EX-99.2 3 reg-ex99_2.htm EX-99.2 EX-99.2

Exhibit 99.2

 

 

 

img25796562_0.jpg

 


 

Table of Contents

September 30, 2024

 

Safe Harbor Language

i

 

 

Earnings Press Release

ii

 

 

Summary Information:

 

 

 

Summary Financial Information

1

 

 

Summary Real Estate Information

2

 

 

Financial Information:

 

 

 

Consolidated Balance Sheets

3

 

 

Consolidated Statements of Operations

4

 

 

Supplemental Details of Operations (Consolidated Only)

5

 

 

Supplemental Details of Assets and Liabilities (Real Estate Partnerships Only)

6

 

 

Supplemental Details of Operations (Real Estate Partnerships Only)

7

 

 

Supplemental Details of Same Property NOI (Pro-Rata)

8

 

 

Reconciliations of Non-GAAP Financial Measures

9

 

 

Capital Expenditures and Additional Disclosures

10

 

 

Summary of Consolidated Debt

11

 

 

Summary of Consolidated Debt Detail

12

 

 

Summary of Unsecured Debt Covenants and Leverage Ratios

13

 

 

Summary of Unconsolidated Debt

14

 

 

Unconsolidated Investments

15

 

 

Investment Activity:

 

 

 

Property Transactions

16

 

 

Summary of In-Process Developments and Redevelopments

17

 

 

Development and Redevelopment Current Year Completions

18

 

 

Real Estate Information:

 

 

 

Leasing Statistics

19

 

 

New Lease Net Effective Rent and Leases Signed Not Yet Commenced

20

 

 

Annual Base Rent by State

21

 

 

Annual Base Rent by CBSA

22

 

 

Annual Base Rent by Tenant Category

23

 

 

Significant Tenant Rents

24

 

 

Tenant Lease Expirations

25

 

 

Portfolio Summary Report by State

26

 

 

Additional Disclosures and Forward-Looking Information:

 

 

 

Components of NAV

38

 

 

Earnings Guidance

39

 

 

Glossary of Terms

40

 

 


 

Safe Harbor Language

September 30, 2024

 

Forward-Looking Statements

Certain statements in this document regarding anticipated financial, business, legal or other outcomes including business and market conditions, outlook and other similar statements relating to Regency’s future events, developments, or financial or operational performance or results such as our 2024 Guidance, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are identified by the use of words such as “may,” “will,” “could,” “should,” “would,” “expect,” “estimate,” “believe,” “intend,” “forecast,” “project,” “plan,” “anticipate,” “guidance,” and other similar language. However, the absence of these or similar words or expressions does not mean a statement is not forward-looking. While we believe these forward-looking statements are reasonable when made, forward-looking statements are not guarantees of future performance or events and undue reliance should not be placed on these statements. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance these expectations will be attained, and it is possible actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks and uncertainties. Our operations are subject to a number of risks and uncertainties including, but not limited to, those risk factors described in our Securities and Exchange Commission (“SEC”) filings, our Annual Report on Form 10-K for the year ended December 31, 2023 (“2023 Form 10-K”) under Item 1A. When considering an investment in our securities, you should carefully read and consider these risks, together with all other information in our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and our other filings and submissions to the SEC. If any of the events described in the risk factors actually occur, our business, financial condition or operating results, as well as the market price of our securities, could be materially adversely affected. Forward-looking statements are only as of the date they are made, and Regency undertakes no duty to update its forward-looking statements, whether as a result of new information, future events or developments or otherwise, except as to the extent required by law. These risks and events include, without limitation:

 

Risk Factors Related to the Current Economic and Geopolitical Environments

Interest rates in the current economic environment may adversely impact our cost to borrow, real estate valuation, and stock price. Current economic challenges, including the potential for recession, may adversely impact our tenants and our business. Unfavorable developments affecting the banking and financial services industry could adversely affect our business, liquidity and financial condition, and overall results of operations. Additionally, current geopolitical challenges would impact the U.S. economy and our results of operations and financial condition.

 

Risk Factors to Regency’s Financial Performance Related to the Company’s Acquisition of Urstadt Biddle

Regency may not realize the anticipated benefit and synergies from the Urstadt Biddle merger.

 

Risk Factors Related to Pandemics or other Health Crises

Pandemics or other health crises, such as the COVID-19 pandemic, may adversely affect our tenants’ financial condition, the profitability of our properties, and our access to the capital markets and could have a material adverse effect on our business, results of operations, cash flows and financial condition.

 

Risk Factors Related to Operating Retail-Based Shopping Centers

Economic and market conditions may adversely affect the retail industry and consequently reduce our revenues and cash flow and increase our operating expenses. Shifts in retail trends, sales, and delivery methods between brick-and-mortar stores, e-commerce, home delivery, and curbside pick-up may adversely impact our revenues, results from operations, and cash flows. Changing economic and retail market conditions in geographic areas where our properties are concentrated may reduce our revenues and cash flow. Our success depends on the continued presence and success of our “anchor” tenants. A percentage of our revenues are derived from “local” tenants and our net income may be adversely impacted if these tenants are not successful, or if the demand for the types or mix of tenants significantly change. We may be unable to collect balances due from tenants in bankruptcy. Many of our costs and expenses associated with operating our properties may remain constant or increase, even if our lease income decreases. Compliance with the Americans with Disabilities Act and other building, fire, and safety and regulations may have a material negative effect on us.

Risk Factors Related to Real Estate Investments

Our real estate assets may decline in value and be subject to impairment losses which may reduce our net income. We face risks associated with development, redevelopment, and expansion of properties. We face risks associated with the development of mixed-use commercial properties. We face risks associated with the acquisition of properties. We may be unable to sell properties when desired because of market conditions. Changes in tax laws could impact our acquisition or disposition of real estate.

Risk Factors Related to the Environment Affecting Our Properties

Climate change may adversely impact our properties directly and may lead to additional compliance obligations and costs as well as additional taxes and fees. Geographic concentration of our properties makes our business more vulnerable to natural disasters, severe weather conditions and climate change. Costs of environmental remediation may adversely impact our financial performance and reduce our cash flow.

 

Risk Factors Related to Corporate Matters

An increased focus on metrics and reporting relating to environmental, social, and governance (“ESG”) factors may impose additional costs and expose us to new risks. An uninsured loss or a loss that exceeds the insurance coverage on our properties may subject us to loss of capital and revenue on those properties. Failure to attract and retain key personnel may adversely affect our business and operations.

Risk Factors Related to Our Partnerships and Joint Ventures

We do not have voting control over all of the properties owned in our real estate partnerships and joint ventures, so we are unable to ensure that our objectives will be pursued. The termination of our partnerships may adversely affect our cash flow, operating results, and our ability to make distributions to stock and unit holders.

 

Risk Factors Related to Funding Strategies and Capital Structure

Our ability to sell properties and fund acquisitions and developments may be adversely impacted by higher market capitalization rates and lower NOI at our properties which may dilute earnings. We depend on external sources of capital, which may not be available in the future on favorable terms or at all. Our debt financing may adversely affect our business and financial condition. Covenants in our debt agreements may restrict our operating activities and adversely affect our financial condition. Increases in interest rates would cause our borrowing costs to rise and negatively impact our results of operations. Hedging activity may expose us to risks, including the risks that a counterparty will not perform and that the hedge will not yield the economic benefits we anticipate, which may adversely affect us.

 

Risk Factors Related to Information Management and Technology

The unauthorized access, use, theft or destruction of tenant or employee personal, financial, or other data or of Regency's proprietary or confidential information stored in our information systems or by third parties on our behalf could impact our reputation and brand and expose us to potential liabilities and adverse financial impact. The use of technology based on artificial intelligence presents risks relating to confidentiality, creation of inaccurate and flawed outputs and emerging regulatory risk, any or all of which may adversely affect our business and results of operations.

 

Risk Factors Related to the Market Price for Our Securities

Changes in economic and market conditions may adversely affect the market price of our securities. There is no assurance that we will continue to pay dividends at current or historical rates.

 

Risk Factors Related to the Company’s Qualification as a REIT

If the Company fails to qualify as a REIT for federal income tax purposes, it would be subject to federal income tax at regular corporate rates. Dividends paid by REITs generally do not qualify for reduced tax rates. Certain foreign shareholders may be subject to U.S. federal income tax on gain recognized on a disposition of our common stock if we do not qualify as a “domestically controlled” REIT. Legislative or other actions affecting REITs may have a negative effect on us or our investors. Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities. Partnership tax audit rules could have a material adverse effect.

 

Risk Factors Related to the Company’s Common Stock

Restrictions on the ownership of the Company’s capital stock to preserve its REIT status may delay or prevent a change in control. The issuance of the Company's capital stock may delay or prevent a change in control. Ownership in the Company may be diluted in the future.

img25796562_1.jpg Supplemental Information i


 

 

img25796562_2.jpg

 

NEWS RELEASE

For immediate release

 

Christy McElroy

904 598 7616

ChristyMcElroy@regencycenters.com

 

 

Regency Centers Reports Third Quarter 2024 Results

JACKSONVILLE, Fla. (October 28, 2024) – Regency Centers Corporation (“Regency Centers”, “Regency” or the “Company”) (Nasdaq: REG) today reported financial and operating results for the period ended September 30, 2024 and provided updated 2024 earnings guidance. For the three months ended September 30, 2024 and 2023, Net Income Attributable to Common Shareholders was $0.54 per diluted share and $0.50 per diluted share, respectively.

Third Quarter Highlights

Reported Nareit FFO of $1.07 per diluted share and Core Operating Earnings of $1.03 per diluted share
Raised 2024 Nareit FFO guidance to a range of $4.27 to $4.29 per diluted share and 2024 Core Operating Earnings guidance to a range of $4.12 to $4.14 per diluted share
The midpoint of 2024 Core Operating Earnings guidance represents more than 5% year-over-year growth, excluding the collection of receivables reserved during 2020-2021
Increased Same Property NOI for the third quarter by 4.9% year-over-year, excluding lease termination fees and the collection of receivables reserved during 2020 and 2021
Increased Same Property percent leased by 20 basis points sequentially and 80 basis points year-over-year to 96.1%
Increased Same Property shop percent leased by 20 basis points sequentially and 50 basis points year-over-year to a new record high of 93.7%
Executed 1.8 million square feet of comparable new and renewal leases at blended rent spreads of +9.3% on a cash basis and +20.7% on a straight-lined basis
Started more than $100 million of new development and redevelopment projects, bringing year-to-date total project starts to $220 million
Started two new grocery-anchored ground-up development projects, Jordan Ranch Market in Houston, Texas, and Oakley Shops at Laurel Fields in the Bay Area
As of September 30, 2024, Regency's in-process development and redevelopment projects had estimated net project costs of $618 million
Acquired two grocery-anchored shopping centers, one subsequent to quarter end, for a total of $47 million at Regency's share
Priced a public offering of $325 million of senior unsecured notes due January 2035, with a coupon of 5.1%
Pro-rata net debt and preferred stock to operating EBITDAre at September 30, 2024 was 5.2x

 

 

“We are proud to report another exceptional quarter, highlighted by strong operating fundamentals and meaningful value creation activity," said Lisa Palmer, President and Chief Executive Officer. "We continue to see robust tenant demand for our grocery-anchored shopping centers, allowing us to accelerate our organic growth while further increasing our investment pipelines. As a result, we are raising current year guidance, and look forward to continued success in 2025."

 

img25796562_1.jpg Supplemental Information ii


 

Financial Results

Net Income Attributable to Common Shareholders

For the three months ended September 30, 2024, Net Income Attributable to Common Shareholders was $98.1 million, or $0.54 per diluted share, compared to Net Income Attributable to Common Shareholders of $89.1 million, or $0.50 per diluted share, for the same period in 2023.

Nareit FFO

For the three months ended September 30, 2024, Nareit FFO was $195.1 million, or $1.07 per diluted share, compared to $182.8 million, or $1.02 per diluted share, for the same period in 2023.

Core Operating Earnings

For the three months ended September 30, 2024, Core Operating Earnings was $187.8 million, or $1.03 per diluted share, compared to $174.0 million, or $0.97 per diluted share, for the same period in 2023.

Portfolio Performance

Same Property NOI

Third quarter 2024 Same Property Net Operating Income (“NOI”), excluding lease termination fees and the collection of receivables reserved during 2020 and 2021, increased by 4.9% compared to the same period in 2023.
o
Same Property base rents contributed 2.7% to Same Property NOI growth in the third quarter of 2024.

Occupancy

As of September 30, 2024, Regency’s Same Property portfolio was 96.1% leased, an increase of 20 basis points sequentially, and an increase of 80 basis points compared to September 30, 2023.
o
Same Property anchor percent leased, which includes spaces greater than or equal to 10,000 square feet, was 97.6%, an increase of 100 basis points compared to September 30, 2023.
o
Same Property shop percent leased, which includes spaces less than 10,000 square feet, was 93.7%, an increase of 50 basis points compared to September 30, 2023.
As of September 30, 2024, Regency’s Same Property portfolio was 92.7% commenced, an increase of 40 basis points sequentially and an increase of 10 basis points compared to September 30, 2023.

Leasing Activity

During the three months ended September 30, 2024, Regency executed approximately 1.8 million square feet of comparable new and renewal leases at a blended cash rent spread of +9.3% and a blended straight-lined rent spread of +20.7%.
During the trailing twelve months ended September 30, 2024, the Company executed approximately 7.9 million square feet of comparable new and renewal leases at a blended cash rent spread of +9.7% and a blended straight-lined rent spread of +19.2%.

Capital Allocation and Balance Sheet

Developments and Redevelopments

For the three months ended September 30, 2024, the Company started development and redevelopment projects with estimated net project costs of approximately $100 million, at the Company’s share.
During the quarter, the Company started two new ground-up development projects, the H-E-B anchored Jordan Ranch Market in Houston, TX, and the Safeway anchored Oakley Shops at Laurel Fields in the Bay Area.
As of September 30, 2024, Regency’s in-process development and redevelopment projects had estimated net project costs of $618 million at the Company’s share, 47% of which has been incurred to date.

img25796562_1.jpg Supplemental Information iii


 

Property Transactions

On August 30, 2024, the Company acquired East Greenwich Square in Rhode Island for approximately $33 million, at Regency's share.
Subsequent to quarter end, on October 17, 2024, the Company acquired University Commons in Round Rock, a suburb of Austin, Texas, for approximately $14 million, at Regency's share.
On August 21, 2024, the Company disposed of Fenton Marketplace, located in Flint, Michigan, for approximately $12 million, at Regency's share.
Subsequent to quarter end, on October 15, 2024, the Company disposed of an office building, located in Greenwich, Connecticut, for approximately $3 million, at Regency's share.

Balance Sheet

On August 12, 2024, the Company's operating partnership, Regency Centers, L.P. priced a public offering of $325 million of senior unsecured notes due 2035 (the "Notes") under its existing shelf registration filed with the Securities and Exchange Commission. The Notes will mature on January 15, 2035, and were issued at 99.813% of par value with a coupon of 5.100%. Regency used the net proceeds of the offering to reduce the outstanding balance on its line of credit.
As of September 30, 2024, Regency had approximately $1.5 billion of capacity under its revolving credit facility.
As of September 30, 2024, Regency’s pro-rata net debt and preferred stock to operating EBITDAre was 5.2x.

2024 Guidance

Regency Centers is hereby providing updated 2024 guidance, as summarized in the table below. Please refer to the Company’s third quarter 2024 ‘Earnings Presentation’ and ‘Quarterly Supplemental’ for additional detail. All materials are posted on the Company’s website at investors.regencycenters.com.

Full Year 2024 Guidance (in thousands, except per share data)

YTD 2024

2024 Guidance

Previous Guidance

 

 

 

 

Net Income Attributable to Common Shareholders per diluted share

$1.66

$2.13 - $2.15

$2.02 - $2.06

 

 

 

 

 

 

 

 

Nareit Funds From Operations (“Nareit FFO”) per diluted share

$3.20

$4.27 - $4.29

$4.21 - $4.25

 

 

 

 

 

 

 

 

Core Operating Earnings per diluted share(1)

$3.09

$4.12 - $4.14

$4.06 - $4.10

 

 

 

 

 

 

 

 

Same property NOI growth without termination fees or collection of 2020/2021 reserves

3.4%

+/- 3.50%

+2.25% to +2.75%

 

 

 

 

 

 

 

 

Non-cash revenues(2)

$33,613

+/-$42,000

+/- $42,000

 

 

 

 

 

 

 

 

G&A expense, net(3)

$72,058

+/-$95,000

$93,000-$95,000

 

 

 

 

 

 

 

 

Interest expense, net and Preferred stock dividends(4)

$158,433

+/-$214,000

$213,000-$215,000

 

 

 

 

 

 

 

 

Management, transaction and other fees

$19,189

+/-$26,000

+/-$25,000

 

 

 

 

 

 

 

 

Development and Redevelopment spend

$158,508

+/-$215,000

+/-$200,000

 

 

 

 

 

 

 

 

Acquisitions

$78,155

+/-$92,000

+/-$81,000

Cap rate (weighted average)

6.6%

+/- 6.5%

+/- 6.5%

 

 

 

 

 

 

 

 

Dispositions

$106,500

+/-$109,000

+/-$125,000

Cap rate (weighted average)

5.4%

+/- 5.5%

+/- 5.5%

 

 

 

 

 

 

 

 

Share/unit repurchases

$200,000

$200,000

$200,000

 

 

 

 

 

 

 

 

Merger-related transition expense

$7,069

+/-$7,000

+/-$7,000

 

 

 

 

 

 

 

 

Note: With the exception of per share and investment/transaction data, figures above represent 100% of Regency's consolidated entities and its pro-rata share of unconsolidated real estate partnerships.

(1)
Core Operating Earnings excludes certain non-cash items, including straight-line rents, above/below market rent amortization, debt and derivative mark-to-market amortization, as well as transaction related income/expenses and debt extinguishment charges.
(2)
As of Q3 2024, includes above and below market rent amortization and straight-line rents, and excludes debt and derivative mark to market amortization.
(3)
Represents 'General & administrative, net' before gains or losses on deferred compensation plan, as reported on supplemental pages 5 and 7 and calculated on a pro rata basis.
(4)
As of Q3 2024, includes debt and derivative mark to market amortization, and is net of interest income.

img25796562_1.jpg Supplemental Information iv


 

Conference Call Information

To discuss Regency’s third quarter results and provide further business updates, management will host a conference call on Tuesday, October 29th at 11:00 a.m. ET. Dial-in and webcast information is below.

Third Quarter 2024 Earnings Conference Call

Date:

Tuesday, October 29, 2024

Time:

11:00 a.m. ET

Dial#:

877-407-0789 or 201-689-8562

Webcast:

Third Quarter 2024 Webcast Link

Replay: Webcast Archive – Investor Relations page under Events & Webcasts

img25796562_1.jpg Supplemental Information v


 

About Regency Centers Corporation (Nasdaq: REG)

Regency Centers is a preeminent national owner, operator, and developer of shopping centers located in suburban trade areas with compelling demographics. Our portfolio includes thriving properties merchandised with highly productive grocers, restaurants, service providers, and best-in-class retailers that connect to their neighborhoods, communities, and customers. Operating as a fully integrated real estate company, Regency Centers is a qualified real estate investment trust (REIT) that is self-administered, self-managed, and an S&P 500 Index member. For more information, please visit RegencyCenters.com.

Reconciliation of Net Income Attributable to Common Shareholders to Nareit FFO, Core Operating Earnings, and Adjusted Funds from Operations – Actual (in thousands, except per share amounts)

 

For the Periods Ended September 30, 2024 and 2023

Three Months Ended

 

 

Year to Date

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Reconciliation of Net Income Attributable to Common Shareholders to Nareit FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Common Shareholders

$

98,056

 

 

 

89,076

 

 

$

303,672

 

 

 

273,139

 

Adjustments to reconcile to Nareit Funds From Operations (1):

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization (excluding FF&E)

 

107,801

 

 

 

94,011

 

 

 

319,765

 

 

 

272,551

 

Gain on sale of real estate, net of tax

 

(11,365

)

 

 

(827

)

 

 

(33,853

)

 

 

(1,132

)

Exchangeable operating partnership units

 

593

 

 

 

520

 

 

 

1,836

 

 

 

1,490

 

Nareit Funds From Operations

$

195,085

 

 

 

182,780

 

 

$

591,420

 

 

 

546,048

 

 

 

 

 

 

 

 

 

 

 

 

Nareit FFO per share (diluted)

$

1.07

 

 

 

1.02

 

 

$

3.20

 

 

 

3.13

 

Weighted average shares (diluted)

 

182,872

 

 

 

179,311

 

 

 

184,548

 

 

 

174,621

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Nareit FFO to Core Operating Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nareit Funds From Operations

$

195,085

 

 

 

182,780

 

 

$

591,420

 

 

 

546,048

 

Adjustments to reconcile to Core Operating Earnings (1):

 

 

 

 

 

 

 

 

 

 

 

Not Comparable Items

 

 

 

 

 

 

 

 

 

 

 

Merger transition costs

 

2,375

 

 

 

1,511

 

 

 

7,069

 

 

 

1,511

 

Loss on early extinguishment of debt

 

-

 

 

 

-

 

 

 

180

 

 

 

-

 

Certain Non-Cash Items

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent

 

(5,886

)

 

 

(3,142

)

 

 

(16,907

)

 

 

(7,315

)

Uncollectible straight-line rent

 

(134

)

 

 

92

 

 

 

1,899

 

 

 

(2,298

)

Above/below market rent amortization, net

 

(5,370

)

 

 

(7,919

)

 

 

(17,910

)

 

 

(22,138

)

Debt and derivative mark-to-market amortization

 

1,693

 

 

 

667

 

 

 

4,333

 

 

 

667

 

Core Operating Earnings

$

187,763

 

 

 

173,989

 

 

 

570,084

 

 

 

516,475

 

 

 

 

 

 

 

 

 

 

 

 

Core Operating Earnings per share (diluted)

$

1.03

 

 

 

0.97

 

 

$

3.09

 

 

 

2.96

 

Weighted average shares (diluted)

 

182,872

 

 

 

179,311

 

 

 

184,548

 

 

 

174,621

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares For Diluted Earnings per Share

 

181,772

 

 

 

178,231

 

 

 

183,448

 

 

 

173,711

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares For Diluted FFO and Core Operating Earnings per Share

 

182,872

 

 

 

179,311

 

 

 

184,548

 

 

 

174,621

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Core Operating Earnings to Adjusted Funds from Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Operating Earnings

$

187,763

 

 

 

173,989

 

 

$

570,084

 

 

 

516,475

 

Adjustments to reconcile to Adjusted Funds from Operations (1):

 

 

 

 

 

 

 

 

 

 

 

Operating capital expenditures

 

(36,430

)

 

 

(26,638

)

 

 

(91,168

)

 

 

(65,183

)

Debt cost and derivative adjustments

 

2,107

 

 

 

1,690

 

 

 

6,269

 

 

 

5,049

 

Stock-based compensation

 

4,776

 

 

 

4,199

 

 

 

14,078

 

 

 

13,123

 

Adjusted Funds from Operations

$

158,216

 

 

 

153,240

 

 

$

499,263

 

 

 

469,464

 

(1)
Includes Regency's consolidated entities and its pro-rata share of unconsolidated real estate partnerships, net of pro-rata share attributable to noncontrolling interests.

 

img25796562_1.jpg Supplemental Information vi


 

Reconciliation of Net Income Attributable to Common Shareholders to Pro-Rata Same Property NOI - Actual (in thousands)

 

For the Periods Ended September 30, 2024 and 2023

Three Months Ended

 

Year to Date

 

2024

2023

 

2024

2023

 

 

 

 

 

 

Net income attributable to common shareholders

$98,056

89,076

 

$303,672

273,139

Less:

 

 

 

 

 

Management, transaction, and other fees

(6,765)

(7,079)

 

(19,896)

(20,223)

Other (1)

(12,115)

(12,016)

 

(37,428)

(34,317)

Plus:

 

 

 

 

 

Depreciation and amortization

100,955

87,505

 

299,508

253,373

General and administrative

25,073

20,903

 

75,443

71,248

Other operating expense

3,654

3,533

 

9,363

4,718

Other expense, net

34,290

39,643

 

94,898

109,192

Equity in income of investments in real estate partnerships excluded from NOI (2)

12,492

11,668

 

39,439

35,266

Net income attributable to noncontrolling interests

2,107

1,453

 

7,252

4,050

Preferred stock dividends

3,413

1,644

 

10,239

1,644

NOI

261,160

236,330

 

782,490

698,090

 

 

 

 

 

Less non-same property NOI (3)

(25,572)

(10,331)

 

(79,675)

(11,427)

 

 

 

 

 

Same Property NOI

$235,588

225,999

 

$702,815

686,663

% change

4.2%

 

 

2.4%

 

 

 

 

 

 

Same Property NOI without Termination Fees

$234,952

224,962

 

$699,621

680,222

% change

4.4%

 

 

2.9%

 

 

 

 

 

 

Same Property NOI without Termination Fees or Redevelopments

$199,650

192,491

 

$594,890

582,505

% change

3.7%

 

 

2.1%

 

 

 

 

 

 

Same Property NOI without Termination Fees or Collection of 2020/2021 Reserves

$234,952

223,913

 

$699,621

676,486

% change

4.9%

 

 

3.4%

 

(1)
Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interests.
(2)
Includes non-NOI expenses incurred at our unconsolidated real estate partnerships, such as, but not limited to, straight-line rental income, above and below market rent amortization, depreciation and amortization, interest expense, and real estate gains and impairments.
(3)
Includes revenues and expenses attributable to Non-Same Property, Projects in Development, corporate activities, and noncontrolling interests.

Same Property NOI is a key non-GAAP measure used by management in evaluating the operating performance of Regency’s properties. The Company provides a reconciliation of Net Income Attributable to Common Shareholders to pro-rata Same Property NOI.

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

The Company has published forward-looking statements and additional financial information in its third quarter 2024 supplemental package that may help investors estimate earnings. A copy of the Company’s third quarter 2024 supplemental package will be available on the Company's website at investors.regencycenters.com or by written request to: Investor Relations, Regency Centers Corporation, One Independent Drive, Suite 114, Jacksonville, Florida, 32202. The supplemental package contains more detailed financial and property results including financial statements, an outstanding debt summary, acquisition and development activity, investments in partnerships, information pertaining to securities issued other than common stock, property details, a significant tenant rent report and a lease expiration table in addition to earnings and valuation guidance assumptions. The information provided in the supplemental package is unaudited and includes non-GAAP measures, and there can be no assurance that the information will not vary from the final information in the Company’s Form 10-Q for the period ended September 30, 2024. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.

img25796562_1.jpg Supplemental Information vii


 

###

Non-GAAP Disclosure

We believe these non-GAAP measures provide useful information to our Board of Directors, management and investors regarding certain trends relating to our financial condition and results of operations. Our management uses these non-GAAP measures to compare our performance to that of prior periods for trend analyses, purposes of determining management incentive compensation and budgeting, forecasting and planning purposes.

We do not consider non-GAAP measures an alternative to financial measures determined in accordance with GAAP, rather they supplement GAAP measures by providing additional information we believe to be useful to our shareholders. The principal limitation of these non-GAAP financial measures is they may exclude significant expense and income items that are required by GAAP to be recognized in our consolidated financial statements. In addition, they reflect the exercise of management’s judgment about which expense and income items are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, reconciliations of the non-GAAP financial measures we use to their most directly comparable GAAP measures are provided. Non-GAAP financial measures should not be relied upon in evaluating the financial condition, results of operations or future prospects of the Company.

Nareit 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 on sale and impairments of real estate, net of tax, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes Nareit FFO for all periods presented in accordance with Nareit's definition. Since Nareit FFO excludes depreciation and amortization and gains on sales and impairments of real estate, it provides a performance measure that, when compared year over year, reflects the impact on operations from trends in percent leased, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, Nareit FFO is a supplemental non-GAAP financial measure of the Company's operating performance, which does not represent cash generated from operating activities in accordance with GAAP; and, therefore, should not be considered a substitute measure of cash flows from operations. The Company provides a reconciliation of Net Income Attributable to Common Shareholders to Nareit FFO.

