x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FLORIDA (REGENCY CENTERS CORPORATION) | 59-3191743 | |
DELAWARE (REGENCY CENTERS, L.P) | 59-3429602 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
One Independent Drive, Suite 114 Jacksonville, Florida 32202 | (904) 598-7000 | |
(Address of principal executive offices) (zip code) | (Registrant's telephone number, including area code) |
Large accelerated filer | x | Accelerated filer | o | |
Non-accelerated filer | o | Smaller reporting company | o |
Large accelerated filer | o | Accelerated filer | x | |
Non-accelerated filer | o | Smaller reporting company | o |
• | enhances investors' understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business; |
• | eliminates duplicative disclosure and provides a more streamlined and readable presentation; and |
• | creates time and cost efficiencies through the preparation of one combined report instead of two separate reports. |
Form 10-Q Report Page | ||
PART I - FINANCIAL INFORMATION | ||
Item 1. | Financial Statements | |
Regency Centers Corporation: | ||
Consolidated Balance Sheets as of June 30, 2013 and December 31, 2012 | ||
Consolidated Statements of Operations for the periods ended June 30, 2013 and 2012 | ||
Consolidated Statements of Comprehensive Income for the periods ended June 30, 2013 and 2012 | ||
Consolidated Statements of Equity for the periods ended June 30, 2013 and 2012 | ||
Consolidated Statements of Cash Flows for the periods ended June 30, 2013 and 2012 | ||
Regency Centers, L.P.: | ||
Consolidated Balance Sheets as of June 30, 2013 and December 31, 2012 | ||
Consolidated Statements of Operations for the periods ended June 30, 2013 and 2012 | ||
Consolidated Statements of Comprehensive Income for the periods ended June 30, 2013 and 2012 | ||
Consolidated Statements of Capital for the periods ended June 30, 2013 and 2012 | ||
Consolidated Statements of Cash Flows for the periods ended June 30, 2013 and 2012 | ||
Notes to Consolidated Financial Statements | ||
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | |
Item 4. | Controls and Procedures | |
PART II - OTHER INFORMATION | ||
Item 1. | Legal Proceedings | |
Item 1A. | Risk Factors | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | |
Item 3. | Defaults Upon Senior Securities | |
Item 4. | Mine Safety Disclosures | |
Item 5. | Other Information | |
Item 6. | Exhibits | |
SIGNATURES | ||
2013 | 2012 | |||||
Assets | (unaudited) | |||||
Real estate investments at cost: | ||||||
Land | $ | 1,193,500 | 1,215,659 | |||
Buildings and improvements | 2,502,979 | 2,502,186 | ||||
Properties in development | 246,990 | 192,067 | ||||
3,943,469 | 3,909,912 | |||||
Less: accumulated depreciation | 823,601 | 782,749 | ||||
3,119,868 | 3,127,163 | |||||
Operating properties held for sale | 15,961 | — | ||||
Investments in real estate partnerships | 428,606 | 442,927 | ||||
Net real estate investments | 3,564,435 | 3,570,090 | ||||
Cash and cash equivalents | 59,143 | 22,349 | ||||
Restricted cash | 5,354 | 6,472 | ||||
Accounts receivable, net of allowance for doubtful accounts of $3,766 and $3,915 at June 30, 2013 and December 31, 2012, respectively | 21,824 | 26,601 | ||||
Straight-line rent receivable, net of reserve of $566 and $870 at June 30, 2013 and December 31, 2012, respectively | 50,258 | 49,990 | ||||
Notes receivable | 18,502 | 23,751 | ||||
Deferred costs, less accumulated amortization of $72,758 and $69,224 at June 30, 2013 and December 31, 2012, respectively | 68,141 | 69,506 | ||||
Acquired lease intangible assets, less accumulated amortization of $21,860 and $19,148 at June 30, 2013 and December 31, 2012, respectively | 41,331 | 42,459 | ||||
Trading securities held in trust, at fair value | 24,457 | 23,429 | ||||
Other assets | 46,458 | 18,811 | ||||
Total assets | $ | 3,899,903 | 3,853,458 | |||
Liabilities and Equity | ||||||
Liabilities: | ||||||
Notes payable | $ | 1,767,124 | 1,771,891 | |||
Unsecured credit facilities | 125,000 | 170,000 | ||||
Accounts payable and other liabilities | 131,181 | 127,185 | ||||
Acquired lease intangible liabilities, less accumulated accretion of $8,245 and $6,636 at June 30, 2013 and December 31, 2012, respectively | 26,337 | 20,325 | ||||
Tenants’ security and escrow deposits and prepaid rent | 14,229 | 18,146 | ||||
Total liabilities | 2,063,871 | 2,107,547 | ||||
Commitments and contingencies (note 12) | ||||||
Equity: | ||||||
Stockholders’ equity: | ||||||
Preferred stock, $0.01 par value per share, 30,000,000 shares authorized; 13,000,000 Series 6 and 7 shares issued and outstanding at June 30, 2013 and December 31, 2012, with liquidation preferences of $25 per share | 325,000 | 325,000 | ||||
Common stock $0.01 par value per share,150,000,000 shares authorized; 92,279,321 and 90,394,486 shares issued at June 30, 2013 and December 31, 2012, respectively | 923 | 904 | ||||
Treasury stock at cost, 365,303 and 335,347 shares held at June 30, 2013 and December 31, 2012, respectively | (16,352 | ) | (14,924 | ) | ||
Additional paid in capital | 2,416,632 | 2,312,310 | ||||
Accumulated other comprehensive loss | (31,319 | ) | (57,715 | ) | ||
Distributions in excess of net income | (871,266 | ) | (834,810 | ) | ||
Total stockholders’ equity | 1,823,618 | 1,730,765 | ||||
Noncontrolling interests: | ||||||
Exchangeable operating partnership units, aggregate redemption value of $9,002 and $8,348 at June 30, 2013 and December 31, 2012, respectively | (1,165 | ) | (1,153 | ) | ||
Limited partners’ interests in consolidated partnerships | 13,579 | 16,299 | ||||
Total noncontrolling interests | 12,414 | 15,146 | ||||
Total equity | 1,836,032 | 1,745,911 | ||||
Total liabilities and equity | $ | 3,899,903 | 3,853,458 |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Revenues: | ||||||||||||
Minimum rent | $ | 89,611 | 90,164 | $ | 178,333 | 179,533 | ||||||
Percentage rent | 298 | 398 | 1,846 | 1,558 | ||||||||
Recoveries from tenants and other income | 29,192 | 29,734 | 55,877 | 55,918 | ||||||||
Management, transaction, and other fees | 6,741 | 6,469 | 13,502 | 13,618 | ||||||||
Total revenues | 125,842 | 126,765 | 249,558 | 250,627 | ||||||||
Operating expenses: | ||||||||||||
Depreciation and amortization | 31,930 | 31,737 | 63,871 | 63,108 | ||||||||
Operating and maintenance | 17,982 | 17,421 | 35,563 | 35,572 | ||||||||
General and administrative | 14,966 | 14,020 | 32,942 | 30,142 | ||||||||
Real estate taxes | 14,204 | 13,799 | 27,883 | 28,740 | ||||||||
Other expenses | 1,580 | 1,111 | 3,083 | 2,447 | ||||||||
Total operating expenses | 80,662 | 78,088 | 163,342 | 160,009 | ||||||||
Other expense (income): | ||||||||||||
Interest expense, net of interest income of $292 and $377, and $751 and $913 for the three and six months ended June 30, 2013 and 2012, respectively | 27,781 | 28,377 | 55,613 | 57,335 | ||||||||
Provision for impairment | — | 19,008 | — | 19,008 | ||||||||
Net investment loss (income) from deferred compensation plan, including unrealized gains (loss) of $17 and ($499), and $848 and $725 for the three and six months ended June 30, 2013 and 2012, respectively | 38 | 444 | (1,034 | ) | (1,084 | ) | ||||||
Total other expense | 27,819 | 47,829 | 54,579 | 75,259 | ||||||||
Income before equity in income of investments in real estate partnerships | 17,361 | 848 | 31,637 | 15,359 | ||||||||
Equity in income of investments in real estate partnerships | 6,012 | 10,804 | 11,888 | 13,770 | ||||||||
Income from continuing operations before tax | 23,373 | 11,652 | 43,525 | 29,129 | ||||||||
Income tax benefit of taxable REIT subsidiary | — | (840 | ) | — | (608 | ) | ||||||
Income from continuing operations | 23,373 | 12,492 | 43,525 | 29,737 | ||||||||
Discontinued operations, net: | ||||||||||||
Operating income (loss) | 969 | (3,427 | ) | 1,951 | (2,073 | ) | ||||||
Gain on sale of operating properties, net | 11,410 | 2,304 | 11,410 | 8,605 | ||||||||
Income (loss) from discontinued operations | 12,379 | (1,123 | ) | 13,361 | 6,532 | |||||||
Income before gain (loss) on sale of real estate | 35,752 | 11,369 | 56,886 | 36,269 | ||||||||
Gain (loss) on sale of real estate | 1,717 | (21 | ) | 1,717 | 1,814 | |||||||
Net income | 37,469 | 11,348 | 58,603 | 38,083 | ||||||||
Noncontrolling interests: | ||||||||||||
Preferred units | — | — | — | 629 | ||||||||
Exchangeable operating partnership units | (70 | ) | (23 | ) | (109 | ) | (77 | ) | ||||
Limited partners’ interests in consolidated partnerships | (270 | ) | (232 | ) | (545 | ) | (424 | ) | ||||
(Income) loss attributable to noncontrolling interests | (340 | ) | (255 | ) | (654 | ) | 128 | |||||
Net income attributable to the Company | 37,129 | 11,093 | 57,949 | 38,211 | ||||||||
Preferred stock dividends | (5,265 | ) | (5,396 | ) | (10,531 | ) | (19,333 | ) | ||||
Net income attributable to common stockholders | $ | 31,864 | 5,697 | $ | 47,418 | 18,878 | ||||||
Income per common share - basic: | ||||||||||||
Continuing operations | $ | 0.21 | 0.07 | $ | 0.37 | 0.14 | ||||||
Discontinued operations | 0.14 | (0.01 | ) | 0.15 | 0.07 | |||||||
Net income attributable to common stockholders | $ | 0.35 | 0.06 | $ | 0.52 | 0.21 | ||||||
Income per common share - diluted: | ||||||||||||
Continuing operations | $ | 0.21 | 0.07 | $ | 0.37 | 0.14 | ||||||
Discontinued operations | 0.14 | (0.01 | ) | 0.15 | 0.07 | |||||||
Net income attributable to common stockholders | $ | 0.35 | 0.06 | $ | 0.52 | 0.21 |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Net income | $ | 37,469 | 11,348 | $ | 58,603 | 38,083 | ||||||
Other comprehensive income (loss): | ||||||||||||
Loss on settlement of derivative instruments: | ||||||||||||
Amortization of loss on settlement of derivative instruments recognized in net income | 2,366 | 2,366 | 4,733 | 4,733 | ||||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||||
Effective portion of change in fair value of derivative instruments | 18,332 | (26 | ) | 21,704 | (60 | ) | ||||||
Less: reclassification adjustment for change in fair value of derivative instruments included in net income | 8 | 7 | 16 | 9 | ||||||||
Other comprehensive income | 20,706 | 2,347 | 26,453 | 4,682 | ||||||||
Comprehensive income | 58,175 | 13,695 | 85,056 | 42,765 | ||||||||
Less: comprehensive income (loss) attributable to noncontrolling interests: | ||||||||||||
Net income (loss) attributable to noncontrolling interests | 340 | 255 | 654 | (128 | ) | |||||||
Other comprehensive income (loss) attributable to noncontrolling interests | 43 | (6 | ) | 57 | (16 | ) | ||||||
Comprehensive income (loss) attributable to noncontrolling interests | 383 | 249 | 711 | (144 | ) | |||||||
Comprehensive income attributable to the Company | $ | 57,792 | 13,446 | $ | 84,345 | 42,909 |
REGENCY CENTERS CORPORATION Consolidated Statements of Equity For the six months ended June 30, 2013 and 2012 (in thousands, except per share data) (unaudited) | ||||||||||||||||||||||||||||||||||||
Noncontrolling Interests | ||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Loss | Distributions in Excess of Net Income | Total Stockholders’ Equity | Preferred Units | Exchangeable Operating Partnership Units | Limited Partners’ Interest in Consolidated Partnerships | Total Noncontrolling Interests | Total Equity | |||||||||||||||||||||||||
Balance at December 31, 2011 | $ | 275,000 | 899 | (15,197 | ) | 2,281,817 | (71,429 | ) | (662,735 | ) | 1,808,355 | 49,158 | (963 | ) | 13,104 | 61,299 | 1,869,654 | |||||||||||||||||||
Net income | — | — | — | — | — | 38,211 | 38,211 | (629 | ) | 77 | 424 | (128 | ) | 38,083 | ||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 4,698 | — | 4,698 | — | 9 | (25 | ) | (16 | ) | 4,682 | ||||||||||||||||||||||
Deferred compensation plan, net | — | — | 405 | (405 | ) | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Amortization of restricted stock issued | — | — | — | 5,726 | — | — | 5,726 | — | — | — | — | 5,726 | ||||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | — | (1,548 | ) | — | — | (1,548 | ) | — | — | — | — | (1,548 | ) | |||||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 495 | — | — | 495 | — | — | — | — | 495 | ||||||||||||||||||||||||
Redemption of preferred units | — | — | — | — | — | — | — | (48,125 | ) | — | — | (48,125 | ) | (48,125 | ) | |||||||||||||||||||||
Issuance of preferred stock, net of issuance costs | 250,000 | — | — | (8,614 | ) | — | — | 241,386 | — | — | — | — | 241,386 | |||||||||||||||||||||||
