CO
Denver-Aurora
48
48
94.6%
 
30
King Soopers
$
18.24

Littleton Square
 
 
CO
Denver-Aurora
94
94
80.8%
 
50
King Soopers
$
12.51

Lloyd King Center
 
 
CO
Denver-Aurora
83
83
96.9%
 
61
King Soopers
$
11.46

Marketplace at Briargate
 
 
CO
Colorado Springs
29
29
91.8%
 
66
66
(King Soopers)
$
26.49

Monument Jackson Creek
 
 
CO
Colorado Springs
85
85
100.0%
 
70
King Soopers
$
10.97

Ralston Square Shopping Center
JV-GRI
40%
CO
Denver-Aurora
83
33
95.6%
 
55
King Soopers
$
9.23


27


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Shops at Quail Creek
 
 
CO
Denver-Aurora
38
38
100.0%
 
100
100
(King Soopers)
$
24.06

South Lowry Square
 
 
CO
Denver-Aurora
120
120
94.7%
 
63
Safeway
$
7.70

Stroh Ranch
 
 
CO
Denver-Aurora
93
93
96.8%
 
70
King Soopers
$
11.83

Woodmen Plaza
 
 
CO
Colorado Springs
116
116
92.4%
 
70
King Soopers
$
12.25

 
 
 
 
CO
 
2,123
1,577
93.9%
93.9%
403
1,183
 
 
Corbin's Corner
JV-GRI
40%
CT
Hartford-West Hartford-East Hartford
180
72
99.8%
 
10
Trader Joe's
$
25.82

 
 
 
 
CT
 
180
72
99.8%
99.8%
10
 
 
Shops at The Columbia
JV-RC
25%
DC
Washington-Arlington-Alexandria
23
6
100.0%
 
12
Trader Joe's
$
36.53

Spring Valley Shopping Center
JV-GRI
40%
DC
Washington-Arlington-Alexandria
17
7
100.0%
 
$
82.39

 
 
 
 
DC
 
40
12
100.0%
100.0%
12
 
 
Pike Creek
 
 
 
DE
Philadelphia-Camden-Wilmington
232
232
94.1%
 
49
Acme Markets, K-Mart
$
13.33

Shoppes of Graylyn
JV-GRI
40%
DE
Philadelphia-Camden-Wilmington
67
27
100.0%
 
$
21.68

White Oak - Dover, DE
 
 
DE
Dover
11
11
100.0%
 
$
32.73

 
 
 
 
DE
 
309
269
95.0%
95.0%
49
 
 
Anastasia Plaza
 
 
FL
Jacksonville
102
102
95.1%
 
49
Publix
$
11.60

Aventura Shopping Center
 
 
FL
Miami-Fort Lauderdale-Miami Beach
103
103
73.7%
 
36
Publix
$
18.73

Berkshire Commons
 
 
FL
Naples-Marco Island
110
110
97.8%
 
66
Publix
$
13.35

Bloomingdale Square
 
 
FL
Tampa-St. Petersburg-Clearwater
268
268
98.6%
 
40
Publix, Wal-Mart, Bealls
$
8.99

Boynton Lakes Plaza
 
 
FL
Miami-Fort Lauderdale-Miami Beach
112
112
88.5%
 
46
Publix
$
14.39

Caligo Crossing
 
 
FL
Miami-Fort Lauderdale-Miami Beach
11
11
87.9%
 
98
(Kohl's)
$
43.34

Canopy Oak Center
JV-O
50%
FL
Ocala
90
45
88.7%
 
54
Publix
$
18.71

Carriage Gate
 
 
FL
Tallahassee
77
77
87.8%
 
13
$
18.44

Chasewood Plaza
 
 
FL
Miami-Fort Lauderdale-Miami Beach
157
157
93.1%
 
54
Publix
$
21.20

Corkscrew Village
 
 
FL
Cape Coral-Fort Myers
82
82
95.6%
 
51
Publix
$
12.75

Courtyard Shopping Center
 
 
FL
Jacksonville
137
137
100.0%
 
63
63
(Publix), Target
$
3.33


28


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
East Towne Center
 
 
FL
Orlando
70
70
90.0%
 
45
Publix
$
13.14

Five Corners Plaza
JV-RC
25%
FL
Miami-Fort Lauderdale-Miami Beach
45
11
100.0%
 
28
Publix
$
21.89

Fleming Island
 
 
FL
Jacksonville
137
137
77.5%
 
130
48
Publix, (Target)
$
14.57

Garden Square
 
 
FL
Miami-Fort Lauderdale-Miami Beach
90
90
92.2%
 
42
Publix
$
15.06

Grande Oak
 
 
FL
Cape Coral-Fort Myers
79
79
93.1%
 
54
Publix
$
13.81

Hibernia Pavilion
 
 
FL
Jacksonville
51
51
97.4%
 
39
Publix
$
17.13

Hibernia Plaza
 
 
FL
Jacksonville
8
8
16.7%
 
$
9.00

Horton's Corner
 
 
FL
Jacksonville
15
15
100.0%
 
$
25.71

Island Crossing
JV-C2
20%
FL
Port St. Lucie-Fort Pierce
58
12
97.6%
 
48
Publix
$
10.06

John's Creek Center
JV-C2
20%
FL
Jacksonville
75
15
80.5%
 
45
Publix
$
13.18

Julington Village
JV-C
20%
FL
Jacksonville
82
16
98.3%
 
51
Publix
$
14.22

Kings Crossing Sun City
 
 
FL
Tampa-St. Petersburg-Clearwater
75
75
97.1%
 
51
Publix
$
12.02

Lynnhaven
 
JV-O
50%
FL
Panama City-Lynn Haven
64
32
100.0%
 
44
Publix
$
12.29

Marketplace Shopping Center
 
 
FL
Tampa-St. Petersburg-Clearwater
90
90
78.4%
 
LA Fitness
$
17.93

Millhopper Shopping Center
 
 
FL
Gainesville
80
80
100.0%
 
46
Publix
$
14.38

Naples Walk Shopping Center
 
 
FL
Naples-Marco Island
125
125
88.2%
 
51
Publix
$
14.13

Newberry Square
 
 
FL
Gainesville
181
181
91.1%
 
40
Publix, K-Mart
$
7.83

Nocatee Town Center
 
 
FL
Jacksonville
70
70
100.0%
 
54
Publix
$
13.94

Northgate Square
 
 
FL
Tampa-St. Petersburg-Clearwater
75
75
95.8%
 
48
Publix
$
12.81

Oakleaf Commons
 
 
FL
Jacksonville
74
74
86.7%
 
46
Publix
$
13.33

Ocala Corners
 
 
FL
Tallahassee
87
87
100.0%
 
61
Publix
$
13.74

Old St Augustine Plaza
 
 
FL
Jacksonville
232
232
93.5%
 
52
Publix, Burlington Coat Factory, Hobby Lobby
$
7.80

Pebblebrook Plaza
JV-O
50%
FL
Naples-Marco Island
77
38
100.0%
 
61
Publix
$
13.83

Pine Tree Plaza
 
 
FL
Jacksonville
63
63
97.8%
 
38
Publix
$
12.82

Plantation Plaza
JV-C2
20%
FL
Jacksonville
78
16
88.0%
 
45
Publix
$
15.06

Regency Square
 
 
FL
Tampa-St. Petersburg-Clearwater
350
350
96.1%
 
66
AMC Theater, Michaels, (Best Buy), (Macdill)
$
14.63

Seminole Shoppes
 
 
FL
Jacksonville
73
73
98.1%
 
54
Publix
$
20.58


29


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Shoppes @ 104
 
 
FL
Miami-Fort Lauderdale-Miami Beach
108
108
98.0%
 
46
Winn-Dixie
$
16.72

Shoppes at Bartram Park
JV-O
50%
FL
Jacksonville
120
60
95.5%
 
97
45
Publix, (Kohl's)
$
17.40

Shops at John's Creek
 
 
FL
Jacksonville
15
15
83.3%
 
$
18.33

Starke
 
 
 
FL
None
13
13
100.0%
 
$
24.65

Suncoast Crossing
 
 
FL
Tampa-St. Petersburg-Clearwater
118
118
90.8%
 
143
Kohl's, (Target)
$
4.52

Town Square
 
 
FL
Tampa-St. Petersburg-Clearwater
44
44
100.0%
 
$
27.13

Village Center
 
 
FL
Tampa-St. Petersburg-Clearwater
181
181
85.5%
 
36
Publix
$
18.41

Welleby Plaza
 
 
FL
Miami-Fort Lauderdale-Miami Beach
110
110
91.7%
 
47
Publix
$
11.05

Wellington Town Square
 
 
FL
Miami-Fort Lauderdale-Miami Beach
107
107
94.4%
 
45
Publix
$
19.71

Westchase
 
 
FL
Tampa-St. Petersburg-Clearwater
79
79
95.2%
 
51
Publix
$
13.83

Willa Springs
JV-USAA
20%
FL
Orlando
90
18
95.0%
 
44
Publix
$
17.16

 
 
 
 
FL
 
4,740
4,224
92.7%
92.7%
597
1,878
 
 
Ashford Place
 
 
GA
Atlanta-Sandy Springs-Marietta
53
53
98.1%
 
$
18.40

Briarcliff La Vista
 
 
GA
Atlanta-Sandy Springs-Marietta
39
39
100.0%
 
$
19.04

Briarcliff Village
 
 
GA
Atlanta-Sandy Springs-Marietta
190
190
93.5%
 
43
Publix
$
14.69

Buckhead Court
 
 
GA
Atlanta-Sandy Springs-Marietta
48
48
97.5%
 
$
15.74

Cambridge Square
 
 
GA
Atlanta-Sandy Springs-Marietta
71
71
100.0%
 
41
Kroger
$
13.65

Cornerstone Square
 
 
GA
Atlanta-Sandy Springs-Marietta
80
80
95.7%
 
18
Aldi
$
14.60

Delk Spectrum
 
 
GA
Atlanta-Sandy Springs-Marietta
101
101
73.6%
 
45
Publix
$
13.82

Dunwoody Hall
JV-USAA
20%
GA
Atlanta-Sandy Springs-Marietta
86
17
100.0%
 
44
Publix
$
17.17

Dunwoody Village
 
 
GA
Atlanta-Sandy Springs-Marietta
120
120
87.0%
 
18
Fresh Market
$
17.17

Howell Mill Village
 
 
GA
Atlanta-Sandy Springs-Marietta
92
92
91.9%
 
31
Publix
$
19.43


30


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
King Plaza
 
JV-C2
20%
GA
Atlanta-Sandy Springs-Marietta
81
16
90.8%
 
51
Publix
$
12.06

Loehmanns Plaza Georgia
 
 
GA
Atlanta-Sandy Springs-Marietta
137
137
94.9%
 
$
20.25

Lost Mountain Crossing
JV-C2
20%
GA
Atlanta-Sandy Springs-Marietta
73
15
94.7%
 
48
Publix
$
11.51

Paces Ferry Plaza
 
 
GA
Atlanta-Sandy Springs-Marietta
62
62
89.5%
 
$
32.61

Powers Ferry Square
 
 
GA
Atlanta-Sandy Springs-Marietta
98
98
98.0%
 
$
25.29

Powers Ferry Village
 
 
GA
Atlanta-Sandy Springs-Marietta
79
79
100.0%
 
48
Publix
$
11.22

Russell Ridge
 
 
GA
Atlanta-Sandy Springs-Marietta
99
99
91.4%
 
63
Kroger
$
11.92

Sandy Springs
 
 
GA
Atlanta-Sandy Springs-Marietta
116
116
95.5%
 
12
$
19.36

 
 
 
 
GA
 
1,625
1,434
93.1%
93.1%
464
 
 
Civic Center Plaza
JV-GRI
40%
IL
Chicago-Naperville-Joliet
265
106
98.9%
 
87
Super H Mart, Home Depot
$
10.80

Geneva Crossing
JV-C
20%
IL
Chicago-Naperville-Joliet
123
25
98.8%
 
72
Dominick's
$
14.08

Glen Oak Plaza
 
 
IL
Chicago-Naperville-Joliet
63
63
100.0%
 
12
Trader Joe's
$
21.83

Hinsdale
 
 
 
IL
Chicago-Naperville-Joliet
179
179
96.2%
 
70
 Dominick's
$
13.10

McHenry Commons Shopping Center
JV-GRI
40%
IL
Chicago-Naperville-Joliet
99
40
92.6%
 
Hobby Lobby
$
6.99

Riverside Sq & River's Edge
JV-GRI
40%
IL
Chicago-Naperville-Joliet
169
68
96.5%
 
74
Dominick's
$
14.84

Roscoe Square
JV-GRI
40%
IL
Chicago-Naperville-Joliet
140
56
94.9%
 
51
Mariano's
$
17.72

Shorewood Crossing
JV-C
20%
IL
Chicago-Naperville-Joliet
88
18
93.4%
 
66
Dominick's
$
14.25

Shorewood Crossing II
JV-C2
20%
IL
Chicago-Naperville-Joliet
86
17
100.0%
 
$
13.59

Stonebrook Plaza Shopping Center
JV-GRI
40%
IL
Chicago-Naperville-Joliet
96
38
94.3%
 
63
Dominick's
$
11.49

Westbrook Commons
 
 
IL
Chicago-Naperville-Joliet
124
124
91.3%
 
51
Dominick's
$
11.03

Willow Festival
 
 
IL
Chicago-Naperville-Joliet
383
383
98.4%
 
60
Whole Foods, Lowe's
$
16.67

 
 
 
 
IL
 
1,816
1,116
96.7%
96.7%
607
 
 

31


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Airport Crossing
 
 
IN
Chicago-Naperville-Joliet
12
12
88.6%
 
90
(Kohl's)
$
17.38

Augusta Center
 
 
IN
Chicago-Naperville-Joliet
15
15
74.7%
 
214
(Menards)
$
19.97

Greenwood Springs
 
 
IN
Indianapolis
28
28
95.0%
 
266
50
(Gander Mountain), (Wal-Mart Supercenter)
$
13.25

Willow Lake Shopping Center
JV-GRI
40%
IN
Indianapolis
86
34
92.4%
 
64
64
(Kroger)
$
16.36

Willow Lake West Shopping Center
JV-GRI
40%
IN
Indianapolis
53
21
94.3%
 
12
Trader Joe's
$
22.46

 
 
 
 