Core Operating Earnings is an additional performance measure that excludes from Nareit FFO: (i) transaction related income or expenses; (ii) gains or losses from the early extinguishment of debt; (iii) certain non-cash components of earnings derived from above and below market rent amortization, straight-line rents, and amortization of mark-to-market of debt adjustments; and (iv) other amounts as they occur. The Company provides a reconciliation of Net Income Attributable to Common Shareholders to Nareit FFO to Core Operating Earnings.

Adjusted Funds From Operations is an additional performance measure used by Regency that reflects cash available to fund the Company’s business needs and distribution to shareholders. AFFO is calculated by adjusting Core Operating Earnings ("COE") for (i) capital expenditures necessary to maintain and lease the Company’s portfolio of properties, (ii) debt cost and derivative adjustments and (iii) stock-based compensation. The Company provides a reconciliation of Net Income Attributable to Common Shareholders to Nareit FFO, to Core Operating Earnings, and to Adjusted Funds from Operations.

Forward-Looking Statements

Certain statements in this document regarding anticipated financial, business, legal or other outcomes including business and market conditions, outlook and other similar statements relating to Regency’s future events, developments, or financial or operational performance or results such as our 2024 Guidance, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are identified by the use of words such as “may,” “will,” “could,” “should,” “would,” “expect,” “estimate,” “believe,” “intend,” “forecast,” “project,” “plan,” “anticipate,” “guidance,” and other similar language. However, the absence of these or similar words or expressions does not mean a statement is not forward-looking. While we believe these forward-looking statements are reasonable when made, forward-looking statements are not guarantees of future performance or events and undue reliance should not be placed on these statements. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance these expectations will be attained, and it is possible actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks and uncertainties. Our operations are subject to a number of risks and uncertainties including, but not limited to, those risk factors described in our Securities and Exchange Commission (“SEC”) filings, our Annual Report on Form 10-K for the year ended December 31, 2023 (“2023 Form 10-K”) under Item 1A. When considering an investment in our securities, you should carefully read and consider these risks, together with all other information in our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and our other filings and submissions to the SEC. If any of the events described in the risk factors actually occur, our business, financial condition or operating results, as well as the market price of our securities, could be materially adversely affected. Forward-looking statements are only as of the date they are made, and Regency undertakes no duty to update its forward-looking statements, whether as a result of new information, future events or developments or otherwise, except as to the extent required by law. These risks and events include, without limitation:

Risk Factors Related to the Current Economic and Geopolitical Environments

Interest rates in the current economic environment may adversely impact our cost to borrow, real estate valuation, and stock price. Current economic challenges, including the potential for recession, may adversely impact our tenants and our business. Unfavorable developments affecting the banking and financial services industry could adversely affect our business, liquidity and financial condition, and overall results of operations. Additionally, current geopolitical challenges would impact the U.S. economy and our results of operations and financial condition.

Risk Factors to Regency’s Financial Performance Related to the Company’s Acquisition of Urstadt Biddle

Regency may not realize the anticipated benefits and synergies from the Urstadt Biddle merger.

img25796562_1.jpg Supplemental Information viii


 

Risk Factors Related to Pandemics or other Health Crises

Pandemics or other health crises, such as the COVID-19 pandemic, may adversely affect our tenants’ financial condition, the profitability of our properties, and our access to the capital markets and could have a material adverse effect on our business, results of operations, cash flows and financial condition.

Risk Factors Related to Operating Retail-Based Shopping Centers

Economic and market conditions may adversely affect the retail industry and consequently reduce our revenues and cash flow and increase our operating expenses. Shifts in retail trends, sales, and delivery methods between brick-and-mortar stores, e-commerce, home delivery, and curbside pick-up may adversely impact our revenues, results of operations, and cash flows. Changing economic and retail market conditions in geographic areas where our properties are concentrated may reduce our revenues and cash flow. Our success depends on the continued presence and success of our “anchor” tenants. A percentage of our revenues are derived from “local” tenants and our net income may be adversely impacted if these tenants are not successful, or if the demand for the types or mix of tenants significantly change. We may be unable to collect balances due from tenants in bankruptcy. Many of our costs and expenses associated with operating our properties may remain constant or increase, even if our lease income decreases. Compliance with the Americans with Disabilities Act and other building, fire, and safety and regulations may have a material negative effect on us.

Risk Factors Related to Real Estate Investments

Our real estate assets may decline in value and be subject to impairment losses which may reduce our net income. We face risks associated with development, redevelopment and expansion of properties. We face risks associated with the development of mixed-use commercial properties. We face risks associated with the acquisition of properties. We may be unable to sell properties when desired because of market conditions. Changes in tax laws could impact our acquisition or disposition of real estate.

Risk Factors Related to the Environment Affecting Our Properties

Climate change may adversely impact our properties directly and may lead to additional compliance obligations and costs as well as additional taxes and fees. Geographic concentration of our properties makes our business more vulnerable to natural disasters, severe weather conditions and climate change. Costs of environmental remediation may adversely impact our financial performance and reduce our cash flow.

Risk Factors Related to Corporate Matters

An increased focus on metrics and reporting relating to environmental, social, and governance (“ESG”) factors may impose additional costs and expose us to new risks. An uninsured loss or a loss that exceeds the insurance coverage on our properties may subject us to loss of capital and revenue on those properties. Failure to attract and retain key personnel may adversely affect our business and operations.

Risk Factors Related to Our Partnerships and Joint Ventures

We do not have voting control over all of the properties owned in our real estate partnerships and joint ventures, so we are unable to ensure that our objectives will be pursued. The termination of our partnerships may adversely affect our cash flow, operating results, and our ability to make distributions to stock and unit holders.

Risk Factors Related to Funding Strategies and Capital Structure

Our ability to sell properties and fund acquisitions and developments may be adversely impacted by higher market capitalization rates and lower NOI at our properties which may dilute earnings. We depend on external sources of capital, which may not be available in the future on favorable terms or at all. Our debt financing may adversely affect our business and financial condition. Covenants in our debt agreements may restrict our operating activities and adversely affect our financial condition. Increases in interest rates would cause our borrowing costs to rise and negatively impact our results of operations. Hedging activity may expose us to risks, including the risks that a counterparty will not perform and that the hedge will not yield the economic benefits we anticipate, which may adversely affect us.

Risk Factors Related to Information Management and Technology

The unauthorized access, use, theft or destruction of tenant or employee personal, financial, or other data or of Regency's proprietary or confidential information stored in our information systems or by third parties on our behalf could impact our reputation and brand and expose us to potential liabilities and adverse financial impact. The use of technology based on artificial intelligence presents risks relating to confidentiality, creation of inaccurate and flawed outputs and emerging regulatory risk, any or all of which may adversely affect our business and results of operations.

Risk Factors Related to the Market Price for Our Securities

Changes in economic and market conditions may adversely affect the market price of our securities. There is no assurance that we will continue to pay dividends at current or historical rates.

Risk Factors Related to the Company’s Qualification as a REIT

If the Company fails to qualify as a REIT for federal income tax purposes, it would be subject to federal income tax at regular corporate rates. Dividends paid by REITs generally do not qualify for reduced tax rates. Certain foreign shareholders may be subject to U.S. federal income tax on gain recognized on a disposition of our common stock if we do not qualify as a “domestically controlled” REIT. Legislative or other actions affecting REITs may have a negative effect on us or our investors. Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities. Partnership tax audit rules could have a material adverse effect.

Risk Factors Related to the Company’s Common Stock

Restrictions on the ownership of the Company’s capital stock to preserve its REIT status may delay or prevent a change in control. The issuance of the Company's capital stock may delay or prevent a change in control. Ownership in the Company may be diluted in the future.

img25796562_1.jpg Supplemental Information ix


 

Summary Financial Information

September 30, 2024

(in thousands, except per share data)

 

 

Three Months Ended

Year to Date

 

 

 

2024

2023

Financial Results

2024

2023

 

 

 

 

 

 

Net income attributable to common shareholders (page 4)

$98,056

$89,076

$303,672

$273,139

Net income per diluted share

$0.54

$0.50

$1.66

$1.57

 

 

 

 

Nareit Funds From Operations (Nareit FFO) (page 9)

$195,085

$182,780

$591,420

$546,048

Nareit FFO per diluted share

$1.07

$1.02

$3.20

$3.13

 

 

 

 

Core Operating Earnings (page 9)

$187,763

$173,989

$570,084

$516,475

Core Operating Earnings per diluted share

$1.03

$0.97

$3.09

$2.96

 

 

 

 

Same Property NOI without termination fees (page 8)

$234,952

$224,962

$699,621

$680,222

% growth

4.4%

 

2.9%

 

 

 

 

 

Same Property NOI without termination fees or collection of 2020/2021 reserves (page 8)

$234,952

$223,913

$699,621

$676,486

% growth

4.9%

 

3.4%

 

 

 

 

 

Operating EBITDAre (page 10)

$246,846

$221,452

$742,902

$652,033

 

 

 

 

Dividends declared per common share and unit

$0.67

$0.65

$2.01

$1.95

Payout ratio of Core Operating Earnings per share (diluted)

65.0%

67.0%

65.0%

65.9%

 

 

 

 

 

 

 

 

 

 

Diluted share and unit count

 

 

 

 

 

 

 

 

Weighted average shares (diluted) - Net income

181,772

178,231

183,448

173,711

Weighted average shares and units (diluted) - Nareit FFO and Core Operating Earnings

182,872

179,311

184,548

174,621

__________________________________________________________________________________________________

 

 

As of

As of

As of

As of

 

9/30/2024

12/31/2023

12/31/2022

12/31/2021

Capital Information

 

 

 

 

 

 

 

 

Market price per common share

$72.23

$67.00

$62.50

$75.35

 

 

 

 

Common shares outstanding

181,503

184,581

171,125

171,213

Exchangeable units held by noncontrolling interests

1,097

1,107

741

760

Common shares and equivalents issued and outstanding

182,600

185,688

171,866

171,973

Market equity value of common shares and equivalents

$13,189,142

$12,441,131

$10,741,627

$12,958,170

 

 

 

 

Preferred stock

$225,000

$225,000

$0

$0

Outstanding debt

4,966,828

4,688,805

4,225,014

4,235,735

Less: cash

(114,831)

(91,354)

(68,776)

(95,027)

Net debt and preferred stock

$5,076,997

$4,822,451

$4,156,238

$4,140,708

 

 

 

 

Total market capitalization

$18,266,139

$17,263,582

$14,897,865

$17,098,878

 

 

 

 

 

 

 

 

Debt metrics (pro-rata; trailing 12 months "TTM")(1)

 

 

 

 

 

 

 

 

Net Debt and Preferreds-to-Operating EBITDAre

5.2x

5.4x

5.0x

5.1x

Net Debt and Preferreds-to-Operating EBITDAre, adjusted

 

5.1x

 

 

 

 

 

 

 

Fixed charge coverage

4.4x

4.7x

4.7x

4.5x

 

 

 

 

 

 

(1)
In light of the merger with UBP on August 18, 2023, adjusted debt metric calculations include legacy Regency results for the trailing 12 months and the annualized contribution from UBP post merger.

img25796562_3.jpg Supplemental Information 1


 

Summary Real Estate Information

September 30, 2024

(GLA in thousands)

 

Consolidated and 100% of Real Estate Partnerships

9/30/2024

6/30/2024

3/31/2024

12/31/2023

9/30/2023

 

 

 

 

 

 

Number of properties

483

481

482

482

481

 

 

 

 

 

 

Number of retail operating properties

473

472

473

474

473

 

 

 

 

 

 

Number of same properties

397

398

400

394

395

 

 

 

 

 

 

Number of properties in redevelopment

11

9

9

9

7

 

 

 

 

 

 

Number of properties in development(1)

6

5

5

4

4

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA) - All properties

57,172

56,880

57,013

56,831

56,735

 

 

 

 

 

 

GLA including retailer-owned stores - All properties

60,919

60,627

60,760

60,578

60,482

 

 

 

 

 

 

GLA - Retail operating properties

56,364

55,960

56,091

56,062

55,970

 

 

 

 

 

 

GLA - Same properties

50,272

50,383

50,597

49,754

49,860

 

 

 

 

 

 

GLA - Properties in redevelopment(2)

2,306

2,003

2,003

1,954

1,741

 

 

 

 

 

 

GLA - Properties in development(1)

750

863

865

712

707

 

 

 

 

 

 

 

 

 

 

 

Consolidated and Pro-Rata Share of Real Estate Partnerships

 

 

 

 

 

 

 

 

 

 

 

GLA - All properties

48,842

48,600

48,732

48,550

48,372

 

 

 

 

 

 

GLA including retailer-owned stores - All properties

52,589

52,346

52,479

52,297

52,119

 

 

 

 

 

 

GLA - Retail operating properties

48,112

47,757

47,887

47,859

47,686

 

 

 

 

 

 

GLA - Same properties(3)

42,560

42,575

42,562

42,439

42,436

 

 

 

 

 

 

Spaces ≥ 10,000 sf(3)

26,439

26,424

26,420

26,357

26,363

 

 

 

 

 

 

Spaces < 10,000 sf(3)

16,121

16,151

16,142

16,082

16,074

 

 

 

 

 

 

GLA - Properties in redevelopment(2)

2,258

1,955

1,955

1,906

1,694

 

 

 

 

 

 

GLA - Properties in development(1)

672

785

788

634

629

 

 

 

 

 

 

 

 

 

 

 

 

% leased - All properties

95.6%

95.0%

95.0%

95.1%

94.6%

 

 

 

 

 

 

% leased - Retail operating properties

95.9%

95.4%

95.4%

95.3%

94.9%

 

 

 

 

 

 

% leased - Same properties(3)

96.1%

95.9%

95.9%

95.7%

95.3%

 

 

 

 

 

 

Spaces ≥ 10,000 sf(3)

97.6%

97.3%

97.2%

97.0%

96.6%

 

 

 

 

 

 

Spaces < 10,000 sf(3)

93.7%

93.5%

93.6%

93.5%

93.2%

 

 

 

 

 

 

% commenced - Same properties(3)(4)

92.7%

92.3%

92.2%

92.9%

92.6%

 

 

 

 

 

 

 

 

 

 

 

Same property NOI Growth without Termination Fees - YTD (see page 8)

2.9%

2.1%

1.4%

1.7%

2.0%

 

 

 

 

 

 

Same property NOI Growth without Termination Fees or Redevelopments - YTD (see page 8)

2.1%

1.5%

1.1%

0.9%

1.2%

 

 

 

 

 

 

Same property NOI Growth without Termination Fees or Collection of 2020/2021 Reserves - YTD (see page 8)

3.4%

2.7%

2.1%

3.6%

4.3%

 

 

 

 

 

 

Rent spreads - Trailing 12 months(5) (see page 19)

9.7%

9.7%

10.3%

10.0%

8.7%

 

 

 

 

 

 

(1)
Includes current ground-up developments.
(2)
Represents entire center GLA rather than redevelopment portion only. Included in Same Property pool unless noted otherwise.
(3)
Prior periods adjusted for current same property pool.
(4)
Excludes leases that are signed but have not yet commenced.
(5)
Retail operating properties only. Rent spreads are calculated on a comparable-space, cash basis for new and renewal leases executed.

Amounts may not foot due to rounding.

img25796562_3.jpg Supplemental Information 2


 

Consolidated Balance Sheets

September 30, 2024 and December 31, 2023

(in thousands)

 

 

 

2024

 

 

2023

 

 

 

(unaudited)

 

 

 

 

Assets:

 

 

 

 

 

 

Net real estate investments:

 

 

 

 

 

 

Real estate assets at cost

 

$

13,620,602

 

 

 

13,454,391

 

Less: accumulated depreciation

 

 

2,894,010

 

 

 

2,691,386

 

Real estate assets, net

 

 

10,726,592

 

 

 

10,763,005

 

Investments in sales-type lease, net

 

 

16,056

 

 

 

8,705

 

Investments in real estate partnerships

 

 

387,413

 

 

 

370,605

 

Net real estate investments

 

 

11,130,061

 

 

 

11,142,315

 

 

 

 

 

 

 

Properties held for sale, net

 

 

-

 

 

 

18,878

 

Cash, cash equivalents, and restricted cash

 

 

114,831

 

 

 

91,354

 

 

 

 

 

 

 

 

Tenant receivables, net

 

 

26,887

 

 

 

34,814

 

Straight-line rent receivables, net

 

 

152,319

 

 

 

138,589

 

Other receivables

 

 

60,908

 

 

 

32,759

 

Tenant and other receivables

 

 

240,114

 

 

 

206,162

 

 

 

 

 

 

 

 

Deferred leasing costs, net

 

 

78,206

 

 

 

73,398

 

Acquired lease intangible assets, net

 

 

242,529

 

 

 

283,375

 

Right of use assets, net

 

 

323,660

 

 

 

328,002

 

Other assets

 

 

297,178

 

 

 

283,429

 

 

 

 

 

 

 

Total assets

 

$

12,426,579

 

 

 

12,426,913

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Notes payable, net

 

$

4,365,007

 

 

 

4,001,949

 

Unsecured credit facility

 

 

30,000

 

 

 

152,000

 

Total notes payable

 

 

4,395,007

 

 

 

4,153,949

 

 

 

 

 

 

 

Accounts payable and other liabilities

 

 

389,055

 

 

 

358,612

 

Acquired lease intangible liabilities, net

 

 

372,627

 

 

 

398,302

 

Lease liabilities

 

 

245,107

 

 

 

246,063

 

Tenants' security, escrow deposits, and prepaid rent

 

 

80,586

 

 

 

78,052

 

Total liabilities

 

 

5,482,382

 

 

 

5,234,978

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

Preferred stock

 

 

225,000

 

 

 

225,000

 

Common stock

 

 

1,815

 

 

 

1,846

 

Treasury stock

 

 

(27,638

)

 

 

(25,488

)

Additional paid in capital

 

 

8,509,021

 

 

 

8,704,240

 

Accumulated other comprehensive loss

 

 

(5,374

)

 

 

(1,308

)

Distributions in excess of net income

 

 

(1,935,358

)

 

 

(1,871,603

)

Total shareholders' equity

 

 

6,767,466

 

 

 

7,032,687

 

 

 

 

 

 

 

 

Noncontrolling Interests:

 

 

 

 

 

 

Exchangeable operating partnership units

 

 

40,890

 

 

 

42,195

 

Limited partners' interests in consolidated partnerships

 

 

135,841

 

 

 

117,053

 

Total noncontrolling interests

 

 

176,731

 

 

 

159,248

 

Total equity

 

 

6,944,197

 

 

 

7,191,935

 

 

 

 

 

 

 

Total liabilities and equity

 

$

12,426,579

 

 

 

12,426,913

 

 

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

img25796562_3.jpg Supplemental Information 3


 

Consolidated Statements of Operations

For the Periods Ended September 30, 2024 and 2023

(in thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

Year to Date

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

  Lease income

 

$

349,057

 

 

 

320,921

 

 

$

1,050,008

 

 

 

934,180

 

  Other property income

 

 

4,444

 

 

 

2,638

 

 

 

11,464

 

 

 

8,459

 

  Management, transaction, and other fees

 

 

6,765

 

 

 

7,079

 

 

 

19,896

 

 

 

20,223

 

        Total revenues

 

 

360,266

 

 

 

330,638

 

 

 

1,081,368

 

 

 

962,862

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

  Depreciation and amortization

 

 

100,955

 

 

 

87,505

 

 

 

299,508

 

 

 

253,373

 

  Property operating expense

 

 

60,477

 

 

 

59,227

 

 

 

183,242

 

 

 

164,643

 

  Real estate taxes

 

 

45,729

 

 

 

40,171

 

 

 

135,514

 

 

 

117,157

 

  General and administrative

 

 

25,073

 

 

 

20,903

 

 

 

75,443

 

 

 

71,248

 

  Other operating expenses

 

 

3,654

 

 

 

3,533

 

 

 

9,363

 

 

 

4,718

 

        Total operating expenses

 

 

235,888

 

 

 

211,339

 

 

 

703,070

 

 

 

611,139

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Expense, net:

 

 

 

 

 

 

 

 

 

 

 

 

  Interest expense, net

 

 

47,022

 

 

 

38,807

 

 

 

133,068

 

 

 

112,156

 

  Gain on sale of real estate, net of tax

 

 

(11,360

)

 

 

(184

)

 

 

(33,844

)

 

 

(515

)

  Loss on early extinguishment of debt

 

 

-

 

 

 

-

 

 

 

180

 

 

 

-

 

  Net investment (income) expense

 

 

(1,372

)

 

 

1,020

 

 

 

(4,506

)

 

 

(2,449

)

       Total other expense, net

 

 

34,290

 

 

 

39,643

 

 

 

94,898

 

 

 

109,192

 

 

 

 

 

 

 

 

 

 

 

 

 

       Income before equity in income of

 

 

 

 

 

 

 

 

 

 

 

 

        investments in real estate partnerships

 

 

90,088

 

 

 

79,656

 

 

 

283,400

 

 

 

242,531

 

 

 

 

 

 

 

 

 

 

 

 

 

  Equity in income of investments in real estate partnerships

 

 

13,488

 

 

 

12,517

 

 

 

37,763

 

 

 

36,302

 

 

 

 

 

 

 

 

 

 

 

 

 

        Net income

 

 

103,576

 

 

 

92,173

 

 

 

321,163

 

 

 

278,833

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling Interests:

 

 

 

 

 

 

 

 

 

 

 

 

  Exchangeable operating partnership units

 

 

(593

)

 

 

(520

)

 

 

(1,836

)

 

 

(1,490

)

  Limited partners' interests in consolidated partnerships

 

 

(1,514

)

 

 

(933

)

 

 

(5,416

)

 

 

(2,560

)

        Net income attributable to noncontrolling interests

 

 

(2,107

)

 

 

(1,453

)

 

 

(7,252

)

 

 

(4,050

)

 

 

 

 

 

 

 

 

 

 

 

 

        Net income attributable to the Company

 

 

101,469

 

 

 

90,720

 

 

 

313,911

 

 

 

274,783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Preferred stock dividends

 

 

(3,413

)

 

 

(1,644

)

 

 

(10,239

)

 

 

(1,644

)

        Net income attributable to common shareholders

 

$

98,056

 

 

 

89,076

 

 

$

303,672

 

 

 

273,139

 

 

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

img25796562_3.jpg Supplemental Information 4


 

Supplemental Details of Operations (Consolidated Only)

For the Periods Ended September 30, 2024 and 2023

(in thousands)

 

 

 

Three Months Ended

 

 

Year to Date

 

 

2024

 

2023

 

 

2024

 

2023

 

Revenues:

 

 

 

 

 

 

 

 

 

*

Base rent

$

246,531

 

 

227,347

 

 

$

736,142

 

 

654,254

 

*

Recoveries from tenants

 

84,795

 

 

76,973

 

 

 

254,623

 

 

222,947

 

*

Percentage rent

 

2,155

 

 

1,868

 

 

 

11,958

 

 

10,278

 

*

Termination fees

 

679

 

 

1,049

 

 

 

3,910

 

 

6,270

 

*

Uncollectible lease (income) expense

 

(342

)

 

(636

)

 

 

(3,433

)

 

958

 

*

Other lease income

 

4,350

 

 

3,509

 

 

 

12,941

 

 

8,570

 

Straight-line rent on lease income

 

5,163

 

 

2,693

 

 

 

14,877

 

 

8,169

 

Above/below market rent amortization

 

5,726

 

 

8,118

 

 

 

18,990

 

 

22,734

 

Lease income, net

 

349,057

 

 

320,921

 

 

 

1,050,008

 

 

934,180

 

 

 

 

 

 

 

 

 

 

*

Other property income

 

4,444

 

 

2,638

 

 

 

11,464

 

 

8,459

 

 

 

 

 

 

 

 

 

 

Property management fees

 

3,909

 

 

3,591

 

 

 

11,765

 

 

10,536

 

Asset management fees

 

1,693

 

 

1,623

 

 

 

4,915

 

 

4,900

 

Leasing commissions and other fees

 

1,163

 

 

1,865

 

 

 

3,216

 

 

4,787

 

Management, transaction, and other fees

 

6,765

 

 

7,079

 

 

 

19,896

 

 

20,223

 

 

 

 

 

 

 

 

 

 

Total revenues

$

360,266

 

 

330,638

 

 

 

1,081,368

 

 

962,862

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Depreciation and amortization (including FF&E)

$

100,955

 

 

87,505

 

 

 

299,508

 

 

253,373

 

 

 

 

 

 

 

 

 

 

 

*

Operating and maintenance

 

56,185

 

 

54,906

 

 

 

170,058

 

 

152,435

 

*

Ground rent

 

3,419

 

 

3,595

 

 

 

10,559

 

 

9,989

 

*

Termination expense

 

-

 

 

-

 

 

 

5

 

 

-

 

Straight-line rent on ground rent

 

337

 

 

339

 

 

 

1,014

 

 

1,058

 

Above/below market ground rent amortization

 

536

 

 

387

 

 

 

1,606

 

 

1,161

 

Property operating expense

 

60,477

 

 

59,227

 

 

 

183,242

 

 

164,643

 

 

 

 

 

 

 

 

 

 

 

*

Real estate taxes

 

45,729

 

 

40,171

 

 

 

135,514

 

 

117,157

 

 

 

 

 

 

 

 

 

 

 

Gross general & administrative

 

23,784

 

 

20,824

 

 

 

69,787

 

 

63,788

 

Stock-based compensation

 

4,776

 

 

4,199

 

 

 

14,078

 

 

13,123

 

Capitalized direct development compensation costs

 

(4,407

)

 

(3,328

)

 

 

(12,037

)

 

(7,811

)

General & administrative, net (1)

 

24,153

 

 

21,695

 

 

 

71,828

 

 

69,100

 

Loss on deferred compensation plan (2)

 

920

 

 

(792

)

 

 

3,615

 

 

2,148

 

General & administrative

 

25,073

 

 

20,903

 

 

 

75,443

 

 

71,248

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

1,034

 

 

1,725

 

 

 

2,127

 

 

4,059

 

Development pursuit costs, net

 

245

 

 

297

 

 

 

167

 

 

(852

)

 

Merger transition costs

 

2,375

 

 

1,511

 

 

 

7,069

 

 

1,511

 

Other operating expenses

 

3,654

 

 

3,533

 

 

 

9,363

 

 

4,718

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

$

235,888

 

 

211,339

 

 

 

703,070

 

 

611,139

 

 

 

 

 

 

 

 

 

 

Other Expense, net:

 

 

 

 

 

 

 

 

 

Gross interest expense

$

46,735

 

 

38,554

 

 

 

136,378

 

 

112,192

 

Derivative amortization

 

246

 

 

109

 

 

 

503

 

 

328

 

Debt cost amortization

 

1,656

 

 

1,389

 

 

 

5,142

 

 

4,166

 

Debt and derivative mark-to-market amortization

 

1,613

 

 

632

 

 

 

4,092

 

 

632

 

Capitalized interest

 

(1,636

)

 

(1,492

)

 

 

(4,812

)

 

(4,026

)

Interest income

 

(1,592

)

 

(385

)

 

 

(8,235

)

 

(1,136

)

Interest expense, net

 

47,022

 

 

38,807

 

 

 

133,068

 

 

112,156

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of real estate, net of tax

 

(11,360

)

 

(184

)

 

 

(33,844

)

 

(515

)

 

Loss on early extinguishment of debt

 

-

 

 

-

 

 

 

180

 

 

-

 

Net investment (income) expense (2)

 

(1,372

)

 

1,020

 

 

 

(4,506

)

 

(2,449

)

 

 

 

 

 

 

 

 

 

 

 

Total other expense, net

$

34,290

 

 

39,643

 

 

 

94,898

 

 

109,192

 

* Component of Net Operating Income

(1)
General & administrative, net is referenced and reflected as G&A expense, net in earnings guidance on page 39.
(2)
The change in value of participant obligations within Regency’s non-qualified deferred compensation plan is included in General and administrative expense, which is offset by changes in value of assets held in the plan which is included in Net investment (income) expense.