Redemption of preferred stock | (200,000 | ) | — | — | 6,993 | — | (6,993 | ) | (200,000 | ) | — | — | — | — | (200,000 | ) | ||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | — | — | 3,317 | 3,317 | 3,317 | ||||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | — | (576 | ) | (576 | ) | (576 | ) | |||||||||||||||||||||
Cash dividends declared: | ||||||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (12,340 | ) | (12,340 | ) | (404 | ) | — | — | (404 | ) | (12,744 | ) | |||||||||||||||||||
Common stock/unit ($0.925 per share) | — | — | — | — | — | (82,587 | ) | (82,587 | ) | — | (164 | ) | — | (164 | ) | (82,751 | ) | |||||||||||||||||||
Balance at June 30, 2012 | $ | 325,000 | 899 | (14,792 | ) | 2,284,464 | (66,731 | ) | (726,444 | ) | 1,802,396 | — | (1,041 | ) | 16,244 | 15,203 | 1,817,599 | |||||||||||||||||||
REGENCY CENTERS CORPORATION Consolidated Statements of Equity For the six months ended June 30, 2013 and 2012 (in thousands, except per share data) (unaudited) | ||||||||||||||||||||||||||||||||||||
Noncontrolling Interests | ||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Loss | Distributions in Excess of Net Income | Total Stockholders’ Equity | Preferred Units | Exchangeable Operating Partnership Units | Limited Partners’ Interest in Consolidated Partnerships | Total Noncontrolling Interests | Total Equity | |||||||||||||||||||||||||
Balance at December 31, 2012 | $ | 325,000 | 904 | (14,924 | ) | 2,312,310 | (57,715 | ) | (834,810 | ) | 1,730,765 | — | (1,153 | ) | 16,299 | 15,146 | 1,745,911 | |||||||||||||||||||
Net income | — | — | — | — | — | 57,949 | 57,949 | — | 109 | 545 | 654 | 58,603 | ||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 26,396 | — | 26,396 | — | 50 | 7 | 57 | 26,453 | ||||||||||||||||||||||||
Deferred compensation plan, net | — | — | (1,428 | ) | 1,428 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Amortization of restricted stock issued | — | — | — | 6,978 | — | — | 6,978 | — | — | — | — | 6,978 | ||||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | — | (2,921 | ) | — | — | (2,921 | ) | — | — | — | — | (2,921 | ) | |||||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 578 | — | — | 578 | — | — | — | — | 578 | ||||||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | 19 | — | 98,259 | — | — | 98,278 | — | — | — | — | 98,278 | ||||||||||||||||||||||||
Issuance of preferred stock, net of issuance costs | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | — | — | 39 | 39 | 39 | ||||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | — | (3,311 | ) | (3,311 | ) | (3,311 | ) | |||||||||||||||||||||
Cash dividends declared: | ||||||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (10,531 | ) | (10,531 | ) | — | — | — | — | (10,531 | ) | |||||||||||||||||||||
Common stock/unit ($0.925 per share) | — | — | — | — | — | (83,874 | ) | (83,874 | ) | — | (171 | ) | — | (171 | ) | (84,045 | ) | |||||||||||||||||||
Balance at June 30, 2013 | $ | 325,000 | 923 | (16,352 | ) | 2,416,632 | (31,319 | ) | (871,266 | ) | 1,823,618 | — | (1,165 | ) | 13,579 | 12,414 | 1,836,032 |
2013 | 2012 | |||||
Cash flows from operating activities: | ||||||
Net income | $ | 58,603 | 38,083 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation and amortization | 65,170 | 66,062 | ||||
Amortization of deferred loan cost and debt premium | 6,175 | 6,461 | ||||
Accretion of above and below market lease intangibles, net | (1,042 | ) | (437 | ) | ||
Stock-based compensation, net of capitalization | 6,159 | 4,903 | ||||
Equity in income of investments in real estate partnerships | (11,888 | ) | (13,770 | ) | ||
Net gain on sale of properties | (13,127 | ) | (10,419 | ) | ||
Provision for impairment | — | 23,508 | ||||
Distribution of earnings from operations of investments in real estate partnerships | 24,376 | 17,580 | ||||
Loss on derivative instruments | (9 | ) | (13 | ) | ||
Deferred compensation expense | 1,051 | 1,073 | ||||
Realized and unrealized gains on trading securities held in trust | (1,051 | ) | (1,083 | ) | ||
Changes in assets and liabilities: | ||||||
Restricted cash | 1,118 | (25 | ) | |||
Accounts receivable | (328 | ) | (3,084 | ) | ||
Straight-line rent receivables, net | (2,612 | ) | (3,365 | ) | ||
Deferred leasing costs | (4,212 | ) | (6,146 | ) | ||
Other assets | (3,175 | ) | (2,227 | ) | ||
Accounts payable and other liabilities | (17,286 | ) | (6,393 | ) | ||
Tenants’ security and escrow deposits and prepaid rent | (3,846 | ) | 563 | |||
Net cash provided by operating activities | 104,076 | 111,271 | ||||
Cash flows from investing activities: | ||||||
Acquisition of operating real estate | (26,676 | ) | (586 | ) | ||
Development of real estate, including acquisition of land | (78,951 | ) | (79,755 | ) | ||
Proceeds from sale of real estate investments | 84,699 | 48,927 | ||||
Collection (issuance) of notes receivable | 6,025 | (666 | ) | |||
Investments in real estate partnerships | (8,060 | ) | (53,587 | ) | ||
Distributions received from investments in real estate partnerships | 11,457 | 12,495 | ||||
Dividends on trading securities held in trust | 70 | 77 | ||||
Acquisition of securities | (15,679 | ) | (11,120 | ) | ||
Proceeds from sale of securities | 10,632 | 11,385 | ||||
Net cash used in investing activities | (16,483 | ) | (72,830 | ) | ||
Cash flows from financing activities: | ||||||
Net proceeds from common stock issuance | 98,278 | — | ||||
Net proceeds from issuance of preferred stock | — | 241,386 | ||||
Proceeds from sale of treasury stock | 34 | 339 | ||||
Acquisition of treasury stock | — | (4 | ) | |||
Redemption of preferred stock and partnership units | — | (248,125 | ) | |||
Distributions (to) from limited partners in consolidated partnerships, net | (3,272 | ) | 1,801 | |||
Distributions to exchangeable operating partnership unit holders | (171 | ) | (164 | ) | ||
Distributions to preferred unit holders | — | (404 | ) | |||
Dividends paid to common stockholders | (83,296 | ) | (82,093 | ) | ||
Dividends paid to preferred stockholders | (5,265 | ) | (6,943 | ) | ||
Proceeds from unsecured credit facilities | 77,000 | 450,000 | ||||
Repayment of unsecured credit facilities | (122,000 | ) | (185,000 | ) | ||
Proceeds from notes payable | 8,250 | — | ||||
Repayment of notes payable | (16,349 | ) | (192,375 | ) | ||
Scheduled principal payments | (3,893 | ) | (3,513 | ) | ||
Payment of loan costs | (115 | ) | (1,718 | ) | ||
Net cash used in financing activities | (50,799 | ) | (26,813 | ) | ||
Net increase in cash and cash equivalents | 36,794 | 11,628 | ||||
Cash and cash equivalents at beginning of the period | 22,349 | 11,402 | ||||
Cash and cash equivalents at end of the period | $ | 59,143 | 23,030 |
2013 | 2012 | |||||
Supplemental disclosure of cash flow information: | ||||||
Cash paid for interest (net of capitalized interest of $2,305 and $1,246 in 2013 and 2012, respectively) | $ | 54,670 | 61,901 | |||
Supplemental disclosure of non-cash transactions: | ||||||
Preferred unit and stock distribution declared and not paid | $ | 5,266 | 5,397 | |||
Real estate received through distribution in kind | $ | 7,576 | — | |||
Mortgage loans assumed through distribution in kind | $ | 7,500 | — | |||
Mortgage loans assumed for the acquisition of real estate | $ | — | 11,710 | |||
Real estate acquired through elimination of note receivable | $ | — | 12,585 | |||
Change in fair value of derivative instruments | $ | 21,720 | (49 | ) | ||
Common stock issued for dividend reinvestment plan | $ | 578 | 495 | |||
Stock-based compensation capitalized | $ | 948 | 960 | |||
Contributions from limited partners in consolidated partnerships, net | $ | — | 940 | |||
Common stock issued for dividend reinvestment in trust | $ | 320 | 287 | |||
Contribution of stock awards into trust | $ | 1,504 | 806 | |||
Distribution of stock held in trust | $ | 201 | 1,191 |
2013 | 2012 | |||||
Assets | (unaudited) | |||||
Real estate investments at cost: | ||||||
Land | $ | 1,193,500 | 1,215,659 | |||
Buildings and improvements | 2,502,979 | 2,502,186 | ||||
Properties in development | 246,990 | 192,067 | ||||
3,943,469 | 3,909,912 | |||||
Less: accumulated depreciation | 823,601 | 782,749 | ||||
3,119,868 | 3,127,163 | |||||
Operating properties held for sale | 15,961 | — | ||||
Investments in real estate partnerships | 428,606 | 442,927 | ||||
Net real estate investments | 3,564,435 | 3,570,090 | ||||
Cash and cash equivalents | 59,143 | 22,349 | ||||
Restricted cash | 5,354 | 6,472 | ||||
Accounts receivable, net of allowance for doubtful accounts of $3,766 and $3,915 at June 30, 2013 and December 31, 2012, respectively | 21,824 | 26,601 | ||||
Straight-line rent receivable, net of reserve of $566 and $870 at June 30, 2013 and December 31, 2012, respectively | 50,258 | 49,990 | ||||
Notes receivable | 18,502 | 23,751 | ||||
Deferred costs, less accumulated amortization of $72,758 and $69,224 at June 30, 2013 and December 31, 2012, respectively | 68,141 | 69,506 | ||||
Acquired lease intangible assets, less accumulated amortization of $21,860 and $19,148 at June 30, 2013 and December 31, 2012, respectively | 41,331 | 42,459 | ||||
Trading securities held in trust, at fair value | 24,457 | 23,429 | ||||
Other assets | 46,458 | 18,811 | ||||
Total assets | $ | 3,899,903 | 3,853,458 | |||
Liabilities and Capital | ||||||
Liabilities: | ||||||
Notes payable | $ | 1,767,124 | 1,771,891 | |||
Unsecured credit facilities | 125,000 | 170,000 | ||||
Accounts payable and other liabilities | 131,181 | 127,185 | ||||
Acquired lease intangible liabilities, less accumulated accretion of $8,245 and $6,636 at June 30, 2013 and December 31, 2012, respectively | 26,337 | 20,325 | ||||
Tenants’ security and escrow deposits and prepaid rent | 14,229 | 18,146 | ||||
Total liabilities | 2,063,871 | 2,107,547 | ||||
Commitments and contingencies (note 12) | ||||||
Capital: | ||||||
Partners’ capital: | ||||||
Preferred units of general partner, $0.01 par value per unit, 13,000,000 units issued and outstanding at June 30, 2013 and December 31, 2012, liquidation preference of $25 per unit | 325,000 | 325,000 | ||||
General partner; 92,279,321 and 90,394,486 units outstanding at June 30, 2013 and December 31, 2012, respectively | 1,529,937 | 1,463,480 | ||||
Limited partners; 177,164 units outstanding at June 30, 2013 and December 31, 2012 | (1,165 | ) | (1,153 | ) | ||
Accumulated other comprehensive loss | (31,319 | ) | (57,715 | ) | ||
Total partners’ capital | 1,822,453 | 1,729,612 | ||||
Noncontrolling interests: | ||||||
Limited partners’ interests in consolidated partnerships | 13,579 | 16,299 | ||||
Total noncontrolling interests | 13,579 | 16,299 | ||||
Total capital | 1,836,032 | 1,745,911 | ||||
Total liabilities and capital | $ | 3,899,903 | 3,853,458 |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Revenues: | ||||||||||||
Minimum rent | $ | 89,611 | 90,164 | $ | 178,333 | 179,533 | ||||||
Percentage rent | 298 | 398 | 1,846 | 1,558 | ||||||||
Recoveries from tenants and other income | 29,192 | 29,734 | 55,877 | 55,918 | ||||||||
Management, transaction, and other fees | 6,741 | 6,469 | 13,502 | 13,618 | ||||||||
Total revenues | 125,842 | 126,765 | 249,558 | 250,627 | ||||||||
Operating expenses: | ||||||||||||
Depreciation and amortization | 31,930 | 31,737 | 63,871 | 63,108 | ||||||||
Operating and maintenance | 17,982 | 17,421 | 35,563 | 35,572 | ||||||||
General and administrative | 14,966 | 14,020 | 32,942 | 30,142 | ||||||||
Real estate taxes | 14,204 | 13,799 | 27,883 | 28,740 | ||||||||
Other expenses | 1,580 | 1,111 | 3,083 | 2,447 | ||||||||
Total operating expenses | 80,662 | 78,088 | 163,342 | 160,009 | ||||||||
Other expense (income): | ||||||||||||
Interest expense, net of interest income of $292 and $377, and $751 and $913 for the three and six months ended June 30, 2013 and 2012, respectively | 27,781 | 28,377 | 55,613 | 57,335 | ||||||||
Provision for impairment | — | 19,008 | — | 19,008 | ||||||||
Net investment loss (income) from deferred compensation plan, including unrealized gains (loss) of $17 and ($499), and $848 and $725 for the three and six months ended June 30, 2013 and 2012, respectively | 38 | 444 | (1,034 | ) | (1,084 | ) | ||||||
Total other expense | 27,819 | 47,829 | 54,579 | 75,259 | ||||||||
Income before equity in income of investments in real estate partnerships | 17,361 | 848 | 31,637 | 15,359 | ||||||||
Equity in income of investments in real estate partnerships | 6,012 | 10,804 | 11,888 | 13,770 | ||||||||
Income from continuing operations before tax | 23,373 | 11,652 | 43,525 | 29,129 | ||||||||
Income tax benefit of taxable REIT subsidiary | — | (840 | ) | — | (608 | ) | ||||||