IN
 
193
110
90.7%
90.7%
634
126
 
 
Walton Towne Center
 
 
KY
Cincinnati-Middletown
23
23
100.0%
 
116
116
(Kroger)
$
17.38

 
 
 
 
KY
 
23
23
100.0%
100.0%
116
116
 
 
Shops at Saugus
 
 
MA
Boston-Cambridge-Quincy
87
87
94.4%
 
11
Trader Joe's
$
25.93

Speedway Plaza
JV-C2
20%
MA
Worcester
149
30
92.5%
 
60
Stop & Shop, Burlington Coat Factory
$
11.31

Twin City Plaza
 
 
MA
Boston-Cambridge-Quincy
270
270
94.6%
 
63
Shaw's, Marshall's
$
16.79

 
 
 
 
MA
 
506
387
94.4%
94.4%
133
 
 
Bowie Plaza
JV-GRI
40%
MD
Washington-Arlington-Alexandria
103
41
97.9%
 
$
16.95

Clinton Park
JV-C
20%
MD
Washington-Arlington-Alexandria
206
41
97.5%
 
49
43
Giant Food, Sears, (Toys "R" Us)
$
10.55

Cloppers Mill Village
JV-GRI
40%
MD
Washington-Arlington-Alexandria
137
55
84.9%
 
70
Shoppers Food Warehouse
$
17.46

Elkridge Corners
JV-GRI
40%
MD
Baltimore-Towson
74
29
97.6%
 
40
Green Valley Markets
$
13.71

Festival at Woodholme
JV-GRI
40%
MD
Baltimore-Towson
81
32
95.3%
 
10
Trader Joe's
$
35.88

Firstfield Shopping Center
JV-GRI
40%
MD
Washington-Arlington-Alexandria
22
9
61.9%
 
$
40.62

Goshen Plaza
JV-GRI
40%
MD
Washington-Arlington-Alexandria
43
17
84.1%
 
$
19.44

King Farm Village Center
JV-RC
25%
MD
Washington-Arlington-Alexandria
118
30
95.0%
 
54
Safeway
$
24.70

Parkville Shopping Center
JV-GRI
40%
MD
Baltimore-Towson
162
65
94.9%
 
41
Giant Food
$
13.87

Southside Marketplace
JV-GRI
40%
MD
Baltimore-Towson
125
50
96.1%
 
44
Shoppers Food Warehouse
$
16.72

Takoma Park
JV-GRI
40%
MD
Washington-Arlington-Alexandria
104
42
100.0%
 
64
Shoppers Food Warehouse
$
11.71

Valley Centre
JV-GRI
40%
MD
Baltimore-Towson
220
88
100.0%
 
$
14.89

Village at Lee Airpark
 
 
MD
Baltimore-Towson
88
88
100.0%
 
75
63
Giant Food, (Sunrise)
$
16.08

Watkins Park Plaza
JV-GRI
40%
MD
Washington-Arlington-Alexandria
111
44
94.5%
 
Safeway
$
23.28


32


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Woodmoor Shopping Center
JV-GRI
40%
MD
Washington-Arlington-Alexandria
69
28
96.7%
 
$
25.85

 
 
 
 
MD
 
1,662
658
95.7%
95.7%
124
429

 
Fenton Marketplace
 
 
MI
Flint
97
97
33.3%
 
$
16.70

State Street Crossing
 
 
MI
Ann Arbor
21
21
100.0%
 
147
(Wal-Mart)
$
18.95

 
 
 
 
MI
 
118
118
45.1%
45.1%
147

 
Brentwood Plaza
 
 
MO
St. Louis
60
60
96.5%
 
52
Schnucks
$
9.84

Bridgeton
 
 
 
MO
St. Louis
71
71
97.3%
 
130
63
Schnucks, (Home Depot)
$
11.81

Dardenne Crossing
 
 
MO
St. Louis
67
67
100.0%
 
63
Schnucks
$
10.86

Kirkwood Commons
 
 
MO
St. Louis
210
210
100.0%
 
258
Wal-Mart, (Target), (Lowe's)
$
9.73

 
 
 
 
MO
 
408
408
99.0%
99.0%
388
179
 
 
Apple Valley Square
JV-RC
25%
MN
Minneapolis-St. Paul-Bloomington
185
46
95.2%
 
87
62
Rainbow Foods, Jo-Ann Fabrics, (Burlington Coat Factory)
$
11.42

Calhoun Commons
JV-RC
25%
MN
Minneapolis-St. Paul-Bloomington
66
17
100.0%
 
50
Whole Foods
$
22.10

Colonial Square
JV-GRI
40%
MN
Minneapolis-St. Paul-Bloomington
93
37
100.0%
 
44
Lund's
$
17.62

Rockford Road Plaza
JV-GRI
40%
MN
Minneapolis-St. Paul-Bloomington
205
82
95.1%
 
66
Rainbow Foods
$
11.19

Rockridge Center
JV-C2
20%
MN
Minneapolis-St. Paul-Bloomington
125
25
97.7%
 
89
Cub Foods
$
11.96

 
 
 
 
MN
 
675
207
96.7%
96.7%
87
311
 
 
Cameron Village
JV-CCV
30%
NC
Raleigh-Cary
553
166
98.0%
 
87
Harris Teeter, Fresh Market
$
17.73

Carmel Commons
 
 
NC
Charlotte-Gastonia-Concord
133
133
94.1%
 
14
Fresh Market
$
17.98

Cochran Commons
JV-C2
20%
NC
Charlotte-Gastonia-Concord
66
13
100.0%
 
42
Harris Teeter
$
15.71

Colonnade Center
 
 
NC
Raleigh-Cary
58
58
96.0%
 
40
Whole Foods
$
26.18

Erwin Square
 
 
NC
Durham
90
90
75.3%
 
53
Harris Teeter
$
13.47

Glenwood Village
 
 
NC
Raleigh-Cary
43
43
96.8%
 
28
Harris Teeter
$
13.93

Harris Crossing
 
 
NC
Raleigh-Cary
65
65
92.9%
 
53
Harris Teeter
$
8.71

Lake Pine Plaza
 
 
NC
Raleigh-Cary
88
88
95.2%
 
58
Kroger
$
11.59

Maynard Crossing
JV-USAA
20%
NC
Raleigh-Cary
123
25
84.5%
 
56
Kroger
$
14.28

Phillips Place
JV-O
50%
NC
Charlotte-Gastonia-Concord
133
67
99.3%
 
$
28.36

Providence Commons
JV-RC
25%
NC
Charlotte-Gastonia-Concord
77
19
100.0%
 
50
Harris Teeter
$
16.78

Middle Creek Commons
 
 
NC
Raleigh-Cary
74
74
96.7%
 
49
Lowes Foods
$
15.10


33


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Shoppes of Kildaire
JV-GRI
40%
NC
Raleigh-Cary
145
58
95.4%
 
19
Trader Joe's
$
16.26

Southpoint Crossing
 
 
NC
Durham
103
103
92.4%
 
59
Kroger
$
15.50

Sutton Square
JV-C2
20%
NC
Raleigh-Cary
101
20
97.1%
 
24
Fresh Market
$
16.06

Village Plaza
JV-C2
20%
NC
Durham-Chapel Hill
78
16
95.3%
 
42
Whole Foods
$
15.70

Woodcroft Shopping Center
 
 
NC
Durham
90
90
97.2%
 
41
Food Lion
$
12.00

 
 
 
 
NC
 
2,019
1,126
94.1%
95.7%
715
 
 
Plaza Square
JV-GRI
40%
NJ
New York-Northern New Jersey-Long Island
104
42
97.2%
 
60
Shop Rite
$
22.11

Haddon Commons
JV-GRI
40%
NJ
Philadelphia-Camden-Wilmington
53
21
87.7%
 
34
Acme Markets
$
6.35

 
 
 
 
NJ
 
157
63
94.0%
94.0%
94
 
 
Deer Springs Town Center
 
 
NV
Las Vegas-Paradise
331
331
91.7%
 
132
(Target), Home Depot, Toys "R" Us
$
13.79

 
 
 
 
NV
 
331
331
91.7%
91.7%
132
 
 
Lake Grove Commons
JV-GRI
40%
NY
New York-Northern New Jersey-Long Island
141
57
100.0%
 
 
48
Whole Foods, LA Fitness
$
29.68

 
 
 
 
NY
 
141
57
100.0%
100.0%
48
 
 
Beckett Commons
 
 
OH
Cincinnati-Middletown
121
121
95.7%
 
71
Kroger
$
11.16

Cherry Grove
 
 
OH
Cincinnati-Middletown
196
196
95.8%
 
66
Kroger
$
10.57

East Pointe
 
 
OH
Columbus
87
87
96.8%
 
59
Kroger
$
10.86

Hyde Park
 
 
 
OH
Cincinnati-Middletown
397
397
96.0%
 
169
Kroger, Biggs
$
14.02

Indian Springs Market Center
JV-RRP
20%
OH
Cincinnati-Middletown
141
28
100.0%
 
203
Kohl's, (Wal-Mart Supercenter)
$
5.26

Kroger New Albany Center
 
 
OH
Columbus
93
93
94.1%
 
65
Kroger
$
11.39

Maxtown Road (Northgate)
 
 
OH
Columbus
85
85
100.0%
 
90
62
Kroger, (Home Depot)
$
10.98

Red Bank Village
 
 
OH
Cincinnati-Middletown
164
164
98.0%
 
Wal-Mart
$
6.14

Regency Commons
 
 
OH
Cincinnati-Middletown
31
31
89.0%
 
$
22.81

Sycamore Crossing & Sycamore Plaza
JV-RRP
20%
OH
Cincinnati-Middletown
391
78
86.6%
 
26
Fresh Market, Macy's Furniture Gallery, Toys 'R Us, Dick's Sporting Goods
$
17.16

Westchester Plaza
 
 
OH
Cincinnati-Middletown
88
88
93.8%
 
67
Kroger
$
9.46

Windmiller Plaza Phase I
 
 
OH
Columbus
140
140
98.5%
 
101
Kroger
$
8.95

 
 
 
 
OH
 
1,934
1,509
95.9%
95.9%
293
686
 
 

34


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Corvallis Market Center
 
 
OR
Corvallis
85
85
100.0%
 
12
Trader Joe's
$
18.69

Greenway Town Center
JV-GRI
40%
OR
Portland-Vancouver-Beaverton
93
37
94.8%
 
38
Lamb's Thriftway
$
13.17

Murrayhill Marketplace
 
 
OR
Portland-Vancouver-Beaverton
149
149
81.7%
 
41
Safeway
$
16.31

Northgate Marketplace
 
 
OR
Medford
81
81
98.8%
 
13
Trader Joe's
$
20.90

Sherwood Crossroads
 
 
OR
Portland-Vancouver-Beaverton
88
88
90.6%
 
55
Safeway
$
10.05

Sherwood Market Center
 
 
OR
Portland-Vancouver-Beaverton
124
124
93.5%
 
50
Albertsons
$
17.45

Sunnyside 205
 
 
OR
Portland-Vancouver-Beaverton
54
54
78.6%
 
$
25.30

Tanasbourne Market
 
 
OR
Portland-Vancouver-Beaverton
71
71
100.0%
 
57
Whole Foods
$
27.34

Walker Center
 
 
OR
Portland-Vancouver-Beaverton
90
90
91.4%
 
Bed Bath and Beyond
$
19.08

 
 
 
 
OR
 
834
778
91.6%
91.6%
265
 
 
Allen Street Shopping Center
JV-GRI
40%
PA
Allentown-Bethlehem-Easton
46
18
100.0%
 
22
Ahart Market
$
13.81

City Avenue Shopping Center
JV-GRI
40%
PA
Philadelphia-Camden-Wilmington
159
64
78.6%
 
$
18.54

Gateway Shopping Center
 
 
PA
Philadelphia-Camden-Wilmington
214
214
96.1%
 
11
Trader Joe's
$
25.54

Hershey
 
 
 
PA
Harrisburg-Carlisle
6
6
100.0%
 
$
30.41

Kulpsville Village Center
 
 
PA
Philadelphia-Camden-Wilmington
15
15
100.0%
 
$
30.36

Lower Nazareth Commons
 
 
PA
Allentown-Bethlehem-Easton
90
90
98.2%
 
133
(Target), Sports Authority
$
24.08

Mercer Square Shopping Center
JV-GRI
40%
PA
Philadelphia-Camden-Wilmington
91
37
96.7%
 
51
Wies Markets
$
20.77

Newtown Square Shopping Center
JV-GRI
40%
PA
Philadelphia-Camden-Wilmington
141
56
98.3%
 
56
Acme Markets
$
15.03

Silver Spring Square
JV-RRP
20%
PA
Harrisburg-Carlisle
314
63
99.0%
 
139
126
Wegmans, (Target)
$
17.16

Stefko Boulevard Shopping Center
JV-GRI
40%
PA
Allentown-Bethlehem-Easton
134
54
88.3%
 
73
Valley Farm Market
$
7.32

Warwick Square Shopping Center
JV-GRI
40%
PA
Philadelphia-Camden-Wilmington
90
36
98.0%
 
51
Giant Food
$
19.01

 
 
 
 
PA
 
1,301
653
94.9%
94.9%
272
390
 
 
Buckwalter Village
 
 
SC
Hilton Head Island-Beaufort
60
60
100.0%
 
46
Publix
$
14.49

Merchants Village
JV-GRI
40%
SC
Charleston-North Charleston
80
32
100.0%
 
38
Publix
$
14.29


35


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Orangeburg
 
 
SC
Charleston-North Charleston
15
15
100.0%
 
$
23.01

Queensborough Shopping Center
JV-O
50%
SC
Charleston-North Charleston
82
41
93.9%
 
66
Publix
$
9.73

Surfside Beach Commons
JV-C2
20%
SC
Myrtle Beach-Conway-North Myrtle Beach
60
12
97.8%
 
47
Bi-Lo
$
11.84

 
 
 
 
SC
 
296
159
98.3%
98.3%
196

 
Dickson Tn
 
 
TN
Nashville-Davidson--Murfreesboro
11
11
100.0%
 
$
20.35

Harpeth Village Fieldstone
 
 
TN
Nashville-Davidson--Murfreesboro
70
70
100.0%
 
55
Publix
$
13.69

Lebanon Center
 
 
TN
Nashville-Davidson--Murfreesboro
64
64
94.0%
 
46
Publix
$
12.27

Northlake Village
 
 
TN
Nashville-Davidson--Murfreesboro
138
138
92.2%
 
75
Kroger
$
12.38

Peartree Village
 
 
TN
Nashville-Davidson--Murfreesboro
110
110
100.0%
 
61
Harris Teeter
$
18.07

 
 