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

img25796562_3.jpg Supplemental Information 5


 

Supplemental Details of Assets and Liabilities (Real Estate Partnerships Only)

September 30, 2024 and December 31, 2023

(in thousands)

 

 

 

Noncontrolling Interests

 

 

Share of JVs

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate assets at cost

 

$

(108,076

)

 

 

(104,170

)

 

$

1,361,392

 

 

 

1,289,503

 

Less: accumulated depreciation

 

 

(17,580

)

 

 

(18,198

)

 

 

511,238

 

 

 

488,402

 

Real estate assets, net

 

 

(90,496

)

 

 

(85,972

)

 

 

850,154

 

 

 

801,101

 

Investments in sales-type lease, net

 

 

(2,750

)

 

 

(2,614

)

 

 

35,954

 

 

 

34,526

 

Net real estate investments

 

 

(93,246

)

 

 

(88,586

)

 

 

886,108

 

 

 

835,627

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, cash equivalents, and restricted cash

 

 

(66,397

)

 

 

(66,036

)

 

 

25,297

 

 

 

14,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant receivables, net

 

 

(359

)

 

 

(75

)

 

 

3,244

 

 

 

5,542

 

Straight-line rent receivables, net

 

 

(2,697

)

 

 

(2,192

)

 

 

22,729

 

 

 

22,050

 

Other receivables

 

 

(153

)

 

 

(241

)

 

 

876

 

 

 

594

 

Tenant and other receivables

 

 

(3,209

)

 

 

(2,508

)

 

 

26,849

 

 

 

28,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred leasing costs, net

 

 

(1,977

)

 

 

(1,293

)

 

 

16,978

 

 

 

16,934

 

Acquired lease intangible assets, net

 

 

(1,076

)

 

 

(1,218

)

 

 

7,707

 

 

 

4,391

 

Right of use assets, net

 

 

(1,630

)

 

 

(1,697

)

 

 

4,848

 

 

 

4,817

 

Other assets

 

 

(683

)

 

 

(797

)

 

 

31,209

 

 

 

31,532

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

(168,218

)

 

 

(162,135

)

 

$

998,996

 

 

 

936,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Notes payable, net

 

$

(27,181

)

 

 

(38,982

)

 

$

571,821

 

 

 

534,856

 

Accounts payable and other liabilities

 

 

(2,567

)

 

 

(3,323

)

 

 

27,857

 

 

 

18,579

 

Acquired lease intangible liabilities, net

 

 

(203

)

 

 

(248

)

 

 

4,718

 

 

 

4,087

 

Lease liabilities

 

 

(2,047

)

 

 

(2,086

)

 

 

3,271

 

 

 

4,191

 

Tenants' security, escrow deposits, and prepaid rent

 

 

(379

)

 

 

(443

)

 

 

3,916

 

 

 

4,109

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

(32,377

)

 

 

(45,082

)

 

$

611,583

 

 

 

565,822

 

 

Note

Noncontrolling interests represent limited partners' interests in consolidated partnerships' activities and Share of JVs represents the Company's share of real estate partnerships' activities, of which each are included on a single line presentation in the Company's consolidated financial statements in accordance with GAAP.

img25796562_3.jpg Supplemental Information 6


 

Supplemental Details of Operations (Real Estate Partnerships Only)

For the Periods Ended September 30, 2024 and 2023

(in thousands)

 

 

 

Noncontrolling Interests

 

 

Share of JVs

 

 

 

Three Months Ended

 

Year to Date

 

 

Three Months Ended

 

Year to Date

 

 

 

2024

 

2023

 

2024

 

2023

 

 

2024

 

2023

 

2024

 

2023

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Base rent

$

(2,259

)

 

(2,033

)

$

(6,705

)

 

(6,078

)

 

$

26,853

 

 

25,042

 

$

79,375

 

 

73,341

 

*

Recoveries from tenants

 

(632

)

 

(598

)

 

(1,994

)

 

(1,716

)

 

 

8,688

 

 

8,392

 

 

26,537

 

 

24,743

 

*

Percentage rent

 

(4

)

 

(2

)

 

(5

)

 

(13

)

 

 

282

 

 

339

 

 

1,550

 

 

1,360

 

*

Termination fees

 

(1

)

 

(41

)

 

(3

)

 

(52

)

 

 

72

 

 

(8

)

 

248

 

 

189

 

*

Uncollectible lease income

 

3

 

 

8

 

 

41

 

 

(36

)

 

 

(128

)

 

(96

)

 

(724

)

 

(55

)

*

Other lease income

 

(35

)

 

(33

)

 

(113

)

 

(107

)

 

 

395

 

 

358

 

 

1,192

 

 

1,077

 

Straight-line rent on lease income

 

69

 

 

(103

)

 

(726

)

 

(226

)

 

 

1,212

 

 

747

 

 

2,107

 

 

2,552

 

Above/below market rent amortization

 

4

 

 

2

 

 

(8

)

 

4

 

 

 

186

 

 

196

 

 

563

 

 

590

 

Lease income

 

(2,855

)

 

(2,800

)

 

(9,513

)

 

(8,224

)

 

 

37,560

 

 

34,970

 

 

110,848

 

 

103,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Other property income

 

(3

)

 

-

 

 

(6

)

 

(11

)

 

 

203

 

 

124

 

 

558

 

 

504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset management fees

 

-

 

 

-

 

 

-

 

 

-

 

 

 

(238

)

 

(238

)

 

(707

)

 

(719

)

 

Leasing commissions and other fees

 

-

 

 

-

 

 

-

 

 

-

 

 

 

-

 

 

78

 

 

-

 

 

78

 

Management and other fees

 

-

 

 

-

 

 

-

 

 

-

 

 

 

(238

)

 

(160

)

 

(707

)

 

(641

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

(2,858

)

 

(2,800

)

 

(9,519

)

 

(8,235

)

 

$

37,525

 

 

34,934

 

 

110,699

 

 

103,660

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization (including FF&E)

 

(860

)

 

(648

)

 

(2,465

)

 

(1,954

)

 

 

8,342

 

 

7,685

 

 

24,699

 

 

22,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Operating and maintenance

 

(452

)

 

(429

)

 

(1,433

)

 

(1,294

)

 

 

5,607

 

 

5,550

 

 

17,654

 

 

16,733

 

*

Ground rent

 

(32

)

 

(32

)

 

(94

)

 

(94

)

 

 

65

 

 

88

 

 

202

 

 

257

 

Straight-line rent on ground rent

 

(13

)

 

(13

)

 

(39

)

 

(39

)

 

 

-

 

 

30

 

 

20

 

 

90

 

Above/below market ground rent amortization

 

-

 

 

-

 

 

-

 

 

-

 

 

 

10

 

 

10

 

 

29

 

 

29

 

Property operating expense

 

(497

)

 

(474

)

 

(1,566

)

 

(1,427

)

 

 

5,682

 

 

5,678

 

 

17,905

 

 

17,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Real estate taxes

 

(348

)

 

(307

)

 

(1,077

)

 

(992

)

 

 

4,713

 

 

4,328

 

 

13,678

 

 

12,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General & administrative, net (1)

 

-

 

 

-

 

 

-

 

 

-

 

 

 

70

 

 

112

 

 

230

 

 

270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

722

 

 

(41

)

 

2,240

 

 

(67

)

 

 

197

 

 

269

 

 

1,307

 

 

825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

$

(983

)

 

(1,470

)

 

(2,868

)

 

(4,440

)

 

$

19,004

 

 

18,072

 

 

57,819

 

 

53,431

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Expense, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross interest expense

 

(368

)

 

(381

)

 

(1,256

)

 

(1,158

)

 

 

4,916

 

 

4,864

 

 

14,801

 

 

14,148

 

Debt cost amortization

 

(14

)

 

(14

)

 

(42

)

 

(42

)

 

 

220

 

 

207

 

 

667

 

 

597

 

Debt and derivative mark-to-market amortization

 

(14

)

 

(6

)

 

(41

)

 

(41

)

 

 

94

 

 

41

 

 

282

 

 

76

 

 

Interest income

 

35

 

 

4

 

 

104

 

 

6

 

 

 

(192

)

 

(124

)

 

(624

)

 

(277

)

Interest expense, net

 

(361

)

 

(397

)

 

(1,235

)

 

(1,235

)

 

 

5,038

 

 

4,988

 

 

15,126

 

 

14,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of real estate

 

-

 

 

-

 

 

-

 

 

-

 

 

 

(5

)

 

(643

)

 

(9

)

 

(617

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other expense, net

$

(361

)

 

(397

)

 

(1,235

)

 

(1,235

)

 

$

5,033

 

 

4,345

 

 

15,117

 

 

13,927

 

* Component of Net Operating Income

(1)
General & administrative, net is referenced and reflected as G&A expense, net in earnings guidance on page 39.

 

Note

Noncontrolling interests represent limited partners’ interests in consolidated partnerships’ activities and Share of JVs represents the Company’s share of real estate partnerships’ activities, of which each are included on a single line presentation in the Company’s consolidated financial statements in accordance with GAAP.

img25796562_3.jpg Supplemental Information 7


 

Supplemental Details of Same Property NOI (Pro-Rata)

For the Periods Ended September 30, 2024 and 2023

(in thousands)

 

 

Three Months Ended

 

 

Year to Date

 

 

2024

 

2023

 

 

2024

 

2023

 

Same Property NOI Detail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Revenues:

 

 

 

 

 

 

 

 

 

Base rent

$

244,170

 

 

238,142

 

 

$

728,514

 

 

709,809

 

Recoveries from tenants

 

83,090

 

 

81,096

 

 

 

250,468

 

 

242,647

 

Percentage rent

 

2,287

 

 

2,208

 

 

 

12,476

 

 

11,554

 

Termination fees

 

636

 

 

1,037

 

 

 

3,199

 

 

6,441

 

Uncollectible lease income

 

(487

)

 

(462

)

 

 

(3,757

)

 

1,033

 

Other lease income

 

3,415

 

 

3,292

 

 

 

9,949

 

 

9,092

 

Other property income

 

3,830

 

 

2,023

 

 

 

8,390

 

 

6,803

 

Total real estate revenues

 

336,941

 

 

327,336

 

 

 

1,009,239

 

 

987,379

 

 

 

 

 

 

 

 

 

 

Real Estate Operating Expenses:

 

 

 

 

 

 

 

 

 

Operating and maintenance

 

54,251

 

 

56,374

 

 

 

166,137

 

 

164,489

 

Termination expense

 

-

 

 

-

 

 

 

5

 

 

-

 

Real estate taxes

 

43,565

 

 

41,263

 

 

 

129,494

 

 

125,890

 

Ground rent

 

3,537

 

 

3,700

 

 

 

10,788

 

 

10,337

 

Total real estate operating expenses

 

101,353

 

 

101,337

 

 

 

306,424

 

 

300,716

 

 

 

 

 

 

 

 

 

 

Same Property NOI

$

235,588

 

 

225,999

 

 

$

702,815

 

 

686,663

 

% change

 

4.2

%

 

 

 

 

2.4

%

 

 

 

 

 

 

 

 

 

 

 

Same Property NOI without Termination Fees

$

234,952

 

 

224,962

 

 

$

699,621

 

 

680,222

 

% change

 

4.4

%

 

 

 

 

2.9

%

 

 

 

 

 

 

 

 

 

 

 

Same Property NOI without Termination Fees or Redevelopments

$

199,650

 

 

192,491

 

 

$

594,890

 

 

582,505

 

% change

 

3.7

%

 

 

 

 

2.1

%

 

 

 

 

 

 

 

 

 

 

 

Same Property NOI without Termination Fees or Collection of 2020/2021 Reserves

$

234,952

 

 

223,913

 

 

$

699,621

 

 

676,486

 

% change

 

4.9

%

 

 

 

 

3.4

%

 

 

 

 

 

 

 

 

 

 

 

Percent Contribution to Same Property NOI Performance:

 

 

 

 

 

 

 

 

 

Base rent

 

2.7

%

 

 

 

 

2.7

%

 

 

Uncollectible lease income (1)

 

0.5

%

 

 

 

 

-0.2

%

 

 

Net expense recoveries

 

0.9

%

 

 

 

 

0.3

%

 

 

Other lease / property income

 

0.9

%

 

 

 

 

0.4

%

 

 

Percentage rent

 

0.0

%

 

 

 

 

0.1

%

 

 

Same Property NOI without Termination Fees or Collection of 2020/2021 Reserves (% impact)

 

4.9

%

 

 

 

 

3.4

%

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income Attributable to Common Shareholders to Same Property NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

$

98,056

 

 

89,076

 

 

$

303,672

 

 

273,139

 

Less:

 

 

 

 

 

 

 

 

 

Management, transaction, and other fees

 

(6,765

)

 

(7,079

)

 

 

(19,896

)

 

(20,223

)

Other (2)

 

(12,115

)

 

(12,016

)

 

 

(37,428

)

 

(34,317

)

Plus:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

100,955

 

 

87,505

 

 

 

299,508

 

 

253,373

 

General and administrative

 

25,073

 

 

20,903

 

 

 

75,443

 

 

71,248

 

Other operating expense

 

3,654

 

 

3,533

 

 

 

9,363

 

 

4,718

 

Other expense, net

 

34,290

 

 

39,643

 

 

 

94,898

 

 

109,192

 

Equity in income of investments in real estate partnerships excluded from NOI (3)

 

12,492

 

 

11,668

 

 

 

39,439

 

 

35,266

 

Net income attributable to noncontrolling interests

 

2,107

 

 

1,453

 

 

 

7,252

 

 

4,050

 

Preferred stock dividends

 

3,413

 

 

1,644

 

 

 

10,239

 

 

1,644

 

NOI

 

261,160

 

 

236,330

 

 

 

782,490

 

 

698,090

 

 

 

 

 

 

 

 

 

 

Less non-same property NOI (4)

 

(25,572

)

 

(10,331

)

 

 

(79,675

)

 

(11,427

)

Same Property NOI

$

235,588

 

 

225,999

 

 

$

702,815

 

 

686,663

 

(1)
Excludes the impact of collection on '20/'21 reserves or write offs.
(2)
Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interests.
(3)
Includes non-NOI income and expenses incurred at our unconsolidated real estate partnerships, such as, but not limited to, straight-line rental income, above and below market rent amortization, depreciation and amortization, interest expense, and real estate gains and impairments.
(4)
Includes revenues and expenses attributable to Non-Same Property, Projects in Development, corporate activities, and noncontrolling interests.

img25796562_3.jpg Supplemental Information 8


 

Reconciliations of Non-GAAP Financial Measures

For the Periods Ended September 30, 2024 and 2023

(in thousands, except per share data)

 

 

Three Months Ended

 

 

Year to Date

 

 

2024

 

2023

 

 

2024

 

2023

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income Attributable to Common Shareholders to Nareit FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Common Shareholders

$

98,056

 

 

89,076

 

 

$

303,672

 

 

273,139

 

Adjustments to reconcile to Nareit Funds From Operations (1):

 

 

 

 

 

 

 

 

 

Depreciation and amortization (excluding FF&E)

 

107,801

 

 

94,011

 

 

 

319,765

 

 

272,551

 

Gain on sale of real estate, net of tax

 

(11,365

)

 

(827

)

 

 

(33,853

)

 

(1,132

)

Exchangeable operating partnership units

 

593

 

 

520

 

 

 

1,836

 

 

1,490

 

Nareit Funds From Operations

$

195,085

 

 

182,780

 

 

$

591,420

 

 

546,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nareit FFO per share (diluted)

$

1.07

 

 

1.02

 

 

$

3.20

 

 

3.13

 

Weighted average shares (diluted)

 

182,872

 

 

179,311

 

 

 

184,548

 

 

174,621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Nareit FFO to Core Operating Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nareit Funds From Operations

$

195,085

 

 

182,780

 

 

$

591,420

 

 

546,048

 

Adjustments to reconcile to Core Operating Earnings (1):

 

 

 

 

 

 

 

 

 

Not Comparable Items

 

 

 

 

 

 

 

 

 

Merger transition costs

 

2,375

 

 

1,511

 

 

 

7,069

 

 

1,511

 

Loss on early extinguishment of debt

 

-

 

 

-

 

 

 

180

 

 

-

 

Certain Non-Cash Items

 

 

 

 

 

 

 

 

 

Straight-line rent

 

(5,886

)

 

(3,142

)

 

 

(16,907

)

 

(7,315

)

Uncollectible straight-line rent

 

(134

)

 

92

 

 

 

1,899

 

 

(2,298

)

Above/below market rent amortization, net

 

(5,370

)

 

(7,919

)

 

 

(17,910

)

 

(22,138

)

Debt and derivative mark-to-market amortization

 

1,693

 

 

667

 

 

 

4,333

 

 

667

 

Core Operating Earnings

$

187,763

 

 

173,989

 

 

$

570,084

 

 

516,475

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Operating Earnings per share (diluted)

$

1.03

 

 

0.97

 

 

$

3.09

 

 

2.96

 

Weighted average shares (diluted)

 

182,872

 

 

179,311

 

 

 

184,548

 

 

174,621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Core Operating Earnings to AFFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Operating Earnings

$

187,763

 

 

173,989

 

 

$

570,084

 

 

516,475

 

Adjustments to reconcile to Adjusted Funds from Operations (1):

 

 

 

 

 

 

 

 

 

Operating capital expenditures

 

(36,430

)

 

(26,638

)

 

 

(91,168

)

 

(65,183

)

Debt cost and derivative adjustments

 

2,107

 

 

1,690

 

 

 

6,269

 

 

5,049

 

Stock-based compensation

 

4,776

 

 

4,199

 

 

 

14,078

 

 

13,123

 

Adjusted Funds from Operations

$

158,216

 

 

153,240

 

 

$

499,263

 

 

469,464

 

(1)
Includes Regency’s consolidated entities and its pro-rata share of unconsolidated real estate partnerships, net of pro-rata share attributable to noncontrolling interests, which can be found on page 6 and 7.

img25796562_3.jpg Supplemental Information 9


 

Capital Expenditures and Additional Disclosures

For the Periods Ended September 30, 2024 and 2023

(in thousands)

 

 

 

Three Months Ended

 

 

Year to Date

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Properties (1)

 

 

 

 

 

 

 

 

 

 

 

 

Tenant allowance and landlord work

 

$

22,065

 

 

 

15,958

 

 

$

59,785

 

 

 

35,361

 

Leasing commissions

 

 

4,014

 

 

 

2,837

 

 

 

12,269

 

 

 

11,328

 

Leasing Capital Expenditures

 

 

26,079

 

 

 

18,795

 

 

 

72,054

 

 

 

46,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Building improvements

 

 

10,351

 

 

 

7,843

 

 

 

19,114

 

 

 

18,494

 

Operating Capital Expenditures

 

$

36,430

 

 

 

26,638

 

 

$

91,168

 

 

 

65,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development & Redevelopment Properties (1)

 

 

 

 

 

 

 

 

 

 

 

 

Ground-up development

 

$

23,332

 

 

 

11,979

 

 

$

54,144

 

 

 

51,704

 

Redevelopment

 

 

42,608

 

 

 

18,972

 

 

 

104,364

 

 

 

64,015

 

Development & Redevelopment Expenditures

 

$

65,940

 

 

 

30,951

 

 

$

158,508

 

 

 

115,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Nareit EBITDAre:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

103,576

 

 

 

92,173

 

 

$

321,163

 

 

 

278,833

 

Adjustments to reconcile to Nareit EBITDAre (2):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

53,844

 

 

 

44,304

 

 

 

157,053

 

 

 

128,113

 

Income tax expense

 

 

423

 

 

 

158

 

 

 

696

 

 

 

643

 

Depreciation and amortization

 

 

109,297

 

 

 

95,190

 

 

 

324,207

 

 

 

275,999

 

Gain on sale of real estate, net of tax

 

 

(11,365

)

 

 

(827

)

 

 

(33,853

)

 

 

(1,132

)

Nareit EBITDAre

 

$

255,775

 

 

 

230,998

 

 

$

769,266

 

 

 

682,456

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Nareit EBITDAre to Operating EBITDAre:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nareit EBITDAre

 

$

255,775

 

 

 

230,998

 

 

$

769,266

 

 

 

682,456

 

Adjustments to reconcile to Operating EBITDAre (2):

 

 

 

 

 

 

 

 

 

 

 

 

Merger transition costs

 

 

2,375

 

 

 

1,511

 

 

 

7,069

 

 

 

1,511

 

Loss on early extinguishment of debt

 

 

-

 

 

 

-

 

 

 

180

 

 

 

-

 

Straight-line rent, net

 

 

(5,938

)

 

 

(3,140

)

 

 

(15,695

)

 

 

(9,800

)

Above/below market rent amortization, net

 

 

(5,366

)

 

 

(7,917

)

 

 

(17,918

)

 

 

(22,134

)

Operating EBITDAre

 

$

246,846

 

 

 

221,452

 

 

$

742,902

 

 

 

652,033

 

(1)
Includes Regency's consolidated entities and its pro-rata share of unconsolidated real estate partnerships, net of pro-rata share attributable to noncontrolling interests.
(2)
Includes Regency's consolidated entities and its pro-rata share of unconsolidated real estate partnerships.

img25796562_3.jpg Supplemental Information 10


 

Summary of Consolidated Debt

September 30, 2024 and December 31, 2023

(in thousands)

 

Total Debt Outstanding:

 

9/30/2024

 

 

12/31/2023

 

Notes Payable:

 

 

 

 

 

 

Fixed rate mortgage loans(1)

 

$

638,612

 

 

$

745,478

 

Variable rate mortgage loans

 

 

3,736

 

 

 

3,716

 

Fixed rate unsecured public debt

 

 

3,525,273

 

 

 

3,056,467

 

Fixed rate unsecured private debt

 

 

197,386

 

 

 

196,288

 

Unsecured credit facility:

 

 

 

 

 

 

Revolving line of credit

 

 

30,000

 

 

 

152,000

 

     Total

 

$

4,395,007

 

 

$

4,153,949

 

 

 

Schedule of Maturities by Year:

 

Scheduled Principal Payments

 

 

Mortgage Loan Maturities

 

 

Unsecured Maturities (2)

 

 

Total

 

 

Weighted Average Contractual Interest Rate on Maturities

2024

 

$

2,461

 

 

 

30,315

 

 

 

-

 

 

 

32,776

 

 

4.10%

2025

 

 

9,678

 

 

 

52,537

 

 

 

250,000

 

 

 

312,215

 

 

3.82%

2026

 

 

9,920

 

 

 

147,849

 

 

 

200,000

 

 

 

357,769

 

 

3.94%

2027

 

 

7,013

 

 

 

222,558

 

 

 

525,000

 

 

 

754,571

 

 

3.65%

2028

 

 

5,312

 

 

 

36,570

 

 

 

330,000

 

 

 

371,882

 

 

4.48%

2029

 

 

2,786

 

 

 

48,620

 

 

 

425,000

 

 

 

476,406

 

 

3.14%

2030

 

 

2,495

 

 

 

3,163

 

 

 

600,000

 

 

 

605,658

 

 

3.71%

2031

 

 

2,193

 

 

 

30,901

 

 

 

-

 

 

 

33,094

 

 

3.68%

2032

 

 

150

 

 

 

35,323

 

 

 

-

 

 

 

35,473

 

 

3.15%

2033

 

 

68

 

 

 

-

 

 

 

-

 

 

 

68

 

 

0.00%

>10 years

 

 

264

 

 

 

79

 

 

 

1,450,000

 

 

 

1,450,343

 

 

4.90%

Unamortized debt premium/(discount), net of issuance costs

 

 

-

 

 

 

(7,907

)

 

 

(27,341

)

 

 

(35,248

)

 

 

 

$

42,340

 

 

 

600,008

 

 

 

3,752,659

 

 

 

4,395,007

 

 

4.10%

 

 

Percentage of Total Debt:

 

9/30/2024

 

12/31/2023

Fixed

 

99.2%

 

96.3%

Variable

 

0.8%

 

3.7%

 

 

 

 

Current Weighted Average Contractual Interest Rates:(3)

 

 

 

 

Fixed

 

4.1%

 

3.9%

Variable

 

5.9%

 

6.3%

Combined

 

4.1%

 

3.9%

 

 

 

 

 

 

 

 

Current Weighted Average Effective Interest Rate:(4)

 

 

 

 

Combined

 

4.4%

 

4.2%

 

 

 

 

 

 

 

 

Average Years to Maturity:

 

 

 

 

Fixed

 

7.6

 

7.1

Variable

 

3.3

 

1.3

(1)
Includes variable rate mortgage loans that have been fixed through interest rate swaps.
(2)
Includes unsecured public and private placement debt and any drawn balance on unsecured revolving line of credit.
(3)
Interest rates are calculated as of the quarter end.
(4)
Effective interest rates are calculated in accordance with US GAAP, as of the quarter end, and include the impact of debt premium/(discount) amortization, issuance cost amortization, interest rate swaps, and facility fees.

img25796562_3.jpg Supplemental Information 11


 

Summary of Consolidated Debt

September 30, 2024 and December 31, 2023

(in thousands)

 

 

 

Contractual

 

 

Effective

 

 

 

 

 

 

Lender

Collateral

Rate

 

 

Rate(1)

Maturity

9/30/2024

 

 

12/31/2023

 

Secured Debt - Fixed Rate Mortgage Loans

 

 

 

 

 

 

 

 

 

 

Wells Fargo Bank

Orangetown Shopping Center

4.48%

 

 

 

10/01/24

$

5,915

 

 

$

6,005

 

Security Life of Denver Insurance Co.

Cos Cob Commons & Station Centre @ Old Greenwich

4.07%

 

 

 

11/01/24

 

19,452

 

 

 

19,912

 

Bank of New York Mellon

McLean Plaza

3.71%

 

 

 

11/20/24

 

5,000

 

 

 

5,000

 

KeyBank

High Ridge Center

3.65%

 

 

 

03/01/25

 

8,881

 

 

 

9,047

 

PNC Bank

Circle Marina Center

2.54%

 

 

 

03/17/25

 

24,000

 

 

 

24,000

 

Prudential Insurance Company of America

Country Walk Plaza

3.91%

 

 

 

11/05/25

 

16,000

 

 

 

16,000

 

Metropolitan Life Insurance Company

Westbury Plaza

3.76%

 

 

 

02/01/26

 

88,000

 

 

 

88,000

 

M&T Bank

Cos Cob Plaza & Greenwich Commons

3.48%

 

 

 

10/01/26

 

8,500

 

 

 

8,768

 

PNC Bank

Longmeadow Shops

5.56%

 

 

 

12/01/26

 

13,000

 

 

 

13,000

 

Santander Bank

Baederwood Shoppes

3.28%

 

 

 

12/19/26

 

24,365

 

 

 

24,365

 

TD Bank

Black Rock Shopping Center

6.03%

 

 

 

12/31/26

 

15,199

 

 

 

15,342

 

Voya Retire Insurance and Annuity Co.

Meadtown Shopping Center

3.85%

 

 

 

01/01/27

 

9,145

 

 

 

9,364

 

Voya Retire Insurance and Annuity Co.

Midland Park Shopping Center

3.85%

 

 

 

01/01/27

 

17,307

 

 

 

17,722

 

Voya Retire Insurance and Annuity Co.

Valley Ridge Shopping Center

3.85%

 

 

 

01/01/27

 

16,382

 

 

 

16,775

 

Voya Retire Insurance and Annuity Co.

Cedar Hill Shopping Center

3.85%

 

 

 

01/01/27

 

6,871

 

 

 

7,035

 

The Guardian Life Insurance of America

Willa Springs

3.81%

 

 

 

03/01/27

 

16,700

 

 

 

16,700

 

The Guardian Life Insurance of America

Alden Bridge

3.81%

 

 

 

03/01/27

 

26,000

 

 

 

26,000

 

The Guardian Life Insurance of America

Bethany Park Place

3.81%

 

 

 

03/01/27

 

10,200

 

 

 

10,200

 

The Guardian Life Insurance of America

Blossom Valley

3.81%

 

 

 

03/01/27

 

22,300

 

 

 

22,300

 

The Guardian Life Insurance of America

Dunwoody Hall

3.81%

 

 

 

03/01/27

 

13,800

 

 

 

13,800

 

The Guardian Life Insurance of America

Hasley Canyon Village

3.81%

 

 

 

03/01/27

 

16,000

 

 

 

16,000

 

PNC Bank

Fellsway Plaza

4.06%

 

 

 

06/02/27

 

34,443

 

 

 

34,873

 

M&T Bank

Ridgeway Shopping Center

3.40%

 

 

 

07/01/27

 

42,247

 

 

 

43,150

 

New York Life Insurance

Oak Shade Town Center

6.05%

 

 

 

05/10/28

 

3,466

 

 

 

4,085

 

Provident Bank

Washington Commons

4.83%

 

 

 

08/15/28

 

8,564

 

 

 

8,764

 

TD Bank

Brick Walk Shopping Center

6.71%

 

 

 

09/19/28

 

30,678

 

 

 

30,919

 

New York Life Insurance

Von's Circle Center

5.20%

 

 

 

10/10/28

 

3,678

 

 

 

4,273

 

American United Life Insurance Company

Ferry Plaza

4.63%

 

 

 

04/01/29

 

8,554

 

 

 

8,796

 

M&T Bank

Goodwives Shopping Center

4.82%

 

 

 

04/03/29

 

22,729

 

 

 

23,078

 

Bank of New York Mellon

Lakeview Shopping Center

3.63%

 

 

 

06/25/29

 

10,747

 

 

 

10,944

 

The Prudential Insurance Company of America

Shops at Erwin Mill

5.71%

 

 

 

09/05/29

 

12,000

 

 

 

-

 

Tanglewood Shopping Center Co.