Income from continuing operations | 23,373 | 12,492 | 43,525 | 29,737 | ||||||||
Discontinued operations, net: | ||||||||||||
Operating income (loss) | 969 | (3,427 | ) | 1,951 | (2,073 | ) | ||||||
Gain on sale of operating properties, net | 11,410 | 2,304 | 11,410 | 8,605 | ||||||||
Income (loss) from discontinued operations | 12,379 | (1,123 | ) | 13,361 | 6,532 | |||||||
Income before gain (loss) on sale of real estate | 35,752 | 11,369 | 56,886 | 36,269 | ||||||||
Gain (loss) on sale of real estate | 1,717 | (21 | ) | 1,717 | 1,814 | |||||||
Net income | 37,469 | 11,348 | 58,603 | 38,083 | ||||||||
Noncontrolling interests: | ||||||||||||
Limited partners’ interests in consolidated partnerships | (270 | ) | (232 | ) | (545 | ) | (424 | ) | ||||
Income attributable to noncontrolling interests | (270 | ) | (232 | ) | (545 | ) | (424 | ) | ||||
Net income attributable to the Partnership | 37,199 | 11,116 | 58,058 | 37,659 | ||||||||
Preferred unit distributions | (5,265 | ) | (5,396 | ) | (10,531 | ) | (18,704 | ) | ||||
Net income attributable to common unit holders | $ | 31,934 | 5,720 | $ | 47,527 | 18,955 | ||||||
Income per common unit - basic: | ||||||||||||
Continuing operations | $ | 0.21 | 0.07 | $ | 0.37 | 0.14 | ||||||
Discontinued operations | 0.14 | (0.01 | ) | 0.15 | 0.07 | |||||||
Net income attributable to common unit holders | $ | 0.35 | 0.06 | $ | 0.52 | 0.21 | ||||||
Income per common unit - diluted: | ||||||||||||
Continuing operations | $ | 0.21 | 0.07 | $ | 0.37 | 0.14 | ||||||
Discontinued operations | 0.14 | (0.01 | ) | 0.15 | 0.07 | |||||||
Net income attributable to common unit holders | $ | 0.35 | 0.06 | $ | 0.52 | 0.21 |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Net income | $ | 37,469 | 11,348 | $ | 58,603 | 38,083 | ||||||
Other comprehensive income (loss): | ||||||||||||
Loss on settlement of derivative instruments: | ||||||||||||
Amortization of loss on settlement of derivative instruments recognized in net income | 2,366 | 2,366 | 4,733 | 4,733 | ||||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||||
Effective portion of change in fair value of derivative instruments | 18,332 | (26 | ) | 21,704 | (60 | ) | ||||||
Less: reclassification adjustment for change in fair value of derivative instruments included in net income | 8 | 7 | 16 | 9 | ||||||||
Other comprehensive income | 20,706 | 2,347 | 26,453 | 4,682 | ||||||||
Comprehensive income | 58,175 | 13,695 | 85,056 | 42,765 | ||||||||
Less: comprehensive income (loss) attributable to noncontrolling interests: | ||||||||||||
Net income attributable to noncontrolling interests | 270 | 232 | 545 | 424 | ||||||||
Other comprehensive income (loss) attributable to noncontrolling interests | 4 | (10 | ) | 7 | (25 | ) | ||||||
Comprehensive income attributable to noncontrolling interests | 274 | 222 | 552 | 399 | ||||||||
Comprehensive income attributable to the Partnership | $ | 57,901 | 13,473 | $ | 84,504 | 42,366 |
REGENCY CENTERS, L.P. Consolidated Statements of Capital For the six months ended June 30, 2013 and 2012 (in thousands) (unaudited) | |||||||||||||||||||||
Preferred Units | General Partner Preferred and Common Units | Limited Partners | Accumulated Other Comprehensive Loss | Total Partners’ Capital | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | Total Capital | |||||||||||||||
Balance at December 31, 2011 | $ | 49,158 | 1,879,784 | (963 | ) | (71,429 | ) | 1,856,550 | 13,104 | 1,869,654 | |||||||||||
Net income | (629 | ) | 38,211 | 77 | — | 37,659 | 424 | 38,083 | |||||||||||||
Other comprehensive income (loss) | — | — | 9 | 4,698 | 4,707 | (25 | ) | 4,682 | |||||||||||||
Contributions from partners | — | — | — | — | — | 3,317 | 3,317 | ||||||||||||||
Distributions to partners | — | (82,587 | ) | (164 | ) | — | (82,751 | ) | (576 | ) | (83,327 | ) | |||||||||
Redemption of preferred units | (48,125 | ) | (200,000 | ) | — | — | (248,125 | ) | — | (248,125 | ) | ||||||||||
Preferred unit distributions | (404 | ) | (12,340 | ) | — | — | (12,744 | ) | — | (12,744 | ) | ||||||||||
Restricted units issued as a result of amortization of restricted stock issued by Parent Company | — | 5,726 | — | — | 5,726 | — | 5,726 | ||||||||||||||
Preferred units issued as a result of preferred stock issued by Parent Company, net of issuance costs | — | 241,386 | — | — | 241,386 | — | 241,386 | ||||||||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | — | (1,053 | ) | — | — | (1,053 | ) | — | (1,053 | ) | |||||||||||
Balance at June 30, 2012 | — | 1,869,127 | (1,041 | ) | (66,731 | ) | 1,801,355 | 16,244 | 1,817,599 | ||||||||||||
Balance at December 31, 2012 | — | 1,788,480 | (1,153 | ) | (57,715 | ) | 1,729,612 | 16,299 | 1,745,911 | ||||||||||||
Net income | — | 57,949 | 109 | — | 58,058 | 545 | 58,603 | ||||||||||||||
Other comprehensive income | — | — | 50 | 26,396 | 26,446 | 7 | 26,453 | ||||||||||||||
Contributions from partners | — | — | — | — | — | 39 | 39 | ||||||||||||||
Distributions to partners | — | (83,874 | ) | (171 | ) | — | (84,045 | ) | (3,311 | ) | (87,356 | ) | |||||||||
Preferred unit distributions | — | (10,531 | ) | — | — | (10,531 | ) | — | (10,531 | ) | |||||||||||
Restricted units issued as a result of amortization of restricted stock issued by Parent Company | — | 6,978 | — | — | 6,978 | — | 6,978 | ||||||||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | — | 95,935 | — | — | 95,935 | — | 95,935 | ||||||||||||||
Balance at June 30, 2013 | $ | — | 1,854,937 | (1,165 | ) | (31,319 | ) | 1,822,453 | 13,579 | 1,836,032 |
2013 | 2012 | |||||
Cash flows from operating activities: | ||||||
Net income | $ | 58,603 | 38,083 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation and amortization | 65,170 | 66,062 | ||||
Amortization of deferred loan cost and debt premium | 6,175 | 6,461 | ||||
Accretion of above and below market lease intangibles, net | (1,042 | ) | (437 | ) | ||
Stock-based compensation, net of capitalization | 6,159 | 4,903 | ||||
Equity in income of investments in real estate partnerships | (11,888 | ) | (13,770 | ) | ||
Net gain on sale of properties | (13,127 | ) | (10,419 | ) | ||
Provision for impairment | — | 23,508 | ||||
Distribution of earnings from operations of investments in real estate partnerships | 24,376 | 17,580 | ||||
Loss on derivative instruments | (9 | ) | (13 | ) | ||
Deferred compensation expense | 1,051 | 1,073 | ||||
Realized and unrealized gains on trading securities held in trust | (1,051 | ) | (1,083 | ) | ||
Changes in assets and liabilities: | ||||||
Restricted cash | 1,118 | (25 | ) | |||
Accounts receivable | (328 | ) | (3,084 | ) | ||
Straight-line rent receivables, net | (2,612 | ) | (3,365 | ) | ||
Deferred leasing costs | (4,212 | ) | (6,146 | ) | ||
Other assets | (3,175 | ) | (2,227 | ) | ||
Accounts payable and other liabilities | (17,286 | ) | (6,393 | ) | ||
Tenants’ security and escrow deposits and prepaid rent | (3,846 | ) | 563 | |||
Net cash provided by operating activities | 104,076 | 111,271 | ||||
Cash flows from investing activities: | ||||||
Acquisition of operating real estate | (26,676 | ) | (586 | ) | ||
Development of real estate, including acquisition of land | (78,951 | ) | (79,755 | ) | ||
Proceeds from sale of real estate investments | 84,699 | 48,927 | ||||
Collection (issuance) of notes receivable | 6,025 | (666 | ) | |||
Investments in real estate partnerships | (8,060 | ) | (53,587 | ) | ||
Distributions received from investments in real estate partnerships | 11,457 | 12,495 | ||||
Dividends on trading securities held in trust | 70 | 77 | ||||
Acquisition of securities | (15,679 | ) | (11,120 | ) | ||
Proceeds from sale of securities | 10,632 | 11,385 | ||||
Net cash used in investing activities | (16,483 | ) | (72,830 | ) | ||
Cash flows from financing activities: | ||||||
Net proceeds from common units issued as a result of common stock issued by Parent Company | 98,278 | — | ||||
Net proceeds from preferred units issued as a result of preferred stock issued by Parent Company | — | 241,386 | ||||
Proceeds from sale of treasury stock | 34 | 339 | ||||
Acquisition of treasury stock | — | (4 | ) | |||
Redemption of preferred partnership units | — | (248,125 | ) | |||
Distributions (to) from limited partners in consolidated partnerships, net | (3,272 | ) | 1,801 | |||
Distributions to partners | (83,467 | ) | (82,257 | ) | ||
Distributions to preferred unit holders | (5,265 | ) | (7,347 | ) | ||
Proceeds from unsecured credit facilities | 77,000 | 450,000 | ||||
Repayment of unsecured credit facilities | (122,000 | ) | (185,000 | ) | ||
Proceeds from notes payable | 8,250 | — | ||||
Repayment of notes payable | (16,349 | ) | (192,375 | ) | ||
Scheduled principal payments | (3,893 | ) | (3,513 | ) | ||
Payment of loan costs | (115 | ) | (1,718 | ) | ||
Net cash used in financing activities | (50,799 | ) | (26,813 | ) | ||
Net increase in cash and cash equivalents | 36,794 | 11,628 | ||||
Cash and cash equivalents at beginning of the period | 22,349 | 11,402 | ||||
Cash and cash equivalents at end of the period | $ | 59,143 | 23,030 |
2013 | 2012 | |||||
Supplemental disclosure of cash flow information: | ||||||
Cash paid for interest (net of capitalized interest of $2,305 and $1,246 in 2013 and 2012, respectively) | $ | 54,670 | 61,901 | |||
Supplemental disclosure of non-cash transactions: | ||||||
Preferred unit and stock distribution declared and not paid | $ | 5,266 | 5,397 | |||
Real estate received through distribution in kind | $ | 7,576 | — | |||
Mortgage loans assumed through distribution in kind | $ | 7,500 | — | |||
Mortgage loans assumed for the acquisition of real estate | $ | — | 11,710 | |||
Real estate acquired through elimination of note receivable | $ | — | 12,585 | |||
Change in fair value of derivative instruments | $ | 21,720 | (49 | ) | ||
Common stock issued for dividend reinvestment plan | $ | 578 | 495 | |||
Stock-based compensation capitalized | $ | 948 | 960 | |||
Contributions from limited partners in consolidated partnerships, net | $ | — | 940 | |||
Common stock issued for dividend reinvestment in trust | $ | 320 | 287 | |||
Contribution of stock awards into trust | $ | 1,504 | 806 | |||
Distribution of stock held in trust | $ | 201 | 1,191 |
1. | Organization and Principles of Consolidation |
2. | Real Estate Investments |
Date Purchased | Property Name | City/State | Co-investment Partner | Ownership | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||
5/30/2013 | Preston Oaks | Dallas, TX | N/A | 100% | $ | 27,000 | $ | — | $ | 3,396 | $ | 7,597 |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Net proceeds | $ | 82,634 | 17,600 | $ | 82,634 | 39,200 | ||||||
Gain on sale of properties | $ | 11,410 | 2,304 | $ | 11,410 | 8,605 | ||||||
Number of properties sold | 4 | 2 | 4 | 4 | ||||||||
Percent interest sold | 100% | 100% | 100% | 100% |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Revenues | $ | 1,584 | 3,295 | $ | 3,976 | 7,137 | ||||||
Operating expenses | 615 | 2,173 | 2,025 | 4,723 | ||||||||
Provision for impairment | — | 4,500 | — | 4,500 | ||||||||
Income tax benefit (1) | — | 49 | — | (13 | ) | |||||||
Operating income from discontinued operations | $ | 969 | (3,427 | ) | $ | 1,951 | (2,073 | ) |
Three months ended June 30, | Six months ended June 30, | |||||||||||
Income tax expense (benefit) from: | 2013 | 2012 | 2013 | 2012 | ||||||||
Continuing operations | $ | — | (840 | ) | $ | — | (608 | ) | ||||
Discontinued operations | — | 671 | — | 608 | ||||||||
Total income tax expense | $ | — | (169 | ) | $ | — | — |
2013 | 2012 | |||||
Notes payable: | ||||||
Fixed rate mortgage loans | $ | 457,071 | 461,914 | |||
Variable rate mortgage loans | 11,909 | 12,041 | ||||
Fixed rate unsecured loans | 1,298,144 | 1,297,936 | ||||
Total notes payable | 1,767,124 | 1,771,891 | ||||
Unsecured credit facilities | ||||||
Line | 25,000 | 70,000 | ||||
Term Loan | 100,000 | 100,000 | ||||
Total unsecured credit facilities | 125,000 | 170,000 | ||||
Total debt outstanding | $ | 1,892,124 | 1,941,891 |
• | The Company paid off the $16.3 million maturing balance of 7.1% secured borrowings on May 1, 2013. |
• | On March 4, 2013, the Company entered into an interest only mortgage for $8.3 million on a recently completed development property at a fixed rate of 3.3%, maturing on April 1, 2020. |
• | The Company assumed debt of $7.5 million with the DIK of Hilltop Village on March 20, 2013, which is interest only with a fixed rate of 5.57% and matures on April 6, 2016. |