 
 
TN
 
392
392
96.3%
96.3%
236
 
 
Alden Bridge
JV-USAA
20%
TX
Houston-Baytown-Sugar Land
139
28
98.8%
 
68
Kroger
$
18.37

Bethany Park Place
JV-USAA
20%
TX
Dallas-Fort Worth-Arlington
99
20
98.0%
 
83
Kroger
$
11.23

Cochran's Crossing
 
 
TX
Houston-Baytown-Sugar Land
138
138
98.8%
 
63
Kroger
$
16.69

Hancock
 
 
 
TX
Austin-Round Rock
410
410
97.9%
 
90
H.E.B., Sears
$
14.04

Hickory Creek Plaza
 
 
TX
Dallas-Fort Worth-Arlington
28
28
82.6%
 
81
81
(Kroger)
$
23.15

Hillcrest Village
 
 
TX
Dallas-Fort Worth-Arlington
15
15
100.0%
 
$
44.40

Indian Springs Center
JV-O
50%
TX
Houston-Baytown-Sugar Land
137
68
100.0%
 
79
H.E.B.
$
19.76

Keller Town Center
 
 
TX
Dallas-Fort Worth-Arlington
115
115
88.2%
 
64
Tom Thumb
$
14.50

Lebanon/Legacy Center
 
 
TX
Dallas-Fort Worth-Arlington
56
56
91.7%
 
63
63
(Wal-Mart)
$
22.27

Market at Preston Forest
 
 
TX
Dallas-Fort Worth-Arlington
96
96
100.0%
 
64
Tom Thumb
$
19.39

Market at Round Rock
 
 
TX
Austin-Round Rock
123
123
88.3%
 
30
Sprout's Markets
$
17.09

Mockingbird Common
 
 
TX
Dallas-Fort Worth-Arlington
120
120
91.4%
 
49
Tom Thumb
$
16.84

North Hills
 
 
 
TX
Austin-Round Rock
144
144
98.4%
 
60
H.E.B.
$
20.83


36


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Panther Creek
 
 
TX
Houston-Baytown-Sugar Land
166
166
100.0%
 
66
Randall's Food
$
17.38

Prestonbrook
 
 
TX
Dallas-Fort Worth-Arlington
92
92
98.8%
 
64
Kroger
$
13.51

Rockwall Town Center
 
 
TX
Dallas-Fort Worth-Arlington
46
46
91.3%
 
74
74
(Kroger)
$
24.39

Shiloh Springs
JV-USAA
20%
TX
Dallas-Fort Worth-Arlington
110
22
92.8%
 
61
Kroger
$
14.11

Signature Plaza
 
 
TX
Dallas-Fort Worth-Arlington
32
32
67.6%
 
62
62
(Kroger)
$
21.40

Southpark at Cinco Ranch
 
 
TX
Houston-Baytown-Sugar Land
243
243
92.0%
 
101
Kroger, Academy
$
10.41

Sterling Ridge
 
 
TX
Houston-Baytown-Sugar Land
129
129
100.0%
 
63
Kroger
$
18.95

Sweetwater Plaza
JV-C
20%
TX
Houston-Baytown-Sugar Land
134
27
94.5%
 
65
Kroger
$
16.13

Tech Ridge Center
 
 
TX
Austin-Round Rock
187
187
92.7%
 
84
H.E.B.
$
20.00

Weslayan Plaza East
JV-GRI
40%
TX
Houston-Baytown-Sugar Land
170
68
100.0%
 
$
15.80

Weslayan Plaza West
JV-GRI
40%
TX
Houston-Baytown-Sugar Land
186
74
98.4%
 
52
Randall's Food
$
16.92

Westwood Village
 
 
TX
Houston-Baytown-Sugar Land
184
184
96.7%
 
127
(Target)
$
17.21

Woodway Collection
JV-GRI
40%
TX
Houston-Baytown-Sugar Land
104
42
96.0%
 
57
Randall's Food
$
16.39

 
 
 
 
TX
 
3,402
2,673
95.4%
95.8%
407
1,543

 
Ashburn Farm Market Center
 
 
VA
Washington-Arlington-Alexandria
92
92
100.0%
 
49
Giant Food
$
22.64

Ashburn Farm Village Center
JV-GRI
40%
VA
Washington-Arlington-Alexandria
89
36
100.0%
 
57
Shoppers Food Warehouse
$
15.35

Braemar Shopping Center
JV-RC
25%
VA
Washington-Arlington-Alexandria
96
24
96.9%
 
58
Safeway
$
19.38

Centre Ridge Marketplace
JV-GRI
40%
VA
Washington-Arlington-Alexandria
104
42
100.0%
 
55
Shoppers Food Warehouse
$
17.49

Cheshire Station
 
 
VA
Washington-Arlington-Alexandria
97
97
97.5%
 
55
Safeway
$
16.68

Culpeper Colonnade
 
 
VA
Culpeper
132
132
94.0%
 
127
70
Martin's, (Target)
$
14.88

Fairfax Shopping Center
 
 
VA
Washington-Arlington-Alexandria
76
76
89.2%
 
$
13.15

Festival at Manchester Lakes
JV-GRI
40%
VA
Washington-Arlington-Alexandria
165
66
98.8%
 
65
Shoppers Food Warehouse
$
23.64

Fortuna Center Plaza
JV-RRP
20%
VA
Washington-Arlington-Alexandria
105
21
100.0%
 
124
67
Shoppers Food Warehouse, (Target)
$
15.24


37


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Fox Mill Shopping Center
JV-GRI
40%
VA
Washington-Arlington-Alexandria
103
41
100.0%
 
50
Giant Food
$
21.32

Gayton Crossing
JV-GRI
40%
VA
Richmond
157
63
92.7%
 
55
38
Martin's, (Kroger)
$
13.57

Greenbriar Town Center
JV-GRI
40%
VA
Washington-Arlington-Alexandria
340
136
96.0%
 
62
Giant Food
$
22.95

Hanover Village Shopping Center
JV-GRI
40%
VA
Richmond
88
35
82.1%
 
$
8.09

Hollymead Town Center
JV-C2
20%
VA
Charlottesville
154
31
95.0%
 
143
61
Harris Teeter, (Target)
$
21.37

Kamp Washington Shopping Center
JV-GRI
40%
VA
Washington-Arlington-Alexandria
72
29
96.2%
 
$
33.10

Kings Park Shopping Center
JV-GRI
40%
VA
Washington-Arlington-Alexandria
74
30
90.3%
 
28
Giant Food
$
25.79

Lorton Station Marketplace
JV-C2
20%
VA
Washington-Arlington-Alexandria
132
26
100.0%
 
63
Shoppers Food Warehouse
$
20.44

Lorton Town Center
JV-C2
20%
VA
Washington-Arlington-Alexandria
52
10
91.6%
 
$
23.94

Market at Opitz Crossing
 
 
VA
Washington-Arlington-Alexandria
150
150
78.6%
 
52
Safeway
$
14.31

Saratoga Shopping Center
JV-GRI
40%
VA
Washington-Arlington-Alexandria
113
45
100.0%
 
56
Giant Food
$
17.94

Shops at County Center
 
 
VA
Washington-Arlington-Alexandria
97
97
92.6%
 
52
Harris Teeter
$
19.57

Shops at Stonewall
 
 
VA
Washington-Arlington-Alexandria
308
308
100.0%
 
140
Wegmans, Dick's Sporting Goods
$
15.45

Signal Hill
 
JV-C2
20%
VA
Washington-Arlington-Alexandria
95
19
100.0%
 
67
Shoppers Food Warehouse
$
19.76

Town Center at Sterling Shopping Center
JV-GRI
40%
VA
Washington-Arlington-Alexandria
187
75
98.2%
 
47
Giant Food
$
20.10

Tysons CVS
JV-O
50%
VA
Washington-Arlington-Alexandria
13
6
100.0%
 
$
95.35

Village Center at Dulles
JV-C
20%
VA
Washington-Arlington-Alexandria
298
60
92.1%
 
48
Shoppers Food Warehouse, Gold's Gym
$
23.94

Village Shopping Center
JV-GRI
40%
VA
Richmond
111
44
96.7%
 
45
Martin's
$
20.69

Willston Centre I
JV-GRI
40%
VA
Washington-Arlington-Alexandria
105
42
84.5%
 
$
25.80

Willston Centre II
JV-GRI
40%
VA
Washington-Arlington-Alexandria
136
54
98.6%
 
141
59
Safeway, (Target)
$
21.32

 
 
 
 
VA
 
3,740
1,886
94.9%
94.9%
589
1,344
 
 
Aurora Marketplace
JV-GRI
40%
WA
Seattle-Tacoma-Bellevue
107
43
96.3%
 
49
Safeway
$
15.26

Cascade Plaza
JV-C
20%
WA
Seattle-Tacoma-Bellevue
211
42
86.6%
 
49
Safeway
$
11.60


38


Portfolio Summary Report By State
March 31, 2013
(in thousands)
 
 
 
 
 
 
JVs at 100%
REG's pro-rata share
REG's pro-rata share
REG's pro-rata share
 
 
 
 
Property Name
 
JV
REG's Ownership %
State
CBSA
GLA
GLA
% Leased
% Leased - Operating Properties
Retailer-
Owned
GLA
Grocery Anchor GLA
Major Tenants (1)
Average Base Rent/ Sq. Ft
Eastgate Plaza
JV-GRI
40%
WA
Seattle-Tacoma-Bellevue
78
31
95.8%
 
29
Albertsons
$
23.12

Grand Ridge
 
 
WA
Seattle-Tacoma-Bellevue
327
327
90.3%
 
45
Safeway, Regal Cinemas
$
19.51

Inglewood Plaza
 
 
WA
Seattle-Tacoma-Bellevue
17
17
100.0%
 
$
32.40

Orchards Market Center I
JV-RRP
20%
WA
Portland-Vancouver-Beaverton
101
20
100.0%
 
Wholesale Sports
$
13.35

Orchards Market Center II
 
 
WA
Portland-Vancouver-Beaverton
77
77
93.7%
 
LA Fitness
$
18.09

Overlake Fashion Plaza
JV-GRI
40%
WA
Seattle-Tacoma-Bellevue
81
32
94.5%
 
230
(Sears)
$
23.97

Pine Lake Village
 
 
WA
Seattle-Tacoma-Bellevue
103
103
100.0%
 
41
Quality Foods
$
20.97

Sammamish-Highlands
 
 
WA
Seattle-Tacoma-Bellevue
101
101
99.5%
 
55
55
(Safeway)
$
25.08

Southcenter
 
 
WA
Seattle-Tacoma-Bellevue
58
58
83.2%
 
112
(Target)
$
26.82

 
 
 
 
WA
 
1,261
853
93.3%
95.2%
397
268
 
 
Racine Centre Shopping Center
JV-GRI
40%
WI
Racine
136
54
94.4%
 
51
Piggly Wiggly
$
7.51

Whitnall Square Shopping Center
JV-GRI
40%
WI
Milwaukee-Waukesha-West Allis
133
53
92.8%
 
69
Pick 'N' Save
$
7.76

 
 
 
 
WI
 
269
108
93.6%
93.6%
120
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regency Centers Total
 
 
 
 
40,003
28,406
94.2%
94.4%
6,030
14,223
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


39


Portfolio Summary Report by State
March 31, 2013
(in thousands)
 
 
 
 
 
 
(1) Major Tenants are the grocer anchor and any tenant over 40,000 square feet. Retailers in parenthesis are a shadow anchor and not a part of the owned property.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 JV-C:
 Co-investment Partnership with Oregon
 JV-C2:
 Co-investment Partnership with Oregon
 JV-CCV:
 Co-investment Partnership with Oregon
 JV-GRI:
 Co-investment Partnership with GRI
 JV-O:
 Other, single property Co-investment Partnerships
 
 
 
 
 
 
 
 
 
 JV-RC:
 Co-investment Partnership with CalSTRS
 JV-RRP:
 Regency Retail Partners (closed-end fund)
 JV-USAA:
 Co-investment Partnership with USAA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Properties managed by Regency, but not owned
Powers Ferry Kroger
 
 
 
GA
Atlanta-Sandy Springs-Marietta
46

 
 
 
 
 
 
 
Woodstock Crossing
 
 
 
GA
Atlanta-Sandy Springs-Marietta
66

 
 
 
 
 
 
 
Centennial Crossroads Plaza
 
 
 
NV
Las Vegas-Paradise
99

 
 
 
 
 
 
 
Total square footage managed by Regency, but not owned
 
 
 
211

 
 
 
 
 
 
 


40


Significant Tenant Rents - Wholly Owned and Regency’s Pro-Rata Share of Co-investment Partnerships
March 31, 2013
(in thousands)
Tenant
 
Tenant GLA
 
% of Company-Owned GLA
 
Total Annualized Base Rent
 
% of Total Annualized Base Rent
 
Total # of Leased Stores - 100% Owned and JV
 
# of Leased Stores in JV
Kroger
 
2,138

 
7.5
%
 
$
19,775

 
4.4
%
 
41

 
12

Publix
 
1,925

 
6.8
%
 
19,214

 
4.2
%
 
51

 
16

Safeway
 
1,580

 
5.6
%
 
14,524

 
3.2
%
 
46

 
21

TJX Companies
 
665

 
2.3
%
 
8,413

 
1.9
%
 
29

 
10

CVS
 
481

 
1.7
%
 
7,720

 
1.7
%
 
45

 
22

Albertsons
 
496

 
1.7
%
 
6,432

 
1.4
%
 
13

 
5

PETCO
 
285

 
1.0
%
 
5,908

 
1.3
%
 
37

 
16

Whole Foods
 
252

 
0.9
%
 
5,615

 
1.2
%
 
9

 
5

Walgreens
 
150

 
0.5
%
 
5,254

 
1.2
%
 
15

 
4

Ahold
 
361

 
1.3
%
 
5,134

 
1.1
%
 
13

 
10

Ross Dress For Less
 
273

 
1.0
%
 
4,373

 
1.0
%
 
16

 
10

H.E.B.
 