Tanglewood Shopping Center

5.05%

 

 

 

03/29/30

 

1,513

 

 

 

1,513

 

Tanglewood Shopping Center Co.

Tanglewood Shopping Center

4.55%

 

 

 

03/29/30

 

1,650

 

 

 

1,650

 

Security Life of Denver Insurance Co.

Newfield Green

3.89%

 

 

 

08/01/31

 

18,874

 

 

 

19,278

 

American United Life Insurance Company

Village Shopping Center

3.50%

 

 

 

11/01/31

 

19,817

 

 

 

20,144

 

RGA Reinsurance Company

Boonton Shopping Center

3.45%

 

 

 

01/01/32

 

10,416

 

 

 

10,585

 

Bank of New York Mellon

The Dock-Dockside & The Dock-Railside

3.05%

 

 

 

01/31/32

 

33,100

 

 

 

33,667

 

City of Rollingwood

Shops at Mira Vista

8.00%

 

 

 

03/01/32

 

155

 

 

 

166

 

First County Bank

Old Greenwich CVS

5.63%

 

 

 

06/01/37

 

857

 

 

 

891

 

Prudential Insurance Company of America

4S Commons Town Center

3.50%

 

 

 

06/05/24

 

-

 

 

 

79,033

 

Ellis Partners

Pruneyard

4.25%

 

 

 

06/30/24

 

-

 

 

 

2,200

 

Bank of New York Mellon

Arcadian Shopping Center

4.00%

 

 

 

08/15/24

 

-

 

 

 

13,033

 

Great-West Life & Annuity Insurance Co

Shops at Erwin Mill

3.78%

 

 

 

09/01/24

 

-

 

 

 

10,000

 

New York Life Insurance

Copps Hill Plaza

6.06%

 

 

 

01/01/29

 

-

 

 

 

7,706

 

Unamortized premiums on assumed debt of acquired properties, net of issuance costs

 

 

 

 

 

(7,893

)

 

 

(8,605

)

          Total Fixed Rate Mortgage Loans

4.03%

 

 

4.35%

 

$

638,612

 

 

$

745,478

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt

 

 

 

 

 

 

 

 

 

 

 

Debt Offering (8/17/15)

Fixed-rate unsecured

3.90%

 

 

 

11/01/25

$

250,000

 

 

$

250,000

 

Debt Placement (5/11/16)

Fixed-rate unsecured

3.81%

 

 

 

05/11/26

 

100,000

 

 

 

100,000

 

Debt Placement (8/11/16)

Fixed-rate unsecured

3.91%

 

 

 

08/11/26

 

100,000

 

 

 

100,000

 

Debt Offering (1/17/17)

Fixed-rate unsecured

3.60%

 

 

 

02/01/27

 

525,000

 

 

 

525,000

 

Debt Offering (3/9/18)

Fixed-rate unsecured

4.13%

 

 

 

03/15/28

 

300,000

 

 

 

300,000

 

Debt Offering (8/13/19)

Fixed-rate unsecured

2.95%

 

 

 

09/15/29

 

425,000

 

 

 

425,000

 

Debt Offering (5/13/20)

Fixed-rate unsecured

3.70%

 

 

 

06/15/30

 

600,000

 

 

 

600,000

 

Debt Offering (1/18/24)

Fixed-rate unsecured

5.25%

 

 

 

01/15/34

 

400,000

 

 

 

 

Debt Offering (8/15/24)

Fixed-rate unsecured

5.10%

 

 

 

01/15/35

 

325,000

 

 

 

 

Debt Offering (1/17/17)

Fixed-rate unsecured

4.40%

 

 

 

02/01/47

 

425,000

 

 

 

425,000

 

Debt Offering (3/6/19)

Fixed-rate unsecured

4.65%

 

 

 

03/15/49

 

300,000

 

 

 

300,000

 

Debt Offering (5/16/14)

Fixed-rate unsecured

3.75%

 

 

 

06/15/24

 

 

 

 

250,000

 

Revolving Line of Credit

Variable-rate unsecured

Adjusted SOFR + 0.715%

(2)

 

 

03/23/28

 

30,000

 

 

 

152,000

 

Unamortized debt discount and issuance costs

 

 

 

 

 

(27,341

)

 

 

(22,245

)

          Total Unsecured Debt, Net of Discounts

4.10%

 

 

4.25%

 

$

3,752,659

 

 

$

3,404,755

 

 

 

 

 

 

 

 

 

 

 

 

Variable Rate Mortgage Loans

 

 

 

 

 

 

 

 

 

 

 

PNC Bank

Market at Springwoods Village

SOFR + 1.40%

 

 

 

03/28/25

$

3,750

 

 

$

3,750

 

Unamortized debt discount and issuance costs

 

 

 

 

 

(14

)

 

 

(34

)

          Total Variable Rate Mortgage Loans

6.72%

 

 

7.45%

 

$

3,736

 

 

$

3,716

 

 

 

 

 

 

 

 

 

 

 

 

               Total

 

4.10%

 

 

4.39%

 

$

4,395,007

 

 

$

4,153,949

 

(1)
Effective interest rates are calculated in accordance with US GAAP, as of the quarter end, and include the impact of debt premium/(discount) amortization, issuance cost amortization, interest rate swaps, and facility and unused fees.
(2)
The interest rate is SOFR plus a 0.10% market adjustment ("Adjusted SOFR") plus our applicable margin of 0.715%. Rate applies to drawn balance only. Additional annual facility fee of 0.125% applies to entire $1.5 billion line of credit. Expiration is subject to two additional six-month periods at the Company’s option.

img25796562_3.jpg Supplemental Information 12


 

Summary of Unsecured Debt Covenants and Leverage Ratios

September 30, 2024

(in thousands)

 

Outstanding Unsecured Public Debt:

 

Origination

 

Maturity

 

Rate

 

Balance

 

 

08/17/15

 

11/01/25

 

3.900%

 

$250,000

 

 

01/17/17

 

02/01/27

 

3.600%

 

$525,000

 

 

03/09/18

 

03/15/28

 

4.125%

 

$300,000

 

 

08/20/19

 

09/15/29

 

2.950%

 

$425,000

 

 

05/13/20

 

06/15/30

 

3.700%

 

$600,000

 

 

01/18/24

 

01/15/34

 

5.250%

 

$400,000

 

 

 

08/15/24

 

01/15/35

 

5.100%

 

$325,000

 

 

 

01/17/17

 

02/01/47

 

4.400%

 

$425,000

 

 

 

03/06/19

 

03/15/49

 

4.650%

 

$300,000

 

 

Unsecured Public Debt Covenants:

Required

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

 

 

 

 

 

 

 

 

 

 

 

 

Fair Market Value Calculation Method Covenants(1)(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Debt to Total Consolidated Assets

≤ 65%

 

27%

 

27%

 

27%

 

26%

 

26%

Secured Consolidated Debt to Total Consolidated Assets

≤ 40%

 

4%

 

4%

 

5%

 

5%

 

5%

Consolidated Income for Debt Service to Consolidated Debt Service

≥ 1.5x

 

4.9x

 

4.8x

 

4.9x

 

5.6x

 

5.9x

Unencumbered Consolidated Assets to Unsecured Consolidated Debt

>150%

 

397%

 

394%

 

398%

 

420%

 

419%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratios:(3)

 

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

Consolidated Only

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt to total market capitalization

 

 

27.0%

 

27.0%

 

26.7%

 

26.7%

 

26.7%

Net debt to real estate assets, before depreciation

 

 

30.5%

 

30.8%

 

30.2%

 

30.2%

 

30.2%

Net debt to total assets, before depreciation

 

 

28.1%

 

28.3%

 

27.6%

 

27.6%

 

27.6%

 

 

 

 

 

 

 

 

 

 

 

Net debt and preferreds to Operating EBITDAre - TTM

 

 

4.7x

 

4.8x

 

4.9x

 

4.9x

 

4.9x

Net debt and preferreds to Operating EBITDAre - TTM, adjusted

 

 

 

 

4.8x

 

4.7x

 

4.6x

 

4.6x

Fixed charge coverage

 

 

4.7x

 

4.8x

 

5.0x

 

5.1x

 

5.1x

Interest coverage

 

 

5.4x

 

5.5x

 

5.6x

 

5.7x

 

5.7x

 

 

 

 

 

 

 

 

 

 

 

Unsecured assets to total real estate assets

 

 

87.9%

 

88.1%

 

87.6%

 

87.1%

 

87.1%

Unsecured NOI to total NOI - TTM

 

 

88.7%

 

89.3%

 

89.5%

 

90.7%

 

90.7%

Unencumbered assets to unsecured debt

 

 

321%

 

320%

 

319%

 

360%

 

360%

 

 

 

 

 

 

 

 

 

 

 

Total Pro-Rata Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt to total market capitalization

 

 

29.5%

 

29.5%

 

29.2%

 

29.2%

 

29.2%

Net debt to real estate assets, before depreciation

 

 

32.3%

 

32.4%

 

31.9%

 

31.9%

 

31.9%

Net debt to total assets, before depreciation

 

 

29.7%

 

29.8%

 

29.1%

 

29.1%

 

29.1%

 

 

 

 

 

 

 

 

 

 

 

Net debt and preferreds to Operating EBITDAre - TTM

 

 

5.2x

 

5.3x

 

5.4x

 

5.4x

 

5.4x

Net debt and preferreds to Operating EBITDAre - TTM, adjusted

 

 

 

 

5.2x

 

5.2x

 

5.1x

 

5.1x

Fixed charge coverage

 

 

4.4x

 

4.4x

 

4.5x

 

4.7x

 

4.7x

Interest coverage

 

 

5.0x

 

5.0x

 

5.1x

 

5.1x

 

5.1x

(1)
For a complete listing of all Debt Covenants related to the Company’s Senior Unsecured Notes, as well as definitions of the above terms, please refer to the Company’s filings with the Securities and Exchange Commission.
(2)
Current period debt covenants are finalized and submitted after the Company’s most recent Form 10-Q or Form 10-K filing.
(3)
In light of the merger with UBP on August 18, 2023, adjusted debt metric calculations include legacy Regency results for the trailing 12 months and the annualized contribution from UBP post merger.

img25796562_3.jpg Supplemental Information 13


 

Summary of Unconsolidated Debt

September 30, 2024 and December 31, 2023

(in thousands)

 

Total Debt Outstanding:

 

9/30/2024

 

 

12/31/2023

 

Mortgage loans payable:

 

 

 

 

 

 

Fixed rate secured loans

 

$

1,459,447

 

 

$

1,430,030

 

Variable rate secured loans

 

 

59,590

 

 

 

27,872

 

Unsecured credit facility variable rate

 

 

42,800

 

 

 

41,800

 

     Total

 

$

1,561,837

 

 

$

1,499,702

 

 

 

Schedule of Maturities by Year:

 

Scheduled Principal Payments

 

 

Mortgage Loan Maturities

 

 

Unsecured Maturities

 

 

Total

 

 

Weighted Average Contractual Interest Rate on Maturities

 

Regency's Pro Rata Share

 

 

Regency's Pro Rata Weighted Average Contractual Interest Rate on Maturities

2024

 

$

1,055

 

 

 

7,008

 

 

 

-

 

 

 

8,063

 

 

3.41%

 

 

3,818

 

 

3.41%

2025

 

 

6,727

 

 

 

147,512

 

 

 

-

 

 

 

154,239

 

 

3.88%

 

 

49,031

 

 

4.04%

2026

 

 

7,393

 

 

 

263,220

 

 

 

42,800

 

 

 

313,413

 

 

5.54%

 

 

105,320

 

 

5.66%

2027

 

 

7,576

 

 

 

32,800

 

 

 

-

 

 

 

40,376

 

 

2.60%

 

 

13,669

 

 

2.41%

2028

 

 

4,267

 

 

 

246,605

 

 

 

-

 

 

 

250,872

 

 

4.86%

 

 

92,027

 

 

4.96%

2029

 

 

2,841

 

 

 

86,000

 

 

 

-

 

 

 

88,841

 

 

4.72%

 

 

31,217

 

 

5.10%

2030

 

 

2,106

 

 

 

179,317

 

 

 

-

 

 

 

181,423

 

 

2.86%

 

 

70,522

 

 

2.88%

2031

 

 

625

 

 

 

352,240

 

 

 

-

 

 

 

352,865

 

 

3.14%

 

 

137,198

 

 

3.13%

2032

 

 

500

 

 

 

142,270

 

 

 

-

 

 

 

142,770

 

 

3.08%

 

 

58,369

 

 

3.10%

2033

 

 

406

 

 

 

-

 

 

 

-

 

 

 

406

 

 

0.00%

 

 

81

 

 

-

>10 Years

 

 

210

 

 

 

37,496

 

 

 

-

 

 

 

37,706

 

 

6.10%

 

 

13,941

 

 

6.27%

Unamortized debt premium/(discount) and issuance costs (2)

 

 

-

 

 

 

(9,137

)

 

 

-

 

 

 

(9,137

)

 

 

 

 

(3,372

)

 

 

 

$

33,706

 

 

 

1,485,331

 

 

 

42,800

 

 

 

1,561,837

 

 

4.08%

 

 

571,821

 

 

4.10%

 

Percentage of Total Debt:

 

9/30/2024

 

12/31/2023

  Fixed

 

93.4%

 

95.4%

  Variable

 

6.6%

 

4.6%

 

 

 

 

 

 

 

 

 

 

 

 

Current Weighted Average Contractual Interest Rates:(1)

 

 

 

 

  Fixed

 

3.9%

 

3.8%

  Variable

 

7.3%

 

7.2%

  Combined

 

4.1%

 

3.9%

 

 

 

 

 

 

 

 

Current Weighted Average Effective Interest Rates:(2)

 

 

 

 

  Combined

 

4.3%

 

4.1%

 

 

 

 

 

 

 

 

Average Years to Maturity:

 

 

 

 

  Fixed

 

4.7

 

5.2

  Variable

 

1.9

 

2.6

(1)
Interest rates are calculated as of the quarter end.
(2)
Effective interest rates are calculated in accordance with US GAAP, as of the quarter end, and include the impact of debt premium/(discount) amortization, issuance cost, amortization, interest rate swaps, and facility and unused fees.

img25796562_3.jpg Supplemental Information 14


 

Unconsolidated Investments

September 30, 2024

(in thousands)

 

 

 

 

 

 

 

 

Regency

Investment Partner and

Number of

Total

Total

Total

 

Ownership

Share

Investment

Equity

Portfolio Summary Abbreviation

Properties

GLA

Assets

Debt

 

Interest

of Debt

9/30/2024

in Income

State of Oregon

 

 

 

 

 

 

 

 

 

(JV-C2)(1)

21

2,371

$557,991

$283,493

 

20.00%

$56,699

$49,388

$2,874

(JV-CCV)

1

602

99,323

74,820

 

30.00%

22,446

6,361

1,650

22

2,973

657,314

358,313

 

 

 

 

 

GRI

 

 

 

 

 

 

 

 

 

(JV-GRI)

66

8,436

1,459,910

933,691

 

40.00%

373,477

137,536

28,105

 

 

 

 

 

 

 

 

 

Publix

 

 

 

 

 

 

 

 

 

(JV-O)

2

215

26,876

-

 

50.00%

-

13,157

1,375

 

 

 

 

 

 

 

 

 

Individual Investors

 

 

 

 

 

 

 

 

 

Ballard Blocks

2

249

117,248

-

 

49.90%

-

60,424

761

Bloom on Third

1

73

251,841

126,439

 

35.00%

44,254

44,174

1,843

Others

9

1,280

259,775

143,394

 

11.80% - 83.00%

74,945

76,373

1,155

 

 

 

 

 

 

 

 

 

102

13,226

$2,772,964

$1,561,837

 

 

$571,821

$387,413

$37,763

(1)
Effective September 1, 2024, Columbia Regency Retail Partners, LLC (JV-C) merged with and into Columbia Regency Partners II, LLC ("JV-C2," or "Columbia II") with Columbia II being the surviving entity in the merger.

 

img25796562_3.jpg Supplemental Information 15


 

Property Transactions

September 30, 2024

(in thousands)

 

Acquisitions:

 

Date

Property Name

Real Estate Partner
(REG %)

Market

Total GLA

Regency's Share of Purchase Price

Weighted Average Cap Rate

Anchor(s)

 

 

 

 

 

 

 

 

May-24

Compo Shopping Center

 

Westport

76

$45,500

 

CVS

 

 

 

 

 

 

 

 

Aug-24

East Greenwich Square

Brand Street (70%)

Rhode Island

159

$32,655

 

Dave's Fresh Marketplace

 

 

 

 

 

 

 

 

Property Total

 

235

$78,155

6.6%

 

 

 

Dispositions:

 

Date

Property Name

Real Estate Partner
(REG %)

Market

Total GLA

Regency's Share of Purchase Price

Weighted Average Cap Rate

Anchor(s)

 

 

 

 

 

 

 

 

Jan-24

Glengary Shoppes

Tampa

93

$30,500

 

Best Buy, Barnes & Noble

 

 

 

 

 

 

 

 

Apr-24

Tamarac Town Square

Ft. Lauderdale

125

$22,500

 

Publix, Retro Fitness, Dollar Tree

 

 

 

 

 

 

 

 

May-24

Star's at Quincy

Boston

101

$41,500

 

Star Market

 

 

 

 

 

 

 

 

Aug-24

Fenton Marketplace

Flint

97

$12,000

 

Family Farm & Home

 

 

 

 

 

 

 

 

Property/Outparcel(s) Total

 

416

$106,500

5.4%

 

 

 

 

 

 

 

 

Non-Income Producing Land Total

 

 

$0

 

 

 

img25796562_3.jpg Supplemental Information 16


 

Summary of In-Process Developments and Redevelopments

September 30, 2024

(in thousands)

 

In-Process Developments and Redevelopments (1)

Shopping Center

Market

Grocer/Anchor Tenant

Center % Leased

Project Start

Est Initial Rent Commencement(a)

Est Stabilization Year(b)

Net Project Costs(c)

% of Costs Incurred

Stabilized Yield(d)

Ground-up Developments

 

 

73%

 

 

 

$237M

38%

7% +/-

Baybrook East - Phase 1B (2)(3)

Houston, TX

H-E-B

91%

Q2-2022

2H-2023

2026

$10M

87%

9% +/-

Sienna Grande Shops (2)(3)

Houston, TX

Retail

41%

Q2-2023

1H-2025

2027

$9M

69%

8% +/-

The Shops at SunVet (2)

Long Island, NY

Whole Foods

61%

Q2-2023

2H-2025

2027

$91M

52%

7% +/-

The Shops at Stone Bridge (2)

Cheshire, CT

Whole Foods

74%

Q1-2024

1H-2026

2027

$68M

26%

7% +/-

Jordan Ranch Market (2)(3)

Houston, TX

H-E-B

83%

Q3-2024

1H-2026

2027

$23M

21%

7% +/-

Oakley Shops at Laurel Fields (2)

Bay Area, CA

Safeway

74%

Q3-2024

1H-2026

2027

$35M

12%

7% +/-

Redevelopments

 

 

94%

 

 

 

$382M

52%

10% +/-

The Abbot

Boston, MA

Retail / Office Users

72%

Q2-2019

2H-2022

2026

$60M

94%

9% +/-

Westbard Square - Phase 1 (4)(5)

Bethesda, MD

Giant

98%

Q2-2021

2H-2023

2025

$39M

81%

6% +/-

Buckhead Landing

Atlanta, GA

Publix

96%

Q2-2022

2H-2024

2025

$31M

84%

7% +/-

Bloom on Third (3)(4)

Los Angeles, CA

Whole Foods

60%

Q4-2022

2H-2026

2027

$25M

46%

15% +/-

Mandarin Landing

Jacksonville, FL

Whole Foods

100%

Q2-2023

1H-2024

2025

$16M

55%

8% +/-

Serramonte Center - Phase 3

San Francisco, CA

Jagalchi

98%

Q2-2023

1H-2025

2025

$37M

17%

11% +/-

Circle Marina Center

Los Angeles, CA

Sprouts

83%

Q3-2023

2H-2024

2025

$15M

60%

8% +/-

Avenida Biscayne

Miami, FL

Retail

32%

Q4-2023

1H-2025

2026

$23M

23%

10% +/-

Cambridge Square

Atlanta, GA

Publix

99%

Q4-2023

2H-2025

2026

$15M

24%

6% +/-

Anastasia Plaza

Jacksonville, FL

Publix

96%

Q3-2024

2H-2025

2026

$16M

3%

6% +/-

East Meadow Plaza - Phase 1

Long Island, NY

Lidl

62%

Q3-2024

2H-2025

2026

$12M

17%

17% +/-

Various Redevelopments (est costs < $10 million individually)

96%

 

 

 

$93M

26%

15% +/-

Total In-Process (In Construction)

92%

 

 

 

$618M

47%

9% +/-

 

In-Process Development and Redevelopment Descriptions

Ground-up Developments

 

 

 

 

 

 

 

 

 

Baybrook East - Phase 1B

Phase 1B of a ground-up development in Houston, TX, including 50K SF of shop space. Combined with the previously completed Phase 1A (featuring H-E-B, the market's leading grocer) Baybrook East will be approximately 155K SF.

Sienna Grande Shops

Located approximately 20 miles southwest of Houston, TX, in a 10,500-acre master-planned development that is consistently among the top-selling communities in the United States, Phase 1 will feature approximately 30K SF of shop space and outparcels.

The Shops at SunVet

Located in Long Island, NY, The Shops at SunVet will include the development of a vacant enclosed mall into a 170k open-air shopping center, anchored by Whole Foods and other leading retailers in a mix of junior anchors, shop space, and outparcels.

The Shops at Stone Bridge

Development featuring a 155K SF shopping center, anchored by a 40K SF Whole Foods and part of a larger master planned community known as Stone Bridge Crossing in Cheshire, CT. The project will also feature 41K SF of junior anchor space, 51K SF of inline shop space, and multiple outparcels.

Jordan Ranch Market

Located approximately 30 miles west of downtown Houston, within the Jordan Ranch master planned community, the 162K development will feature the market-leading grocer, H-E-B, plus 40K SF of shop space.

Oakley Shops at Laurel Fields

Located in the Bay Area, the 78K SF development of a traditional neighborhood center will include a 55K SF Safeway grocer and 23K SF of shop space.

Redevelopments

 

 

 

 

 

 

 

 

 

The Abbot

Generational redevelopment and modernization of three historic buildings in the heart of Harvard Square into an unparalleled mixed-use project with flagship retail and Class A office space.

Westbard Square - Phase 1

At acquisition, property included a Giant-anchored retail center, a three-level office building, two gas stations, and a vacant senior housing building. Phase 1 of the redevelopment includes construction of a 126k SF retail building anchored by a 74k SF Giant, and realignment of Westbard Avenue at the intersection with River Road. Regency will also participate in a joint venture whereby the partner will construct a ~100-unit senior living building.

Buckhead Landing

Buckhead Landing will be anchored by a 55k SF Publix with 38k SF of junior anchors and 59k SF of restaurant & retail space. This redevelopment will include the complete scrape and rebuild of the existing anchor box, in addition to delivering extensive site improvements and enhanced placemaking.

Bloom on Third

Located in Los Angeles, CA, directly across from The Grove and The Original Farmers Market, this transformational redevelopment includes the demolition of a former Kmart building into new retail space and approximately 300 luxury mid-rise apartments. Regency has partnered with a leading multifamily developer, who will construct the apartments on a ground lease.

Mandarin Landing

The redevelopment will transform a Whole Foods-anchored site in Jacksonville, FL into a modern healthy-living center, featuring a 25k SF medical care facility to replace a vacant, former Office Depot space. The project also features a reconfiguration of adjacent shop space, an additional pad building, and a full façade renovation.

Serramonte Center - Phase 3

Redevelopment of the northeastern portion of the site, including a backfill of the former J.C. Penney box and adjacent space, plus two exterior pads. The former J.C. Penney box will feature Jagalchi, a leading Asian grocer with locations in South Korea, China, and the US.

Circle Marina Center

Acquired in 2019 with the intention of redevelopment, the project will transform an existing Staples box and adjacent shop space into a 23k SF prototype for Sprouts Farmers Market, plus reconfigured space for other leading retailers. In addition, the project will feature extensive site improvements, facade renovation, and enhanced placemaking.

Avenida Biscayne

A boutique retail development adjacent to Aventura Square, a Regency-owned asset in Miami’s highly desirable Aventura submarket, that includes the complete scrape of all existing buildings and transformation of the property into three separate retail buildings, featuring first-class shop space and restaurants.

Cambridge Square

Transformational redevelopment adding a best-in-class grocer and featuring extensive improvement to the site and existing facades.

Anastasia Plaza

Redevelopment to include the complete scrape and rebuild of the existing anchor box and adjacent space, anchored by a 58K SF Publix and 44K SF of shop space, plus extensive improvements to the site and existing facades.

East Meadow Plaza - Phase 1

Acquired in 2022 with the intention of redevelopment. Phase 1 includes various site improvements, complete facade renovation, and reconfigured space for leading retailers.

Various Redevelopments (est costs < $10 million individually)

Various Redevelopment properties where estimated incremental costs at each project are less than $10 million.

 

See page 18 for footnotes

img25796562_3.jpg Supplemental Information 17


 

Development and Redevelopment Current Year Completions

September 30, 2024

(in thousands)

 

 

Current Year Development and Redevelopment Completions

Shopping Center

Market

Center % Leased

Project Start

Est Initial Rent Commencement(a)

Est Stabilization Year(b)

Net Project Costs(c)

% of Costs Incurred

Stabilized Yield(d)

Ground-up Developments

 

95%

 

 

 

$46M

94%

7% +/-

Glenwood Green (2)(3)

Metro NYC

95%

Q1-2022

1H-2024

2025

$46M

94%

7% +/-

Redevelopments

 

97%

 

 

 

$33M

95%

9% +/-

Redevelopment Completion (est costs < $10 million individually)

97%

 

 

 

$33M

95%

9% +/-

Total Completions

97%

 

 

 

$79M

94%

8% +/-

(a)
Estimated Initial Rent Commencement represents the estimated date that the anchor or first tenants at each project will rent commence.
(b)
Estimated Stabilization Year represents the estimated year that the project will reach the stated stabilized yield on an annualized basis.
(c)
Represents Regency's pro-rata share of net project costs.
(d)
A stabilized yield for a redevelopment property represents the incremental NOI (estimated stabilized NOI less NOI prior to project commencement) divided by the total project costs.

 

(1)
Scope, economics and timing of development and redevelopment projects can change materially from estimates provided.
(2)
Ground-up development or redevelopment that is excluded from the Same Property NOI pool.
(3)
Estimated costs represent Regency's pro-rata share: Baybrook East (50%); Sienna Grande Shops (75%); Jordan Ranch Market (50%); Bloom on Third (35%); and Glenwood Green (70%)
(4)
GLA and % Leased represents: Westbard Square – Phase 1 only; Bloom on Third – fully redeveloped center (existing center is 73k SF and 100% leased)
(5)
Estimated costs are net of expected land sale proceeds of approximately $50m.

 

Note: Regency’s Estimate of Net GAAP Project Costs, after additional interest and overhead capitalization, is $686M for Ground-up Developments and Redevelopments In-Process. Percent of costs incurred is 46% for Ground-up Developments and Redevelopments In-Process.

img25796562_3.jpg Supplemental Information 18


 

Leasing Statistics

September 30, 2024

(Retail Operating Properties Only)

 

Leasing Statistics - Comparable

 

 

 

 

 

Total

Leasing Transactions

GLA
(in 000s)

New Base Rent/Sq. Ft

Rent Spread % (Cash)

Rent Spread % (Straight-lined)

Weighted Avg. Lease Term

Tenant Allowance & Landlord Work /Sq. Ft.