Scheduled Principal Payments and Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities (1) | Total | ||||||||
2013 | $ | 3,877 | — | — | 3,877 | |||||||
2014 | 7,383 | 26,853 | 150,000 | 184,236 | ||||||||
2015 | 5,747 | 62,435 | 350,000 | 418,182 | ||||||||
2016 | 5,487 | 21,661 | 125,000 | 152,148 | ||||||||
2017 | 4,584 | 84,593 | 400,000 | 489,177 | ||||||||
Beyond 5 Years | 20,021 | 220,993 | 400,000 | 641,014 | ||||||||
Unamortized debt (discounts) premiums, net | — | 5,346 | (1,856 | ) | 3,490 | |||||||
Total | $ | 47,099 | 421,881 | 1,423,144 | 1,892,124 |
Fair Value | ||||||||||||||||||||
Effective Date | Maturity Date | Early Termination Date (1) | Counterparty | Notional Amount | Bank Pays Variable Rate of | Regency Pays Fixed Rate of | 2013 | 2012 | ||||||||||||
Assets: | ||||||||||||||||||||
4/15/14 | 4/15/24 | 10/15/14 | JPMorgan Chase Bank, N.A. | $ | 75,000 | 3 Month LIBOR | 2.087% | $ | 6,210 | 1,022 | ||||||||||
4/15/14 | 4/15/24 | 10/15/14 | Bank of America, N.A. | 50,000 | 3 Month LIBOR | 2.088% | 4,130 | 672 | ||||||||||||
8/1/15 | 8/1/25 | 2/1/16 | US Bank National Association | 75,000 | 3 Month LIBOR | 2.479% | 6,760 | 1,131 | ||||||||||||
8/1/15 | 8/1/25 | 2/1/16 | Royal Bank of Canada | 50,000 | 3 Month LIBOR | 2.479% | 4,419 | 729 | ||||||||||||
8/1/15 | 8/1/25 | 2/1/16 | PNC Bank, N.A. | 50,000 | 3 Month LIBOR | 2.479% | 4,492 | 753 | ||||||||||||
Other Assets | $ | 26,011 | 4,307 | |||||||||||||||||
Liabilities: | ||||||||||||||||||||
10/1/11 | 9/1/14 | N/A | PNC Bank, N.A. | $ | 9,000 | 1 Month LIBOR | 0.760% | $ | (51 | ) | (76 | ) | ||||||||
Accounts payable and other liabilities | $ | (51 | ) | (76 | ) |
Derivatives in FASB ASC Topic 815 Cash Flow Hedging Relationships: | Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion) | Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | |||||||||||||||||||
Three months ended June 30, | Three months ended June 30, | Three months ended June 30, | ||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||
Interest rate swaps | $ | 18,332 | (26 | ) | Interest expense | $ | (2,366 | ) | (2,366 | ) | Other expenses | $ | — | — |
Derivatives in FASB ASC Topic 815 Cash Flow Hedging Relationships: | Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion) | Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | |||||||||||||||||||
Six months ended June 30, | Six months ended June 30, | Six months ended June 30, | ||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||
Interest rate swaps | $ | 21,704 | (60 | ) | Interest expense | $ | (4,732 | ) | (4,729 | ) | Other expenses | $ | — | (3 | ) |
2013 | 2012 | |||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||
Financial assets: | ||||||||||||
Notes receivable | $ | 18,502 | 18,153 | $ | 23,751 | 23,677 | ||||||
Financial liabilities: | ||||||||||||
Notes payable | $ | 1,767,124 | 1,924,578 | $ | 1,771,891 | 2,000,000 | ||||||
Unsecured credit facilities | $ | 125,000 | 125,240 | $ | 170,000 | 170,200 |
Fair Value Measurements as of June 30, 2013 | ||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||
Assets | Balance | (Level 1) | (Level 2) | (Level 3) | ||||||||
Trading securities held in trust | $ | 24,457 | 24,457 | — | — | |||||||
Interest rate derivatives | 26,011 | — | 26,011 | — | ||||||||
Total | $ | 50,468 | 24,457 | 26,011 | — | |||||||
Liabilities | ||||||||||||
Interest rate derivatives | $ | (51 | ) | — | (51 | ) | — |
Fair Value Measurements as of December 31, 2012 | ||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||
Assets | Balance | (Level 1) | (Level 2) | (Level 3) | ||||||||
Trading securities held in trust | $ | 23,429 | 23,429 | — | — | |||||||
Interest rate derivatives | 4,307 | — | 4,307 | — | ||||||||
Total | $ | 27,736 | 23,429 | 4,307 | — | |||||||
Liabilities | ||||||||||||
Interest rate derivatives | $ | (76 | ) | — | (76 | ) | — |
Fair Value Measurements as of December 31, 2012 | |||||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | Total Gains (Losses) (1) | ||||||||||||
Assets | Balance | (Level 1) | (Level 2) | (Level 3) | |||||||||||
Long-lived assets held and used | |||||||||||||||
Operating and development properties | $ | 49,673 | — | — | 49,673 | (54,500 | ) |
2012 | ||||||
Low | High | |||||
Overall cap rates | 8.3 | % | 8.5 | % | ||
Rental growth rates | (8.3 | )% | 2.5 | % | ||
Discount rates | 10.5 | % | 10.5 | % | ||
Terminal cap rates | 8.8 | % | 8.8 | % |
Three months ended June 30, 2013 | Six months ended June 30, 2013 | |||||
Shares issued | 873 | 1,869 | ||||
Weighted average price per share | $ | 54.22 | $ | 53.37 | ||
Total proceeds | $ | 47,377 | $ | 99,774 | ||
Commissions | $ | 709 | $ | 1,496 |
Loss on Settlement of Derivative Instruments | Fair Value of Derivative Instruments | Accumulated Other Comprehensive Income (Loss) | |||||||
Beginning balance at December 31, 2012 | $ | (61,991 | ) | 4,276 | (57,715 | ) | |||
Net gain on cash flow derivative instruments | — | 21,664 | 21,664 | ||||||
Amounts reclassified from other comprehensive income | 4,724 | 8 | 4,732 | ||||||
Current period other comprehensive income, net | 4,724 | 21,672 | 26,396 | ||||||
Ending balance at June 30, 2013 | $ | (57,267 | ) | 25,948 | (31,319 | ) |
Details about Accumulated Other Comprehensive Loss Components | Amount Reclassified from Accumulated Other Comprehensive Loss | Affected Line Item in the Statement of Operations | ||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||
Gains / (Losses) on cash flow hedges | ||||||||||||||
Interest rate derivative contracts | $ | (2,366 | ) | (2,366 | ) | $ | (4,732 | ) | (4,729 | ) | Interest expense |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Restricted stock | $ | 3,622 | 2,863 | $ | 6,978 | 5,726 | ||||||
Directors' fees paid in common stock | 70 | 75 | 129 | 137 | ||||||||
Capitalized stock-based compensation | (557 | ) | (482 | ) | (948 | ) | (960 | ) | ||||
Total | $ | 3,135 | 2,456 | $ | 6,159 | 4,903 |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Numerator: | ||||||||||||
Continuing Operations | ||||||||||||
Income from continuing operations | $ | 23,373 | 12,492 | $ | 43,525 | 29,737 | ||||||
Gain (loss) on sale of real estate | 1,717 | (21 | ) | 1,717 | 1,814 | |||||||
Less: income (loss) attributable to noncontrolling interests | 316 | 257 | 629 | (140 | ) | |||||||
Income from continuing operations attributable to the Company | 24,774 | 12,214 | 44,613 | 31,691 | ||||||||
Less: preferred stock dividends | 5,265 | 5,396 | 10,531 | 19,333 | ||||||||
Less: dividends paid on unvested restricted stock | 185 | 206 | 369 | 411 | ||||||||
Income from continuing operations attributable to common stockholders - basic | 19,324 | 6,612 | 33,713 | 11,947 | ||||||||
Add: dividends paid on Treasury Method restricted stock | 30 | 23 | 52 | 35 | ||||||||
Income from continuing operations attributable to common stockholders - diluted | 19,354 | 6,635 | 33,765 | 11,982 | ||||||||
Discontinued Operations | ||||||||||||
Income (loss) from discontinued operations | 12,379 | (1,123 | ) | 13,361 | 6,532 | |||||||
Less: income from discontinued operations attributable to noncontrolling interests | 24 | (2 | ) | 25 | 12 | |||||||
Income from discontinued operations attributable to the Company | 12,355 | (1,121 | ) | 13,336 | 6,520 | |||||||
Net Income | ||||||||||||
Net income attributable to common stockholders - basic | 31,679 | 5,491 | 47,049 | 18,467 | ||||||||
Net income attributable to common stockholders - diluted | $ | 31,709 | 5,514 | $ | 47,101 | 18,502 | ||||||
Denominator: | ||||||||||||
Weighted average common shares outstanding for basic EPS | 91,422 | 89,489 | 90,742 | 89,462 | ||||||||
Incremental shares to be issued under unvested restricted stock | 64 | 51 | 56 | 37 | ||||||||
Weighted average common shares outstanding for diluted EPS | 91,486 | 89,540 | 90,798 | 89,499 | ||||||||
Income per common share – basic | ||||||||||||
Continuing operations | $ | 0.21 | 0.07 | $ | 0.37 | 0.14 | ||||||
Discontinued operations | 0.14 | (0.01 | ) | 0.15 | 0.07 | |||||||
Net income attributable to common stockholders | $ | 0.35 | 0.06 | $ | 0.52 | 0.21 | ||||||
Income per common share – diluted | ||||||||||||
Continuing operations | $ | 0.21 | 0.07 | $ | 0.37 | 0.14 | ||||||
Discontinued operations | 0.14 | (0.01 | ) | 0.15 | 0.07 | |||||||
Net income attributable to common stockholders | $ | 0.35 | 0.06 | $ | 0.52 | 0.21 |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Numerator: | ||||||||||||
Continuing Operations | ||||||||||||
Income from continuing operations | $ | 23,373 | 12,492 | $ | 43,525 | 29,737 | ||||||
Gain (loss) on sale of real estate | 1,717 | (21 | ) | 1,717 | 1,814 | |||||||
Less: income attributable to noncontrolling interests | 246 | 234 | 520 | 412 | ||||||||
Income from continuing operations attributable to the Partnership | 24,844 | 12,237 | 44,722 | 31,139 | ||||||||
Less: preferred unit distributions | 5,265 | 5,396 | 10,531 | 18,704 | ||||||||
Less: dividends paid on unvested restricted units | 185 | 206 | 369 | 411 | ||||||||
Income from continuing operations attributable to common unit holders - basic | 19,394 | 6,635 | 33,822 | 12,024 | ||||||||
Add: dividends paid on Treasury Method restricted units | 30 | 23 | 52 | 35 | ||||||||
Income from continuing operations attributable to common unit holders - diluted | 19,424 | 6,658 | 33,874 | 12,059 | ||||||||
Discontinued Operations | ||||||||||||
Income (loss) from discontinued operations | 12,379 | (1,123 | ) | 13,361 | 6,532 | |||||||
Less: income from discontinued operations attributable to noncontrolling interests | 24 | (2 | ) | 25 | 12 | |||||||
Income from discontinued operations attributable to the Partnership | 12,355 | (1,121 | ) | 13,336 | 6,520 | |||||||
Net Income | ||||||||||||
Net income attributable to common unit holders - basic | 31,749 | 5,514 | 47,158 | 18,544 | ||||||||
Net income attributable to common unit holders - diluted | $ | 31,779 | 5,537 | $ | 47,210 | 18,579 | ||||||
Denominator: | ||||||||||||
Weighted average common units outstanding for basic EPU | 91,600 | 89,666 | 90,920 | 89,639 | ||||||||
Incremental units to be issued under unvested restricted stock | 64 | 51 | 56 | 37 | ||||||||
Weighted average common units outstanding for diluted EPU | 91,664 | 89,717 | 90,976 | 89,676 | ||||||||
Income (loss) per common unit – basic | ||||||||||||
Continuing operations | $ | 0.21 | 0.07 | $ | 0.37 | 0.14 | ||||||
Discontinued operations | 0.14 | (0.01 | ) | 0.15 | 0.07 | |||||||
Net income (loss) attributable to common unit holders | $ | 0.35 | 0.06 | $ | 0.52 | 0.21 | ||||||
Income (loss) per common unit – diluted | ||||||||||||
Continuing operations | $ | 0.21 | 0.07 | $ | 0.37 | 0.14 | ||||||
Discontinued operations | 0.14 | (0.01 | ) | 0.15 | 0.07 | |||||||
Net income (loss) attributable to common unit holders | $ | 0.35 | 0.06 | $ | 0.52 | 0.21 |
June 30, 2013 | December 31, 2012 | |||
Number of Properties | 204 | 204 | ||
Properties in Development | 6 | 4 | ||
Gross Leasable Area | 22,505 | 22,532 | ||
% Leased – Operating and Development | 94.2% | 94.1% | ||
% Leased – Operating | 94.5% | 94.4% | ||
Weighted average annual effective rent per square foot (1) | $ | 17.18 | 16.95 | |
(1) Net of tenant concessions. |
June 30, 2013 | December 31, 2012 | |||
Number of Properties | 139 | 144 | ||
Gross Leasable Area | 17,338 | 17,762 | ||
% Leased – Operating | 94.9% | 95.2% | ||
Weighted average effective annual rent per square foot (1) | $ | 17.28 | 17.03 | |
(1) Net of tenant concessions. |
Leasing Transactions | GLA (in thousands) | Base Rent / SF | Tenant Improvements / SF | Leasing Commissions / SF | ||||||||||||
New leases | 275 | 677 | $ | 20.81 | $ | 9.44 | $ | 8.43 | ||||||||
Renewals | 488 | 1,198 | $ | 20.26 | $ | 0.33 | $ | 2.28 | ||||||||
Total | 763 | 1,875 | $ | 20.46 | $ | 3.62 | $ | 4.50 |
Grocery Anchor | Number of Stores (1) | Percentage of Company- owned GLA (2) | Percentage of Annualized Base Rent (2) | |||
Publix | 52 | 6.9% | 4.4% | |||
Kroger | 48 | 7.6% | 4.4% | |||
Safeway | 50 | 5.3% | 3.1% | |||
(1) Includes stores owned by grocery anchors that are attached to our centers. | ||||||
(2) Includes Regency's pro-rata share of Unconsolidated Properties and excludes those owned by anchors. |
June 30, 2013 | |||
ATM equity program | |||
Total capacity | $ | 150,000 | |
Remaining capacity | $ | 28,200 | |
Line | |||
Total capacity | $ | 800,000 | |
Remaining capacity (1) | $ | 755,700 | |
Maturity | September 2016 | ||
(1) Net of letters of credit. |
2013 | 2012 | Change | |||||||
Net cash provided by operating activities | $ | 104,076 | 111,271 | (7,195 | ) | ||||