275

 
1.0
%
 
4,051

 
0.9
%
 
4

 
1

JPMorgan Chase Bank
 
70

 
0.2
%
 
3,767

 
0.8
%
 
26

 
5

Trader Joe's
 
138

 
0.5
%
 
3,689

 
0.8
%
 
15

 
5

Starbucks
 
94

 
0.3
%
 
3,533

 
0.8
%
 
80

 
32

Harris Teeter
 
301

 
1.1
%
 
3,446

 
0.8
%
 
9

 
4

Wells Fargo Bank
 
76

 
0.3
%
 
3,403

 
0.8
%
 
36

 
20

Bank of America
 
74

 
0.3
%
 
3,348

 
0.7
%
 
26

 
12

Sears Holdings
 
409

 
1.4
%
 
3,217

 
0.7
%
 
6

 
1

Rite Aid
 
207

 
0.7
%
 
3,206

 
0.7
%
 
24

 
15

SUPERVALU
 
279

 
1.0
%
 
3,127

 
0.7
%
 
12

 
11

Sports Authority
 
141

 
0.5
%
 
3,063

 
0.7
%
 
4

 
1

Wal-Mart
 
466

 
1.6
%
 
3,026

 
0.7
%
 
5

 
1

Subway
 
97

 
0.3
%
 
2,970

 
0.7
%
 
109

 
49

Target
 
350

 
1.2
%
 
2,884

 
0.6
%
 
4

 
2

Top 25 Tenants
 
11,582

 
40.8
%
 
$
149,091

 
32.9
%
 
675

 
290

Fuel Pad base rent (below) is included in the respective grocer's annualized base rent above.
Grocer fuel pads on ground leases
 
 Annualized Base Rent
Safeway Total
$
204

Kroger Total
$
45

GLA owned and occupied by the anchor not included above:
 
 
 
# of Retailer-Owned Stores
 
# of Stores including Tenant-Owned
Target
 
1,389

 
14

 
18

Wal-Mart
 
638

 
5

 
10

Kroger
 
525

 
7

 
48

Safeway
 
314

 
6

 
52

Sears Holdings
 
92

 
1

 
7

Albertsons
 
82

 
2

 
15

Publix
 
63

 
1

 
52

 
 
3,103

 
 
 
 


41


Tenant Lease Expirations
March 31, 2013
(in thousands)
All Tenants
 
 
 
 
 
 
 
 
 
 
Regency's Pro-Rata Share
Lease Expiration Year
 
Pro-Rata Expiring GLA
 
Percent of Pro-Rata
Expiring GLA
 
Pro-Rata
In-Place Minimum Rent Under Expiring Leases
 
Percent of Expiring Pro-Rata Minimum Rent (2)
 
Pro-rata Expiring A.B.R
(1)
 
214

 
0.8
%
$
3,985

 
0.9
%
$
18.65

2013
 
1,372

 
5.2
%
 
25,781

 
5.7
%
 
18.79

2014
 
2,752

 
10.5
%
 
52,789

 
11.7
%
 
19.18

2015
 
2,384

 
9.1
%
 
49,156

 
10.8
%
 
20.62

2016
 
2,767

 
10.5
%
 
49,077

 
10.8
%
 
17.73

2017
 
3,383

 
12.9
%
 
65,782

 
14.5
%
 
19.45

2018
 
2,015

 
7.7
%
 
34,891

 
7.7
%
 
17.31

2019
 
1,330

 
5.1
%
 
21,433

 
4.7
%
 
16.12

2020
 
1,513

 
5.8
%
 
22,834

 
5.0
%
 
15.09

2021
 
1,249

 
4.8
%
 
19,924

 
4.4
%
 
15.95

2022
 
1,727

 
6.6
%
 
26,529

 
5.9
%
 
15.36

10 Year Total
 
20,706

 
78.9
%
 
372,182

 
82.1
%
 
17.97

Thereafter
 
5,530

 
21.1
%
 
80,920

 
17.9
%
 
14.63

 
 
26,237

 
100.0
%
$
453,102

 
100.0
%
$
17.27

 
 
 
 
 
 
 
 
 
 
 
Anchor Tenants (3)
 
 
 
 
 
 
 
 
 
 
Regency's Pro-Rata Share
Lease Expiration Year
 
Pro-Rata Expiring GLA
 
Percent of Pro-Rata
Expiring GLA
 
Pro-Rata
In-Place Minimum Rent Under Expiring Leases
 
Percent of Expiring Pro-Rata Minimum Rent (2)
 
Pro-rata Expiring A.B.R
(1)
 
36

 
0.2
%
$
243

 
0.2
%
$

2013
 
368

 
2.5
%
 
2,339

 
1.5
%
 
6.36

2014
 
945

 
6.5
%
 
8,974

 
5.6
%
 
9.50

2015
 
684

 
4.7
%
 
6,723

 
4.2
%
 
9.83

2016
 
1,163

 
8.1
%
 
9,481

 
6.0
%
 
8.15

2017
 
1,448

 
10.0
%
 
16,536

 
10.4
%
 
11.42

2018
 
1,100

 
7.6
%
 
11,577

 
7.3
%
 
10.53

2019
 
976

 
6.8
%
 
12,400

 
7.8
%
 
12.71

2020
 
1,165

 
8.1
%
 
14,318

 
9.0
%
 
12.29

2021
 
774

 
5.4
%
 
7,452

 
4.7
%
 
9.63

2022
 
1,111

 
7.7
%
 
12,094

 
7.6
%
 
10.88

10 Year Total
 
9,770

 
67.6
%
 
102,137

 
64.2
%
 
10.45

Thereafter
 
4,677

 
32.4
%
 
56,993

 
35.8
%
 
12.19

 
 
14,447

 
100.0
%
$
159,129

 
100.0
%
$
11.01

 
 
 
 
 
 
 
 
 
 
 
Reflects in place leases as of March 31, 2013, but does not account for contractual rent steps and assumes that no tenants exercise renewal options.
(1) Leases currently under month to month lease or in process of renewal.
(2) Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements.
(3) Anchor tenants represent any tenant at least 20,000 square feet.


42


Tenant Lease Expirations
March 31, 2013
(in thousands)
Inline Tenants
 
 
 
 
 
 
 
 
 
 
Regency's Pro-Rata Share
Lease Expiration Year
 
Pro-Rata Expiring GLA
 
Percent of Pro-Rata
Expiring GLA
 
Pro-Rata In-Place Minimum Rent Under Expiring Leases
 
Percent of Expiring Pro-Rata Minimum Rent (2)
 
Pro-rata Expiring A.B.R
(1)
 
178

 
1.5
%
$
3,742

 
1.3
%
$
21.04

2013
 
1,004

 
8.5
%
 
23,443

 
8.0
%
 
23.34

2014
 
1,807

 
15.3
%
 
43,816

 
14.9
%
 
24.24

2015
 
1,700

 
14.4
%
 
42,433

 
14.4
%
 
24.96

2016
 
1,604

 
13.6
%
 
39,596

 
13.5
%
 
24.68

2017
 
1,935

 
16.4
%
 
49,245

 
16.8
%
 
25.45

2018
 
916

 
7.8
%
 
23,314

 
7.9
%
 
25.47

2019
 
354

 
3.0
%
 
9,032

 
3.1
%
 
25.52

2020
 
348

 
3.0
%
 
8,516

 
2.9
%
 
24.48

2021
 
475

 
4.0
%
 
12,472

 
4.2
%
 
26.25

2022
 
615

 
5.2
%
 
14,435

 
4.9
%
 
23.46

10 Year Total
 
10,936

 
92.8
%
 
270,045

 
91.9
%
 
24.69

Thereafter
 
853

 
7.2
%
 
23,927

 
8.1
%
 
28.05

 
 
11,790

 
100.0
%
$
293,972

 
100.0
%
$
24.93

 
 
 
 
 
 
 
 
 
 
 
Reflects in place leases as of March 31, 2013, but does not account for contractual rent steps and assumes that no tenants exercise renewal options.
(1) Leases currently under month to month lease or in process of renewal.
(2) Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements.

43


Earnings and Valuation Guidance
March 31, 2013
(in thousands, except per share numbers)
 
 
2011A
 
2012A
 
2013E
 
1Q13A
 
2Q13E
FFO / Share (for actuals please see related press release)
 
 
 
 
 
$2.47 - $2.54
 
 
 
$.61 - $.63
Core FFO / Share
 
 
 
 
 
$2.50 - $2.57
 
 
 
$.62 - $.64
Same Property -- Wholly owned and Regency's pro-rata share of co-investment partnerships:
 
 
  Same property percent leased at period end
 
93.8%
 
94.5%
 
94.0% - 95.0%
 
94.3%
 
 
  Same property NOI growth without termination fees
 
0.1%
 
4.0%
 
2.5% - 3.2%
 
5.1%
 
 
  Same property recovery rate
 
76.4%
 
77.4%
 
77% - 79%
 
77.6%
 
 
Percentage Rent -- Consolidated Only
 
$2,996
 
$3,327
 
$2,600 - $3,400
 
$1,548
 
 
Investment Activity
 
 
 
 
 
 
 
 
 
 
  Acquisitions - (REG Pro-Rata)
 
$110,643
 
$244,285
 
$0 - $50,000
 
$—
 
 
  Cap rate (average)
 
6.0%
 
5.3%
 
5.2% - 5.7%
 
—%
 
 
  Dispositions - (REG Pro-Rata)
 
$91,205
 
$404,852
 
$200,000 - $250,000
 
$—
 
 
  Cap rate (average)
 
7.8%
 
7.8%
 
7.0% - 8.0%
 
—%
 
 
  Liquidation of Preferred Investment in JV
 
$—
 
$—
 
$47,500
 
$—
 
 
  Yield
 
—%
 
—%
 
10.5%
 
—%
 
 
  Development and Redevelopment starts
 
$95,904
 
$149,446
 
$125,000 - $175,000
 
$—
 
 
Third party fees and commissions
 
$28,980
 
$26,511
 
$23,500 - $25,000
 
$6,761
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Asset Valuation Guidance:
 
 
 
 
 
 
 
 
 
 
Estimated market value of expansion land and outparcels available
 
 
 
 
 
 
 
$81,798
 
 
NOI from Projects in Development (current quarter)
 
 
 
 
 
 
 
$602
 
 
NOI from leases signed but not yet rent-paying in operating properties, including Development Completions (current quarter)
 
 
 
 
 
 
$2,554
 
 
 
 
 
 
 
 
 
 
 
 
 
Forward-looking statements involve risks, uncertainties and assumptions. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on forms 10K and 10Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.

44


Reconciliation of FFO and Core FFO Guidance to Net Income
March 31, 2013
(per diluted share)
Funds From Operations Guidance:
 
Three Months Ended June 30, 2013
 
Full Year 2013
Net income attributable to common stockholders
$
0.14

0.16

$
0.60

0.67

Adjustments to reconcile net income to FFO:
 
 
 
 
 
 
Depreciation expense, amortization and other amounts
 
0.47

0.47

 
1.87

1.87

Funds From Operations
$
0.61

0.63

$
2.47

2.54

Adjustments to reconcile FFO to Core FFO:
 
 
 
 
 
 
All other non-core amounts
$
0.01

0.01

$
0.03

0.03

Core Funds From Operations
$
0.62

0.64

$
2.50

2.57



45


Glossary of Terms
March 31, 2013

Core Funds From Operations (Core FFO): An additional performance measure used by Regency as the computation of FFO includes certain non-cash and non-comparable items that affect the Company's period-over-period performance. Core FFO excludes from FFO, but is not limited to, transaction profits, income or expense, gains or losses from the early extinguishment of debt and other non-core items. The Company provides a reconciliation of FFO to Core FFO.
Development Completion: A Project In Development is deemed complete at the point in time when either (i) 90% of total estimated net development costs have been incurred and percent leased equals or exceeds 95%, or (ii) two years have passed since the open date for the last tenant leasing space equal to or greater than 20,000 square feet, or (iii) three years have passed since the start of construction. Once deemed complete, the property is termed an Operating Property.
Development Property Gains and Losses: Gains and losses incurred when properties that were acquired and subsequently developed (including partially operating properties specifically acquired for redevelopment) are sold before the end of the first calendar year following Development Completion.
Fixed Charge Coverage Ratio: Earnings before interest, taxes, investment transaction profits net of deal costs, depreciation and amortization (“Core EBITDA”) divided by the sum of the gross interest and scheduled mortgage principal paid to our lenders plus dividends paid to our preferred stockholders.
Funds From Operations (FFO): FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (“NAREIT”) defines as net income, computed in accordance with GAAP, excluding gains and losses from sales of depreciable property, net of tax, excluding operating real estate impairments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes FFO for all periods presented in accordance with NAREIT's definition. Many companies use different depreciable lives and methods, and real estate values historically fluctuate with market conditions. Since FFO excludes depreciation and amortization and gains and losses from depreciable property dispositions, and impairments, it can provide a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company's financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, FFO is a supplemental non-GAAP financial measure of the Company's operating performance, which does not represent cash generated from operating activities in accordance with GAAP and therefore, should not be considered an alternative for cash flow as a measure of liquidity.
Net Operating Income (NOI): Total property revenues (minimum rent, percentage rents, and recoveries from tenants and other income) less direct property operating expenses (operating and maintenance and real estate taxes) from the properties owned by the Company, and excludes corporate-level income (including management, transaction, and other fees), for the entirety of the periods presented.
Non-Same Property: A property acquired during either period being compared or a Development Completion that is less than 90% funded or features less than two years of anchor operations. In no event can a Development Completion be termed a Non-Same Property for more than two years.
Operating Property: Any property not termed a Project In Development.

Project In Development: A property owned and intended to be developed, including partially operating properties acquired specifically for redevelopment and excluding land held for future development.

Same Property: Information provided on a same property basis is provided for comparable operating properties that were owned and operated for the entirety of both periods being compared. This term excludes all Projects In Development and Non-Same Properties.