3rd Quarter 2024

404

1,802

$24.86

9.3%

20.7%

6.3

$7.33

2nd Quarter 2024

443

2,221

26.92

9.2%

18.2%

5.6

7.11

1st Quarter 2024

389

1,811

28.49

8.5%

17.4%

6.0

8.53

4th Quarter 2023

435

2,066

28.15

11.7%

21.1%

6.4

6.89

Total - 12 months

1,671

7,900

$27.14

9.7%

19.2%

6.0

$7.45

 

 

 

 

 

 

 

 

New Leases

Leasing Transactions

GLA
(in 000s)

New Base Rent/Sq. Ft

Rent Spread % (Cash)

Rent Spread % (Straight-lined)

Weighted Avg. Lease Term

Tenant Allowance & Landlord Work /Sq. Ft.

3rd Quarter 2024

98

249

$32.25

10.8%

26.3%

8.7

$49.39

2nd Quarter 2024

105

261

37.98

12.4%

27.9%

8.5

53.67

1st Quarter 2024

96

274

33.54

11.7%

23.0%

8.5

48.51

4th Quarter 2023

111

442

30.63

35.2%

51.4%

11.3

29.26

Total - 12 months

410

1,227

$33.30

18.0%

32.6%

9.5

$43.39

 

 

 

 

 

 

 

 

Renewals

Leasing Transactions

GLA
(in 000s)

New Base Rent/Sq. Ft

Rent Spread % (Cash)

Rent Spread % (Straight-lined)

Weighted Avg. Lease Term

Tenant Allowance & Landlord Work /Sq. Ft.

3rd Quarter 2024

306

1,553

$23.69

9.0%

19.5%

5.9

$0.63

2nd Quarter 2024

338

1,960

25.36

8.6%

16.2%

5.2

0.56

1st Quarter 2024

293

1,537

27.58

7.8%

16.2%

5.5

1.34

4th Quarter 2023

324

1,623

27.49

6.3%

14.0%

5.1

0.98

Total - 12 months

1,261

6,673

$26.01

7.9%

16.3%

5.4

$0.86

 

 

 

 

 

 

 

 

Leasing Statistics - Comparable and Non-comparable

 

 

 

 

Total

Leasing Transactions

GLA
(in 000s)

New Base Rent/Sq. Ft

 

 

Weighted Avg. Lease Term

Tenant Allowance & Landlord Work /Sq. Ft.

3rd Quarter 2024

498

2,274

$25.02

 

 

6.5

$14.16

2nd Quarter 2024

512

2,435

27.28

 

 

5.7

10.15

1st Quarter 2024

452

2,041

28.27

 

 

6.9

13.34

4th Quarter 2023

526

2,499

28.55

 

 

7.0

14.80

Total - 12 months

1,988

9,249

$27.28

 

 

6.5

$13.09

 

 

Notes:

Represents Regency's consolidated and pro-rata share of real estate partnerships. Number of leasing transactions and GLA leased reported at 100%; All other statistics reported at pro-rata share.
All amounts reported at execution.
Rent Spreads are calculated on a comparable-space, cash basis for new and renewal leases executed and include all leasing transactions, including spaces vacant > 12 months.
Rent Spreads % (Cash) represent the percentage change between the initial 12 months of rent of the executed lease and the rent over the last 12 months of the prior lease.
Rent Spreads % (Straight-lined) represent the percentage change between the average rent over the duration of the executed lease and the average rent over the duration of the prior lease.
Tenant Allowance & Landlord Work includes costs for landlord work required to return space to a baseline condition, as well as tenant allowances and improvements as it relates to a specific lease.

img25796562_3.jpg Supplemental Information 19


 

New Lease Net Effective Rent and Leases Signed Not Yet Commenced

September 30, 2024

(Retail Operating Properties Only)

 

New Lease Net Effective Rent (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trailing Twelve Months

 

Three Months Ended

 

 

9/30/2024

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

New Leases weighted avg. over lease term:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base rent

 

$34.13

 

$32.23

 

$41.26

 

$33.07

 

$32.55

 

$29.39

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant allowance and landlord work (2)

 

(5.40)

 

(5.91)

 

(6.78)

 

(5.34)

 

(4.44)

 

(4.68)

 

 

 

 

 

 

 

 

 

 

 

 

 

Third party leasing commissions

 

(1.08)

 

(1.06)

 

(1.21)

 

(1.03)

 

(1.06)

 

(0.78)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Effective Rent

 

$27.64

 

$25.26

 

$33.27

 

$26.70

 

$27.06

 

$23.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net effective rent/base rent

 

81%

 

78%

 

81%

 

81%

 

83%

 

81%

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted avg. lease term (years)

 

10.3

 

9.3

 

9.0

 

11.3

 

10.9

 

12.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent of New Leases by Anchor & Shop

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

≥ 10,000 SF

 

40%

 

40%

 

22%

 

39%

 

51%

 

47%

 

 

 

 

 

 

 

 

 

 

 

 

 

< 10,000 SF

 

60%

 

60%

 

78%

 

61%

 

49%

 

53%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases Signed Not Yet Commenced (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of 9/30/2024:

 

Leases

 

GLA
(in 000s)

 

Annual ABR
($ in 000s)

 

Annual ABR
($ PSF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

≥ 10,000 SF

 

38

 

1,043

 

$20,978

 

$21.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

< 10,000 SF

 

298

 

781

 

27,665

 

39.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

336

 

1,824

 

$48,643

 

$29.07

 

 

 

 

(1)
Includes comparable and non-comparable leasing transactions.
(2)
Tenant Allowance & Landlord Work includes costs for landlord work required to return space to a baseline condition, as well as tenant allowances and improvements as it relates to a specific lease.
(3)
Only represents leases on spaces that are currently vacant.

Note: Represents Regency's wholly owned and pro-rata share of real estate partnerships, except GLA which is shown at 100%.

img25796562_3.jpg Supplemental Information 20


 

Annual Base Rent by State

September 30, 2024

(in thousands)

 

State

 

Number of Properties

GLA

% Leased(1)

ABR

ABR/Sq. Ft.

% of Number of Properties

% of GLA

% of ABR

California

 

72

9,263

95.5%

$270,718

$30.49

14.9%

19.0%

23.2%

Florida

 

92

10,789

95.8%

220,412

21.34

19.0%

22.1%

18.9%

New York

 

47

3,713

90.5%

101,810

29.35

9.7%

7.6%

8.7%

Connecticut

 

46

4,015

93.1%

101,226

27.10

9.5%

8.2%

8.7%

Texas

 

32

3,775

96.6%

78,003

21.40

6.6%

7.7%

6.7%

Georgia

 

22

2,125

97.1%

51,323

24.74

4.6%

4.4%

4.4%

Virginia

 

20

1,647

96.7%

48,436

30.37

4.1%

3.4%

4.1%

New Jersey

 

21

1,707

95.2%

38,968

23.98

4.3%

3.5%

3.3%

North Carolina

 

17

1,610

98.7%

36,421

22.99

3.5%

3.3%

3.1%

Washington

 

17

1,267

96.5%

35,035

28.63

3.5%

2.6%

3.0%

Illinois

 

11

1,355

97.6%

28,748

22.05

2.3%

2.8%

2.5%

Massachusetts

 

8

895

95.8%

27,629

31.38

1.7%

1.8%

2.4%

Colorado

 

19

1,408

97.1%

23,768

17.26

3.9%

2.9%

2.0%

Pennsylvania

 

10

715

97.6%

19,262

27.33

2.1%

1.5%

1.7%

Maryland

 

11

622

95.9%

18,189

30.57

2.3%

1.3%

1.6%

Ohio

 

8

1,221

97.3%

16,600

13.67

1.7%

2.5%

1.4%

Oregon

 

8

778

99.2%

16,523

22.06

1.7%

1.6%

1.4%

Minnesota

 

5

390

89.9%

7,162

20.46

1.0%

0.8%

0.6%

Indiana

 

3

345

98.6%

6,262

18.44

0.6%

0.7%

0.5%

Tennessee

 

3

314

100.0%

5,691

17.91

0.6%

0.6%

0.5%

Delaware

 

2

255

96.8%

4,519

18.30

0.4%

0.5%

0.4%

Missouri

 

4

408

98.9%

4,481

11.09

0.8%

0.8%

0.4%

South Carolina

 

2

83

99.4%

2,225

26.99

0.4%

0.2%

0.2%

Rhode Island

 

1

111

100.0%

2,150

19.94

0.2%

0.2%

0.2%

Washington, D.C.

 

2

30

96.9%

1,574

53.24

0.4%

0.1%

0.1%

Total All Properties

 

483

48,842

95.6%

$1,167,133

$24.91

100%

100%

100%

 

Note: Represents Regency's consolidated and pro-rata share of real estate partnerships.

(1)
Includes Properties in Development and leases that are executed but have not commenced.

 

img25796562_3.jpg Supplemental Information 21


 

Annual Base Rent by CBSA

September 30, 2024

(in thousands)

 

Largest CBSAs by Population(1)

 

Number of Properties

GLA

% Leased(2)

ABR

ABR/Sq. Ft.

% of Number of Properties

% of GLA

% of ABR

1) New York-Newark-Jersey City

 

65

5,040

91.8%

$135,840

$29.37

13.5%

10.3%

11.6%

2) Los Angeles-Long Beach-Anaheim

 

25

2,546

97.6%

$78,099

$31.44

5.2%

5.2%

6.7%

3) Chicago-Naperville-Elgin

 

12

1,645

96.6%

$33,872

$21.33

2.5%

3.4%

2.9%

4) Dallas-Fort Worth-Arlington

 

11

913

97.6%

$20,647

$23.17

2.3%

1.9%

1.8%

5) Houston-Woodlands-Sugar Land

 

16

2,028

96.3%

$39,243

$20.10

3.3%

4.2%

3.4%

6) Washington-Arlington-Alexandria

 

26

1,834

97.1%

$56,213

$31.58

5.4%

3.8%

4.8%

7) Atlanta-SandySprings-Alpharetta

 

22

2,125

97.1%

$51,323

$24.87

4.6%

4.4%

4.4%

8) Philadelphia-Camden-Wilmington

 

10

1,168

96.3%

$24,480

$21.76

2.1%

2.4%

2.1%

9) Miami-Ft Lauderdale-Pompano Beach

 

40

5,177

93.4%

$116,548

$24.10

8.3%

10.6%

10.0%

10) Phoenix-Mesa-Chandler

 

-

-

-

-

-

-

-

-

11) Boston-Cambridge-Newton

 

8

907

97.3%

$26,660

$30.20

1.7%

1.9%

2.3%

12) San Francisco-Oakland-Berkeley

 

19

3,413

94.6%

$99,633

$30.86

3.9%

7.0%

8.5%

13) Riverside-San Bernardino-Ontario

 

1

99

100.0%

$3,225

$32.66

0.2%

0.2%

0.3%

14) Detroit-Warren-Dearborn

 

-

-

-

-

-

-

-

-

15) Seattle-Tacoma-Bellevue

 

17

1,267

96.5%

$35,035

$28.65

3.5%

2.6%

3.0%

16) Minneapolis-St. Paul-Bloomington

 

5

390

89.9%

$7,162

$20.44

1.0%

0.8%

0.6%

17) San Diego-Chula Vista-Carlsbad

 

10

1,370

97.8%

$42,830

$31.97

2.1%

2.8%

3.7%

18) Tampa-St Petersburg-Clearwater

 

9

1,296

99.3%

$27,099

$21.06

1.9%

2.7%

2.3%

19) Denver-Aurora-Lakewood

 

11

940

97.1%

$15,651

$17.14

2.3%

1.9%

1.3%

20) Baltimore-Columbia-Towson

 

4

267

96.8%

$7,284

$28.23

0.8%

0.5%

0.6%

21) Orlando-Kissimmee-Sanford

 

7

834

96.7%

$16,707

$20.72

1.4%

1.7%

1.4%

22) St. Louis

 

4

408

98.9%

$4,481

$11.09

0.8%

0.8%

0.4%

23) Charlotte-Concord-Gastonia

 

4

609

98.7%

$15,297

$25.48

0.8%

1.2%

1.3%

24) San Antonio-New Braunfels

 

-

-

-

-

-

-

-

-

25) Portland-Vancouver-Hillsboro

 

5

436

94.8%

$9,556

$23.13

1.0%

0.9%

0.8%

26) Austin-Round Rock-Georgetown

 

5

834

96.2%

$18,113

$22.58

1.0%

1.7%

1.6%

27) Sacramento-Roseville-Folsom

 

4

318

92.6%

$6,975

$23.72

0.8%

0.7%

0.6%

28) Pittsburgh

 

-

-

-

-

-

-

-

-

29) Las Vegas-Henderson-Paradise

 

-

-

-

-

-

-

-

-

30) Cincinnati

 

5

899

98.9%

$12,537

$14.11

1.0%

1.8%

1.1%

31) Kansas City

 

-

-

-

-

-

-

-

-

32) Indianapolis-Carmel-Anderson

 

2

56

91.6%

$1,138

$22.38

0.4%

0.1%

0.1%

33) Nashville-Davidson-Murfreesboro-Franklin

 

3

314

100.0%

$5,691

$18.10

0.6%

0.6%

0.5%

34) Cleveland-Elyria

 

-

-

-

-

-

-

-

-

35) San Jose-Sunnyvale-Santa Clara

 

6

645

96.2%

$20,469

$32.97

1.2%

1.3%

1.8%

36) Virginia Beach-Norfolk-Newport News

 

-

-

-

-

-

-

-

-

37) Jacksonville

 

20

1,926

98.9%

$34,052

$17.87

4.1%

3.9%

2.9%

38) Providence-Warwick

 

-

-

-

-

-

-

-

-

39) Milwaukee-Waukesha

 

-

-

-

-

-

-

-

-

40) Raleigh-Cary

 

9

703

98.5%

$15,675

$22.62

1.9%

1.4%

1.3%

41) Oklahoma City

 

-

-

-

-

-

-

-

-

42) Memphis

 

-

-

-

-

-

-

-

-

43) Salt Lake City

 

-

-

-

-

-

-

-

-

44) Louisville/Jefferson County

 

-

-

-

-

-

-

-

-

45) New Orleans-Metairie

 

-

-

-

-

-

-

-

-

46) Hartford-E Hartford-Middletown

 

2

302

96.4%

$6,007

$20.67

0.4%

0.6%

0.5%

47) Buffalo-Cheektowaga

 

-

-

-

-

-

-

-

-

48) Birmingham-Hoover

 

-

-

-

-

-

-

-

-

49) Grand Rapids-Kentwood

 

-

-

-

-

-

-

-

-

50) Tucson

 

-

-

-

-

-

-

-

-

Top 50 CBSAs by Population

 

387

40,707

95.8%

$987,542

$25.20

80.1%

83.3%

84.6%

 

 

 

 

 

 

 

 

 

 

CBSAs Ranked 51 - 75 by Population

 

56

4,533

92.8%

$119,850

$28.47

11.6%

9.3%

10.3%

 

 

 

 

 

 

 

 

 

 

CBSAs Ranked 76 - 100 by Population

 

18

1,563

96.7%

$26,053

$17.20

3.7%

3.2%

2.2%

 

 

 

 

 

 

 

 

 

 

Other CBSAs

 

22

2,039

96.1%

$33,688

$17.22

4.6%

4.2%

2.9%

 

 

 

 

 

 

 

 

 

 

Total All Properties

 

483

48,842

95.6%

$1,167,133

$24.91

100.0%

100.0%

100.0%

Note: Represents Regency's consolidated and pro-rata share of real estate partnerships

(1)
Population Data Source: ESRI
(2)
Includes Properties in Development and leases that are executed but have not commenced.

img25796562_3.jpg Supplemental Information 22


 

Annual Base Rent By Tenant Category

September 30, 2024

 

 

 

Tenant Category Exposure

 

% of ABR(1)

Grocery

 

20%

Restaurant - Quick Service/Fast Casual

 

13%

Personal Services

 

7%

Medical

 

7%

Restaurant - Full Service

 

6%

Apparel/Accessories

 

5%

Off-Price

 

5%

Fitness

 

5%

Banks

 

5%

Business Services

 

4%

Hobby/Sports

 

4%

Pet

 

3%

Pharmacy

 

3%

Home

 

3%

Other

 

3%

Office/Communications

 

2%

Home Improvement/Auto

 

2%

Liquor/Wine/Beer

 

2%

Beauty/Cosmetics

 

1%

Entertainment

 

1%

 

 

 

 

 

 

 

 

 

Anchor/Shop Exposure(2)

 

% of ABR

Shop

 

58%

Anchor

 

42%

(1)
Represents Regency's consolidated and pro-rata share of real estate partnerships; includes properties in development, excludes leases that are executed but have not rent commenced.
(2)
Shop tenants defined as <10K SF, Anchor tenants defined as >10K SF.

img25796562_3.jpg Supplemental Information 23


 

Significant Tenant Rents

(Includes Tenants ≥ 0.5% of ABR)

September 30, 2024

(in thousands)

 

#

Tenant

Tenant GLA

 

% of Company-Owned GLA

 

Total Annualized Base Rent

 

% of Total Annualized Base Rent

Total # of Leased Stores

1

Publix

2,925

 

6.0%

 

$34,113

 

2.9%

67

2

Albertsons Companies, Inc.(1)

2,147

 

4.4%

 

33,035

 

2.8%

53

3

TJX Companies, Inc.(2)

1,760

 

3.6%

 

32,389

 

2.8%

74

4

Amazon/Whole Foods

1,296

 

2.7%

 

30,933

 

2.7%

39

5

Kroger Co.(3)

2,933

 

6.0%

 

30,275

 

2.6%

52

6

Ahold Delhaize(4)

924

 

1.9%

 

22,876

 

2.0%

20

7

CVS

770

 

1.6%

 

20,207

 

1.7%

64

8

L.A. Fitness Sports Club

516

 

1.1%

 

11,242

 

1.0%

14

9

Trader Joe's

311

 

0.6%

 

11,134

 

1.0%

30

10

JPMorgan Chase Bank

179

 

0.4%

 

10,983

 

0.9%

57

11

Nordstrom(5)

366

 

0.7%

 

10,080

 

0.9%

11

12

Ross Dress For Less

534

 

1.1%

 

9,374

 

0.8%

24

13

H.E. Butt Grocery Company(6)

603

 

1.2%

 

9,121

 

0.8%

7

14

Gap, Inc(7)

277

 

0.6%

 

8,951

 

0.8%

23

15

Starbucks

146

 

0.3%

 

8,806

 

0.8%

93

16

Bank of America

149

 

0.3%

 

8,614

 

0.7%

41

17

Target

771

 

1.6%

 

8,485

 

0.7%

7

18

Wells Fargo Bank

138

 

0.3%

 

7,858

 

0.7%

46

19

Petco Health and Wellness Company(8)

303

 

0.6%

 

7,406

 

0.6%

29

20

JAB Holding Company(9)

170

 

0.3%

 

6,997

 

0.6%

59

21

Walgreens Boots Alliance(10)

266

 

0.5%

 

6,946

 

0.6%

24

22

Kohl's

526

 

1.1%

 

6,381

 

0.5%

7

23

Xponential Fitness(11)

152

 

0.3%

 

6,032

 

0.5%

91

24

Ulta

198

 

0.4%

 

5,959

 

0.5%

22

25

Five Below

182

 

0.4%

 

5,469

 

0.5%

23

26

Walmart

677

 

1.4%

 

5,371

 

0.5%

7

 

Top Tenants

19,219

 

39.4%

 

$359,037

 

30.8%

984

 

(1)
Safeway 21 / VONS 8 / Acme 7 / Albertson's 4 / Shaw's 3 / Tom Thumb 3 / Randalls 2 / Star Market 1 / Dominick's 1 / Pavilions 1 / King's Food Market 1 / Jewel-Osco 1
(2)
TJ Maxx 27 / Marshalls 24 / Homegoods 20 / Homesense 2 / Sierra Trading Post 1
(3)
Kroger 19 / King Soopers 11 / Ralphs 9 / Harris Teeter 8 / Mariano's Fresh Market 3 / Quality Food Centers 2
(4)
Stop & Shop 10 / Giant 9 / Food Lion 1
(5)
Nordstrom Rack 11
(6)
H.E.B. 6 / Central Market 1
(7)
Old Navy 13 / Athleta 4 / The Gap 4 / Banana Republic 2
(8)
Petco 25 / Unleashed by Petco 4
(9)
Panera 29 / Peet's' Coffee & Tea 11 / Einstein Bros Bagels 10 / Bruegger's Bagel 3 / Krispy Kreme 3 / Noah's NY Bagels 3
(10)
Walgreens 23 / Duane Reade 1
(11)
Club Pilates 40 / Pure Barre 15 / Stretchlab 12 / Yoga Six 9 / Row House 6 / Cyclebar 6 / BFT 2 / AKT 1

 

Note: Represents Regency's consolidated and pro-rata share of real estate partnerships, includes properties in development and leases that are executed but have not rent commenced. Amounts may not foot due to rounding.

img25796562_3.jpg Supplemental Information 24


 

Tenant Lease Expirations

September 30, 2024

(GLA in thousands)

 

 

 

Anchor Tenants (1)

 

 

Year

 

GLA

 

Percent of
GLA

 

Percent of
Total ABR
(3)

 

ABR

MTM(4)

 

67

 

0.1%

 

0.1%

 

$12.60

2024

 

116

 

0.3%

 

0.1%

 

13.71

2025

 

2,115

 

4.6%

 

2.5%

 

13.46

2026

 

2,987

 

6.5%

 

4.1%

 

15.75

2027

 

3,788

 

8.3%

 

5.7%

 

17.12

2028

 

3,611

 

7.9%

 

5.7%

 

17.80

2029

 

4,389

 

9.6%

 

6.0%

 

15.44

2030

 

2,323

 

5.1%

 

4.0%

 

19.52

2031

 

1,164

 

2.5%

 

1.8%

 

17.90

2032

 

1,008

 

2.2%

 

1.6%

 

17.82

2033

 

1,100

 

2.4%

 

1.9%

 

20.04

10 Year Total

 

22,668

 

49.6%

 

33.5%

 

$16.81

Thereafter

 

5,857

 

12.8%

 

8.9%

 

17.23

 

28,525

 

62.4%

 

42.4%

 

$16.90

 

 

Shop Tenants (2)

 

 

Year

 

GLA

 

Percent of
GLA

 

Percent of
Total ABR
(3)

 

ABR

MTM(4)

 

207

 

0.5%

 

0.6%

 

$30.86

2024

 

256

 

0.6%

 

0.8%

 

34.66

2025

 

2,127

 

4.6%

 

6.8%

 

36.14

2026

 

2,316

 

5.1%

 

7.5%

 

36.92

2027

 

2,466

 

5.4%

 

8.1%

 

37.42

2028

 

2,320

 

5.1%

 

8.0%

 

39.09

2029

 

2,147

 

4.7%

 

7.2%

 

38.30

2030

 

1,128

 

2.5%

 

3.8%

 

38.21

2031

 

913

 

2.0%

 

3.1%

 

38.59

2032

 

956

 

2.1%

 

3.4%

 

40.40

2033

 

954

 

2.1%

 

3.3%

 

39.57

10 Year Total

 

15,790

 

34.5%

 

52.6%

 

$37.84

Thereafter

 

1,432

 

3.1%

 

5.0%

 

39.44

 

17,222

 

37.6%

 

57.6%

 

$37.98

 

 

 

 

All Tenants

 

 

 

 

Year

 

GLA

 

Percent of
GLA

 

Percent of
Total ABR
(3)

 

ABR

MTM(4)

 

273

 

0.6%

 

0.6%

 

$26.41

2024

 

372

 

0.8%

 

0.9%

 

28.15

2025

 

4,241

 

9.3%

 

9.3%

 

24.83

2026

 

5,303

 

11.6%

 

11.7%

 

25.00

2027

 

6,254

 

13.7%

 

13.8%

 

25.12

2028

 

5,932

 

13.0%

 

13.6%

 

26.13

2029

 

6,536

 

14.3%

 

13.2%

 

22.95

2030

 

3,452

 

7.5%

 

7.8%

 

25.63

2031

 

2,076

 

4.5%

 

4.9%

 

26.99

2032

 

1,965

 

4.3%

 

5.0%

 

28.81

2033

 

2,054

 

4.5%

 

5.3%

 

29.11

10 Year Total

 

38,458

 

84.1%

 

86.1%

 

$25.45

Thereafter

 

7,289

 

15.9%

 

13.9%

 

21.60

 

45,747

 

100%

 

100%

 

$24.83

Notes: Reflects commenced leases only. Does not account for contractual rent steps and assumes that no tenants exercise renewal options. Amounts may not foot due to rounding.

(1)
Anchor tenants represent any tenant occupying at least 10,000 square feet.
(2)
Shop tenants represent any tenant occupying less than 10,000 square feet.
(3)
Total Annual Base Rent ("ABR") excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements. Represents Regency's consolidated and pro-rata share of real estate partnerships.
(4)
Month to month lease or in process of renewal.

img25796562_3.jpg Supplemental Information 25


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

 

200 Potrero

 

CA

San Francisco-Oakland-Berkeley

30

30

100.0%

 

 

 

Gizmo Art Production, INC.

$12.03

 

4S Commons Town Center

M

93%

CA

San Diego-Chula Vista-Carlsbad

252

252

100.0%

 

 

68

Restoration Hardware Outlet, Ace Hardware, Cost Plus World Market, CVS, Jimbo's…Naturally!, Ralphs, ULTA

$35.02

 

Amerige Heights Town Center

 

CA

Los Angeles-Long Beach-Anaheim

97

97

96.0%

 

143

58

Albertsons, (Target)

$32.40

 

Balboa Mesa Shopping Center

 

CA

San Diego-Chula Vista-Carlsbad

207

207

100.0%

 

 

42

CVS, Kohl's, Von's

$29.93

 

Bayhill Shopping Center

GRI

40%

CA

San Francisco-Oakland-Berkeley

122

49

98.9%

 

 

32

CVS, Mollie Stone's Market

$28.84

 

Bloom on Third

O

35%

CA

Los Angeles-Long Beach-Anaheim

73

26

100.0%

 

 

41

Whole Foods, CVS, Citibank

$57.98

 

Blossom Valley

 

CA

San Jose-Sunnyvale-Santa Clara

93

93

87.4%

 

 

34

Safeway

$28.54

 

Brea Marketplace

GRI

40%

CA

Los Angeles-Long Beach-Anaheim

352

141

98.0%

 

 

25

24 Hour Fitness, Big 5 Sporting Goods, Childtime Childcare, Old Navy, Sprout's, Target, Smart Parke

$20.72

 

Circle Center West

 

CA

Los Angeles-Long Beach-Anaheim

63

63

100.0%

 

 

 

Marshalls

$39.75

 

Circle Marina Center

 

CA

Los Angeles-Long Beach-Anaheim

118

118

83.5%

 

 

 

Sprouts, Big 5 Sporting Goods, Centinela Feed & Pet Supplies

$37.49

 

Clayton Valley Shopping Center

 

CA

San Francisco-Oakland-Berkeley

260

260

91.5%

 

 

14

Grocery Outlet, Central, CVS, Dollar Tree, Ross Dress For Less

$23.68

 

Corral Hollow

 

CA

Stockton

167

167

70.4%

 

 

66

Safeway, CVS

$20.95

 

Culver Center

 

CA

Los Angeles-Long Beach-Anaheim

217

217

94.2%

 

 

37

Ralphs, Best Buy, LA Fitness, Sit N' Sleep

$33.66

 

Diablo Plaza

 

CA

San Francisco-Oakland-Berkeley

63

63

100.0%

 

53

53

Bevmo!, (Safeway), (CVS)

$43.87

 

El Camino Shopping Center

 

CA

Los Angeles-Long Beach-Anaheim

136

136

98.8%

 

 

31

Bristol Farms, CVS

$43.41

 

El Cerrito Plaza

 

CA

San Francisco-Oakland-Berkeley

256

256

95.5%

 

 

78

Barnes & Noble, Jo-Ann Fabrics, PETCO, Ross Dress For Less, Trader Joe's, Marshalls, (CVS)

$29.55

 

El Norte Pkwy Plaza

 

CA

San Diego-Chula Vista-Carlsbad

91

91

97.3%

 

 

42

Von's, Children's Paradise, ACE Hardware

$20.73

 

Encina Grande

 

CA

San Francisco-Oakland-Berkeley

106

106

97.7%

 

 

38

Whole Foods, Walgreens

$36.25

 

Five Points Shopping Center

GRI

40%

CA

Santa Maria-Santa Barbara

145

58

98.7%

 

 

35

Smart & Final, CVS, Ross Dress for Less, Big 5 Sporting Goods, PETCO

$32.46

 

French Valley Village Center

 

CA

Rvrside-San Bernardino-Ontario

99

99

100.0%

 

 

44

Stater Bros, CVS

$28.46

 

Friars Mission Center

 

CA

San Diego-Chula Vista-Carlsbad

147

147

100.0%

 

 

55

Ralphs, CVS

$40.44

 

Gelson's Westlake Market Plaza

 

CA

Oxnard-Thousand Oaks-Ventura

85

85

97.5%

 

 

40

Gelson's Markets, John of Italy Salon & Spa

$32.26

 

Golden Hills Plaza

 

CA

San Luis Obispo-Paso Robles

244

244

87.8%

 

 

 

Lowe's, TJ Maxx

$7.29

 

Granada Village

GRI

40%

CA

Los Angeles-Long Beach-Anaheim

226

91

98.3%

 

 

24

Sprout's Markets, Rite Aid, PETCO, Homegoods, Burlington, TJ Maxx

$28.28

 

Hasley Canyon Village

 

CA

Los Angeles-Long Beach-Anaheim

66

66

98.5%

 

 

52

Ralphs

$27.00

 

Heritage Plaza

 

CA

Los Angeles-Long Beach-Anaheim

230

230

99.8%

 

 

44

Ralphs, CVS, Daiso, Mitsuwa Marketplace, Big 5 Sporting Goods

$44.27

 

Laguna Niguel Plaza

GRI

40%

CA

Los Angeles-Long Beach-Anaheim

42

17

100.0%

 

39

39

CVS,(Albertsons)

$33.23

 

Mariposa Shopping Center

GRI

40%

CA

San Jose-Sunnyvale-Santa Clara

127

51

97.4%

 

 

43

Safeway, CVS, Ross Dress for Less

$23.78

 

Morningside Plaza

 

CA

Los Angeles-Long Beach-Anaheim

91

91

100.0%

 

 

43

Stater Bros.