Net cash used in investing activities | (16,483 | ) | (72,830 | ) | 56,347 | ||||
Net cash used in financing activities | (50,799 | ) | (26,813 | ) | (23,986 | ) | |||
Net increase in cash and cash equivalents | $ | 36,794 | 11,628 | 25,166 | |||||
Total cash and cash equivalents | $ | 59,143 | 23,030 | 36,113 |
• | We received proceeds of $84.7 million from the sale of real estate investments, including four shopping centers and four out-parcels; |
• | We paid $26.7 million for the acquisition of the Preston Oaks shopping center; and |
• | We paid $79.0 million for the development, redevelopment, improvement and leasing of our real estate properties as comprised of the following (in thousands): |
Six months ended June 30, | |||||||||
2013 | 2012 | Change | |||||||
Capital expenditures: | |||||||||
Acquisition of land for development / redevelopment | $ | 106 | 27,100 | (26,994 | ) | ||||
Building improvements and other | 11,945 | 14,472 | (2,527 | ) | |||||
Tenant allowances | 2,618 | 5,506 | (2,888 | ) | |||||
Redevelopment costs | 3,837 | 8,793 | (4,956 | ) | |||||
Development costs | 55,546 | 17,345 | 38,201 | ||||||
Capitalized interest | 2,305 | 1,246 | 1,059 | ||||||
Capitalized direct compensation | 2,594 | 5,293 | (2,699 | ) | |||||
Real estate development and capital improvements | $ | 78,951 | 79,755 | (804 | ) |
• | During the six months ended June 30, 2012, we acquired five land parcels for $27.1 million, compared to two land parcels for approximately $106,000 during the six months ended June 30, 2013. |
• | Occupancy increased 10 basis points for the six months ended June 30, 2013, compared to 30 basis points for the six months ended June 30, 2012, which resulted in the decrease in tenant allowances over the prior year. |
• | Building improvements and other decreased due to the timing of normal ongoing capitalizable improvements to our existing centers. |
• | Redevelopment costs decreased primarily due to two redevelopment projects that started towards the end of 2011 and incurred the majority of expenditures during the first half of 2012. |
• | Although the number of development projects remained relatively consistent during the six months ended June 30, 2013, as compared to the six months ended June 30, 2012, development costs increased primarily due to the size of the current projects under construction during the six months ended June 30, 2013. East Washington Place and Grand Ridge Plaza, which are projected to have estimated net development costs of $148.1 million upon completion, are progressing and represent $42.3 million of 2013 development costs. |
Property Name | Start Date | Estimated /Actual Anchor Opening | Estimated Net Development Costs After Partner Participation (1) | Estimated Net Costs to Complete (1) | Company Owned GLA | Cost per square foot of GLA (1) | |||||||||||
East Washington Place | Q4-11 | Jun-13 | $ | 59,312 | $ | 13,196 | 203 | $ | 292 | ||||||||
Southpark at Cinco Ranch | Q1-12 | Oct-12 | 31,522 | 5,605 | 243 | 130 | |||||||||||
Grand Ridge Plaza | Q2-12 | Jul-13 | 88,764 | 33,900 | 325 | 273 | |||||||||||
Shops at Erwin Mill | Q2-12 | Dec-13 | 14,581 | 4,032 | 90 | 162 | |||||||||||
Juanita Tate Marketplace | Q2-13 | Mar-14 | 17,189 | 15,273 | 77 | 223 | |||||||||||
Shops on Main | Q2-13 | Apr-14 | 29,424 | 11,859 | 155 | 190 | |||||||||||
Total | $ | 240,792 | $ | 83,865 | 1,093 | $ | 220 | (2) | |||||||||
(1) Amount represents costs, including leasing costs, net of tenant reimbursements. | |||||||||||||||||
(2) Amount represents a weighted average. |
• | The Parent Company issued 1.9 million shares of common stock through our ATM program resulting in net proceeds of $98.3 million; |
• | We repaid $45.0 million, net, on our Line and $16.3 million of fixed rate mortgage loans; and |
• | We paid dividends to our common and preferred stockholders of $83.3 million and $5.3 million, respectively. |
2013 | 2012 | |||||
Number of Co-investment Partnerships | 18 | 19 | ||||
Regency’s Ownership | 20%-50% | 20%-50% | ||||
Number of Properties | 139 | 144 | ||||
Combined Assets (1) | $ | 3,316,398 | 3,434,954 | |||
Combined Liabilities (1) | $ | 1,867,635 | 1,933,488 | |||
Combined Equity (3) | $ | 1,448,763 | 1,501,466 | |||
Regency’s Share of (1)(2)(3): | ||||||
Assets | $ | 1,118,881 | 1,154,387 | |||
Liabilities | $ | 619,762 | 635,882 |
Regency's Ownership | 2013 | 2012 | |||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 259,718 | 272,044 | |||
Macquarie CountryWide-Regency III, LLC (MCWR III) (1) | 24.95% | — | 29 | ||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 16,666 | 17,200 | ||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 10,131 | 8,660 | ||||
Cameron Village, LLC (Cameron) | 30.00% | 16,378 | 16,708 | ||||
RegCal, LLC (RegCal) | 25.00% | 15,167 | 15,602 | ||||
Regency Retail Partners, LP (the Fund) (2) | 20.00% | 14,636 | 15,248 | ||||
US Regency Retail I, LLC (USAA) | 20.01% | 1,754 | 2,173 | ||||
BRE Throne Holdings, LLC (BRET) | 47.80% | 48,743 | 48,757 | ||||
Other investments in real estate partnerships | 50.00% | 45,413 | 46,506 | ||||
Total (3) | $ | 428,606 | 442,927 |
Scheduled Principal Payments and Maturities by Year: | Scheduled Principal Payments (1) | Mortgage Loan Maturities (1) | Unsecured Maturities (1) | Total (1) | Regency’s Pro-Rata Share (1) | ||||||||||
2013 | $ | 10,121 | 3,678 | — | 13,799 | 4,510 | |||||||||
2014 | 21,289 | 53,015 | 11,160 | 85,464 | 25,154 | ||||||||||
2015 | 21,895 | 130,796 | — | 152,691 | 49,619 | ||||||||||
2016 | 19,139 | 366,757 | — | 385,896 | 126,017 | ||||||||||
2017 | 18,437 | 164,179 | — | 182,616 | 42,543 | ||||||||||
Beyond 5 Years | 80,265 | 857,454 | — | 937,719 | 336,072 | ||||||||||
Unamortized debt premiums, net | — | 1,203 | — | 1,203 | (157 | ) | |||||||||
Total | $ | 171,146 | 1,577,082 | 11,160 | 1,759,388 | 583,758 | |||||||||
(1) Excludes BRET. |
2013 | 2012 | Change | |||||||
Minimum rent | $ | 89,611 | 90,164 | (553 | ) | ||||
Percentage rent | 298 | 398 | (100 | ) | |||||
Recoveries from tenants and other income | 29,192 | 29,734 | (542 | ) | |||||
Management, transaction, and other fees | 6,741 | 6,469 | 272 | ||||||
Total revenues | $ | 125,842 | 126,765 | (923 | ) |
2013 | 2012 | Change | |||||||
Average occupancy (1) | 94.1 | % | 92.4 | % | 1.7 | % | |||
Average gross leasable area (1) | 22,236 | 23,344 | (1,108 | ) | |||||
Average base rent per square foot (1) | $ | 17.22 | 16.76 | 0.46 |
• | $7.9 million decrease due to the sale of a 15-property portfolio on July 25, 2012; offset by |
• | $5.4 million increase due to the acquisition of seven operating properties and operations beginning at four development properties during 2012 and 2013 and |
• | $2.0 million increase in minimum rent from same properties, which was driven by rental rate and occupancy growth and increases from contractual rent steps in existing leases. |
• | $2.2 million decrease due to the sale of a 15-property portfolio on July 25, 2012; offset by |
• | $1.3 million increase due to the acquisition of seven operating properties and operations beginning at four development properties during 2012 and 2013 and |
• | $3.8 million increase in recoveries at same properties, which was driven by an increase in our recovery ratio of 154 basis points, due to improvements in occupancy and market recovery rates. |
2013 | 2012 | Change | |||||||
Asset management fees | $ | 1,653 | 1,616 | 37 | |||||
Property management fees | 3,606 | 3,604 | 2 | ||||||
Leasing commissions and other fees | 1,482 | 1,249 | 233 | ||||||
$ | 6,741 | 6,469 | 272 |
2013 | 2012 | Change | |||||||
Depreciation and amortization | $ | 31,930 | 31,737 | 193 | |||||
Operating and maintenance | 17,982 | 17,421 | 561 | ||||||
General and administrative | 14,966 | 14,020 | 946 | ||||||
Real estate taxes | 14,204 | 13,799 | 405 | ||||||
Other expenses | 1,580 | 1,111 | 469 | ||||||
Total operating expenses | $ | 80,662 | 78,088 | 2,574 |
• | $6.8 million decrease due to the sale of a 15-property portfolio on July 25, 2012; offset by |
• | $4.6 million increase due to the acquisition of seven operating properties and operations beginning at four development properties during 2012 and 2013 and |
• | $3.4 million increase at same properties, primarily due to incremental operating expenses associated with winter weather and to increases in real estate tax assessments. |
2013 | 2012 | Change | |||||||
Interest expense, net | $ | 27,781 | 28,377 | (596 | ) | ||||
Provision for impairment | — | 19,008 | (19,008 | ) | |||||
Net investment income from deferred compensation plan | 38 | 444 | (406 | ) | |||||
$ | 27,819 | 47,829 | (20,010 | ) |
2013 | 2012 | Change | |||||||
Interest on notes payable | $ | 25,992 | 25,708 | 284 | |||||
Interest on unsecured credit facilities | 950 | 1,547 | (597 | ) | |||||
Capitalized interest | (1,243 | ) | (875 | ) | (368 | ) | |||
Hedge interest | 2,374 | 2,374 | — | ||||||
Interest income | (292 | ) | (377 | ) | 85 | ||||
$ | 27,781 | 28,377 | (596 | ) |
Ownership | 2013 | 2012 | Change | |||||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 3,557 | 2,649 | 908 | |||||
Macquarie CountryWide-Regency III, LLC (MCWR III) (1) | —% | 4 | 12 | (8 | ) | |||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 315 | 7,197 | (6,882 | ) | |||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 140 | 123 | 17 | ||||||
Cameron Village, LLC (Cameron) | 30.00% | 152 | 156 | (4 | ) | |||||
RegCal, LLC (RegCal) | 25.00% | 93 | 91 | 2 | ||||||
Regency Retail Partners, LP (the Fund) | 20.00% | 123 | 52 | 71 | ||||||
US Regency Retail I, LLC (USAA) | 20.01% | 104 | 118 | (14 | ) | |||||
BRE Throne Holdings, LLC (BRET) | 47.80% | 1,243 | — | 1,243 | ||||||
Other investments in real estate partnerships | 50.00% | 281 | 406 | (125 | ) | |||||
Total | $ | 6,012 | 10,804 | (4,792 | ) | |||||
(1) As of June 30, 2012, our ownership interest in MCWR III was 24.95%. The liquidation of MCWR III was complete effective March 20, 2013. |
• | $908,000 increase from the GRIR partnership due to following: |
◦ | The acquisition of Lake Grove shopping center in January 2012, which incurred acquisition costs in 2012, |
◦ | Increased tenant percentage rent, based on improved tenant sales, |
◦ | Increased tenant recovery revenue rates, and |
◦ | Lower interest expense as a result of paying off debt in the second quarter of 2012 that the GRIR partnership did not refinance. |
• | $6.9 million decrease from the Columbia I partnership due to our share of a $34.5 million gain on sale of an operating property that was sold in April 2012, and |
• | $1.2 million increase from our ownership interest retained in BRET, as part of the 15-property portfolio sale completed in July 2012, which we may redeem beginning in the third quarter of 2013. |
2013 | 2012 | Change | |||||||
Income from continuing operations before tax | $ | 23,373 | 11,652 | 11,721 | |||||
Income tax benefit of taxable REIT subsidiary | — | (840 | ) | 840 | |||||
Income (loss) from discontinued operations | 12,379 | (1,123 | ) | 13,502 | |||||
Gain (loss) on sale of real estate | 1,717 | (21 | ) | 1,738 | |||||
(Income) attributable to noncontrolling interests | (340 | ) | (255 | ) | (85 | ) | |||
Preferred stock dividends | (5,265 | ) | (5,396 | ) | 131 | ||||
Net income attributable to common stockholders | $ | 31,864 | 5,697 | 26,167 | |||||
Net income attributable to exchangeable operating partnership units | 70 | 23 | 47 | ||||||
Net income attributable to common unit holders | $ | 31,934 | 5,720 | 26,214 |
2013 | 2012 | Change | |||||||
Minimum rent | $ | 178,333 | 179,533 | (1,200 | ) | ||||
Percentage rent | 1,846 | 1,558 | 288 | ||||||
Recoveries from tenants and other income | 55,877 | 55,918 | (41 | ) | |||||
Management, transaction, and other fees | 13,502 | 13,618 | (116 | ) | |||||
Total revenues | $ | 249,558 | 250,627 | (1,069 | ) |
2013 | 2012 | Change | |||||||
Average occupancy (1) | 94.2 | % | 91.7 | % | 2.5 | % | |||
Average gross leasable area (1) | 22,236 | 23,177 | (941 | ) | |||||
Average base rent per square foot (1) | $ | 17.20 | 16.74 | 0.46 |
• | $15.7 million decrease due to the sale of a 15-property portfolio on July 25, 2012; offset by |
• | $10.2 million increase due to the acquisition of seven operating properties and operations beginning at four development properties during 2012 and 2013 and |
• | $4.3 million increase in minimum rent from same properties, which was driven by rental rate and occupancy growth and increases from contractual rent steps in existing leases. |
• | $4.6 million decrease due to the sale of a 15-property portfolio on July 25, 2012; offset by |