46
GRAPHIC 4 graphicregencylogoa02.jpg begin 644 graphicregencylogoa02.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_X0`617AI9@``24DJ``@```````````#_ MVP!#``@&!@<&!0@'!P<)"0@*#!0-#`L+#!D2$P\4'1H?'AT:'!P@)"XG("(L M(QP<*#7J#A(6&AXB)BI*3E)66EYB9 MFJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7&Q\C)RM+3U-76U]C9VN'BX^3EYN?H MZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$!`0$!`0````````$"`P0%!@<("0H+ M_\0`M1$``@$"!`0#!`<%!`0``0)W``$"`Q$$!2$Q!A)!40=A<1,B,H$(%$*1 MH;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF)R@I*C4V-S@Y.D-$149'2$E*4U15 M5E=865IC9&5F9VAI:G-T=79W>'EZ@H.$A8:'B(F*DI.4E9:7F)F:HJ.DI::G MJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7V-G:XN/DY>;GZ.GJ\O/T]?;W M^/GZ_]H`#`,!``(1`Q$`/P#W^BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBH+R]M]/M6N;J01PI@,Q!.,G`Z>YI-I*[&DY.RW)Z*Q/\` MA+M"_P"@@O\`W[?_``IZ>*]#D8`:C&/]X,H_,BL_;4OYE]YM]6K_`,C^YFQ1 M3(IHIXEEAD22-N5=&!!^A%/K4P:MHPHHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBL'6?&?A_P_J,5AJNHK;7, MJ"1%:)R-I)`)8`@<@]3VH`WJ*I:KJUCHNERZEJ$_DV<6W?)M+8R0HX4$GDBJ M?_"5Z)_PC7_"1?;?^)3_`,_'E/\`W]GW<;OO<=*`-FBN-_X6MX*_Z#7_`)*S M?_$5?N/'?ANUT6TUB;42MA=LR03>1(=Q4D$8"Y'(/4#I0!T=%,::-(#.S@1* MN\L>@&,YJEHVMZ=X@T];_2[D7%LS%0^QEY'488`T`:%%9$7B?1Y_$,N@17>[ M4XEW/`(G^48!^]C;T([U5U;QUX8T.X:WU#6((YE.UHT#2,I]P@)'XT`=#16? MI6NZ5K<;OI>H6]V(\;_*D#%,YQD=1G!Z^AJU>7<%A93WER_EV]O&TLKX)VJH MR3@$+"]GL[G5_+N+>1HI4^S2G:RG!&0F#R.U7-#\;>'O$EZ M]GI.H?:+A(S*R>3(F%!`)RR@=6%`'045C:=XKT35=:N]'LKWS;^TW^=%Y3KL MVL%;D@`X)`X-;-`!17&_\+6\%?\`0:_\E9O_`(BMG0/%>B>)_M']CWOVG[/M M\W]TZ;=V`S]T]/2@#9HKG];\<>'?#E\MEJNH_9[AHQ($\F1_E)(!RJD=C M6^K!E#*<@C((H`6BL36?%_A_P^_EZIJD$$N`?*Y=\'H=J@G]*ET?Q/H>OG;I M>IV]R^S>8U;#A>.2IY`Y';O0!K45R=Y\3/"%A>SV=SJ_EW%O(T4J?9I3M93@ MC(3!Y':KFA^-O#WB2]>STG4/M%PD9E9/)D3"@@$Y90.K"@#H****`"BBB@`J M&ZM8+VW:"YB66)L91AD'!R/UJ:BDTFK,:;3NCSCPKIUG>^(-0@N;>.6*-6*( MPR%P^*ZVX\)Z)<1E/L*1DCAHB5(_S[UQ.C:S'HFNW\\D$LP,CY\_P!* MVKGXA1JA6WT^3S<<>@(SQZCCO6WMIPDE46C['-]7I5(R=&3;CK9 MJVG=:G:U634+*27RDO+=I.FQ903^6:XW7+FZ\0^)1H5M,8[6,XD(Z$@98GUQ MT`]?TU3X$T8VWE@3B3'^M\SYORZ?I2]M.9T MA=%.&8`^YIP((R#D5Y9E*,8RO=7\DNYULFH64,GER7 MENDG]UI5!_+-6`0P!!!!Y!%>*+/3>X7/YUYYXIL5TWQ1;362EKB9Q.`_.9-_&/;.*Z.#P5IS1E] M1::\NWYDF:1AEO;';ZYH5>I*4H1CJO/_`(`Y86C3A&I.;M+LM?S.C1TD0.C! ME/0J<@TZO/X()?"OC&WLK>=WM+LKE&/4,2HSVR".OI5_Q=JEW+?V^AV#E'GV M^8RG!.XX"Y[#N?;\:/K24&Y+5.U@>!;J1C"5XM7OY>9U#ZC8Q2^7)>6Z2#C: MTJ@_EFK&Y=N[<-O7.>*YB#P'I$=L(Y3-++CF7?MY]@./SS6;8Z->66JW&A3I M#1[6K&W-'?S_,2P]":?LY[=UNNMM?P.X$D9.`Z MY^M.)`&2<"O-+72K72O'$5E=JWE"57MWSCG(*$^O(V_6O0-3CMI=+NDO"1;& M)O-(/(7'-52K.<9-JS7F3B,-&E**C*ZEKM_P2R)(R9JQ&*H0H5.2,KVWT"BBBMCF"BB MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`**** M`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH` M****`"BBB@`KPSXMV!U7XFZ+IRR"-KNV@@#D9"EII%SC\:]SKQKXA?\`):O" MO_;I_P"E#TF-%.Z\0W%Q\*->\-ZNQ76-*:*,JY^9XA/&`??'`SZ;3WJY_P`V MU?Y_Y_*?\9_"Q6(>);)=NX+#?!.-PR-C'UY`'_?/I3/^;:O\_P#/Y0!C>%/& M7@;2O#5I9:QX;^V7\>_S9_L,$F_+L1\S,"<`@<^E=I\0--L=6^$D5WI5DMO; M1+%?6\"(L>Q6Y;Y5X'#L3CO5'X??$'POH?@?3M.U'4_)NX?-\R/[/*V,R,PY M52.A%>@I/IOB_P`,2M:3>?87\,D0DVLF1RAX(!'(/Y4`<+KOBC;\#;:[656N M+VU2RR?XF^Y)^.%>JGPAEN-$U;6O"VH;4GC"W2KSZ`-S]"GZUQ_A);[7M8T' MPG([1C]HE62&RF(P`7R5X]@L=<[X%U[PIHT5Y9^+-' M\Z^:X8F>XM5FV#`!4AOF!R&/3O7H'P[MI?#OPGEU&*V,EU)%/?"(Y/F$`[!Q MZA5Z>M4)?''PV\3V@GUVSCBNV3:ZS6K-(/82(,X].1^%`'6^#[7PKMO-3\+& M'RKS8)DA)"J5!Q\A^X?F/'%7_%__`")6O?\`8.N/_1;5YQ\']-D7Q!KNJ6*2 MQZ%(6BMA(O\`K/GRIR>254$'_>KT?Q?_`,B5KW_8.N/_`$6U`'E?PM/@\>%+ ML^(?[$^U?;'V_;O*\SR]B8QNYQG=T[YJW\(H?,\8>)+S3=RZ(69(AL(#9D)C MZ]PF>/\`:K-^'?@/1_%G@?49KJ$KJ(N7A@N@[?N\(A'R@X(R3U'>MOX9>()M M!U&?P+K4:07,$C?9W!&&)^8KGOG.X'N#]*`.-M=9T/0_B?XDN?$&F_VA:-<7 M4:1>0DN',V0V'('0,,]>:]5\!ZWX5\03WT_A[0TT^6V5$ED-I%$S*Y)`!0G( MRG.?:O/?#/B#2_#?Q<\3WFK77V>W>2ZB5_+9\L9P0,*">BFO6-#\;>'O$EZ] MGI.H?:+A(S*R>3(F%!`)RR@=6%"!GG7P]_Y+5XJ_[>__`$H2O9:\'\,^(-+\ M-_%SQ/>:M=?9[=Y+J)7\MGRQG!`PH)Z*:]8T/QMX>\27KV>DZA]HN$C,K)Y, MB84$`G+*!U84(&>#^`O$/AG0?[0_X2+1_P"T?.\OR/\`1HYO+QNW??(QG*]/ M2O;_``+J?A[6M+N=0\/:2FG1>=Y$H%M'"SLJAAG83D8?C/O7E7PC\5Z)X8_M MC^V+W[-]H\GROW3ONV^9G[H./O#KZUZ-JWQ#T2Y\'ZW?Z-?^?):0A,^2Z;7D MRJ?>`SR#T]*$#/-=5TR7QWK7C36U+&/3H\6P&6!V'`Q]4C3+;B2GRY)]2`#^->;^"?"OCU/#*7&AZKIUE8W^93%.H9V_AR MAK4^$4MQH>OZYX3ORHGB;S5"YP2ORL0?0@H1[4`SE]!U;2-`\7:W M'XXTPWUW)-CS9;<2A""V3M;LP*D$9XQ7JGA&+P5?ZG+K/A@6\=SY!@FCA4QX M4L#S&<8Y7J!^=GQ6U]#E'2XM6EVGOM8*2!GL<'BL?X?Z; M;7'Q2N]1\,I-'X>MT9=[AL-E`-F6Y^_\WK@4`8-KK.AZ'\3_`!)<^(--_M"T M:XNHTB\A)<.9LAL.0.@89Z\UZKX#UOPKX@GOI_#VAII\MLJ)+(;2*)F5R2`" MA.1E.<^U>>^&?$&E^&_BYXGO-6NOL]N\EU$K^6SY8S@@84$]%->L:'XV\/>) M+U[/2=0^T7"1F5D\F1,*"`3EE`ZL*$#.@HHHIB"BBB@`HHJEJL5_-ITB:;,D M-V2NQWZ#D9['MGM2D[*Y48\TDKV./\%_\C/J?^Z__HRNTO["WU*SDMKF,.CC M'(Y4^H]#7'Z=X6\1:=?FYAO;-&D8>:0Q)91PG@:XDL]3OM)F.""6`[!U.UL?7C\JH6^F+>>-M0LKBYFMF>25T:)L,Q M+;@/IM.?PK;U/PQJC>(9-4TFYMX&?G+D@AL8/&TCG^M6-4\+3ZA%:W:72PZO M#&@DF7A9&`Z\`$'/0XZ=O3F]C/D4'&_*_O1V?6:7M'44DN=:^3_R&_\`"$Q? M]!?4?^_@_P`*KVN@Z3:>(H(_[7N9=0B8,(G(8G`S@G'I[U+M\:[/)\RQST\_ MC/UZ8_2KN@>'#I3_:;^;AI.R@]<9ZY]?Y=]53C*2Y86]?\`AS"5:<(2 MYZJ>FB7ZZ;&#H[BR^(M]'/A6F:54SZL0X_05WMPU>^C$.H06VK(`%7 MS!N<#D9&M%E\?)%/+)!'<^7MDC M.&&5VC'_``(8IO\`9D6G^-]-LK=VE>/8TTC=6?YF8G\,?A76^(/#T&NVZY?R MKF//ER@9_`CN/Y?GGG5*52,]-5*]OT.N5>G1G3UT<+7_`%L9_P#PA,7_`$%] M1_[^#_"J-WX8TBWO+>WN]:N_M$A'E([!B23@8X]:M1Q>-+6,0"6RG`&!*YR< M?7C/X@U/I/AJY34_[5UBZ%U>#[BK]U/?H/P&`!6OLXRLHT_O_P"',/;5(7E. MLGVMN_PT,SQ9_P`CAHW^]%_Z,KN:XS5_#NO:CK(O5N++$+YM]S$%5#97(V\U MUEFMPMG"MVR/2^;?Q/7&!P,]:YV.T\:6L0MX[JVE0#"RL0 MQ`^I&3^(-7=`\,RZ?>2:CJ-P+F^DR,C)"YZG)ZGMVP.*Z56J2:48M=[G$\/2 MIQE*U=S<113V\L4P!B="K@]"I'->>>"M*2YUN6[!,EO:$^6Y&-[ M'(4X^F3['%88B$E5Y8?;T?RZ_<=>$J0=#FJ?\N]5\^GWG=Z58)I>EV]FF#Y: MX8C^)NI/XG-7***[XI15D>3*3E)R>["BBBF2%%%%`!1110`4444`%%%%`!11 M10`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%% M`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!5*XTC3+N]B MO;G3K2:[AQY4\L"LZ8.1M8C(P>1CO5VN)\=^*M8\/ZIH&GZ/%8O+JLS09O%< MJK;HU7[I&!ESGK0!V4\$-U`\%Q%'-#(I5XY%#*P/8@\$56_LC3/[,_LW^SK3 M[!_SZ^0OE==WW,8Z\].O-9>C/XMCNI7\1MH*V*Q$AK$RAPV1R=_&W&[]*6P\ M<>&=4U(Z=9:Q;RW6W3.V*%`BKDY.`.!R2:P9O'WA:W>_2;5XHWL9?)N%='!5\L,`8 M^;[K?=STJWXKU:;0_#5WJ,$]I#)#LQ)>)(T0RZK\PC!;OQCOCM0!;MM&TNSO M9+RUTVS@NI,[YXH%5WR-]%MH=,@U75+:*^O+%+OY$D6)E*DEE9AP/E;`8@].,TO\`PL'PI_9` MU3^V8/LA?RP=K;]WILQN[^G3F@#H8((K:"."")(H8U"I'&H55`Z``=!5.YT+ M2+RX6XNM*L9YU.5DEMT9@?8D9JI?>+M!TU=.:ZU*-$U+_CT<*S+)]WG<`0!\ MR\G'6J\7CWPM-9W=VFM6QAM&VRL<@@]MH(RV<'&W.