$26.36

 

Navajo Shopping Center

GRI

40%

CA

San Diego-Chula Vista-Carlsbad

102

41

80.6%

 

 

44

Albertsons, O'Reilly Auto Parts

$17.31

 

Newland Center

 

CA

Los Angeles-Long Beach-Anaheim

152

152

100.0%

 

 

58

Albertsons

$32.97

(2)

Nohl Plaza

 

CA

Los Angeles-Long Beach-Anaheim

104

104

91.9%

 

 

51

Vons

$16.86

 

Oakbrook Plaza

 

CA

Oxnard-Thousand Oaks-Ventura

83

83

88.6%

 

 

44

Gelson's Markets, (CVS), (Ace Hardware)

$21.73

(2)

Oakley Shops at Laurel Fields

 

CA

San Francisco-Oakland-Berkeley

78

78

74.3%

 

 

56

Safeway

$24.64

 

Oakshade Town Center

 

CA

Sacramento-Roseville-Folsom

104

104

81.4%

 

 

40

Safeway, Sierra

$21.47

 

Persimmon Place

 

CA

San Francisco-Oakland-Berkeley

153

153

97.5%

 

 

40

Whole Foods, Nordstrom Rack, Homegoods

$38.02

 

Plaza Escuela

 

CA

San Francisco-Oakland-Berkeley

154

154

92.5%

 

 

 

The Container Store, Trufusion, Talbots, The Cheesecake Factory, Barnes & Noble

$43.89

 

Plaza Hermosa

 

CA

Los Angeles-Long Beach-Anaheim

95

95

100.0%

 

 

37

Von's, CVS

$29.33

 

Pleasant Hill Shopping Center

GRI

40%

CA

San Francisco-Oakland-Berkeley

227

91

100.0%

 

 

 

Target, Burlington, Ross Dress for Less, Homegoods

$24.93

 

Point Loma Plaza

GRI

40%

CA

San Diego-Chula Vista-Carlsbad

205

82

98.6%

 

 

50

Von's, Jo-Ann Fabrics, Marshalls, UFC Gym

$22.64

 

Potrero Center

 

CA

San Francisco-Oakland-Berkeley

227

227

70.9%

 

 

60

Safeway, 24 Hour Fitness, Ross Dress for Less, Petco

$34.42

 

Powell Street Plaza

 

CA

San Francisco-Oakland-Berkeley

166

166

98.1%

 

 

10

Trader Joe's, Bevmo!, Ross Dress For Less, Marshalls, Old Navy

$37.09

 

Prairie City Crossing

 

CA

Sacramento-Roseville-Folsom

90

90

95.1%

 

 

55

Safeway

$22.14

 

Raley's Supermarket

C

20%

CA

Sacramento-Roseville-Folsom

63

13

100.0%

 

 

63

Raley's

$14.00

 

Ralphs Circle Center

 

CA

Los Angeles-Long Beach-Anaheim

60

60

98.5%

 

 

35

Ralphs

$21.04

 

Rancho San Diego Village

GRI

40%

CA

San Diego-Chula Vista-Carlsbad

153

61

95.4%

 

 

40

Smart & Final, 24 Hour Fitness, (Longs Drug)

$26.45

 

img25796562_3.jpg Supplemental Information 26


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

 

Rona Plaza

 

CA

Los Angeles-Long Beach-Anaheim

52

52

95.9%

 

 

37

Superior Super Warehouse

$21.70

 

San Carlos Marketplace

 

CA

San Francisco-Oakland-Berkeley

154

154

97.3%

 

 

 

TJ Maxx, Best Buy, PetSmart, Bassett Furniture, Salon Republic

$36.80

 

Scripps Ranch Marketplace

 

CA

San Diego-Chula Vista-Carlsbad

132

132

99.1%

 

 

57

Vons, CVS

$36.41

 

San Leandro Plaza

 

CA

San Francisco-Oakland-Berkeley

50

50

95.3%

 

38

38

(Safeway), (CVS)

$39.65

 

Seal Beach

C

20%

CA

Los Angeles-Long Beach-Anaheim

97

19

98.5%

 

 

48

Pavilions, CVS

$28.12

 

Serramonte Center

 

CA

San Francisco-Oakland-Berkeley

1,072

1,072

98.4%

 

 

 

Buy Buy Baby, Cost Plus World Market, Crunch Fitness, DAISO, Dave & Buster's, Dick's Sporting Goods, Divano Homes, H&M, Macy's, Nordstrom Rack, Old Navy, Party City, Ross Dress for Less, Target, TJ Maxx, Uniqlo, Jagalchi, Koi Palace

$27.87

 

Shoppes at Homestead

 

CA

San Jose-Sunnyvale-Santa Clara

116

116

98.2%

 

53

 

CVS, Crunch Fitness, (Orchard Supply Hardware)

$26.97

 

Silverado Plaza

GRI

40%

CA

Napa

85

34

95.7%

 

 

32

Nob Hill, CVS

$27.04

 

Snell & Branham Plaza

GRI

40%

CA

San Jose-Sunnyvale-Santa Clara

92

37

98.5%

 

 

53

Safeway

$22.30

 

Talega Village Center

 

CA

Los Angeles-Long Beach-Anaheim

102

102

93.9%

 

 

46

Ralphs

$22.59

 

Tassajara Crossing

 

CA

San Francisco-Oakland-Berkeley

146

146

98.9%

 

 

56

Safeway, CVS, Alamo Hardware

$26.61

 

The Hub Hillcrest Market

 

CA

San Diego-Chula Vista-Carlsbad

149

149

91.7%

 

 

52

Ralphs, Trader Joe's

$43.76

 

The Marketplace

 

CA

Sacramento-Roseville-Folsom

111

111

100.0%

 

 

35

Safeway, CVS, Petco

$27.79

 

The Pruneyard

 

CA

San Jose-Sunnyvale-Santa Clara

260

260

96.7%

 

 

13

Trader Joe's, The Sports Basement, Camera Cinemas, Marshalls

$43.57

 

Tustin Legacy

 

CA

Los Angeles-Long Beach-Anaheim

112

112

100.0%

 

 

44

Stater Bros, CVS

$35.98

 

Twin Oaks Shopping Center

GRI

40%

CA

Los Angeles-Long Beach-Anaheim

98

39

100.0%

 

 

41

Ralphs, Ace Hardware

$26.00

 

Twin Peaks

 

CA

San Diego-Chula Vista-Carlsbad

208

208

99.1%

 

 

45

Target, Grocer

$24.27

 

Valencia Crossroads

 

CA

Los Angeles-Long Beach-Anaheim

173

173

100.0%

 

 

35

Whole Foods, Kohl's

$30.03

 

Village at La Floresta

 

CA

Los Angeles-Long Beach-Anaheim

87

87

100.0%

 

 

37

Whole Foods

$38.64

 

Von's Circle Center

 

CA

Los Angeles-Long Beach-Anaheim

151

151

100.0%

 

 

45

Von's, Ross Dress for Less, Planet Fitness

$28.58

 

West Park Plaza

 

CA

San Jose-Sunnyvale-Santa Clara

88

88

100.0%

 

 

25

Safeway, Crunch Fitness

$23.01

 

Westlake Village Plaza and Center

 

CA

Oxnard-Thousand Oaks-Ventura

201

201

97.8%

 

 

72

Von's, Sprouts, (CVS)

$42.99

 

Willows Shopping Center

 

CA

San Francisco-Oakland-Berkeley

233

233

96.4%

 

 

 

REI, UFC Gym, Old Navy, Ulta, Five Below, Airport Home Appliance

$29.20

 

Woodman Van Nuys

 

CA

Los Angeles-Long Beach-Anaheim

108

108

100.0%

 

 

78

El Super

$17.82

 

Woodside Central

 

CA

San Francisco-Oakland-Berkeley

81

81

93.4%

 

113

 

Chuck E. Cheese, Marshalls, (Target)

$29.79

 

Ygnacio Plaza

GRI

40%

CA

San Francisco-Oakland-Berkeley

110

44

91.4%

 

 

 

Sports Basement,TJ Maxx

$42.54

 

 

 

 

CA

 

10,690

9,263

95.5%

95.6%

439

2,648

 

$30.49

 

Applewood Shopping Ctr

GRI

40%

CO

Denver-Aurora-Lakewood

360

144

96.1%

 

 

71

Applejack Liquors, Hobby Lobby, Homegoods, King Soopers, PetSmart, Sierra Trading Post, Ulta, Three Little Mingos

$16.86

 

Alcove On Arapahoe

GRI

40%

CO

Boulder

159

64

94.9%

 

 

44

Petco, HomeGoods, Jo-Ann Fabrics, Safeway, Ulta Salon

$20.16

 

Belleview Square

 

CO

Denver-Aurora-Lakewood

117

117

97.9%

 

 

65

King Soopers

$22.52

 

Boulevard Center

 

CO

Denver-Aurora-Lakewood

77

77

94.5%

 

53

53

Eye Care Specialists, (Safeway)

$33.13

 

Buckley Square

 

CO

Denver-Aurora-Lakewood

116

116

96.4%

 

 

62

Ace Hardware, King Soopers

$12.56

 

Centerplace of Greeley III

 

CO

Greeley

119

119

95.3%

 

 

 

Hobby Lobby, Best Buy, TJ Maxx

$12.47

 

Cherrywood Square Shop Ctr

GRI

40%

CO

Denver-Aurora-Lakewood

97

39

100.0%

 

 

72

King Soopers

$13.23

 

Crossroads Commons

C

20%

CO

Boulder

143

29

95.8%

 

 

66

Whole Foods, Barnes & Noble

$30.98

 

Crossroads Commons II

C

20%

CO

Boulder

18

4

100.0%

 

 

 

(Whole Foods), (Barnes & Noble)

$41.90

 

Falcon Marketplace

 

CO

Colorado Springs

22

22

100.0%

 

184

50

(Wal-Mart)

$26.83

 

Hilltop Village

 

CO

Denver-Aurora-Lakewood

101

101

97.3%

 

 

66

King Soopers

$13.21

 

Littleton Square

 

CO

Denver-Aurora-Lakewood

99

99

92.4%

 

 

78

King Soopers

$10.26

 

Lloyd King Center

 

CO

Denver-Aurora-Lakewood

83

83

100.0%

 

 

61

King Soopers

$12.65

 

Marketplace at Briargate

 

CO

Colorado Springs

29

29

100.0%

 

66

66

(King Soopers)

$36.82

 

Monument Jackson Creek

 

CO

Colorado Springs

85

85

100.0%

 

 

70

King Soopers

$13.36

 

Ralston Square Shopping Center

GRI

40%

CO

Denver-Aurora-Lakewood

83

33

98.5%

 

 

55

King Soopers

$16.62

 

Shops at Quail Creek

 

CO

Denver-Aurora-Lakewood

38

38

100.0%

 

100

100

(King Soopers)

$28.39

 

Stroh Ranch

 

CO

Denver-Aurora-Lakewood

93

93

100.0%

 

 

70

King Soopers

$14.64

 

Woodmen Plaza

 

CO

Colorado Springs

116

116

97.6%

 

 

70

King Soopers

$14.13

 

 

 

 

CO

 

1,955

1,408

97.1%

97.1%

403

1,119

 

$17.26

 

img25796562_3.jpg Supplemental Information 27


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

 

22 Crescent Road

 

CT

Bridgeport-Stamford-Norwalk

4

4

100.0%

 

 

 

-

$69.00

(2)

25 Valley Drive

 

CT

Bridgeport-Stamford-Norwalk

18

18

100.0%

 

 

 

-

$46.66

(2)

321-323 Railroad Ave

 

CT

Bridgeport-Stamford-Norwalk

21

21

100.0%

 

 

 

-

$38.85

(2)

470 Main Street

 

CT

Bridgeport-Stamford-Norwalk

23

23

97.9%

 

 

 

-

$29.64

(2)

530 Old Post Rd

 

CT

Bridgeport-Stamford-Norwalk

8

8

75.0%

 

 

 

-

$43.25

(2)

7 Riversville

 

CT

Bridgeport-Stamford-Norwalk

11

11

80.9%

 

 

 

-

$41.05

 

91 Danbury Road

 

CT

Bridgeport-Stamford-Norwalk

5

5

100.0%

 

 

 

-

$29.86

(2)

970 High Ridge Center

 

CT

Bridgeport-Stamford-Norwalk

27

27

89.6%

 

 

 

BevMax

$36.33

(2)

Airport Plaza

 

CT

Bridgeport-Stamford-Norwalk

33

33

90.5%

 

 

 

-

$31.18

(2)

Aldi Square

 

CT

New Haven-Milford

38

38

100.0%

 

 

19

Aldi

$16.33

(2)

Bethel Hub Center

 

CT

Bridgeport-Stamford-Norwalk

31

31

60.8%

 

 

14

La Placita Bethel Market

$14.96

 

Black Rock

M

80%

CT

Bridgeport-Stamford-Norwalk

98

98

94.7%

 

 

 

Old Navy, The Clubhouse

$30.20

 

Brick Walk

M

80%

CT

Bridgeport-Stamford-Norwalk

122

122

98.9%

 

 

 

-

$46.89

 

Brookside Plaza

 

CT

Hartford-E Hartford-Middletown

226

226

95.8%

 

 

60

Burlington Coat Factory, PetSmart, ShopRite, Staples, TJ Maxx, LL Bean

$16.47

 

Compo Acres Shopping Center

 

CT

Bridgeport-Stamford-Norwalk

43

43

95.9%

 

 

12

Trader Joe's

$57.43

(2)

Compo Shopping Center

 

CT

Bridgeport-Stamford-Norwalk

76

76

89.6%

 

 

76

CVS

$52.37

 

Copps Hill Plaza

 

CT

Bridgeport-Stamford-Norwalk

173

173

87.3%

 

 

59

Stop & Shop, Homegoods, Marshalls, Rite Aid, Michael's

$22.11

 

Corbin's Corner

GRI

40%

CT

Hartford-E Hartford-Middletown

189

75

98.1%

 

 

10

Best Buy, Edge Fitness, Old Navy, The Tile Shop, Total Wine and More, Trader Joe's

$32.36

(2)

Cos Cob Commons

 

CT

Bridgeport-Stamford-Norwalk

48

48

84.3%

 

 

 

CVS

$54.27

(2)

Cos Cob Plaza

 

CT

Bridgeport-Stamford-Norwalk

15

15

93.4%

 

 

 

-

$54.30

 

Danbury Green

 

CT

Bridgeport-Stamford-Norwalk

124

124

100.0%

 

 

12

Trader Joe's, Hilton Garden Inn, DSW, Staples, Rite Aid, Warehouse Wines & Liquors

$26.94

(2)

Danbury Square

 

CT

Bridgeport-Stamford-Norwalk

194

194

96.9%

 

 

 

Ocean State Job Lot, Planet Fitness, Elicit Brewing Company, Hobby Lobby

$12.67

 

Darinor Plaza

 

CT

Bridgeport-Stamford-Norwalk

153

153

100.0%

 

 

 

Kohl's, Old Navy, Party City

$20.53

 

Fairfield Center

M

80%

CT

Bridgeport-Stamford-Norwalk

95

95

87.1%

 

 

 

Fairfield University Bookstore, Merril Lynch

$34.70

(2)

Fairfield Crossroads

 

CT

Bridgeport-Stamford-Norwalk

62

62

100.0%

 

 

 

Marshalls, DSW

$25.28

(2)

Greenwich Commons

 

CT

Bridgeport-Stamford-Norwalk

10

10

100.0%

 

 

 

-

$90.13

(2)

High Ridge Center

M

100%

CT

Bridgeport-Stamford-Norwalk

91

91

70.3%

 

 

13

Trader Joe's

$57.11

(2)

Knotts Landing

 

CT

Bridgeport-Stamford-Norwalk

3

3

100.0%

 

 

 

-

$76.05

(2)

Main & Bailey

 

CT

Bridgeport-Stamford-Norwalk

62

62

88.9%

 

 

 

-

$27.76

(2)

New Milford Plaza

 

CT

Torrington

235

235

98.9%

 

 

 

Walmart, Stop & Shop, Club 24, Dollar Tree

$9.09

(2)

Newfield Green

 

CT

Bridgeport-Stamford-Norwalk

74

74

91.2%

 

 

31

Grade A Market, CVS

$39.79

(2)

Old Greenwich CVS

M

100%

CT

Bridgeport-Stamford-Norwalk

8

8

100.0%

 

 

 

-

$45.00

(2)

Old Kings Market (fka Goodwives Shopping Center)

 

CT

Bridgeport-Stamford-Norwalk

96

96

88.5%

 

 

42

Stop & Shop

$41.69

(2)

Orange Meadows

 

CT

New Haven-Milford

78

78

100.0%

 

 

12

Trader Joe's, TJMaxx, Bob's Discount Furniture, Ulta

$24.17

 

Post Road Plaza

 

CT

Bridgeport-Stamford-Norwalk

20

20

100.0%

 

 

11

Trader Joe's

$59.79

(2)

Ridgeway Shopping Center

 

CT

Bridgeport-Stamford-Norwalk

365

365

91.3%

 

 

72

Stop & Shop, LA Fitness, Marshalls, Michael's, Staples, Old Navy, ULTA, Party City

$31.38

(2)

Shelton Square

 

CT

Bridgeport-Stamford-Norwalk

189

189

99.1%

 

 

68

Stop & Shop, Homegoods, Hawley Lane, Edge Fitness

$19.60

 

Southbury Green

 

CT

New Haven-Milford

156

156

88.7%

 

 

60

ShopRite, Homegoods

$22.43

(2)

Station Centre @ Old Greenwich

 

CT

Bridgeport-Stamford-Norwalk

39

39

94.6%

 

 

18

Kings Food Markets

$36.78

(2)

Sunny Valley Shops

 

CT

Torrington

72

72

88.2%

 

 

 

Staples, Planet Fitness

$12.46

(2)

The Dock-Dockside

 

CT

Bridgeport-Stamford-Norwalk

278

278

99.5%

 

 

60

Stop & Shop, BJ's Whole Sale, Edge Fitness, West Marine, Petco, Dollar Tree, Osaka Hibachi

$19.81

 

The Hub at Norwalk (fka Walmart Norwalk)

 

CT

Bridgeport-Stamford-Norwalk

146

146

100.0%

 

 

 

HomeGoods, Target

$23.66

(2)

The Shops at Stone Bridge

 

CT

New Haven-Milford

155

155

74.0%

 

 

40

Whole Foods, TJ Maxx, Barnes & Noble

$28.61

(2)

Veterans Plaza

 

CT

Torrington

80

80

100.0%

 

 

55

Big Y World Class Market, BevMax

$12.32

(2)

Westport Collection (fka Greens Farms Plaza)

 

CT

Bridgeport-Stamford-Norwalk

40

40

51.3%

 

 

 

BevMax

$26.36

 

Westport Row

 

CT

Bridgeport-Stamford-Norwalk

95

95

100.0%

 

 

22

The Fresh Market, Pottery Barn

$45.36

 

img25796562_3.jpg Supplemental Information 28


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

 

 

 

 

CT

 

4,129

4,015

93.1%

93.9%

0

766

 

$27.10

 

Shops at The Columbia

 

DC

Washington-Arlington-Alexandri

23

23

100.0%

 

 

12

Trader Joe's

$38.48

 

Spring Valley Shopping Center

GRI

40%

DC

Washington-Arlington-Alexandri

17

7

100.0%

 

 

 

-

$103.05

 

 

 

 

DC

 

40

30

100.0%

100.0%

0

12

 

$53.24

 

Pike Creek

 

DE

Philadelphia-Camden-Wilmington

229

229

97.1%

 

 

49

Acme Markets, Edge Fitness, Pike Creek Community Hardware

$17.46

 

Shoppes of Graylyn

GRI

40%

DE

Philadelphia-Camden-Wilmington

64

26

94.6%

 

 

 

Rite Aid

$25.93

 

 

 

 

DE

 

294

255

96.8%

96.8%

0

49

 

$18.30

 

Alafaya Village

 

FL

Orlando-Kissimmee-Sanford

39

39

100.0%

 

 

 

-

$26.64

 

Anastasia Plaza

 

FL

Jacksonville

102

102

96.2%

 

 

49

Publix

$16.22

 

Atlantic Village

 

FL

Jacksonville

110

110

100.0%

 

 

 

LA Fitness, Pet Supplies Plus

$19.35

 

Avenida Biscayne

 

FL

Miami-Ft Lauderdale-PompanoBch

142

142

86.2%

 

 

45

DSW, Jewelry Exchange, Old Navy, The Fresh Market

$55.24

 

Aventura Shopping Center

 

FL

Miami-Ft Lauderdale-PompanoBch

97

97

100.0%

 

 

49

CVS, Publix

$39.97

 

Banco Popular Building

 

FL

Miami-Ft Lauderdale-PompanoBch

5

5

100.0%

 

 

 

-

$92.31

 

Berkshire Commons

 

FL

Naples-Marco Island

110

110

98.5%

 

 

66

Publix, Walgreens

$15.88

 

Bird 107 Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

40

40

100.0%

 

 

 

Walgreens

$22.71

 

Bird Ludlam

 

FL

Miami-Ft Lauderdale-PompanoBch

192

192

98.2%

 

 

44

CVS, Goodwill, Winn-Dixie

$26.67

 

Bloomingdale Square

 

FL

Tampa-St Petersburg-Clearwater

252

252

98.4%

 

 

48

Bealls, Dollar Tree, Home Centric, LA Fitness, Publix

$20.92

 

Boca Village Square

 

FL

Miami-Ft Lauderdale-PompanoBch

92

92

100.0%

 

 

36

CVS, Publix

$23.80

 

Boynton Lakes Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

110

110

95.9%

 

 

46

Citi Trends, Pet Supermarket, Publix

$17.52

 

Boynton Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

105

105

100.0%

 

 

54

CVS, Publix

$21.76

 

Brooklyn Station on Riverside

 

FL

Jacksonville

50

50

100.0%

 

 

20

The Fresh Market

$29.21

 

Caligo Crossing

 

FL

Miami-Ft Lauderdale-PompanoBch

11

11

100.0%

 

98

 

(Kohl's)

$46.60

 

Carriage Gate

 

FL

Tallahassee

73

73

100.0%

 

 

13

Trader Joe's, TJ Maxx

$26.08

 

Cashmere Corners

 

FL

Port St. Lucie

86

86

100.0%

 

 

44

WalMart

$15.12

 

Charlotte Square

 

FL

Punta Gorda

91

91

92.1%

 

 

44

WalMart, Buffet City

$11.86

 

Chasewood Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

152

152

97.1%

 

 

54

Publix, Pet Smart

$28.87

 

Concord Shopping Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

309

309

97.5%

 

 

78

Big Lots, Dollar Tree, Home Depot, Winn-Dixie, YouFit Health Club

$14.69

 

Coral Reef Shopping Center

 

FL

Miami-Ft Lauderdale-PompanoBch

75

75

98.7%

 

 

25

Aldi, Walgreens

$33.88

 

Corkscrew Village

 

FL

Cape Coral-Fort Myers

82

82

97.8%

 

 

51

Publix

$15.79

 

Country Walk Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

101

101

96.5%

 

 

40

Publix, CVS

$23.48

 

Countryside Shops

 

FL

Miami-Ft Lauderdale-PompanoBch

193

193

73.8%

 

 

46

Publix, Ross Dress for Less

$26.33

 

Courtyard Shopping Center

 

FL

Jacksonville

137

137

100.0%

 

63

63

Target, (Publix)

$3.68

 

East San Marco

 

FL

Jacksonville

59

59

100.0%

 

 

39

Publix

$28.47

 

Fleming Island

 

FL

Jacksonville

136

136

97.4%

 

130

48

Publix, PETCO, Planet Fitness, (Target)

$17.87

 

Fountain Square

 

FL

Miami-Ft Lauderdale-PompanoBch

177

177

99.2%

 

140

46

Publix, Ross Dress for Less, TJ Maxx, Ulta, (Target)

$29.35

 

Gardens Square

 

FL

Miami-Ft Lauderdale-PompanoBch

90

90

100.0%

 

 

42

Publix

$19.93

 

Shoppes of Grande Oak

 

FL

Cape Coral-Fort Myers

79

79

100.0%

 

 

54

Publix

$18.48

 

Greenwood Shopping Centre

 

FL

Miami-Ft Lauderdale-PompanoBch

133

133

98.7%

 

 

50

Publix, Bealls

$18.06

 

Hammocks Town Center

 

FL

Miami-Ft Lauderdale-PompanoBch

187

187

97.3%

 

86

40

CVS, Goodwill, Publix, Metro-Dade Public Library, YouFit Health Club, (Kendall Ice Arena)

$19.64

 

Hibernia Pavilion

 

FL

Jacksonville

51

51

100.0%

 

 

39

Publix

$16.59

 

John's Creek Center

C

20%

FL

Jacksonville

82

16

100.0%

 

 

45

Publix

$17.00

 

Julington Village

C

20%

FL

Jacksonville

82

16

100.0%

 

 

51

Publix, (CVS)

$17.97

 

Kirkman Shoppes

 

FL

Orlando-Kissimmee-Sanford

116

116

100.0%

 

 

 

LA Fitness, Walgreens

$26.95

 

Lake Mary Centre

 

FL

Orlando-Kissimmee-Sanford

356

356

95.8%

 

 

25

The Fresh Market, Academy Sports, Hobby Lobby, LA Fitness, Ross Dress for Less, Office Depot

$18.64

 

Mandarin Landing

 

FL

Jacksonville

140

140

100.0%

 

 

50

Whole Foods, Aveda Institute, Baptist Health, Cooper's Hawk

$22.51

 

Millhopper Shopping Center

 

FL

Gainesville

80

80

97.7%

 

 

46

Publix

$19.57

 

Naples Walk

 

FL

Naples-Marco Island

125

125

94.4%

 

 

51

Publix

$19.65

 

Newberry Square

 

FL

Gainesville

181

181

88.8%

 

 

40

Publix, Floor & Décor, Dollar Tree

$10.64

 

img25796562_3.jpg Supplemental Information 29


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

 

Nocatee Town Center

 

FL

Jacksonville

114

114

100.0%

 

 

54

Publix

$23.77

 