• | $2.1 million increase due to the acquisition of seven operating properties and operations beginning at four development properties during 2012 and 2013 and |
• | $4.3 million increase in recoveries at same properties, which was driven by an increase in our recovery ratio of 179 basis points, due to improvements in occupancy and market recovery rates. |
2013 | 2012 | Change | |||||||
Asset management fees | $ | 3,291 | 3,252 | 39 | |||||
Property management fees | 7,223 | 7,146 | 77 | ||||||
Leasing commissions and other fees | 2,988 | 3,220 | (232 | ) | |||||
$ | 13,502 | 13,618 | (116 | ) |
2013 | 2012 | Change | |||||||
Depreciation and amortization | $ | 63,871 | 63,108 | 763 | |||||
Operating and maintenance | 35,563 | 35,572 | (9 | ) | |||||
General and administrative | 32,942 | 30,142 | 2,800 | ||||||
Real estate taxes | 27,883 | 28,740 | (857 | ) | |||||
Other expenses | 3,083 | 2,447 | 636 | ||||||
Total operating expenses | $ | 163,342 | 160,009 | 3,333 |
• | $14.1 million decrease due to the sale of a 15-property portfolio on July 25, 2012; offset by |
• | $8.9 million increase due to the acquisition of seven operating properties and operations beginning at four development properties during 2012 and 2013, and |
• | $5.3 million increase at same properties, primarily due to incremental operating expenses associated with winter weather and to increases in real estate tax assessments. |
2013 | 2012 | Change | |||||||
Interest expense, net | $ | 55,613 | 57,335 | (1,722 | ) | ||||
Provision for impairment | — | 19,008 | (19,008 | ) | |||||
Net investment income from deferred compensation plan | (1,034 | ) | (1,084 | ) | 50 | ||||
$ | 54,579 | 75,259 | (20,680 | ) |
2013 | 2012 | Change | |||||||
Interest on notes payable | $ | 51,810 | 52,043 | (233 | ) | ||||
Interest on unsecured credit facilities | 2,110 | 2,707 | (597 | ) | |||||
Capitalized interest | (2,305 | ) | (1,246 | ) | (1,059 | ) | |||
Hedge interest | 4,749 | 4,744 | 5 | ||||||
Interest income | (751 | ) | (913 | ) | 162 | ||||
$ | 55,613 | 57,335 | (1,722 | ) |
Ownership | 2013 | 2012 | Change | |||||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 6,529 | 4,271 | 2,258 | |||||
Macquarie CountryWide-Regency III, LLC (MCWR III) (1) | —% | 48 | (12 | ) | 60 | |||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 566 | 7,584 | (7,018 | ) | |||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 277 | 165 | 112 | ||||||
Cameron Village, LLC (Cameron) | 30.00% | 351 | 363 | (12 | ) | |||||
RegCal, LLC (RegCal) | 25.00% | 208 | 181 | 27 | ||||||
Regency Retail Partners, LP (the Fund) | 20.00% | 186 | 188 | (2 | ) | |||||
US Regency Retail I, LLC (USAA) | 20.01% | 211 | 154 | 57 | ||||||
BRE Throne Holdings, LLC (BRET) | 47.80% | 2,473 | — | 2,473 | ||||||
Other investments in real estate partnerships | 50.00% | 1,039 | 876 | 163 | ||||||
Total | $ | 11,888 | 13,770 | (1,882 | ) | |||||
(1) As of June 30, 2012, our ownership interest in MCWR III was 24.95%. The liquidation of MCWR III was complete effective March 20, 2013. |
• | $2.3 million increase from the GRIR partnership due to the following: |
◦ | The acquisition of Lake Grove shopping center in January 2012, which incurred acquisition costs in 2012, |
◦ | Increased tenant percentage rent, based on improved tenant sales, |
◦ | Increased tenant recovery revenue rates, and |
◦ | Lower interest expense as a result of paying off debt in the second quarter of 2012 that the GRIR partnership did not refinance. |
• | $7.0 million decrease from the Columbia I partnership due to our share of a $34.5 million gain on sale of an operating property that was sold in April 2012, and |
• | $2.5 million increase from our ownership interest retained in BRET, as part of the 15-property portfolio sale completed in July 2012, which we may redeem beginning in the third quarter of 2013. |
2013 | 2012 | Change | |||||||
Income from continuing operations before tax | $ | 43,525 | 29,129 | 14,396 | |||||
Income tax benefit of taxable REIT subsidiary | — | (608 | ) | 608 | |||||
Income (loss) from discontinued operations | 13,361 | 6,532 | 6,829 | ||||||
Gain (loss) on sale of real estate | 1,717 | 1,814 | (97 | ) | |||||
(Income) loss attributable to noncontrolling interests | (654 | ) | 128 | (782 | ) | ||||
Preferred stock dividends | (10,531 | ) | (19,333 | ) | 8,802 | ||||
Net income attributable to common stockholders | $ | 47,418 | 18,878 | 28,540 | |||||
Net income attributable to exchangeable operating partnership units | 109 | 77 | 32 | ||||||
Net income attributable to common unit holders | $ | 47,527 | 18,955 | 28,572 |
| Same Property NOI includes only the net operating income of comparable operating properties that were owned and operated for the entirety of both periods being compared and excludes all Properties in Development and Non-Same Properties. A Non-Same Property is 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. As such, Same Property NOI assists in eliminating disparities in net income due to the development, acquisition or disposition of properties during the particular period presented, and thus provides a more consistent performance measure for the comparison of our properties. |
| NOI is calculated as 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. |
| 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. We compute 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 our financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, FFO is a supplemental non-GAAP financial measure of our 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. |
| Core FFO is an additional performance measure we use as the computation of FFO includes certain non-cash and non-comparable items that affect our 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. We provide a reconciliation of FFO to Core FFO as shown below. |
Three months ended June 30, | ||||||||||||||||||
2013 | 2012 | |||||||||||||||||
Same Property | Other (1) | Total | Same Property | Other (1) | Total | |||||||||||||
Income from continuing operations before tax | $ | 49,809 | (26,436 | ) | 23,373 | 46,715 | (35,063 | ) | 11,652 | |||||||||
Less: | ||||||||||||||||||
Management, transaction, and other fees | — | 6,741 | 6,741 | — | 6,469 | 6,469 | ||||||||||||
Other (2) | 804 | 1,079 | 1,883 | 1,265 | 1,073 | 2,338 | ||||||||||||
Plus: | ||||||||||||||||||
Depreciation and amortization | 27,463 | 4,467 | 31,930 | 26,603 | 5,134 | 31,737 | ||||||||||||
General and administrative | — | 14,966 | 14,966 | — | 14,020 | 14,020 | ||||||||||||
Other operating expense, excluding provision for doubtful accounts | 18 | 1,107 | 1,125 | (666 | ) | 1,016 | 350 | |||||||||||
Other expense | 7,397 | 20,422 | 27,819 | 7,532 | 40,297 | 47,829 | ||||||||||||
Equity in income (loss) of investments in real estate excluded from NOI (3) | 18,172 | (330 | ) | 17,842 | 18,128 | (5,743 | ) | 12,385 | ||||||||||
NOI from properties sold | — | 1,270 | 1,270 | — | 2,396 | 2,396 | ||||||||||||
NOI | $ | 102,055 | 7,646 | 109,701 | 97,047 | 14,515 | 111,562 |
Six months ended June 30, | ||||||||||||||||||
2013 | 2012 | |||||||||||||||||
Same Property | Other (1) | Total | Same Property | Other (1) | Total | |||||||||||||
Income from continuing operations before tax | $ | 99,546 | (56,021 | ) | 43,525 | 99,712 | (70,583 | ) | 29,129 | |||||||||
Less: | ||||||||||||||||||
Management, transaction, and other fees | — | 13,502 | 13,502 | — | 13,618 | 13,618 | ||||||||||||
Other (2) | 1,668 | 2,390 | 4,058 | 2,276 | 1,590 | 3,866 | ||||||||||||
Plus: | ||||||||||||||||||
Depreciation and amortization | 55,044 | 8,827 | 63,871 | 52,752 | 10,356 | 63,108 | ||||||||||||
General and administrative | — | 32,942 | 32,942 | — | 30,142 | 30,142 | ||||||||||||
Other operating expense, excluding provision for doubtful accounts | 74 | 2,017 | 2,091 | (560 | ) | 1,812 | 1,252 | |||||||||||
Other expense (income) | 14,738 | 39,841 | 54,579 | 15,094 | 60,165 | 75,259 | ||||||||||||
Equity in income (loss) of investments in real estate excluded from NOI (3) | 35,449 | (79 | ) | 35,370 | 28,825 | 3,235 | 32,060 | |||||||||||
NOI from properties sold | — | 3,003 | 3,003 | — | 5,279 | 5,279 | ||||||||||||
NOI | $ | 203,183 | 14,638 | 217,821 | 193,547 | 25,198 | 218,745 |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Reconciliation of Net income to FFO | ||||||||||||
Net income attributable to common stockholders | $ | 31,864 | 5,697 | $ | 47,418 | 18,878 | ||||||
Adjustments to reconcile to FFO: | ||||||||||||
Depreciation and amortization - consolidated | 26,711 | 28,210 | 53,854 | 56,249 | ||||||||
Depreciation and amortization - unconsolidated | 10,971 | 10,778 | 21,588 | 21,878 | ||||||||
Consolidated joint venture partners' share of depreciation | (215 | ) | (182 | ) | (423 | ) | (362 | ) | ||||
Provision for impairment (1) | — | 22,509 | — | 22,509 | ||||||||
Amortization of leasing commissions and intangibles | 4,820 | 4,027 | 9,549 | 8,039 | ||||||||
Gain on sale of operating properties, net of tax (1) | (12,099 | ) | (9,778 | ) | (12,099 | ) | (16,079 | ) | ||||
Noncontrolling interest of exchangeable partnership units | 70 | 23 | 109 | 77 | ||||||||
FFO | $ | 62,122 | 61,284 | $ | 119,996 | 111,189 | ||||||
Reconciliation of FFO to Core FFO | ||||||||||||
FFO | $ | 62,122 | 61,284 | $ | 119,996 | 111,189 | ||||||
Adjustments to reconcile to Core FFO: | ||||||||||||
Transaction profits, net of dead deal costs and tax (1) | (305 | ) | 108 | 136 | (1,221 | ) | ||||||
Provision for impairment to land and out-parcels (1) | — | 999 | — | 999 | ||||||||
Provision for hedge ineffectiveness (1) | (27 | ) | 15 | (20 | ) | 11 | ||||||
Loss on early debt extinguishment (1) | — | 4 | — | 4 | ||||||||
Original preferred stock issuance costs expensed | — | — | — | 7,835 | ||||||||
Gain on redemption of preferred units | — | — | — | (1,875 | ) | |||||||
One-time additional preferred dividend payment | — | — | — | 1,750 | ||||||||
Core FFO | $ | 61,790 | 62,410 | $ | 120,112 | 118,692 |
Period | Total number of shares purchased (1) | Average price paid per share | Total number of shares purchased as part of publicly announced plans or programs | Maximum number or approximate dollar value of shares that may yet be purchased under the plans or programs | ||||
April 1 through April 30, 2013 | — | $ | — | — | $ | — | ||
May 1 through May 31, 2013 | 1,010 | $ | 58.39 | — | $ | — | ||
June 1 through June 30, 2012 | — | $ | — | — | $ | — |
• | should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate; |
• | have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement; |
• | may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and |
• | were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments. |
3.1 | Restated Articles of Incorporation of Regency Centers Corporation (incorporated by reference to Form 8-K filed on June 5, 2013). |
10.1 | Amended and Restated Severance and Change of Control Agreement between Regency Centers Corporation and Lisa Palmer (incorporated by reference to Form 8-K filed on May 13, 2013). |
* | Furnished, not filed. |
August 2, 2013 | REGENCY CENTERS CORPORATION | |
By: | /s/ Lisa Palmer Lisa Palmer, Executive Vice President, Chief Financial Officer (Principal Financial Officer) | |
By: | /s/ J. Christian Leavitt J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) |
August 2, 2013 | REGENCY CENTERS, L.P. | |
By: | Regency Centers Corporation, General Partner | |
By: | /s/ Lisa Palmer Lisa Palmer, Executive Vice President, Chief Financial Officer (Principal Financial Officer) | |
By: | /s/ J. Christian Leavitt J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) |
1. | I have reviewed this Quarterly Report on Form 10-Q of Regency Centers Corporation (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer |
1. | I have reviewed this Quarterly Report on Form 10-Q of Regency Centers Corporation (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Lisa Palmer |
Lisa Palmer |
Chief Financial Officer |
1. | I have reviewed this Quarterly Report on Form 10-Q of Regency Centers, L.P. (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer of Regency Centers Corporation, general partner of registrant |
1. | I have reviewed this Quarterly Report on Form 10-Q of Regency Centers, L.P. (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Lisa Palmer |
Lisa Palmer |
Chief Financial Officer of Regency Centers Corporation, general partner of registrant |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer |
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer of Regency Centers Corporation, general partner of registrant |
/s/ Lisa Palmer |
Lisa Palmer |
Chief Financial Officer of Regency Centers Corporation, general partner of registrant |
Fair Value Measurements
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Measurements | Fair Value Measurements (a) Disclosure of Fair Value of Financial Instruments All financial instruments of the Company are reflected in the accompanying Consolidated Balance Sheets at amounts which, in management's estimation, reasonably approximate their fair values, except for the following as of June 30, 2013 and December 31, 2012 (in thousands):
The table above reflects carrying amounts in the accompanying Consolidated Balance Sheets under the indicated captions. The above fair values represent the amounts that would be received to sell those assets or that would be paid to transfer those liabilities in an orderly transaction between market participants as of June 30, 2013 and December 31, 2012. These fair value measurements maximize the use of observable inputs. However, in situations where there is little, if any, market activity for the asset or liability at the measurement date, the fair value measurement reflects the Company's own judgments about the assumptions that market participants would use in pricing the asset or liability. The Company develops its judgments based on the best information available at the measurement date, including expected cash flows, appropriately risk-adjusted discount rates, and available observable and unobservable inputs. Service providers involved in fair value measurements are evaluated for competency and qualifications on an ongoing basis. The Company's valuation policies and procedures are determined by its Finance Group, which reports to the Chief Financial Officer, and the results of significant fair value measurements are discussed with the Audit Committee of the Board of Directors on a quarterly basis. As considerable judgment is often necessary to estimate the fair value of these financial instruments, the fair values presented above are not necessarily indicative of amounts that will be realized upon disposition of the financial instruments. The following methods and assumptions were used to estimate the fair value of these financial instruments: Notes Receivable The fair value of the Company's notes receivable is estimated by calculating the present value of future contractual cash flows discounted at interest rates available for notes of the same terms and maturities, adjusted for counter-party specific credit risk. The interest rates range from 7.1% to 7.7% as of June 30, 2013, based on the Company's estimates. The fair value of notes receivable was determined primarily using Level 3 inputs of the fair value hierarchy, which considered counter-party credit risk and loan to value ratio on the underlying property securing the note receivable. Notes Payable The fair value of the Company's notes payable is estimated by discounting future cash flows of each instrument at rates that reflect the current market rates available to the Company for debt of the same terms and maturities. These rates range from 2.7% to 3.7% as of June 30, 2013, based on the Company's estimates. Fixed rate loans assumed in connection with real estate acquisitions are recorded in the accompanying consolidated financial statements at fair value at the time the property is acquired. The fair value of the notes payable was determined using Level 2 inputs of the fair value hierarchy. Unsecured Credit Facilities The fair value of the Company's unsecured credit facilities is estimated based on the interest rates currently offered to the Company by financial institutions, which is estimated to be 1.6% as of June 30, 2013. The fair value of the credit facilities was determined using Level 2 inputs of the fair value hierarchy. (b) Fair Value Measurements The following financial instruments are measured at fair value on a recurring basis: Trading Securities Held in Trust The Company has investments in marketable securities that are classified as trading securities held in trust on the accompanying Consolidated Balance Sheets. The fair value of the trading securities held in trust was determined using quoted prices in active markets, considered Level 1 inputs of the fair value hierarchy. Changes in the value of trading securities are recorded within net investment (income) loss from deferred compensation plan in the accompanying Consolidated Statements of Operations. Interest Rate Derivatives The fair value of the Company's interest rate derivatives is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty's nonperformance risk in the fair value measurements. Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by the Company and its counterparties. The Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments on the overall valuation adjustments are not significant to the overall valuation of its interest rate swaps. As a result, the Company determined that its interest rate swaps valuation in its entirety is classified in Level 2 of the fair value hierarchy. The following table presents the placement in the fair value hierarchy of assets and liabilities that are measured at fair value on a recurring basis as of June 30, 2013 and December 31, 2012 (in thousands):
There were no fair value measurements recorded on a nonrecurring basis as of June 30, 2013. The following table presents fair value measurements that were measured at fair value on a nonrecurring basis as of December 31, 2012 (in thousands):
(1) Excludes impairments for properties sold during the year ended December 31, 2012. Long-lived assets held and used are comprised primarily of real estate. The Company recognized a $54.5 million impairment loss related to two operating properties during the year ended December 31, 2012. The majority of this impairment, $50.0 million, related to one operating property, which the Company determined was more likely than not to be sold before the end of its previously estimated hold period, which led to the impairment during the fourth quarter of 2012. The Company subsequently sold this property in May of 2013. The other operating property exhibited weak operating fundamentals, including low economic occupancy for an extended period of time, which led to a $4.5 million impairment during the second quarter of 2012. The Company subsequently sold this property in June of 2013. Fair value for the long-lived assets held and used measured using Level 3 inputs was determined through the use of an income approach. The income approach estimates an income stream for a property (typically 10 years) and discounts this income plus a reversion (presumed sale) into a present value at a risk adjusted rate. Yield rates and growth assumptions utilized in this approach are derived from property specific information, market transactions, and other financial and industry data. The terminal cap rate and discount rate are significant inputs to this valuation. The following are ranges of key inputs used in determining the fair value of real estate measured using Level 3 inputs as of December 31, 2012:
Changes in these inputs could result in a significant change in the valuation of the real estate and a change in the impairment loss recognized during the period. |
Consolidated Statements of Cash Flows (Parenthetical) (USD $)
In Thousands, unless otherwise specified |
6 Months Ended | |
---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Parent Company [Member]
|
||
Capitalized interest | $ 2,305 | $ 1,246 |
Partnership Interest [Member]
|
||
Capitalized interest | $ 2,305 | $ 1,246 |
Income Taxes (Tables)
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income Tax Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Income Tax Expense (Benefit), Intraperiod Tax Allocation [Table Text Block] | Income tax expense (benefit) is separately presented on the face of the Consolidated Statement of Operations, if the related income is from continuing operations, or is included in operating income from discontinued operations, if from discontinued operations. There was no income tax expense (benefit) for the three and six months ended June 30, 2013. Income tax expense (benefit) was as follows for the three and six months ended June 30, 2013 and 2012 (in thousands):
|
Equity and Capital
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity and Capital [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity and Capital | Equity and Capital Common Stock of the Parent Company Issuances: On August 10, 2012, the Parent Company entered into at the market ("ATM") equity distribution agreements in which we may from time to time offer and sell up to $150.0 million of our common stock. The net proceeds are expected to fund potential acquisition opportunities, fund development or redevelopment activities, repay amounts outstanding under our revolving credit facility and/or for general corporate purposes. As of June 30, 2013, $28.2 million in common stock remained available for issuance under its ATM equity program. During the three and six months ended June 30, 2013, the following shares were issued under the ATM equity program (in thousands, except share data):
Common Units of the Operating Partnership Issuances: Common units were issued to the Parent Company in relation to the Parent Company's issuance of common stock, as discussed above. Accumulated Other Comprehensive Loss The following table presents changes in the balances of each component of accumulated other comprehensive loss for the six months ended June 30, 2013 (in thousands):
The following represents amounts reclassified out of accumulated other comprehensive loss into earnings during the three and six months ended June 30, 2013 and 2012, respectively:
|
Equity and Capital Equity and Capital - Common Stock (Details) (USD $)
Share data in Thousands, except Per Share data, unless otherwise specified |
3 Months Ended | 6 Months Ended | 6 Months Ended | |||||||
---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2013
|
Aug. 10, 2012
Maximum
|
Jun. 30, 2013
Restricted Stock [Member]
|
Jun. 30, 2013
Accumulated Other Comprehensive Income (Loss) [Member]
|
Dec. 31, 2012
Accumulated Other Comprehensive Income (Loss) [Member]
|
Jun. 30, 2013
Loss on Settlement of Derivative Instruments [Member]
|
Dec. 31, 2012
Loss on Settlement of Derivative Instruments [Member]
|
Jun. 30, 2013
Fair Value of Derivative Instruments [Member]
|
Dec. 31, 2012
Fair Value of Derivative Instruments [Member]
|
|
Class of Stock [Line Items] | ||||||||||
Accumulated other comprehensive loss | $ (31,319,000) | $ (57,715,000) | $ (57,267,000) | $ (61,991,000) | $ 25,948,000 | $ 4,276,000 | ||||
Equity Issuances, Amount Available for Issuance | 28,200,000 | 28,200,000 | 150,000,000 | |||||||
Common Stock, Shares, Issued | 873 | 1,869 | ||||||||
Weighted Average Price Per Share | $ 54.22 | $ 53.37 | ||||||||
Net proceeds from common stock issuance | 47,377,000 | 99,774,000 | ||||||||
Payments of Stock Issuance Costs | $ 709,000 | $ 1,496,000 | ||||||||
Weighted average grant date fair value (in dollars per share) | $ 52.80 |
Fair Value Measurements (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value, by Balance Sheet Grouping [Table Text Block] | All financial instruments of the Company are reflected in the accompanying Consolidated Balance Sheets at amounts which, in management's estimation, reasonably approximate their fair values, except for the following as of June 30, 2013 and December 31, 2012 (in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value, Assets Measured on Recurring Basis [Table Text Block] | he following table presents the placement in the fair value hierarchy of assets and liabilities that are measured at fair value on a recurring basis as of June 30, 2013 and December 31, 2012 (in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Table Text Block] | The following table presents fair value measurements that were measured at fair value on a nonrecurring basis as of December 31, 2012 (in thousands):
(1) Excludes impairments for properties sold during the year ended December 31, 2012. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ranges Of Key Inputs Used In Determining The Fair Value Of Real Estate [Table Text Block] | The following are ranges of key inputs used in determining the fair value of real estate measured using Level 3 inputs as of December 31, 2012:
|