>U`'1(BQH$10JC@`#`% M-FABN()()XTEBD4H\;J&5E(P00>H(K-C\2Z++H:ZTNI0#36'%PS;5ZXQSR#G MC'6H=(\8>']=BFDT[5(9EA4O(&RA11U8A@"![]*`-*QTVQTN!H-/LK>TB9MY MCMXEC4M@#.`!S@#\JBNM$TF]O$N[O3+*>Y3&R:6W5W7!R,,1D8-7M^8]#GD>]`&I-X6\/7$\D\^@Z7++(Q=Y'LXV9F)R221R M2:FL="T?2YVGT_2K&TE9=ADM[=(V*Y!QD`<9`_*L[2O'/AG6K\V.GZM#+F:Y=OBK96?CW5=*U*XMX-'M5*13K!*9#,NT,IQG@'S!G:/ MNCGU`.SF\+>'KB>2>?0=+EED8N\CV<;,S$Y))(Y)-36.A:/I<[3Z?I5C:2LN MPR6]ND;%<@XR`.,@?E6?J7C?PUI&HC3[[5X(KHG!3EMA_P!H@$+U[XK=BECF MB26)U>-P&5U.0P/0@T`9/_"(>&?^A=TG_P``H_\`XFI$\,Z!';R6Z:'IJPRE M6DC%I&%0[0`%(!Q\R\XQS MUZTZ3QYX6BU7^S7UJV%T#M*Y.T'.,%\;0<]LT`;T$$-M!'!;Q)%#&H5(XU"J MH'0`#H*KKI.FIJ+:BFGVBWS<-,.O#&H:G_`&=:ZS;R71(55&0')[*Q&UOP)H`T M[W1=*U,@W^F6=T1T,\"OC\Q5N*&*",1PQI&@Z*B@`?@*P=5\<>&M$U'^S]1U M6*"ZR`8]C-MR`1N(!"\$'G%6-2\6:#I-C!>WNJVT=O.N^%@V[S%]5"Y+#D=/ M6@!\WA;P]<3R3SZ#ISC9F8G)))'))J:QT+1]+G:?3]*L;25EV&2W MMTC8KD'&0!QD#\J@B\4:%-H[ZM'JMJ;!&VM/Y@"JW'RGT/(XZ\TW0_%>A^)- MXTG48KED&63!5P/7:P!Q[XH`V:***`"BBB@`HHJCK&H#3-,FN<`N!A%/=CP/ M\:FUU=_,ZIQH4GR2NWU((-:TVXM7N$NX_+3&\L=I7)P,@\CFKLXX(C4L!^(XJ>QUO3]1?R M[:X!D_N,"I/TSU_"NA8FBY5272ZN4-!\, M_P!F74E_>7!NKZ3.7[+GKC/4^]=#6/;>*-)N9!&MSL8G`\Q2H/X]*OWNH6NG MQK)=2B-6.T$@G)_"M*-2@H7IR5EY_F95_;5)WJ)W]/R+-%<1X8UBWM&O)-0N MF$DNS#/N8MC=WY]:ZNRU6QU%W2TG$C(,L`I&!^(J,-C*=>*=TF^E]15L/.E) MJUTNMBY14%W>VUC#YMU,D2=`6/7Z#O64OBW1V?;]H<#^\8FQ_*M9XBE3=IR2 M?J1&E4FKQBV;E%1PSQ7$*S0R+)&PR&4Y!JC;:_I=Y.D,%T'D?.T;&&<#)ZCT M%4ZL(VO):[:[^A*A)WLMC2HK%E\5Z1%*4^TEL'!9$)7\^_X5H7>HV=C"LMS. MD:-]W/5OH.IJ8XBE)-J2TWU*=*HK)Q>IB:WH^NZE=RQV^I1PZ?*`#&6:***ZCE" MBBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`** M**`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHH MH`****`"BBB@`HHHH`*\M^*]I!?^*/!-G;?4KBU,(*S.Y=-RLR`,Q'S!PW7G%>U44K#N>3>`]'TS5?&WCDZCIUI M>>5J)\O[1"LFW,DV<;@<9P/RKI_BM_R335_^V/\`Z.2NRHIB/$[:SM=0^(/@ M&UO+>*XMW\/0[HID#JV(I2,@\'D`U!HVC:7*/B>)-.M7^P^=]EW1*?(QY^-G M'R_=7IZ"O7 MXW:_ITFE63V45BKQV[0*8T8K#R%Q@'YF_,UZ[118+GSCHNGZM>>`M/N[%YOL M]AKC23"*'SC'\D.V39_$%^;Y>AWM:=]>W>G?%GQG=V-D+VYCTE2EN5W!\BW!R.X`))'<"O8Z*+!<\!N- M=NM>\4>"+^;55NF:\C4Q16+6Z6[;X]R!S_K.N#@X&/\`:KJ9[^W\*_&K5-4U M@R6]E?V*1V\PA=P[XB&T;0>?D:O5:*+!<\#M[>_T6'6=&U[Q-/HXO+J02(^C M_:%O`X`WK(.03Z`\=N6R>"_V=J&I^+?$UA82S27 MLGAZ!0TD?EO+A+4L"I/RE@"",\9J,#[?HVEZ7?\`BZ\ANK%8Y8=,7P^QE@=1 M@`,,%OJ3SU/->_446"YXYXN\4:G<7_BC1;B>/28DA%O#&K3:[=Z-JEK!,L%T;-[B%U,TPV<`@,.?P(]L>^T46" MYXGJT?BO7?!^@ZO>6TEO-;:@9;DQ689V'RA+AHL#)&&&,8((Z"M/PL8-3^(% MGJH\6W&L7B1O;RJFC-;J$VL<._`&#[$DX%>LT46"X4444Q!1110`5S7C4G^R MK<=OM`S_`-\M72UFZ]I[:EI,L$8S*,/'_O#M^(R/QKFQE.52A.,=[&V'DHU8 MMB>'MHT"RV]/+_7O^M:=&4KN#` MKC.<\5."K0J4(\KV5F/$TY0J._44@'J,USWBZ_>STM((F*M<-M)'7:!SC]!^ M-4O$FO-)+#9:7.[2[_G>%NIZ!01UZ_RH\4V,ZZ'8R2.TDEOA)7)SRP&3GZ@? MG7-B\5STJL*7V5O^?X7-Z%#EG"4^O0MZ.-"T^QB#75BUP5!D=I%)SW'L/:L[ MQ(NE-$E[IUS;+=QN,B"1&LU!1MOK]^Q<*D56O[S?;074IH]2\' M?;9(T:7R@0Q4?*V0&QZEV[Z>M[/&LLC$K'O&0B@GH.QSD_C5O4XXHO M!TJP0&",Q!A$>JY(.#^=2>$_^1=M_P#>?_T(UI&FI8N'/J^2_P`[DN;6'ERZ M+F_`K^*M-M6TB6Z6%$FB*D.J@$@D`@^O6K.B1Q:CX=LC>0QS[00/-0-T)4'G MO@4[Q/\`\B[=_1?_`$(4>%_^1UU?Q/--J4\:6L.X1I(X56P<`<^O4_X5T4ESX>E@\EYM.,>,;=R8'T]* MYK3;*S3Q+=6&HQ*P9F$6\D]S3$.G&23;2LK6,'P]<)8>(I].@G$UI-DQE6W#(&X'/KC(/T]JJ:M8*_BL M65HJP+(%3$:A0H*_-P/;-;6E_P!C/KCPV%B1);@G[0&ROH<<^Y%59_\`DH<' MT_\`:9K*5*]",&TUSVTZ)]"XS_>RDE9\O4WX=%TV&U^SK9PLF,'<@);W)[FN M6UAX;?Q?$VH1E[)%7:I&1MV^G32+RV5FCY5I,8)P#A>X M.#^E=^,H0<(QC:+NK::.W1G+AZLN9MW:L[_YC&N/#6H0F)GLP",#($;#Z$X( MJUHFCII$$JQW!F65@P)`':JL_A#2I%/EK+"?59"?_0LUG>$9Y(;J^L_-\RUB MRRN/NC!QD>QZ_A647*%>'MH*[O9K_(MI2I2]G)V6Z9U]%QRU*,Z5E-6"BBBMS,****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@#*U/P]8:HYDD1HYCUDC."?KV-8__""Q;O\`C^;; MZ>4,_P`ZZVBN2K@.Y%S>W,U[,O0RGC\1R3^>*WZ*P6!PZ=U'\[?=L:/$U6K7_ M`*]3-U?1TU>.-'N)8E3/$9^]G'7\J;I&B1Z/YOEW$LJR`#:^,+C/3\ZU**U^ MKT_:>UM[W^&8YKUKRSNYK.=R2QCZ$GKT(//UI M^G>&XK.\^V7-S+=W(Z/)T!]>_/U-;=%0L'04^?EUW^?IL5]8J\O+?0S-5T*S MU<*TP9)5&%E3KCT/J*S3X7NG7RI='.HW9D'\>1N_.NFHISPE M&<5&4=%L$:]2+;3U8R)/*B2/<6VJ%R>IQ6-=^%K*]O;BZFDF+38X4@;",/AN79N2WUJ[144\)1I2YH1U*G7J35I/0YZ#P?8PWZW`EE:)&W+"<8![`GN M*Z&BBKI4*=%-4U:XJE6=3XW<****U,PHHHH`****`"BBB@`HHHH`****`"BB MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`**** M`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH` M****`"BBB@"&\NX+"RGO+E_+M[>-I97P3M51DG`Y/`[5@:7\0/"NLWBVECK$ M3SN0%1T>,L3V&\#)^E7/%_\`R)6O?]@ZX_\`1;5Q.F6OB'Q5X,TC1I]%BT[3 ME@M2-0:\5Y'C0*P:-%&58A1U(QNH&>GU2MM6LKO4[[3H)]]W8^7]HCV,-F\; MEY(PA3Z]/I\<_$T]Y"+,KYNTA8<;F7/R@]>^>*6^T2 M4^)/B'>0:YK-K+80QW2&WNRGF,T+R!7P.54C:HXPO%*X6/5=6U:RT/3)M1U& M?R;2';YDFQFQDA1PH)ZD5=KR[5CJ>G?!Z;6AKNIRWUU96+AVGV^3\R9V%<$$ MAR&))+=ZU[.#4?%NK:S<'7-3TR/3K][.WM[5E5?D5"6)&>V*8'3Z-K MEMKG]H?9HYD^PWLEE+YH`RZ8R5P3QSQG!]JTZ\F\/:C,^N:SH/FSV%M>^(+U MGOD.TR$%/W",/NN>N>.!QR'3O&GA6^6-I3;0:E,(U&2VVW!P/KBJ$ MTNK:3X2L_&IUW4;NYE2WFFL&93;NLK*"B(!P0'X.<\4AG<^']H45Y1_:?B*[TB2T-SJL]EI^L7-A>W>G@&\:)`/+8`#U;YB.<"K&F7CZ_J ML/AJP\3ZRUBEM+K7I>S\06-NE^2-\D4T;-L?&`^#U!&#QFMY([[PUXZT2P_MK4=1MM76Y\Y+ MV16$;1H&#)A1@=L#B@#NJ***8@HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`*VI6,6J:7=Z?.SK%=0O`Y0@,%92IQG/.#1IMC%I> MEVFGP,[16L*0(7(+%54*,XQS@59HH`XVZ^&ND7=K?6AOM6CL[I@XM8[L^3"= MV\E$((&3Z@]3C%6];\"Z;K=_<7C7FHV4EU#Y-T+*X\M;A=I4>8,'=@'`_7(J M]XEUTZ#86[Q0B:ZN[J.SM8V;:K2N>-QP<#@G\*H:3XBU"&]O=+\21V45_:VH MO=]D[&*2')!(#?,"",'ZB@"Y?^%;'4?!Z>&9I;A;)88H!(C*)-L94KR1C/RC M/'K4&H>"].U#4I+T76HVCSD&XCL[MHDN,#'S@=>/3'2LS2_%>MR7&E7>JV-C M#I.LNJ69AD8S1%D+)YF1M.X#MTJ6;QG-)X]TO1+*WC?3[AKB*:Z8$[I(DW%8 MSG^$X!.",D@<@TAFBO@W2QINJV+F>2+4KR2]D+L-TX`YJU7`>$]<\<^)+#3]6,?AV/3;B3]XN)Q M,$5RK8&2N?E..<=*8C=T?P;8Z5>_;9;[4M3NU1HTFU*Y,QC1L951P!G'IFH; M;P'I-M?1S"?4)+:%Q)#82W3-;1,#D%8SZ'H.@K/O?%VLO)JM_I-C8S:/HTTD M-[YTCK/*T:@OY8`P-N>_7'%37'B;6M6U6;3_``M;Z:WD6\-PUQJ$CA764%EV M*@^88'7.,G%(9K6'A6QT[P>_AF&6X:R:&6`R.RF3;(6+<@8S\QQQZ4:!X5L? M#EQ.]'@U'4(QX:.GVY=XE<3F5DS\H('!<\#TR:8B] M)X#L#'=B#4M6M);F\FO3-:W?E.KR[=RC`P5^08!!(YYI\G@/2#I\5M!+?6L\ M3O(M[!!Q@BL?2M?UR\AU:PETZS.N::\2,J3,MO+O4,&#%21@$G')X'K2:? MKGB"T\1V>D>(;33LWZRO;3:>\C!?+`)5PP]#][@=!BF(ZRBBB@`HHHH`**** M`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH` M****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`H MHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BB MB@`HJ&[O+:PMGN;RXAM[=,;I9G"*N3@9)X')`J:@`HHIDTT5O!)//(D44:EW MD=@JJH&223T`%`#Z*9#-%<01SP2)+%(H=)$8,K*1D$$=013Z`"BBB@`HHHH` M****`"BBB@`HHHH`****`,3Q;%H\GAVX?77DBL8621I8M^^)@PVLNP$@@D=/ MY5QVA^'(]7GUR]M9M4FM;G2CIMO=ZE([2SEMQ=P'Y"_<`X`X.!UKTRB@#R1Y M5\5Z%X9\*6,EU::MILD+WCFW<&S,4+*&)(`.6QC!YJ*^\+Z_I/BOPAID?BE2 M^VZ2SF73(U%J%B!;YG6O8**5AW(KJX6UM)KAUD=8D9RL:EF(`S@`< MD^U>5Z7:^&O^$CTK_A`XKN*YCO!