Northgate Square

 

FL

Tampa-St Petersburg-Clearwater

75

75

100.0%

 

 

48

Publix

$17.10

 

Oakleaf Commons

 

FL

Jacksonville

77

77

96.3%

 

 

46

Publix

$17.16

 

Ocala Corners

 

FL

Tallahassee

93

93

94.2%

 

 

61

Publix

$14.74

 

Old St Augustine Plaza

 

FL

Jacksonville

248

248

100.0%

 

 

52

Publix, Burlington Coat Factory, Hobby Lobby, LA Fitness, Ross Dress for Less

$11.52

 

Pablo Plaza

 

FL

Jacksonville

162

162

100.0%

 

 

34

Whole Foods, Office Depot, Marshalls, HomeGoods, PetSmart

$19.29

 

Pavilion

 

FL

Naples-Marco Island

168

168

99.0%

 

 

 

LA Fitness, Paragon Theaters, J. Lee Salon Suites

$24.74

 

Pine Island

 

FL

Miami-Ft Lauderdale-PompanoBch

255

255

84.5%

 

 

40

Publix, YouFit Health Club, Floor and Décor, Advanced Veterinary Care Center

$17.20

 

Pine Ridge Square

 

FL

Miami-Ft Lauderdale-PompanoBch

118

118

98.7%

 

 

17

The Fresh Market, Marshalls, Ulta, Nordstrom Rack

$22.63

 

Pine Tree Plaza

 

FL

Jacksonville

63

63

100.0%

 

 

38

Publix

$15.63

 

Pinecrest Place

 

FL

Miami-Ft Lauderdale-PompanoBch

70

70

98.3%

 

173

47

Whole Foods, (Target)

$43.78

 

Plaza Venezia

C

20%

FL

Orlando-Kissimmee-Sanford

203

41

97.1%

 

 

51

Publix, Eddie V's

$34.93

 

Point Royale Shopping Center

 

FL

Miami-Ft Lauderdale-PompanoBch

202

202

99.1%

 

 

45

Winn-Dixie, Burlington Coat Factory, Pasteur Medical Center, Planet Fitness, Rana Furniture

$16.97

 

Prosperity Centre

 

FL

Miami-Ft Lauderdale-PompanoBch

124

124

69.6%

 

 

 

Office Depot, TJ Maxx, CVS, Homesense

$26.69

 

Regency Square

 

FL

Tampa-St Petersburg-Clearwater

352

352

98.4%

 

66

 

AMC Theater, Dollar Tree, Five Below, Marshalls, Michael's, PETCO, Shoe Carnival, TJ Maxx, Ulta, Old Navy, (Best Buy), (Macdill)

$21.20

 

Ryanwood Square

 

FL

Sebastian-Vero Beach

115

115

93.3%

 

 

40

Publix, Beall's, Harbor Freight Tools

$12.55

 

Sawgrass Promenade

 

FL

Miami-Ft Lauderdale-PompanoBch

107

107

89.9%

 

 

36

Publix, Walgreens, Dollar Tree

$15.53

 

Seminole Shoppes

O

50%

FL

Jacksonville

87

44

100.0%

 

 

54

Publix

$24.88

 

Sheridan Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

507

507

92.0%

 

 

66

Publix, Kohl's, LA Fitness, Ross Dress for Less, Pet Supplies Plus, Burlington, Marshalls

$20.53

 

Shoppes @ 104

 

FL

Miami-Ft Lauderdale-PompanoBch

121

121

98.5%

 

 

46

Fresco y Mas, CVS

$20.74

 

Shoppes at Bartram Park

O

50%

FL

Jacksonville

135

67

100.0%

 

97

45

Publix, (Kohl's), (Tutor Time)

$23.57

 

Shoppes at Lago Mar

 

FL

Miami-Ft Lauderdale-PompanoBch

83

83

94.3%

 

 

42

Publix, YouFit Health Club

$17.06

 

Shoppes at Sunlake Centre

 

FL

Tampa-St Petersburg-Clearwater

117

117

100.0%

 

 

46

Publix

$25.93

 

Shoppes of Jonathan's Landing

 

FL

Miami-Ft Lauderdale-PompanoBch

27

27

94.2%

 

54

54

(Publix)

$31.82

 

Shoppes of Oakbrook

 

FL

Miami-Ft Lauderdale-PompanoBch

183

183

58.6%

 

 

44

Publix, Duffy's Sports Bar, CVS

$22.58

 

Shoppes of Pebblebrook Plaza

O

50%

FL

Naples-Marco Island

80

40

97.0%

 

 

61

Publix, (Walgreens)

$16.90

 

Shoppes of Silver Lakes

 

FL

Miami-Ft Lauderdale-PompanoBch

127

127

100.0%

 

 

48

Publix, Goodwill

$21.81

 

Shoppes of Sunset

 

FL

Miami-Ft Lauderdale-PompanoBch

22

22

81.9%

 

 

 

-

$28.93

 

Shoppes of Sunset II

 

FL

Miami-Ft Lauderdale-PompanoBch

28

28

93.4%

 

 

 

-

$24.93

 

Shops at John's Creek

 

FL

Jacksonville

15

15

100.0%

 

 

 

-

$28.24

 

Shops at Skylake

 

FL

Miami-Ft Lauderdale-PompanoBch

287

287

97.6%

 

 

51

Publix, LA Fitness, TJ Maxx, Goodwill, Pasteur Medical

$26.16

 

South Beach Regional

 

FL

Jacksonville

305

305

96.5%

 

 

13

Trader Joe's, Home Depot, Ross Dress for Less, Staples, Nordstrom Rack, TJ Maxx

$18.20

 

South Point

 

FL

Sebastian-Vero Beach

72

72

100.0%

 

 

45

Publix

$16.10

 

Starke

 

FL

Jacksonville

13

13

100.0%

 

 

 

CVS

$27.05

 

Suncoast Crossing

 

FL

Tampa-St Petersburg-Clearwater

118

118

100.0%

 

143

 

Kohl's, (Target)

$7.59

 

The Plaza at St. Lucie West

 

FL

Port St. Lucie

27

27

86.3%

 

 

 

-

$28.13

 

The Village at Hunter's Lake

 

FL

Tampa-St Petersburg-Clearwater

72

72

100.0%

 

 

29

Sprouts

$28.83

 

Town and Country

 

FL

Orlando-Kissimmee-Sanford

78

78

100.0%

 

 

 

Ross Dress for Less

$11.84

 

Town Square

 

FL

Tampa-St Petersburg-Clearwater

44

44

100.0%

 

 

 

PETCO, Barnes & Noble

$36.20

 

Treasure Coast Plaza

 

FL

Sebastian-Vero Beach

134

134

100.0%

 

 

59

Publix, TJ Maxx

$19.48

 

Unigold Shopping Center

 

FL

Orlando-Kissimmee-Sanford

115

115

90.1%

 

 

31

YouFit Health Club, Ross Dress for Less

$15.84

 

University Commons

 

FL

Miami-Ft Lauderdale-PompanoBch

180

180

100.0%

 

 

51

Whole Foods, Nordstrom Rack, Barnes & Noble, Bed Bath & Beyond

$35.16

 

Village Center

 

FL

Tampa-St Petersburg-Clearwater

186

186

100.0%

 

 

50

Publix, PGA Tour Superstore, Walgreens

$23.24

 

img25796562_3.jpg Supplemental Information 30


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

 

Waterstone Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

61

61

100.0%

 

 

46

Publix

$18.43

 

Welleby Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

110

110

98.9%

 

 

47

Publix, Dollar Tree

$15.47

 

Wellington Town Square

 

FL

Miami-Ft Lauderdale-PompanoBch

108

108

97.4%

 

 

45

Publix, CVS

$25.90

 

West Bird Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

99

99

97.9%

 

 

38

Publix

$27.74

 

West Lake Shopping Center

 

FL

Miami-Ft Lauderdale-PompanoBch

101

101

98.6%

 

 

46

Fresco y Mas, CVS

$23.26

 

Westchase

 

FL

Tampa-St Petersburg-Clearwater

79

79

100.0%

 

 

51

Publix

$18.22

 

Westport Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

47

47

100.0%

 

 

28

Publix

$23.51

 

Willa Springs

 

FL

Orlando-Kissimmee-Sanford

90

90

100.0%

 

 

44

Publix

$25.07

 

 

 

 

FL

 

11,233

10,789

95.8%

95.8%

1,049

3,372

 

$21.34

 

Ashford Place

 

GA

Atlanta-SandySprings-Alpharett

53

53

100.0%

 

 

 

Harbor Freight Tools

$26.54

 

Briarcliff La Vista

 

GA

Atlanta-SandySprings-Alpharett

43

43

80.0%

 

 

 

Michael's

$19.82

 

Ashford Place

 

GA

Atlanta-SandySprings-Alpharett

53

53

100.0%

 

 

 

Harbor Freight Tools

$26.54

 

Briarcliff La Vista

 

GA

Atlanta-SandySprings-Alpharett

43

43

80.0%

 

 

 

Michael's

$19.82

 

Briarcliff Village

 

GA

Atlanta-SandySprings-Alpharett

189

189

100.0%

 

 

43

Burlington, Party City, Publix, Shoe Carnival, TJ Maxx

$17.71

 

Bridgemill Market

 

GA

Atlanta-SandySprings-Alpharett

89

89

95.0%

 

 

38

Publix

$19.29

 

Brighten Park

 

GA

Atlanta-SandySprings-Alpharett

137

137

92.5%

 

 

25

Lidl, Big Blue Swim School, Kohl's

$28.85

 

Buckhead Court

 

GA

Atlanta-SandySprings-Alpharett

49

49

95.7%

 

 

 

-

$33.29

 

Buckhead Landing

 

GA

Atlanta-SandySprings-Alpharett

152

152

96.3%

 

 

56

Binders Art Supplies & Frames, Publix, Golf Galaxy

$32.87

 

Buckhead Station

 

GA

Atlanta-SandySprings-Alpharett

234

234

93.2%

 

 

 

Cost Plus World Market, DSW Warehouse, Nordstrom Rack, Old Navy, Saks Off 5th, TJ Maxx, Ulta, Bloomingdale's Outlet

$27.35

 

Cambridge Square

 

GA

Atlanta-SandySprings-Alpharett

73

73

98.7%

 

 

41

Publix

$24.06

 

Chastain Square

 

GA

Atlanta-SandySprings-Alpharett

92

92

100.0%

 

 

37

Publix

$24.74

 

Cornerstone Square

 

GA

Atlanta-SandySprings-Alpharett

80

80

100.0%

 

 

18

Aldi, Barking Hound Village, CVS, HealthMarkets Insurance

$19.50

 

Sope Creek Crossing

 

GA

Atlanta-SandySprings-Alpharett

99

99

98.1%

 

 

45

Publix

$17.51

 

Dunwoody Hall

 

GA

Atlanta-SandySprings-Alpharett

86

86

100.0%

 

 

44

Publix

$22.14

 

Dunwoody Village

 

GA

Atlanta-SandySprings-Alpharett

121

121

97.2%

 

 

18

The Fresh Market, Walgreens, Dunwoody Prep

$23.20

 

Howell Mill Village

 

GA

Atlanta-SandySprings-Alpharett

92

92

100.0%

 

 

31

Publix

$25.85

 

Paces Ferry Plaza

 

GA

Atlanta-SandySprings-Alpharett

82

82

100.0%

 

 

30

Whole Foods

$42.61

 

Powers Ferry Square

 

GA

Atlanta-SandySprings-Alpharett

99

99

100.0%

 

 

 

HomeGoods, PETCO

$36.69

 

Powers Ferry Village

 

GA

Atlanta-SandySprings-Alpharett

69

69

100.0%

 

 

48

Publix, Barrel Town

$10.68

 

Russell Ridge

 

GA

Atlanta-SandySprings-Alpharett

108

108

95.9%

 

 

63

Kroger

$13.34

 

Sandy Springs

 

GA

Atlanta-SandySprings-Alpharett

113

113

98.9%

 

 

12

Trader Joe's, Fox's, Peter Glenn Ski & Sports

$28.29

 

The Shops at Hampton Oaks

 

GA

Atlanta-SandySprings-Alpharett

21

21

93.3%

 

 

 

(CVS)

$13.69

 

Williamsburg at Dunwoody

 

GA

Atlanta-SandySprings-Alpharett

45

45

98.2%

 

 

 

-

$26.07

 

 

 

 

GA

 

2,125

2,125

97.1%

97.1%

0

551

 

$24.74

 

Civic Center Plaza

GRI

40%

IL

Chicago-Naperville-Elgin

265

106

100.0%

 

 

87

Super H Mart, Home Depot, O'Reilly Automotive, King Spa

$11.23

 

Clybourn Commons

 

IL

Chicago-Naperville-Elgin

32

32

89.9%

 

 

 

PETCO

$37.98

 

Glen Oak Plaza

 

IL

Chicago-Naperville-Elgin

63

63

100.0%

 

 

12

Trader Joe's, Walgreens, Northshore University Healthsystems

$28.00

 

img25796562_3.jpg Supplemental Information 31


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

 

Hinsdale Lake Commons

 

IL

Chicago-Naperville-Elgin

185

185

96.7%

 

 

57

Whole Foods, Goodwill, Charter Fitness, Petco

$16.96

 

Mellody Farm

 

IL

Chicago-Naperville-Elgin

259

259

98.6%

 

 

45

Whole Foods, Nordstrom Rack, REI, HomeGoods, Barnes & Noble, West Elm

$31.81

 

Naperville Plaza

C

20%

IL

Chicago-Naperville-Elgin

115

23

100.0%

 

 

39

Casey's Foods, Trader Joe's, Oswald's Pharmacy

$27.56

(2)

Old Town Square

C

20%

IL

Chicago-Naperville-Elgin

87

17

97.5%

 

 

67

Jewel-Osco

$27.16

 

Riverside Sq & River's Edge

GRI

40%

IL

Chicago-Naperville-Elgin

169

68

100.0%

 

 

74

Mariano's Fresh Market, Dollar Tree, Party City, Blink Fitness

$19.08

 

Roscoe Square

GRI

40%

IL

Chicago-Naperville-Elgin

140

56

100.0%

 

 

51

Mariano's Fresh Market, Walgreens, Altitude Trampoline Park

$24.88

 

Westchester Commons

 

IL

Chicago-Naperville-Elgin

143

143

93.5%

 

 

80

Mariano's Fresh Market, Goodwill

$18.49

 

Willow Festival

 

IL

Chicago-Naperville-Elgin

404

404

91.6%

 

 

60

Whole Foods, Lowe's, CVS, HomeGoods, REI, Ulta

$19.45

 

 

 

 

IL

 

1,862

1,355

95.8%

95.8%

0

572

 

$22.05

 

Shops on Main

M

94%

IN

Chicago-Naperville-Elgin

289

289

100.0%

 

 

40

Whole Foods, Dick's Sporting Goods, Ross Dress for Less, HomeGoods, DSW, Nordstrom Rack, Marshalls

$17.74

 

Willow Lake Shopping Center

GRI

40%

IN

Indianapolis-Carmel-Anderson

86

34

86.4%

 

64

64

Indiana Bureau of Motor Vehicles, Snipes USA, (Kroger)

$18.01

 

Willow Lake West Shopping Center

GRI

40%

IN

Indianapolis-Carmel-Anderson

53

21

100.0%

 

 

12

Trader Joe's

$28.50

 

 

 

 

IN

 

428

345

98.6%

98.6%

64

116

 

$18.44

 

Fellsway Plaza

M

75%

MA

Boston-Cambridge-Newton

158

158

98.0%

 

 

61

Stop & Shop, Planet Fitness, BioLife Plasma Services

$27.36

 

Shaw's at Plymouth

 

MA

Boston-Cambridge-Newton

60

60

100.0%

 

 

60

Shaw's

$19.34

 

Shops at Saugus

 

MA

Boston-Cambridge-Newton

87

87

100.0%

 

 

11

Trader Joe's, La-Z-Boy, PetSmart

$32.02

 

Star's at Cambridge

 

MA

Boston-Cambridge-Newton

66

66

100.0%

 

 

66

Star Market

$41.18

 

Star's at West Roxbury

 

MA

Boston-Cambridge-Newton

76

76

100.0%

 

 

55

Shaw's

$27.69

 

The Abbot

 

MA

Boston-Cambridge-Newton

64

64

71.9%

 

 

 

Center for Effective Alturism

$99.27

(2)

The Longmeadow Shops

 

MA

Springfield, MA

99

99

99.7%

 

 

 

CVS

$31.58

 

Twin City Plaza

 

MA

Boston-Cambridge-Newton

285

285

100.0%

 

 

63

Shaw's, Marshall's, Extra Space Storage, Walgreens, K&G Fashion, Dollar Tree, Everfitness, Formlabs

$23.54

 

 

 

 

MA

 

895

895

97.6%

97.6%

0

315

 

$31.38

 

Burnt Mills

C

20%

MD

Washington-Arlington-Alexandri

31

6

100.0%

 

 

9

Trader Joe's

$41.66

 

Cloppers Mill Village

GRI

40%

MD

Washington-Arlington-Alexandri

137

55

94.5%

 

 

70

Shoppers Food Warehouse, Dollar Tree

$19.88

 

Festival at Woodholme

GRI

40%

MD

Baltimore-Columbia-Towson

81

32

98.0%

 

 

10

Trader Joe's

$41.28

 

Firstfield Shopping Center

GRI

40%

MD

Washington-Arlington-Alexandri

22

9

100.0%

 

 

 

-

$45.11

 

Parkville Shopping Center

GRI

40%

MD

Baltimore-Columbia-Towson

165

66

95.8%

 

 

41

Giant, Parkville Lanes, Dollar Tree, Petco, The Cellar Parkville

$17.59

 

Southside Marketplace

GRI

40%

MD

Baltimore-Columbia-Towson

125

50

94.7%

 

 

44

Giant

$25.40

 

Takoma Park

GRI

40%

MD

Washington-Arlington-Alexandri

107

43

98.2%

 

 

64

Planet Fitness

$15.45

 

Village at Lee Airpark

 

MD

Baltimore-Columbia-Towson

118

118

97.8%

 

75

63

Giant, (Sunrise)

$31.63

 

Watkins Park Plaza

GRI

40%

MD

Washington-Arlington-Alexandri

111

45

98.5%

 

 

 

LA Fitness, CVS

$30.22

 

Westbard Square

 

MD

Washington-Arlington-Alexandri

171

171

98.2%

 

 

55

Giant, Bowlmor AMF

$39.44

 

Woodmoor Shopping Center

GRI

40%

MD

Washington-Arlington-Alexandri

68

27

96.3%

 

 

 

CVS

$38.52

 

 

 

 

MD

 

1,137

622

97.3%

 

75

357

 

$30.57

 

Apple Valley Square

 

MN

Minneapol-St. Paul-Bloomington

179

179

78.7%

 

87

 

Jo-Ann Fabrics, PETCO, Savers,(Burlington Coat Factory), (Aldi)

$18.82

 

Cedar Commons

 

MN

Minneapol-St. Paul-Bloomington

66

66

100.0%

 

 

50

Whole Foods

$28.95

 

Colonial Square

GRI

40%

MN

Minneapol-St. Paul-Bloomington

93

37

100.0%

 

 

44

Lund's

$28.16

 

Rockford Road Plaza

GRI

40%

MN

Minneapol-St. Paul-Bloomington

204

82

99.4%

 

 

 

Kohl's, PetSmart, HomeGoods, TJ Maxx, ULTA

$14.58

 

Rockridge Center

C

20%

MN

Minneapol-St. Paul-Bloomington

125

25

98.3%

 

 

89

CUB Foods

$14.81

 

 

 

 

MN

 

668

390

89.9%

89.9%

87

183

 

$20.46

 

Brentwood Plaza

 

MO

St. Louis

60

60

92.6%

 

 

52

Schnucks

$10.43

 

Bridgeton

 

MO

St. Louis

71

71

100.0%

 

130

63

Schnucks, (Home Depot)

$12.96

 

Dardenne Crossing

 

MO

St. Louis

67

67

100.0%

 

 

63

Schnucks

$11.83

 

Kirkwood Commons

 

MO

St. Louis

210

210

100.0%

 

258

136

Walmart, TJ Maxx, HomeGoods, Famous Footwear, (Target), (Lowe's)

$10.41

 

 

 

 

MO

 

408

408

98.9%

98.9%

388

314

 

$11.09

 

img25796562_3.jpg Supplemental Information 32


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

 

Blakeney Town Center

 

NC

Charlotte-Concord-Gastonia

384

384

97.9%

 

124

 

Harris Teeter, Marshalls, Best Buy, Petsmart, Off Broadway Shoes, Old Navy, (Target)

$27.37

 

Carmel Commons

 

NC

Charlotte-Concord-Gastonia

146

146

100.0%

 

 

14

Chuck E. Cheese, The Fresh Market, Party City, Edwin Watts Golf

$24.55

 

Cochran Commons

C

20%

NC

Charlotte-Concord-Gastonia

66

13

100.0%

 

15

42

Harris Teeter, (Walgreens)

$18.11

 

Market at Colonnade Center

 

NC

Raleigh-Cary

58

58

100.0%

 

 

40

Whole Foods

$28.87

 

Glenwood Village

 

NC

Raleigh-Cary

43

43

88.8%

 

 

28

Harris Teeter

$17.62

 

Holly Park

 

NC

Raleigh-Cary

158

158

99.0%

 

 

12

DSW Warehouse, Trader Joe's, Ross Dress For Less, Staples, US Fitness Products, Jerry's Artarama, Pet Supplies Plus, Ulta

$21.29

 

Lake Pine Plaza

 

NC

Raleigh-Cary

88

88

100.0%

 

 

58

Harris Teeter

$14.69

 

Midtown East

O

50%

NC

Raleigh-Cary

159

79

100.0%

 

 

120

Wegmans

$24.66

 

Ridgewood Shopping Center

C

20%

NC

Raleigh-Cary

94

19

89.9%

 

 

30

Whole Foods, Walgreens

$28.91

 

Shops at Erwin Mill

M

55%

NC

Durham-Chapel Hill

91

91

100.0%

 

 

53

Harris Teeter

$20.63

 

Shoppes of Kildaire

GRI

40%

NC

Raleigh-Cary

145

58

100.0%

 

 

46

Trader Joe's, Aldi, Staples, Barnes & Noble

$21.55

 

Southpoint Crossing

 

NC

Durham-Chapel Hill

103

103

100.0%

 

 

59

Harris Teeter

$18.40

 

Sutton Square

C

20%

NC

Raleigh-Cary

101

20

97.0%

 

 

24

The Fresh Market

$22.38

 

Village District

C

30%

NC

Raleigh-Cary

602

181

99.1%

 

 

87

Harris Teeter, The Fresh Market, The Oberlin, Wake Public Library, Walgreens, Talbots, Great Outdoor Provision Co., York Properties,The Cheshire Cat Gallery, Crunch Fitness Select Club, Bailey's Fine Jewelry, Sephora, Barnes & Noble, Goodnight's Comedy Club, Ballard Designs

$26.27

 

Village Plaza

C

20%

NC

Durham-Chapel Hill

73

15

100.0%

 

 

42

Whole Foods

$25.77

 

Willow Oaks

 

NC

Charlotte-Concord-Gastonia

65

65

100.0%

 

 

49

Publix

$18.15

 

Woodcroft Shopping Center

 

NC

Durham-Chapel Hill

90

90

97.1%

 

 

41

Food Lion, ACE Hardware

$14.91

 

 

 

 

NC

 

2,466

1,610

98.7%

98.7%

139

744

 

$22.99

(2)

Bloomfield Crossing

 

NJ

New York-Newark-Jersey City

59

59

100.0%

 

 

34

Superfresh

$15.29

(2)

Boonton ACME Shopping Center

 

NJ

New York-Newark-Jersey City

63

63

97.1%

 

 

49

Acme Markets

$24.29

(2)

Cedar Hill Shopping Center

 

NJ

New York-Newark-Jersey City

43

43

100.0%

 

 

 

Walgreens

$31.09

(2)

Chestnut Ridge Shopping Center

O

50%

NJ

New York-Newark-Jersey City

76

38

92.2%

 

 

19

Fresh Market, Drop Fitness

$30.92

 

Chimney Rock

 

NJ

New York-Newark-Jersey City

218

218

98.8%

 

 

50

Whole Foods, Nordstrom Rack, Saks Off 5th, The Container Store, Ulta, LL Bean

$38.09

 

District at Metuchen

C

20%

NJ

New York-Newark-Jersey City

67

13

100.0%

 

 

44

Whole Foods

$32.95

(2)

Emerson Plaza

 

NJ

New York-Newark-Jersey City

93

93

87.1%

 

 

53

Shoprite, K-9 Resorts Luxury Pet Hotel

$14.45

(2)

Ferry Street Plaza

 

NJ

New York-Newark-Jersey City

108

108

100.0%

 

 

63

Seabra Foods, Flaming Grill

$23.31

(2)

Glenwood Green

M

70%

NJ

Philadelphia-Camden-Wilmington

355

355

94.8%

 

 

80

ShopRite, Target, Rendina

$13.22

(2)

H Mart Plaza

 

NJ

New York-Newark-Jersey City

7

7

100.0%

 

 

 

-

$46.32

 

Haddon Commons

GRI

40%

NJ

Philadelphia-Camden-Wilmington

54

22

100.0%

 

 

34

Acme Markets

$18.17

(2)

Meadtown Shopping Center

 

NJ

New York-Newark-Jersey City

77

77

100.0%

 

 

 

Marshalls, Petco, Walgreens

$26.71

(2)

Midland Park Shopping Center

 

NJ

New York-Newark-Jersey City

129

129

92.7%

 

 

30

Kings Food Markets, Crunch Fitness

$25.13

 

Plaza Square

GRI

40%

NJ

New York-Newark-Jersey City

103

41

80.0%

 

 

43

Grocer, Retro Fitness

$18.31

(2)

Pompton Lakes Towne Square

 

NJ

New York-Newark-Jersey City

66

66

90.5%

 

 

 

Planet Fitness

$25.96

(2)

Rite Aid Plaza-Waldwick Plaza

 

NJ

New York-Newark-Jersey City

20

20

100.0%

 

 

 

Rite Aid

$30.42

(2)

South Pass Village

 

NJ

New York-Newark-Jersey City

109

109

98.4%

 

 

45

Acme Markets

$31.52

(2)

Valley Ridge Shopping Center

 

NJ

New York-Newark-Jersey City

103

103

92.6%

 

 

39

Whole Foods

$28.53

(2)

Van Houten Plaza

 

NJ

New York-Newark-Jersey City

42

42

92.5%

 

 

 

Dollar Tree

$10.08

(2)

Waldwick Plaza

 

NJ

New York-Newark-Jersey City

27

27

90.3%

 

 

 

-

$28.47

(2)

Washington Commons

M

100%

NJ

New York-Newark-Jersey City

74

74

93.4%

 

 

44

Stop & Shop

$23.89

 

 

 

 

NJ

 

1,893

1,707

95.2%

95.2%

0

627

 

$23.98

 

101 7th Avenue

 

NY

New York-Newark-Jersey City

57

57

0.0%

 

 

 

-

$0.00

(2)

111 Kraft Avenue

 

NY

New York-Newark-Jersey City

9

9

100.0%

 

 

 

-

$47.57

 

1175 Third Avenue

 

NY

New York-Newark-Jersey City

23

23

100.0%

 

 

10

Whole Foods, Five Below

$116.08

 

1225-1239 Second Ave

 

NY

New York-Newark-Jersey City

18

18

33.7%

 

 

 

-

$112.82

(2)

260-270 Sawmill Road

 

NY

New York-Newark-Jersey City

3

3

100.0%

 

 

 

-

$1.69

(2)

27 Purchase Street

 

NY

New York-Newark-Jersey City

10

10

100.0%

 

 

 

-

$38.99

 

img25796562_3.jpg Supplemental Information 33


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

(2)

410 South Broadway

 

NY

New York-Newark-Jersey City

7

7

100.0%

 

 

 

-

$1.21

(2)

48 Purchase Street

 

NY

New York-Newark-Jersey City

6

6

100.0%

 

 

 

-

$79.93

 

90 - 30 Metropolitan Avenue

 

NY

New York-Newark-Jersey City

60

60

100.0%

 

 

11

Michaels, Staples, Trader Joe's

$36.15

(2)

Arcadian Shopping Center

 