Derivatives (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Derivative Instruments [Table Text Block] | The following table summarizes the terms and fair values of the Company's derivative financial instruments, as well as their classification on the Consolidated Balance Sheets, as of June 30, 2013 and December 31, 2012 (in thousands):
(1) Represents the date specified in the agreement for either optional or mandatory early termination which will result in cash settlement. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Derivative Instruments, Gain (Loss) in Statement of Financial Performance [Table Text Block] | The following tables represents the effect of the derivative financial instruments on the accompanying consolidated financial statements for the three and six months ended June 30, 2013 and 2012 (in thousands):
|
Income Taxes - Continuing and Discontinuing Tax (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Entity Information [Line Items] | ||||
Continuing operations | $ 0 | $ (840) | $ 0 | $ (608) |
Discontinued operations | 0 | 671 | 0 | 608 |
Total income tax expense | (169) | 0 | 0 | |
Partnership Interest [Member]
|
||||
Entity Information [Line Items] | ||||
Continuing operations | $ 0 | $ (840) | $ 0 | $ (608) |
Stock-Based Compensation (Details) (USD $)
In Thousands, except Share data, unless otherwise specified |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Employee Service Share-based Compensation, Allocation of Recognized Period Costs, Capitalized Amount | $ (557) | $ (482) | $ (948) | $ (960) |
Stock-based compensation, net of capitalization | 3,135 | 2,456 | 6,159 | 4,903 |
Restricted Stock [Member]
|
||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Allocated Share-based Compensation Expense | 3,622 | 2,863 | 6,978 | 5,726 |
Stock Issued During Period, Shares, Restricted Stock Award, Net of Forfeitures | 248,000 | |||
Weighted average grant date fair value (in dollars per share) | $ 52.80 | |||
Director [Member]
|
||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Allocated Share-based Compensation Expense | $ 70 | $ 75 | $ 129 | $ 137 |
Organization and Principles of Consolidation (Details)
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | |
Operations Commenced Date | Dec. 31, 1993 |
Wholly Owned Properties [Member]
|
|
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | |
Number of Real Estate Properties | 204 |
Unconsolidated Properties [Member]
|
|
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | |
Number of Real Estate Properties | 139 |
Parent Company [Member]
|
|
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | |
Parent Company, Ownership Percentage of Outstanding Common Partnership Units of Operating Partnership | 100.00% |
Commitments and Contingencies, Letters of Credit (Details) (USD $)
|
Jun. 30, 2013
|
Dec. 31, 2012
|
---|---|---|
Line of Credit Facility [Line Items] | ||
Line of Credit Facility, Maximum Borrowing Capacity | $ 80,000,000 | |
Letters of Credit Outstanding, Amount | $ 19,300,000 | $ 20,800,000 |
Notes Payable and Unsecured Credit Facilities (Tables)
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Long-term Debt Instruments [Table Text Block] | The Company’s debt outstanding as of June 30, 2013 and December 31, 2012 consists of the following (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Maturities of Long-term Debt [Table Text Block] | As of June 30, 2013, scheduled principal payments and maturities on notes payable were as follows (in thousands):
(1) Includes unsecured public debt and unsecured credit facilities. |
Consolidated Statement of Changes in Equity (Parenthetical) (USD $)
|
6 Months Ended | |
---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Common stock/unit per share | $ 0.925 | $ 0.925 |
Organization and Principles of Consolidation
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization and Principles of Consolidation | Organization and Principles of Consolidation General Regency Centers Corporation (the “Parent Company”) began its operations as a Real Estate Investment Trust (“REIT”) in 1993 and is the general partner of Regency Centers, L.P. (the “Operating Partnership”). The Parent Company currently owns approximately 99.8% of the outstanding common Partnership Units of the Operating Partnership. The Parent Company engages in the ownership, management, leasing, acquisition, and development of retail shopping centers through the Operating Partnership, and has no other assets or liabilities other than through its investment in the Operating Partnership. As of June 30, 2013, the Parent Company, the Operating Partnership and their controlled subsidiaries on a consolidated basis (the "Company” or “Regency”) directly owned 204 retail shopping centers and held partial interests in an additional 139 retail shopping centers through investments in real estate partnerships (also referred to as "joint ventures" or "co-investment partnerships"). The financial statements reflect all adjustments which are, in the opinion of management, necessary to a fair statement of the results for the interim period presented. These adjustments are considered to be of a normal recurring nature. Recently Adopted Accounting Pronouncements On January 1, 2013, the Company adopted Financial Accounting Standards Board ("FASB") Accounting Standards Update (“ASU”) No. 2011-11, Disclosures about Offsetting Assets and Liabilities ("ASU 2011-11") and ASU No. 2013-01, Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities. These new standards retain the existing offsetting models under U.S. GAAP but require new disclosure requirements for derivatives, including bifurcated embedded derivatives, repurchase and reverse repurchase agreements, and securities lending transactions that are either offset in the Consolidated Balance Sheets or subject to an enforceable master netting arrangement or similar agreement. Retrospective application is required. While the Company does have master netting agreements, it does not have multiple derivatives with the same counterparties subject to a single master netting agreement to offset, therefore no additional disclosures are necessary. |
Non-Qualified Deferred Compensation Plan (Details) (USD $)
In Millions, unless otherwise specified |
Jun. 30, 2013
|
Dec. 31, 2012
|
---|---|---|
Non Qualified Deferred Compensation Plan [Abstract] | ||
Deferred Compensation Liability, Current and Noncurrent | $ 23.9 | $ 22.8 |
Equity and Capital (Tables)
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity and Capital [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Market Equity Distributions [Table Text Block] | During the three and six months ended June 30, 2013, the following shares were issued under the ATM equity program (in thousands, except share data):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Accumulated Other Comprehensive Income (Loss) [Table Text Block] | The following table presents changes in the balances of each component of accumulated other comprehensive loss for the six months ended June 30, 2013 (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification out of Accumulated Other Comprehensive Income [Table Text Block] | The following represents amounts reclassified out of accumulated other comprehensive loss into earnings during the three and six months ended June 30, 2013 and 2012, respectively:
|
Fair Value Measurements (Details) (USD $)
In Thousands, unless otherwise specified |
12 Months Ended | 6 Months Ended | 6 Months Ended | 12 Months Ended | 3 Months Ended | 6 Months Ended | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
Dec. 31, 2012
|
Dec. 31, 2012
Fair Value, Measurements, Nonrecurring [Member]
|
Dec. 31, 2012
Minimum
|
Dec. 31, 2012
Minimum
Overall cap rate [Member]
|
Dec. 31, 2012
Minimum
Terminal cap rate [Member]
|
Dec. 31, 2012
Maximum
|
Dec. 31, 2012
Maximum
Overall cap rate [Member]
|
Dec. 31, 2012
Maximum
Terminal cap rate [Member]
|
Jun. 30, 2013
Estimate of Fair Value Measurement [Member]
Fair Value, Measurements, Recurring [Member]
|
Dec. 31, 2012
Estimate of Fair Value Measurement [Member]
Fair Value, Measurements, Recurring [Member]
|
Dec. 31, 2012
Estimate of Fair Value Measurement [Member]
Fair Value, Measurements, Nonrecurring [Member]
|
Jun. 30, 2013
Fair Value, Inputs, Level 1 [Member]
Fair Value, Measurements, Recurring [Member]
|
Dec. 31, 2012
Fair Value, Inputs, Level 1 [Member]
Fair Value, Measurements, Recurring [Member]
|
Dec. 31, 2012
Fair Value, Inputs, Level 1 [Member]
Fair Value, Measurements, Nonrecurring [Member]
|
Jun. 30, 2013
Fair Value, Inputs, Level 2 [Member]
|
Dec. 31, 2012
Fair Value, Inputs, Level 2 [Member]
|
Jun. 30, 2013
Fair Value, Inputs, Level 2 [Member]
Fair Value, Measurements, Recurring [Member]
|
Dec. 31, 2012
Fair Value, Inputs, Level 2 [Member]
Fair Value, Measurements, Recurring [Member]
|
Dec. 31, 2012
Fair Value, Inputs, Level 2 [Member]
Fair Value, Measurements, Nonrecurring [Member]
|
Jun. 30, 2013
Fair Value, Inputs, Level 3 [Member]
|
Dec. 31, 2012
Fair Value, Inputs, Level 3 [Member]
|
Jun. 30, 2013
Fair Value, Inputs, Level 3 [Member]
Fair Value, Measurements, Recurring [Member]
|
Dec. 31, 2012
Fair Value, Inputs, Level 3 [Member]
Fair Value, Measurements, Recurring [Member]
|
Dec. 31, 2012
Fair Value, Inputs, Level 3 [Member]
Fair Value, Measurements, Nonrecurring [Member]
|
Jun. 30, 2013
Unsecured Credit Facilities [Member]
|
Jun. 30, 2013
Unsecured Credit Facilities [Member]
Fair Value, Inputs, Level 2 [Member]
|
Dec. 31, 2012
Unsecured Credit Facilities [Member]
Fair Value, Inputs, Level 2 [Member]
|
Jun. 30, 2013
Notes Payable, Other Payables [Member]
Minimum
|
Jun. 30, 2013
Notes Payable, Other Payables [Member]
Maximum
|
Jun. 30, 2013
Notes Receivable [Member]
Minimum
|
Jun. 30, 2013
Notes Receivable [Member]
Maximum
|
Dec. 31, 2012
Vine at Castaic [Member]
Fair Value, Measurements, Nonrecurring [Member]
|
Dec. 31, 2012
Deer Springs [Member]
Fair Value, Measurements, Nonrecurring [Member]
|
Jun. 30, 2013
Partnership Interest [Member]
|
Jun. 30, 2012
Partnership Interest [Member]
|
Jun. 30, 2013
Partnership Interest [Member]
|
Jun. 30, 2012
Partnership Interest [Member]
|
Dec. 31, 2012
Partnership Interest [Member]
|
Jun. 30, 2013
.76% Derivative [Member]
Estimate of Fair Value Measurement [Member]
Fair Value, Measurements, Recurring [Member]
|
Dec. 31, 2012
.76% Derivative [Member]
Estimate of Fair Value Measurement [Member]
Fair Value, Measurements, Recurring [Member]
|
||||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||
Notes receivable | $ 18,502 | $ 23,751 | $ 18,502 | $ 18,502 | $ 23,751 | |||||||||||||||||||||||||||||||||||||||||
Long-Lived Assets | 49,673 | 0 | 0 | 49,673 | ||||||||||||||||||||||||||||||||||||||||||
Risk Free Interest Rate | 1.60% | 2.70% | 3.65% | 7.07% | 7.69% | |||||||||||||||||||||||||||||||||||||||||
Notes Receivable, Fair Value | 18,153 | 23,677 | ||||||||||||||||||||||||||||||||||||||||||||
Trading securities held in trust, at fair value | 24,457 | 23,429 | 24,457 | 24,457 | 23,429 | |||||||||||||||||||||||||||||||||||||||||
Notes Payable, Fair Value | 1,924,578 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
Unsecured credit facilities | 125,000 | 170,000 | 125,000 | 125,000 | 170,000 | |||||||||||||||||||||||||||||||||||||||||
Debt Instrument, Fair Value Disclosure | 125,240 | 170,200 | ||||||||||||||||||||||||||||||||||||||||||||
Trading Securities, Fair Value Disclosure | 24,457 | 23,429 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Derivative Asset, Fair Value, Gross Asset | 26,011 | 4,307 | ||||||||||||||||||||||||||||||||||||||||||||
Total | 50,468 | 27,736 | 24,457 | 23,429 | 26,011 | 4,307 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
Derivative Liability, Fair Value, Gross Liability | 51 | 76 | 51 | 76 | ||||||||||||||||||||||||||||||||||||||||||
Impairment of Real Estate | (54,500) | [1] | 4,500 | [1] | 50,000 | [1] | 0 | 19,008 | 0 | 19,008 | ||||||||||||||||||||||||||||||||||||
Interest Rate Derivative Assets, at Fair Value | 0 | 0 | 26,011 | 4,307 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Notes payable | 1,767,124 | 1,771,891 | 1,767,124 | 1,767,124 | 1,771,891 | |||||||||||||||||||||||||||||||||||||||||
Derivative instruments, at fair value | $ 0 | $ 0 | $ (51) | $ 76 | $ 0 | $ 0 | ||||||||||||||||||||||||||||||||||||||||
Fair Value Inputs, Cap Rate | 8.30% | 8.80% | 8.50% | 8.80% | ||||||||||||||||||||||||||||||||||||||||||
Fair Value Inputs, Long-term Revenue Growth Rate | (8.30%) | 2.50% | ||||||||||||||||||||||||||||||||||||||||||||
Fair Value Inputs, Discount Rate | 10.50% | 10.50% | ||||||||||||||||||||||||||||||||||||||||||||
|