_:)Q<"-8`K;U?S.-V<`#UKUFBF(\O\76. MBSZIJVG:7/J[:[>1[9=/M'E2W=W4`22A1ZGJT M.A;."1UKTRB@#@-,\=^#M.TO4)K'4I;V: M)3=W;F"022LS*FXEE`ZL@`'08P,"G>%_%OAW6]>BD;58[K7;F-HXHHX)1'`@ M!1&D3:U+.D)F);F+=ER-NWCH?7BK'_"8W?BGP%XL@B_L][VP MM2LLT)D\B6-D.XIN`8':L@&>,@=JZKQ5H6H:G/IFH:3+:"_TZ5WCBO0Q@D#K MM.X+SD#D'_&J.G^$M1:\\52:M=VK+KEO#!NM%92FV)D;Y6SC[W')SCG%(9SO MA?7_`!B@TWP_#;:)(6T.*\M)&:50D?RHID/.3CJ%'4CFM;7]?M/#_C^\OKBT MB;[-X>\WS@S"1O\`2-JQ_>VX+$<[%->TKQ+#?ZK<:;);6NDC2[ M?[+O#LBNK*SAAC.`+[+*[.A\Z+"N&&#WY'ITKM-(UF;7+R6Y ML?(.BQ[HTGY9KB0'!*8.`@((R0=QZ8')Y[6_#GC#Q!X9U'2+^_T=A*B)`8HY M$+%9$;>Y.<<*PP!U(YK2GT'5])U"ZN?"\EA%#=@O-:W@?RDF_OH$Y&[H1D>O M.,$`Y-K?0_AW\0+^YLK0P64/AXSO$)&8NYN`H`+$]<**O>*?$'B#3/#=^GB. MSTV*TU&UGMX&M)79XI&A8JK[@`DU&[\4W-DUW=V(L42P1A' M"@?>&RYRQW!3T&,5#J_A'Q+XFT^2RUV^TJ2&!)&M1;Q.IDF,;(CR$DX`+$X4 M&@"I9>(O$/A[P5H^JW%AIO\`84%G:I(!.YN-K!%#@;=O?.WDUH6/B+Q=K,FK MKI=CHY6PU.>T$ES)(N]$(P-HS\V#][('(XJWK/A6^U'X7Q^&89;=;U;2V@,C MLPCW1E"W(&E7_"VAW.A_VU]IDA?[=JL][%Y1)PC[@#G M!\0;[5X-'BT:'3;:ZU"T:Y,FIRNL(*OL:-=HRS9#'Z#-:'_"0^)K^]DTK3+' M25U&RC1[]KBX=H4WD[%3:N22J[N<8R.M9=IX)\0V7A32]&V^'+U+<.)8[^W> M549I';?&W!SM91@@=#S5K3?!6M>%HHG\.:A8R7$EO'#>?VA&Y60H3M=2IR,! MB`#Q@`4`-;QWJEUJ&BV.GZ?:->74UY:WD$TI`CF@4'`<=!SGE22,=#5ZS\5Z ME8:EJ.F^);>RCN+33VU)9+%G9&A#$$889!&/QJ&R\#W-CKN@ZBMS!*UK/>W6 MH2$%6EEG0#**`1@$8Y/0#K6E=>&I+SQO-JTYA?3IM&;3GB).\L9-QXQC;M.. MOX4`86KW+32:XCVNG7USHMFM[<-?PF<>:R.ZQQKN`C`"CD9)SZ\UE^,=0>7X M6,)&`_M'3K>^2)DF.;5'N9+JW;5;06=ZUMI M\ESYVU659%,>2AVL00P/8#'4LU3P3?ZGX#.CK>VDUREI#:VDKVSVX2)7C8[P M2YW$1KG@<@<"@#/\)1:&WBNTE\#&==(2*8:GDS>4S$+Y8'F?QYST[#WJI/\` M&**/4R\;:<=.28QM"?.-RR[L>8"$\O&,MC/([YKM[S0KB#Q%%K>CM!'/+MBO MX9252XC'1L@'YU[''(X-9=GX>\4:$#INA:AI2:.9)'C^U0.TUN&);:H4A6&2 M>N*`+!U[7M5U>\@\/6FFO9Z?)/#EI:W%-`U;2IK:VUB*TEB:.[C8QRPR2 MM(JMC#`@D'CU-`$UC\1]1UB70X=*LK*::]FN[>=6=U3?$BLK(Q`(4A@QRI.. M.#5]_&VH:#-JEIXFMK);FTL1?Q-8R,4E0OL"_.,AMQ4?CTJTOA_Q!>>(O#VK MZK=Z=(^GM8&QC&!@=\Y%`$WV_P`:0Z9J-U=:?I`=+9YK5(9)'(<8(C<'&3^W;S3);5 M(RJ?9875W/'SN6)`X#<#UZUB_#32HK32;[4(MQBOKN0VVX'*VRL1&HSV^\1V M^:@"GX:T+3_&^EKXEU@W=Q/=3RO;K]JDC%LBNR*$",`#A+3#Y#K>O.\]R47!VLJ%0<\98]0<8]Z;%X>\4:+=7$FAZAI3QWTHGO%O('&V8J!))&$/\ M1&=I_.@"O9^+?$.OZOJMIH%IIC000VDT$UXTB86:+S/F"Y+'GC&W&.&"P@O+/Q(MG/'(SL@NT/[O!'6/!8MWZ8[UV_A_0-0TWQ)KFJ7UQ M;S?VBEH%:(%26BBVN2I&%!/(`)XK%D\"ZDVG:@([NU2]_P"$A?6K(GG>']7B\9QZ[J-W:3_\`$J-G M(849"7,YD&%.?E"X&=V#=8\0:L?M+ MZ(MIYJNE]';.M]&JON"*X..!QNSW/%:_B#0-1\07-Y8SWD2Z# M:;)8S0&*,V<+B0ME2LC;B0""#P/SIL/A_P`0:GJ-@_B.\TV6TTZ<7$"VD3J\ MLB@A6?<2!C).!WH`PK;Q[XE'@VT\5W6G:6VF`D72Q2.)F_?>6"BG(&/0DY]J MZ"#Q!KEIXNL]*UJTT^.WU-939&UD=W0QJ&82$@`Y![`?C69_P@^I_P#"HO\` MA$O/M/M__/3>WE?Z_P`SKMST]NM;^K:'^/UHHI@+WIU M%%`#M*2 GRAPHIC 5 graphicwhatwevaluea01.jpg begin 644 graphicwhatwevaluea01.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``@&!@<&!0@'!P<)"0@*#!0-#`L+ M#!D2$P\4'1H?'AT:'!P@)"XG("(L(QP<*#7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#W^N.\7:UX ME\-V?V^`:;=6F_:VZ!U:,$_+G]Y@^F>.>U=C5/5=/CU72;JPEX2>,IGT)Z'\ M#@T`<]X-US6O$EC_`&A6V/C M[Q1=^(8M%DL]-M[EIO*?S(I/D(Z_Q\]/QKTRU6Y2`"[EAEFSRT,1C7'T+-_. MO'_B-Y.E^.8+ZR=?M6V.>1<'"NIX/X@#C_&O6],OXM4TNUOX<^7/&L@!ZC(Z M'W'2A#%O4OGB'V">VBD!Y\^%I`1^#+C]:Y'PWKOBK7[J\1ETFW@M)#"\PAD? M%M(_L3PY9V)`$JI MNEQ_?/+?J!P#V_&M;P+=W% M]X-L+F[FDFGD,I:21LD_O&'7Z5B_%K_D5;7_`*_4_P#0'K0\`W$-K\/;">XE M2*)!*6=V``'FOU)HZC.LHK#MO&7AV[O/LL.K0--D*`%2/\`GJK1C\V`H`Z&F22Q MPJ&ED1%+!06.`23@#ZDD"D>>*.$S/*BQ`;BY8`8]N`>G M-7:8!152\U33].*"]OK6V+Y*B>94W8],GFH$\1:)+(L<>LZ>[L0JJMTA))Z` M#-`&E15>[O[/3XUDO;N"V1CM5II`@)],DU3_`.$ET'_H-Z;_`.!:?XT`:E%( M"&`(((/((K.D\0Z)#*\4NL:>DB$JRM'_?.?R%< M%I&J77B;0]+\((7!-P?/D'_/NOS#G''.CQ1)#"D4 M:A410JJ.P'`%>/>(5?P5\1H]2@5OLTS>?M4'#*Q(D7KUZGVR*-@.TUO_`(GG MC?2]'`W6U@/MUSZ;NB#ZY[>AKL*Y+P-!)=6]_P"(+A6$^J3EUW#!6)20@_G] M1BNMH0C@_BU_R*MK_P!?J?\`H#T[P-HEGJ7@S3)=0C%VB>;Y4,HS&G[QLG;T M)Z\GIG`[Y;\6O^15M?\`K]3_`-`>M3X=?\B'IO\`VU_]&O1U& MTOK*R@MI?M`B;R4"!@58\@7PY/;R7%LVHHR-#&&!D'S`'W` MVYJKH>JWWQ`U6\$ES-9:3:[?]'@;:\N[.-SCG^$YQ_\`7K0\:Z1IVE?#_4H[ M"RAMU_=9\M`"?WJ=3U/XT=`(/ARL&M>"Q;ZC;0W45M=,D:SH)`/E!'!Z8WD5 MQ^N6-I%\68K*.U@2U-Y:J8%C`3!$>1MZ8.3GZUV'PE_Y%6Z_Z_7_`/0$KEO$ M'_)9H?\`K]M/Y1TN@'K%IH^F6$QEL].M+:4C:7A@5"1Z9`Z<5=HHJA%>]LK; M4;22UNH5EAD4JRL,UY+X4_XI#XC3:9=A=DN;=)&`SR04;/OP/Q]J]BKS?XJZ M*SVUMKEN,/;D13,O!VD_*V?8\?\``AZ4F,]'95=2KJ&4\$$9!KQF::Q\(_$G M[7;+G3!*R,5CRJY&'53WVD]NG2NWT[Q5+J_A2R:R(;5;H_9L?\\W`^>0CT`^ M;\0.]'BGPE#=^#/L-G&3/9CS83U9VZMGU+<_C0P.O5E=0RD%2,@CN*YQ;:#7 M/%LMS+%');Z2ODQDKG,[89B?7:-H'N37,^"_&:IX1N;:R M3=(BJQ%Q+P0K;025`/3IP?:MM/'O@Z.$0I?QK$!C8+60+CZ;*Y&QOX_#'Q8U M)M1D*0W3.OFN,!1(P=2?88`S7K0((!!R#WH0SPO6M9T[2_%\>J>%)@L&Q6=4 M1D3=DADVD#@@#VYKVZTN4O+*"ZB.8YHUD7Z$9'\Z6XN(K2VEN)W"11*7=F.` M`.M.BD$L*2!64.H;##!&?6A"'T444P"BBB@`HHHH`1E#*589!&"#WKD?!W@Y M?#E_J=RX!:24QVQSDB'J/Q/?_=%=?10`5R_CCPPWB72X4@VK=0R@HQQ]TD!O MTY_X#7444`0VMM%96D-K"H6*%`B`=@!@5-110!QOC+0->\46J64*Z=!;Q3^: MKO<.S/@$#(\O`X/3)^M7?"6EZSH6EVVEW<=A);Q%_P!]%U,@GAN8A+;RQRQDD!XV#`D'!Y'N"*0'(^,M`UWQ19I8PIIT$ M$<_FJ[W#LSX#`9'EX'#=,GZU8\-:)JVF:$FAZE#8366V1&DBG?=M?)(VE,'D MXZCBNJHHL!Y9I_A3Q=X2UB1]#6VN[:;Y6,C`+MSP6!(.1D_=SWKI=6\.ZUX@ M\/W$&IW\2W3IF.WM04A#`@C<3EFZ8YX&UEL;EK6 MTLI)3(Y4[YB<`?*0=H!`')R?:HO&7@S5;KQ%'K^B".2<&-VC9PK!TP`PW<8P M!QQT[YKT6BBP&+HT6O2E;C7)K:-U4A;:T4A^L MX=0L)[.X7=#.AC<>Q%6**`.-\">#F\.)PD&0/8"O5J*5@.,TSPUK MU_+'+XJU;[3%$X=+.'"HQ'(+X`S@\X]OPKLZ**8!1110`4444`%%(3@$@$^P M[UR>J^/[/1)UAU+2=5MW<97='&0P]B'(-`'6T5FZ/J_]L6R7,=A=V\$B!XY) M]@W@^@5B?S`JQ?7D&`J8Z[F)`'I]>.M`'2 MT5QUYXUU#1HQ-K?AFYM+LOXM?\` M(JVO_7ZG_H#UH_#]VC^'U@ZQM(RK,0B8RQ\Q^!D@9^I`I=1G5T5R&J?$.PT6 M\^RZCIFIP3[0X4I$<@]\B0CL:ZR5VCB=UC:1E4D(F,L?09(&?J0*8A]%>18HHU+.[G`4>I-`$E%< MX?$U[>6_GZ-X?N[Z`\I+)(ENKCU7<=Q'X56L?'EH^IC3-6LY]*O3@!9R"A)] M&_KC%%P.LHHHH`**AN[NWL+62ZNI5B@C&YW8\`5SD/BZ[U2!I]"T"[OH`VU9 MI)4@1\=<;CD_E0!U-%<;/X].DSQ0Z_HEWIQDZ2*RS)_WT.OT'-=) M*:SXJU'4_&NG->65U!#9W<3QV`C/F_>!^Z<9I]0TOQ)_:EZ+;^Q=8 MM,J6\V[M?+3CMG)YI7`VZ***8!1110`4444`%%%%`!7.>-M`_P"$@\.30QKF MZA_>P>I8?P_B,C\JZ.B@#@?AAXB&H:4VD7#_`.D68_=Y(^:+M_WST^A%=/KL MKRI#I5NY6>^8H64\I$/]8WMQP#ZL*\X\46TO@GQS;ZU9JWV6Y"3_K$_ M'.1]?:O0?#['5)9]>=65;H".U5Q@K`O0X]6.6^F/2DNPS;CC2&)(HU"HBA54 M=`!T%:_#Z4>)_$&HZGK#"YO(50P(_*Q@DYVKT&,#\Z&(T/&^OC5/" M%ZEGIMZ]J?+)O)8_*0?.N,!L,V>!P.]6/A/([^$YU9B0EXZJ/0;4/\R:O?$B M:*/P/?1O(BO*8UC4M@L1(I('KP"?PK.^$[*OA.[9B`!>N22>@V)1U&+\6O\` MD5;7_K]3_P!`>M3X=?\`(AZ;_P!M?_1KUE_%K_D5;7_K]3_T!ZU/AU_R(>F_ M]M?_`$:]'4#@OBU_R-5K_P!>2?\`H;U[+7CWQ;A=?$5E.1\CV@0'W5V)_P#0 MA7KZ.LD:NC!E8`@CH10MP/'/BU_R-5K_`->2?^AO70_$?4I6U?1-&BB%PLLR M2RVV\+YWSA54D\`$[NO'?M7-?%2XBN/%4!AD5PEHJ,5.0"'?(K<^*%G/;WNE M>(;5<^3A&?J%(;#``.@&IQ?X5ROC#1_%'BN6TD'AH6C MVX92?ML3[P<8[C&,'\Z[?P[XJTWQ%:*]O,J7``\RW8X=3].X]Q6CJ&I6>E6D MEU>W"0Q(,DL>3[`=S["F(K^'4OHO#UC%J4;1WD<020,X:ZL(9YX3#)(N\QGJ@/(!]\8S[U9I@8_B;P_'XET=M/>X>W^<.KJ,\C/4 M9&1STJK:7&C>#=(M=*DOP6B!"IC?*Y+$G"+D]3Z5E_$GQ#?:)I5M%8,T4ET[ M!IU'W%4#@'L3G]#6CX)TRPM?#MG>6Z+)W%T"MQ]=7\/I'D\"Z8SL20)%R?02, M!^@K%^+4\(\.VEOYJ><;M7$>X;BH1P3CTY'YUK_#ME7P'II)`&9!R>_FM1U& M<'X@_P"2S0_]?MI_*.O9:\;\0C;\9(6;@&]M#D^F(Z]B9U0`NP7)`&3C)/04 M(!U%%%,04444`%%%%`!1110`4444`9'B/P];>)=+^Q7+-'AU=)%`+*1UQ]1D M?C6G!#';6\<$*!(HU"(JC`4`8`J2B@!"`P((!!X(-<':3JUUIH+ M9*1#)`]%8$$?K7>T4`<\W@[39=*N+.X>XNI9X]CW=Q)YDW4'@GIR`<#CBJ'A M[P!;Z&Q,FI7=U&6W?9RQ2$GL60'YB..O'M78446`YS7/!\'B'"ZAJFHM"KET MA1HE5"?3"9.`<)K-(+P,KQG,4T>-R9Z]>QQR*Q=*\`O8%8[CQ!J5Q:H?DMDE:*/;Z$!C MG\,5V=%%@.2UGX?Z;K6JVUS-*\-M;VZP);0*%&`S'KZ?-C`';K6[;Z)IUKII MT^.U5K5D$;)(2^Y1T!SFM"B@#SS4/A+IT\A>POYK0$YV.GFJ!Z#D'\R:T=#^ M&^CZ/SH04,N`BGU"C^N:[*BE8`HHHI@9NN:%9>(=.:ROD)3.Y'4X9 M&]0:Y2P^&TNGS.MOXEU&"T8Y,5N3&Q/')(.#^5=[118#F]1\$Z5?:))IRJT3 M.XD-R3OE+CNS-R>"1UZ'C%-\-^#(-`C0/?W5X4Y1)&(BC;NRQYP#[G-=-118 M#E?%'@6R\2727GVF6TO%4*)$&X''3(XY'L15O1/"ZZ6T,\\G!(S6_118`HHHH`****`"BBB@`HHHH`*Y#QA>:SHT7V^TU7 M;!)*L:V_V=#L^4DG</2J]_?>,-`\V200:C;= M1-Y/W`,\D+@C@9.<@<
    "O^11L?^VG_HQJVYYX;:%IIY4BB7[SR,%4=N2: MSA2YJ49&O$L&OVN#MBO8Q^]BSU_P!I M?;^7Y$[M><_#BSF.H7=]MQ`L7DY(/+$@\=N`O/U'K78^(-=@T'3_`+1(%DE8 M@10[MI?D9['H.<_0=Q3P]9NA[2H3C,,HXITJ*O?H:M%<9:>)_$6K,D^FZ$AM M!C=YDF"_)SMH2!"[9W8ZXX'(YR,?UQI' M$TY-)==M-S.I@JT$VUMO9IV]3H:*ANKJ"QM9+FYE6*&,99V[?Y]*XB3XA7-U M(UOIFD-),Q/E;F+D@<\HHST!Z'CWIU:].EI)ZD4,)5KW<%HNIWM%YMM6M/L6J1Q2/&'4B*4J#MP)/$\'A^.(>6MQ<2 M'B'S-I"\_-T/?CWY]#63#XF\23K]OB\/[M/XP@)\U@0,$'J1D@Y"XQ^=5/$4 MXRY>ODB*>#JSASI63VNTKG9T5C:#XELM?C80[HKA`"\+D9^H]1GC/Y@9%8^J M>-[G2KR2"?0Y502.DC%'!UY5'34?>730[&BL M"Z\17!U::PTK3?[1:!`9G6<1K&V2-I)&,_CZ^AK'MO&]Y8Z@UIXAL/LV<;6B M0C'."2"3N7KROIWS2EB:<79OY]/O*A@JTU=+SM=7^[<[>BFQR)+&LD;JZ.`R MLIR"#T(-K6ERT MU=G6T5Q$OC35-+N$_MC1O*@GP\.QL,J9YSG(+`8X^7WQFKFO^*+RTTNPU'2K M=)K:X0M(\B%A']T`$J<`Y)'U%9?6J=F^WEJ;?4*W-&-E[VSNK'5T5R7A/Q)J MFNWDJW5I$EJD9(EBC8#>"ORY)(Z'.*W=;NKRRTB>XL(//N4V[(]A;=E@#P.> MA-:0K1G#VBV,ZF&G3JJE+M_^OI?_`$!Z MZ^N0^(W_`"+UO_U]+_Z`]<^+_@R.S+_]YAZF5H/AW5+[P]#=6>OW-L'#^7;J M6"`AB.H;C)&>G?O7/Z_8:[9R*NKM0R(<^A/3.W..#QTKT7P5_P`B MC8_]M/\`T8U:]]9PZA8S6DZYBF0JW`R/<9[CJ/<5R_4XU*,7%V=D=W]I3HXF M2DDU=]-=S.\*G3CX?MCIJJL9'[P;LL),#=N.!D_@.,8XQ7$:UK5M+X\2ZNDE M^S6$@C`B`WDH2>YQ]_Z<>]:?P^N9;6\U'1K@,KQDR;>"%93M?D?\!]N#^-:" MW_X1[XC@3W/E6TV^3S))E;UZ4W#]Y-6]/^ M"W3WKH]`TJ MUT?28X+27SD?]XTV]E;_@ M!4C?`Q=/:[YOTO\`*P>,]*34O#\TGRB:U!F1CZ`?,,XSR.WJ!5'X<_\`(O7' M_7TW_H"5I>+M4@T[P_P0Y_[/ES;,+[3;JY5!Y910SA1*V MY=AQGJ0>!UY->B5GA8U7!M2L[N^G7[S7'U*$:B3A=65G>VGW'E,FNZ>/&MOK M%E&\,#.#.)D'!.5=@%/]TY]5\0%E!90N02#U&22,ZNLEC)IDTB*\3Y@#,`S!LD@ M#J<$$YY^][5A_P`OX<^UM/4Z_P#F$J^SWYM?3^OU.OOK.'4+&:TG7,4R%6X& M1[C/<=1[BJ6F>'K+2]+GTZ,RRV\Y8R"5AD[E"D9`'85=OKR'3[&:[G;$4*%F MY&3[#/<]![FLSPWK\GB"WGG-E]GBC<(K>;OW'&2.@QC(_.NJ3I^T2?Q?H>?! M5O8MQ^%/7U.0\-SR>&?&$^DW+9BG<0EL=3UC;C/7.,9XW<]*[[5=0CTK2[B^ ME&5A3(7^\>@'0XR2!GWKCOB+I3NMOJL>Y@@\F4==HR2IZ<OV?F>I.@L9R8A[?:^7^? M^1M^`]/D=+K7;H[I[QV"MTR-V6/!QRW;'&WWKLZC@@CMK>*"%=L42!$7.<`# M`'-25WT:?LX*)Y6)K.M5<_N].@4445J8!1110`4444`%E;M%%$(1@K15D%2K.K+FF[LYK4?`^EZEJ$UY))^B@7B./YOE7L.'`X'L*O:%X/L-%:.-KSBXN6C[67Y&?K%[IME8[M5*?9I'"8DC+JQZ M@$`'TS^%'-'RW_X8Z,'6Y(-4ZG++S^%_@]2.;PWI?AC0;^YGN/-NI+=X8Y)!@;F!`"+ MS@G.#R>`>@S5KX=QNGAV5F1E#W+,I(QN&U1D>O((_"J,G@S6M6OEEUO54DB7 MG$1)/;(4$!5R!U'<=#78Z=80:7I\-E;!A%$,#<4FF^R]"EK?AO3]>\MKH.DL?`EB(#8_NG(.1W_P#UFL63P;JD ML;1R>*;QT<%65E8@@]01OKL:*Z9X>G-W:..GC*U.*C%Z+R3_`#,30?"]CH.9 M(2\MRR;7F<]1QD`#@#(SW/O6'??#W[;J%S=_VIL\^5I-OV?.W<2<9W>]=O12 MEAJ4HJ+6B'#&XB$W44M69^B:9_8^D06'G>=Y6[Y]NW.6)Z9/K61XC\(?\)!J M$=W]N\C9$(]OD[LX).<[AZUT]%5*C"4.1K0B&)JPJ.K%^\_U,#PSX9_X1W[5 M_I?VCS]G_+/9MVY]SGK5/6O`MGJMY+=PW+VT\KAG`0,G3G`&#DGG.?7UKJZ* M3P])P5-K1%+&5U5=52]YG)1^"I9Y%&JZW>7]NI#"%B0"P]V1Q@\]:Z.PT MZTTNU%M90+#$"6P"3DGN2>3^-6J*<*-.#O%:DU<35JJTWIVV7W(RO$SP1^&= M1-P%*&!@-RY^8\+_`./$<]JY;X>:-_K=7F3UB@R/^^F&1^`(/]X5;E\#7EWL M2^\175S`KAC&ZD_EER`<9YQWKK;6U@L;6.VMHEBAC&%1>W^?6L%3E4K*I.-D MCKE6A1P[HTIF`>:Q=S_!&06'U&:S$\:V M);#6]P!G@C:?ZUF:'X8:\S<:@CI$<%%!P6[YZ=*Z)/#6DQJ56V//4^8V?YUY M<*F88C]Y"T8]GO\`D=>*L0S17$ M8DAE21#_`!(P(_,5PFNZ5=:4[R1,39R'8#P2`1T/'U_*NB\)?\@"/_?;^=;8 M;&U)U_85(V:7]?(BK0A&G[2+NF;E%'2FJZ,?E93]#7IG(.HHHH`**"0!DG`I MJ2)(N4=6'JIS1QH`6BBB@`HIK.JG#,`?)BUWXG6VW<#9&OMGG^M=[7`:X M_D>,3*_"K)$^3Z`+_A7D9R_W$4]G)7_$[<#_`!'Z'?*JHH50`JC``["EHHKU MSB*6JZ>NJ:>]J7\LL00^W.T@^E)I.G?V5IZVOF^;M8G=MV]?;)J]6/XENFM] M#E>,C<6500>G(KFK1ITF\2UJE^&YK!RG:DGHV85SJ>I:WJC6VFRR16_WC>(TTBT,`LA*Q8L7\S;UQQT]JVAXO M!`S8N#Z;C_\`$UX=&KA:L7.O4?._56]#T*D*T'RTXJWRU+OA[56U*T=)MWVB M`A9"P`+>^!TZ&L'5VU+2]5CDEU"8P2S%@BRM@*"#C'3H:33;EI/$XNHHW2.: M7YDVG`R".N/?-6?&"AKS3U/0LP/_`([5U:LJN"@[7[ZK7[B804*]K:21 M,+;5-=_TB&_DM;7`5%#'+8')XQG\S6?0<@?6BR\7K;V\%JFGDK&H3(EZX' M7&VK358BK4JQH58.TWIY7%2A&#J0E MLM3132MGR3VT5[!N,ML<[5';U_#%=M;#2P]"C MZ[?01W+ZLZ-(`X3>PVY]ATJM%=ZG;:Q:6=[00 M<9_4?E79TR6))XGBD4,C#!!&0:Y<9AEB:+IOY>IM0JNE-21EZ%K<6JP;,,L\ M:@.&[\=<_7-:]<3J'A.YM&$VG223$'.!A67\<\_A5(V7B.0>6POBN,8:0X_4 MUYT&I5'S0FDC6\1^(T\O[)832K,LF)'7*X`[9^O\JFN M=,O9/"7D3.9+H2;SN?.?FQU/M46B>%7@N$N;[ADP1%A2,^YR:ZRKP^'K8CGJ M8G3F5DNR_P`R:E6%+EC2UMKG&.:T@DG1V^9X@21QWQ[UT7]GV7_ M`#YV_P#WZ7_"N;O_``[=VFH&^TK).[>(QA<>HZCCVJ.XO/$U]&8!8F$Y^]&& M0_F6J*-5X:G[*K2;:VLKW*J0]K+GA/1^>QM6]]I;:F;*WMU\Y6(9EB`"D9[_ M`(=JR?%HSJ&FC_IH?YK6KX?T?^R[5C*2UQ*0SY`^7VS7/:GHNNW>HS2B.22, M2LT):=?E!/&,GCM1BW7>$M*&LGLELKWU"C[-5KJ6B[]3L[,8LK3_T(5;T6&YM](@BO-WGJ&#;FW'[QQS],5C>)M-U:_NT%FLCVWE`, M@E"J6R>Q/TKKQ4YO!NT6VU:W577Z&-&*]OJU9,N>$O\`D`1_[[?SK*TH>5XQ MNT;[S3N1^(8_UK0\+:?J&GQW,=ZC(AV^6ID#`=TQRG!*T+:75G?_(B/+AVI7O*_P"!7TNST^YT MVUN!8VVYHP2?)7.<8/;US5N2SL(HGD>TMPB`LQ\H<`?A7+QZ7K.@W3RV$9N8 MN1ANA'8[0V&VLM-9_/4 M+M96",3N!)SQVS7*IH'B"*8S1Q2)*,E6C*C^[;<=79:>A=! M4VI^]:^BN>A5GWFJ6]OJ%OI\T;,;D8!P"OI@U9L5E2PMDGR9EB429.3NP,\] M^:P]?T:ZU/5+5H@5A5"&E!&5/)'&<^E>EB:E6-%2I1N]-/S.2E&#G:;TU-.; M0],G.7L8<^JKM_E7+ZQI\?A[4+2]M7(4R$B,9R`,9&23UR?SJX8]?TP>3#%) M=1#A79\G\L\4VRT:_O[Y9]3B9$!##>P;/MC/'2O,Q%JZ4*=)J=][6M\^IUTK MT]93O'M?(K?5I3"L3Q3`%MIY&!CO\`C4/B MG2Y]2LHC;(7EB?[H(&0>O7\*J^&=!N+&