NY

New York-Newark-Jersey City

166

166

95.5%

 

 

65

Stop & Shop, Westchester Community College, The 19th Hole

$24.55

(2)

Biltmore Shopping Center

 

NY

New York-Newark-Jersey City

17

17

100.0%

 

 

 

-

$39.48

 

Broadway Plaza

 

NY

New York-Newark-Jersey City

147

147

93.2%

 

 

18

Aldi, Best Buy, Bob's Discount Furniture, TJ Maxx, Blink Fitness

$41.32

(2)

Carmel ShopRite Plaza

 

NY

New York-Newark-Jersey City

142

142

97.7%

 

 

65

Shoprite, Carmel Cinema, Gold's Gyn, Rite Aid

$14.16

(2)

Chilmark Shopping Center

 

NY

New York-Newark-Jersey City

47

47

100.0%

 

 

 

CVS

$34.75

 

Clocktower Plaza Shopping Ctr

 

NY

New York-Newark-Jersey City

79

79

90.4%

 

 

63

Stop & Shop

$51.15

(2)

DeCicco's Plaza

 

NY

New York-Newark-Jersey City

70

70

97.0%

 

 

30

Decicco & Sons

$39.80

(2)

District Shops of Pelham Manor (fka Pelham Manor Plaza)

 

NY

New York-Newark-Jersey City

25

25

74.5%

 

 

10

Manor Market

$35.89

 

East Meadow Plaza

 

NY

New York-Newark-Jersey City

199

199

61.5%

 

 

31

Lidl, Dollar Deal

$25.26

(2)

Eastchester Plaza

 

NY

New York-Newark-Jersey City

24

24

100.0%

 

 

 

CVS

$37.50

 

Eastport

 

NY

New York-Newark-Jersey City

48

48

97.3%

 

 

 

King Kullen, Rite Aid

$13.75

(2)

Gateway Plaza

O

50%

NY

New York-Newark-Jersey City

198

99

100.0%

 

 

 

Walmart, Bob's Discount Furniture

$9.78

(2)

Harrison Shopping Square

 

NY

New York-Newark-Jersey City

26

26

54.1%

 

 

12

0

$40.71

(2)

Heritage 202 Center

 

NY

New York-Newark-Jersey City

19

19

100.0%

 

 

 

-

$35.50

 

Hewlett Crossing I & II

 

NY

New York-Newark-Jersey City

52

52

100.0%

 

 

 

-

$39.62

 

Lake Grove Commons

GRI

40%

NY

New York-Newark-Jersey City

141

57

100.0%

 

 

48

Whole Foods, LA Fitness

$37.37

(2)

Lakeview Shopping Center

 

NY

New York-Newark-Jersey City

165

165

97.9%

 

 

45

Acme, Planet Fitness, Montclare Children's School, Rite Aid

$18.56

(2)

Marine's Taste of Italy

 

NY

Torrington

3

3

100.0%

 

 

 

-

$28.73

(2)

McLean Plaza

M

100%

NY

New York-Newark-Jersey City

58

58

86.9%

 

 

35

Acme Markets

$19.39

(2)

Midway Shopping Center

O

12%

NY

New York-Newark-Jersey City

244

29

95.7%

 

 

74

Shoprite, JoAnn, Amazing Savings, Daiso, CVS, Planet Fitness, Denny's Kids

$28.21

(2)

New City PCSB Bank Pad

 

NY

New York-Newark-Jersey City

3

3

100.0%

 

 

 

-

$102.08

(2)

Orangetown Shopping Center

M

100%

NY

New York-Newark-Jersey City

76

76

93.9%

 

 

 

CVS

$22.63

(2)

Purchase Street Shops

 

NY

New York-Newark-Jersey City

6

6

100.0%

 

 

 

-

$37.74

(2)

Putnam Plaza

O

67%

NY

New York-Newark-Jersey City

189

126

89.1%

 

 

 

Tops, Dollar World, Rite Aid, Harbor Freight Tools

$17.57

(2)

Riverhead Plaza

O

50%

NY

New York-Newark-Jersey City

13

6

100.0%

 

 

 

-

$39.46

 

Rivertowns Square

 

NY

New York-Newark-Jersey City

116

116

93.6%

 

 

18

Ulta, The Learning Experience, Mom's Organic Market, Look Cinemas

$27.36

(2)

Somers Commons

 

NY

New York-Newark-Jersey City

135

135

88.1%

 

 

 

Level Fitness, Tractor Supply, Goodwill

$17.18

(2)

Staples Plaza-Yorktown Heights

 

NY

New York-Newark-Jersey City

125

125

100.0%

 

 

 

Level Fitness, Staples, Party City, Extra Space Storage

$11.07

(2)

Tanglewood Shopping Center

 

NY

New York-Newark-Jersey City

28

28

96.6%

 

 

 

-

$43.98

 

The Gallery at Westbury Plaza

 

NY

New York-Newark-Jersey City

312

312

97.2%

 

 

13

Trader Joe's, Nordstrom Rack, Saks Fifth Avenue, Bloomingdale's, The Container Store, HomeGoods, Old Navy, Gap Outlet, Bassett Home Furnishings, Famous Footwear

$52.92

 

img25796562_3.jpg Supplemental Information 34


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

 

The Meadows (fka East Meadow)

 

NY

New York-Newark-Jersey City

141

141

95.5%

 

 

93

Marshalls, Stew Leonard's, Net Cost Market, Catch Air

$16.63

 

The Point at Garden City Park

 

NY

New York-Newark-Jersey City

105

105

100.0%

 

 

52

King Kullen, Ace Hardware

$31.12

(2)

The Shops at SunVet (fka SunVet)

M

100%

NY

New York-Newark-Jersey City

170

170

61.2%

 

 

40

Whole Foods, Nordstrom Rack

$41.41

(2)

Towne Centre at Somers

 

NY

New York-Newark-Jersey City

84

84

98.2%

 

 

 

CVS

$31.35

Valley Stream

 

NY

New York-Newark-Jersey City

99

99

95.0%

 

 

 

King Kullen

$28.58

(2)

Village Commons

 

NY

New York-Newark-Jersey City

28

28

87.5%

 

 

 

-

$39.45

 

Wading River

 

NY

New York-Newark-Jersey City

99

99

89.8%

 

 

 

King Kullen, CVS, Ace Hardware

$24.27

 

Westbury Plaza

 

NY

New York-Newark-Jersey City

390

390

100.0%

 

 

110

WalMart, Costco, Marshalls, Total Wine and More, Olive Garden

$27.94

 

 

 

 

NY

 

4,182

3,713

90.5%

91.9%

0

841

 

$29.35

 

Cherry Grove

 

OH

Cincinnati

203

203

99.0%

 

 

66

Kroger, Shoe Carnival, TJ Maxx, Tuesday Morning

$13.22

 

East Pointe

 

OH

Columbus

111

111

100.0%

 

 

76

Kroger

$11.61

 

Hyde Park

 

OH

Cincinnati

397

397

100.0%

 

 

100

Kroger, Kohl's, Walgreens, Ace Hardware, Staples, Marshalls, Five Below

$17.10

 

Kroger New Albany Center

 

OH

Columbus

93

93

100.0%

 

 

65

Kroger

$14.00

 

Northgate Plaza (Maxtown Road)

 

OH

Columbus

117

117

100.0%

 

90

91

Kroger, (Home Depot)

$12.49

 

Red Bank Village

 

OH

Cincinnati

176

176

100.0%

 

 

152

WalMart

$7.94

 

Regency Commons

 

OH

Cincinnati

34

34

84.0%

 

 

 

-

$27.52

 

West Chester Plaza

 

OH

Cincinnati

88

88

96.8%

 

 

67

Kroger

$10.16

 

 

 

 

OH

 

1,221

1,221

99.2%

99.2%

90

616

 

$13.67

 

Corvallis Market Center

 

OR

Corvallis

85

85

100.0%

 

 

12

Michaels, TJ Maxx, Trader Joe's

$22.79

 

Greenway Town Center

GRI

40%

OR

Portland-Vancouver-Hillsboro

93

37

97.5%

 

 

38

Dollar Tree, Rite Aid, Whole Foods

$17.00

 

Murrayhill Marketplace

 

OR

Portland-Vancouver-Hillsboro

150

150

90.4%

 

 

41

Safeway, Planet Fitness

$21.71

 

Northgate Marketplace

 

OR

Medford

81

81

96.3%

 

 

13

Trader Joe's, REI, PETCO

$25.16

 

Northgate Marketplace Ph II

 

OR

Medford

177

177

96.4%

 

 

 

Dick's Sporting Goods, Homegoods, Marshalls

$18.05

 

Sherwood Crossroads

 

OR

Portland-Vancouver-Hillsboro

88

88

93.5%

 

 

55

Safeway

$12.40

 

Tanasbourne Market

 

OR

Portland-Vancouver-Hillsboro

71

71

100.0%

 

 

57

Whole Foods

$33.07

 

Walker Center

 

OR

Portland-Vancouver-Hillsboro

89

89

98.4%

 

 

 

REI

$29.26

 

 

 

 

OR

 

834

778

95.9%

95.9%

0

215

 

$22.06

 

Allen Street Shopping Ctr

GRI

40%

PA

Allentown-Bethlehem-Easton

46

18

100.0%

 

 

22

Grocery Outlet Bargain Market

$19.22

 

Baederwood Shopping Center

M

80%

PA

Philadelphia-Camden-Wilmington

117

117

97.4%

 

 

40

Whole Foods, Planet Fitness

$28.43

 

City Avenue Shopping Center

GRI

40%

PA

Philadelphia-Camden-Wilmington

162

65

93.0%

 

 

 

Ross Dress for Less, TJ Maxx, Dollar Tree

$21.73

 

Gateway Shopping Center

 

PA

Philadelphia-Camden-Wilmington

224

224

97.5%

 

 

11

Trader Joe's, Staples, TJ Maxx, Jo-Ann Fabrics

$36.64

 

Hershey

 

PA

Harrisburg-Carlisle

6

6

100.0%

 

 

 

-

$30.00

 

Lower Nazareth Commons

 

PA

Allentown-Bethlehem-Easton

101

101

100.0%

 

244

111

Burlington Coat Factory, PETCO, (Wegmans), (Target)

$28.05

 

Mercer Square Shopping Center

GRI

40%

PA

Philadelphia-Camden-Wilmington

91

37

100.0%

 

 

51

Weis Markets

$23.42

 

Newtown Square Shopping Center

GRI

40%

PA

Philadelphia-Camden-Wilmington

142

57

97.2%

 

 

56

Acme Markets, Michael's

$19.75

 

Stefko Boulevard Shopping Center

GRI

40%

PA

Allentown-Bethlehem-Easton

134

54

97.9%

 

 

73

Valley Farm Market, Dollar Tree, Muscle Inc. Gym

$10.87

 

Warwick Square Shopping Center

GRI

40%

PA

Philadelphia-Camden-Wilmington

93

37

96.7%

 

 

25

Grocery Outlet Bargain Market, Planet Fitness

$18.03

 

 

 

 

PA

 

1,116

715

97.6%

97.6%

244

390

 

$27.33

(2)

East Greenwich Square

O

70%

RI

Boston-Cambridge-Newton

159

111

96.9%

 

 

39

Dave's Fresh Marketplace, Les Isle Rose

$19.94

 

 

 

 

RI

 

159

111

99.4%

96.9%

0

429

 

$19.94

 

Indigo Square

 

SC

Charleston-North Charleston

51

51

100.0%

 

 

22

Greenwise (Vac 8/29/20)

$31.95

 

Merchants Village

GRI

40%

SC

Charleston-North Charleston

80

32

98.5%

 

 

38

Publix

$18.92

 

 

 

 

SC

 

131

83

99.4%

99.4%

0

59

 

$26.99

 

Harpeth Village Fieldstone

 

TN

Nashvil-Davdsn-Murfree-Frankln

70

70

100.0%

 

 

55

Publix

$17.39

 

Northlake Village

 

TN

Nashvil-Davdsn-Murfree-Frankln

135

135

100.0%

 

 

75

Kroger

$16.12

 

Peartree Village

 

TN

Nashvil-Davdsn-Murfree-Frankln

110

110

100.0%

 

 

84

Kroger, PETCO

$20.48

 

 

 

 

TN

 

314

314

100.0%

100.0%

0

214

 

$17.91

 

img25796562_3.jpg Supplemental Information 35


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

 

Alden Bridge

 

TX

Houston-Woodlands-Sugar Land

139

139

97.4%

 

 

68

Kroger, Walgreens

$21.70

(2)

Baybrook East

O

50%

TX

Houston-Woodlands-Sugar Land

155

77

91.3%

 

 

106

H.E.B

$12.71

 

Bethany Park Place

 

TX

Dallas-Fort Worth-Arlington

99

99

97.2%

 

 

83

Kroger

$11.77

 

CityLine Market

 

TX

Dallas-Fort Worth-Arlington

81

81

100.0%

 

 

40

Whole Foods

$30.77

 

CityLine Market Phase II

 

TX

Dallas-Fort Worth-Arlington

22

22

100.0%

 

 

 

CVS

$28.88

 

Cochran's Crossing

 

TX

Houston-Woodlands-Sugar Land

138

138

100.0%

 

 

63

Kroger

$20.91

 

Hancock

 

TX

Austin-Round Rock-Georgetown

263

263

98.1%

 

 

90

24 Hour Fitness, Firestone Complete Auto Care, H.E.B, PETCO, Twin Liquors

$20.31

 

Hillcrest Village

 

TX

Dallas-Fort Worth-Arlington

15

15

100.0%

 

 

 

-

$51.46

 

Indian Springs Center

 

TX

Houston-Woodlands-Sugar Land

140

140

100.0%

 

 

79

H.E.B.

$26.90

(2)

Jordan Ranch

 

TX

Houston-Woodlands-Sugar Land

162

162

82.5%

 

 

118

HEB

$14.50

 

Keller Town Center

 

TX

Dallas-Fort Worth-Arlington

120

120

96.9%

 

 

64

Tom Thumb

$17.34

 

Lebanon/Legacy Center

 

TX

Dallas-Fort Worth-Arlington

56

56

97.0%

 

63

63

(WalMart)

$31.52

 

Market at Preston Forest

 

TX

Dallas-Fort Worth-Arlington

96

96

100.0%

 

 

64

Tom Thumb

$23.07

 

Market at Round Rock

 

TX

Austin-Round Rock-Georgetown

123

123

85.6%

 

 

30

Sprout's Markets, Office Depot

$21.44

 

Market at Springwoods Village

M

53%

TX

Houston-Woodlands-Sugar Land

167

167

98.9%

 

 

100

Kroger

$18.28

 

Mockingbird Commons

 

TX

Dallas-Fort Worth-Arlington

120

120

94.1%

 

 

49

Tom Thumb, Ogle School of Hair Design

$21.57

 

North Hills

 

TX

Austin-Round Rock-Georgetown

164

164

98.8%

 

 

60

H.E.B.

$23.38

 

Panther Creek

 

TX

Houston-Woodlands-Sugar Land

166

166

99.0%

 

 

66

CVS, The Woodlands Childrens Museum, Fitness Project

$25.37

 

Prestonbrook

 

TX

Dallas-Fort Worth-Arlington

92

92

100.0%

 

 

64

Kroger

$15.67

 

Preston Oaks

 

TX

Dallas-Fort Worth-Arlington

103

103

100.0%

 

 

30

Central Market, Talbots

$41.23

 

Shiloh Springs

 

TX

Dallas-Fort Worth-Arlington

110

110

93.6%

 

 

61

Kroger

$15.77

 

Shops at Mira Vista

 

TX

Austin-Round Rock-Georgetown

68

68

96.2%

 

 

15

Trader Joe's, Champions Westlake Gymnastics & Cheer

$26.39

(2)

Sienna Grande Shops (fka Sienna)

M

75%

TX

Houston-Woodlands-Sugar Land

30

30

41.4%

 

 

 

-

$36.11

 

Southpark at Cinco Ranch

 

TX

Houston-Woodlands-Sugar Land

265

265

100.0%

 

 

101

Kroger, Academy Sports, PETCO, Spec's Liquor and Finer Foods

$14.83

 

Sterling Ridge

 

TX

Houston-Woodlands-Sugar Land

129

129

98.9%

 

 

63

Kroger, CVS

$22.73

 

Sweetwater Plaza

C

20%

TX

Houston-Woodlands-Sugar Land

135

27

93.7%

 

 

65

Kroger, Walgreens

$19.00

 

Tech Ridge Center

 

TX

Austin-Round Rock-Georgetown

216

216

98.1%

 

 

84

H.E.B., Pinstack, Baylor Scott & White

$24.11

 

The Village at Riverstone

 

TX

Houston-Woodlands-Sugar Land

165

165

95.6%

 

 

100

Kroger

$17.34

 

Weslayan Plaza East

GRI

40%

TX

Houston-Woodlands-Sugar Land

169

68

100.0%

 

 

 

Berings, Ross Dress for Less, Michaels, The Next Level Fitness, Spec's Liquor, Trek Bicycle

$22.30

 

Weslayan Plaza West

GRI

40%

TX

Houston-Woodlands-Sugar Land

186

74

98.1%

 

 

52

Randalls Food, Walgreens, PETCO, Homegoods, Barnes & Noble

$22.23

 

Westwood Village

 

TX

Houston-Woodlands-Sugar Land

242

242

99.3%

 

127

 

Fitness Project, PetSmart, Office Max, Ross Dress For Less, TJ Maxx, Kelsey Seybold,(Target)

$19.75

 

Woodway Collection

GRI

40%

TX

Houston-Woodlands-Sugar Land

97

39

94.2%

 

 

45

Whole Foods

$32.47

 

 

 

 

TX

 

4,231

3,775

96.6%

97.8%

190

1,824

 

$21.40

 

Ashburn Farm Village Center

GRI

40%

VA

Washington-Arlington-Alexandri

92

37

100.0%

 

 

27

Patel Brothers, The Shop Gym

$18.19

 

Belmont Chase

 

VA

Washington-Arlington-Alexandri

91

91

100.0%

 

 

40

Cooper's Hawk Winery, Whole Foods

$35.04

 

Carytown Exchange

M

69%

VA

Richmond

116

116

98.8%

 

 

38

Publix, CVS

$28.95

 

Centre Ridge Marketplace

GRI

40%

VA

Washington-Arlington-Alexandri

107

43

100.0%

 

 

55

United States Coast Guard Ex, Planet Fitness

$21.78

 

Point 50

 

VA

Washington-Arlington-Alexandri

48

48

100.0%

 

 

30

Amazon Fresh

$33.08

 

Festival at Manchester Lakes

GRI

40%

VA

Washington-Arlington-Alexandri

169

68

95.2%

 

 

32

Amazon Fresh, Homesense, Hyper Kidz

$30.99

 

Fox Mill Shopping Center

GRI

40%

VA

Washington-Arlington-Alexandri

103

41

97.6%

 

 

50

Giant

$27.54

 

Greenbriar Town Center

GRI

40%

VA

Washington-Arlington-Alexandri

340

136

97.2%

 

 

62

Big Blue Swim School, Bob's Discount Furniture, CVS, Giant, Marshalls, Planet Fitness, Ross Dress for Less, Total Wine and More

$29.55

 

Hanover Village Shopping Center

GRI

40%

VA

Richmond

90

36

100.0%

 

 

18

Aldi, Tractor Supply Company, Harbor Freight Tools, Dollar Tree

$10.35

 

img25796562_3.jpg Supplemental Information 36


 

Portfolio Summary Report By State

September 30, 2024

(GLA in thousands)

 

 

 

 

 

 

 

JVs at 100%

REG's pro-rata share

REG's pro-rata share

REG's pro-rata share

 

 

 

 

Property Name

JV

REG %

State

CBSA

GLA

GLA

% Leased

% Leased - Retail Operating Properties

Retailer-Owned GLA

Grocery Anchor GLA

Major Tenants (1)

Avg. Base Rent PSF

 

Kamp Washington Shopping Center

GRI

40%

VA

Washington-Arlington-Alexandri

71

29

99.8%

 

 

 

PGA Tour Superstore

$35.00

 

Kings Park Shopping Center

GRI

40%

VA

Washington-Arlington-Alexandri

96

39

100.0%

 

 

51

Giant, CVS

$34.69

 

Lorton Station Marketplace

C

20%

VA

Washington-Arlington-Alexandri

136

27

91.4%

 

 

63

Amazon Fresh, Planet Fitness, Five Below, LLC

$26.64

 

Saratoga Shopping Center

GRI

40%

VA

Washington-Arlington-Alexandri

113

45

95.1%

 

 

56

Giant

$22.31

 

Shops at County Center

 

VA

Washington-Arlington-Alexandri

101

101

100.0%

 

 

52

Harris Teeter, Planet Fitness

$21.64

 

The Crossing Clarendon

 

VA

Washington-Arlington-Alexandri

420

420

96.9%

 

 

34

Whole Foods, Crate & Barrel, The Container Store, Barnes & Noble, Pottery Barn, Ethan Allen, The Cheesecake Factory, LifeTime, Corobus Sports, Three Notch'd Brewing Company

$39.54

 

The Field at Commonwealth

 

VA

Washington-Arlington-Alexandri

167

167

100.0%

 

 

122

Wegmans

$23.85

 

Village Center at Dulles

C

20%

VA

Washington-Arlington-Alexandri

307

61

84.2%

 

 

48

Giant, CVS, Advance Auto Parts, Chuck E. Cheese, HomeGoods, Goodwill, Furniture Max

$30.86

 

Village Shopping Center

GRI

40%

VA

Richmond

116

46

83.8%

 

 

45

Publix, CVS

$25.81

 

Willston Centre I

GRI

40%

VA

Washington-Arlington-Alexandri

105

42

86.5%

 

 

 

Fashion K City

$30.06

 

Willston Centre II

GRI

40%

VA

Washington-Arlington-Alexandri

136

54

92.4%

 

141

59

Safeway, (Target), (PetSmart)

$28.24

 

 

 

 

VA

 

2,925

1,647

96.7%

96.7%

141

882

 

$30.37

 

6401 Roosevelt

 

WA

Seattle-Tacoma-Bellevue

8

8

100.0%

 

 

 

-

$27.27

 

Aurora Marketplace

GRI

40%

WA

Seattle-Tacoma-Bellevue

107

43

100.0%

 

 

49

Safeway, TJ Maxx

$19.07

 

Ballard Blocks I

O

50%

WA

Seattle-Tacoma-Bellevue

132

66

98.4%

 

 

12

LA Fitness, Ross Dress for Less, Trader Joe's

$27.65

 

Ballard Blocks II

O

50%

WA

Seattle-Tacoma-Bellevue

117

58

99.0%

 

 

25

Bright Horizons, Kaiser Permanente, PCC Community Markets, Prokarma, Trufusion, West Marine

$34.37

 

Broadway Market

C

20%

WA

Seattle-Tacoma-Bellevue

140

28

96.1%

 

 

64

Gold's Gym, Mosaic Salon Group, Quality Food Centers

$28.88

 

Cascade Plaza

C

20%

WA

Seattle-Tacoma-Bellevue

206

41

86.9%

 

 

49

Big 5 Sporting Goods, Dollar Tree, Jo-Ann Fabrics, Planet Fitness, Ross Dress For Less, Safeway, Aaron's

$13.20

 

Eastgate Plaza

GRI

40%

WA

Seattle-Tacoma-Bellevue

85

34

100.0%

 

 

29

Safeway, Rite Aid

$32.22

 

Grand Ridge Plaza

 

WA

Seattle-Tacoma-Bellevue

331

331

99.6%

 

 

45

Bevmo!, Dick's Sporting Goods, Marshalls, Regal Cinemas,Safeway, Ulta

$27.16

 

Inglewood Plaza

 

WA

Seattle-Tacoma-Bellevue

17

17

100.0%

 

 

 

-

$47.73

 

Island Village

 

WA

Seattle-Tacoma-Bellevue

106

106

100.0%

 

 

49

Safeway, Rite Aid

$16.40

 

Klahanie Shopping Center

 

WA

Seattle-Tacoma-Bellevue

67

67

88.0%

 

40

40

(QFC)

$38.73

 

Melrose Market

 

WA

Seattle-Tacoma-Bellevue

21

21

90.0%

 

 

 

-

$35.38

 

Overlake Fashion Plaza

GRI

40%

WA

Seattle-Tacoma-Bellevue

87

35

100.0%

 

230

13

Marshalls, Bevmo!, Amazon Go Grocery

$30.35

 

Pine Lake Village

 

WA

Seattle-Tacoma-Bellevue

103

103

98.6%

 

 

41

Quality Food Centers, Rite Aid

$26.90

 

Roosevelt Square

 

WA

Seattle-Tacoma-Bellevue

150

150

84.7%

 

 

50

Whole Foods, Guitar Center, LA Fitness

$27.84

 

Sammamish-Highlands

 

WA

Seattle-Tacoma-Bellevue

101

101

100.0%

 

55

67

Trader Joe's, Bartell Drugs, (Safeway)

$39.55

 

Southcenter

 

WA

Seattle-Tacoma-Bellevue

58

58

100.0%

 

112

 

(Target)

$36.00

 

 

 

 

WA

 

1,836

1,267

96.5%

96.5%

437

532

 

$28.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regency Centers Total

 

 

 

 

57,172

48,842

95.6%

95.9%

3,747

17,748

 

$24.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
Major Tenants are the grocery anchor and any tenant 10,000 square feet or greater. Retailers in parenthesis are a shadow anchor and not a part of the owned property.
(2)
Non-Same Property.

 

Note:

In-process developments are bolded and italicized.

 

C:

Real Estate Partnership with Oregon

 

GRI:

Real Estate Partnership with GRI

 

M:

Real Estate Partnership with Minority Partner

 

O:

Other, single property Real Estate Partnerships

 

img25796562_3.jpg Supplemental Information 37


 

As of September 30, 2024

(unaudited and in thousands)

 

Real Estate: Operating

Operating Portfolio NOI Excluding Straight-line Rent and Above/Below Market Rent - Current Quarter

 

 

Consolidated NOI (page 5)

 

$237,279

Share of Unconsolidated JV NOI (page 7)

 

$25,980

Less: Noncontrolling Interests (page 7)

 

$(2,099)

Pro Rata Share of Operating Portfolio NOI

 

$261,160

 

 

 

Quarterly Base Rent From Leases Signed But Not Yet Rent-Paying

 

 

Retail Operating Properties Excluding In-Process Redevelopments (Quarterly)

 

$7,673

Retail Operating Properties Including In-Process Redevelopments (Quarterly)

 

$12,161

 

 

 

 

Real Estate: In-Process Ground-Up Developments and Redevelopments

 

 

In-Process Ground-Up Development

REG's Estimated Net Project Costs (page 17)

 

$237,000

Stabilized Yield (page 17)

 

7%

Annualized Proforma Stabilized NOI

 

$16,590

% of Costs Incurred (page 17)

 

38%

Construction in Progress

 

$90,060

 

 

 

NOI from In-Process Ground-Up Development - Current Quarter

In-place NOI from Current Year Ground-Up Development Completions

 

$412

In-place NOI from In-Process Ground-Up Developments

 

$157

 

 

 

In-Process Redevelopment Projects

REG's Estimated Net Project Costs (page 17)

 

$382,000

Stabilized Yield (page 17)

 

10%

Annualized Proforma Stabilized NOI

 

$38,200

% of Costs Incurred (page 17)

 

52%

Construction in Progress

 

$198,640

 

 

 

NOI from In-Process Redevelopment - Current Quarter

In-place NOI from Current Year Redevelopment Completions

 

$582

In-place NOI from In-Process Redevelopments

 

$(297)

 

 

 

 

Fee Income

 

 

Third-Party Management Fees and Commissions - Current Quarter (page 5)

 

$6,765

Less: Share of JV's Total fee income - Current Quarter (page 7)

 

$(238)

 

 

 

 

Other Assets

 

 

Estimated Market Value of Land & Non-income Producing Assets

 

 

Land held for sale or future development

 

$32,277

Outparcels at retail operating properties

 

$6,839

Non-income producing assets

 

$26,000

Total Estimated Market Value of Land & Non-income Producing Assets

 

$65,116

 

 

Regency's Pro-Rata Share (page 3 & 6)

 

 

Cash and Cash Equivalents

 

$73,731

Tenant and other receivables, excluding Straight line rent receivables

 

$91,403

Other Assets, excluding Goodwill

 

$160,965

 

 

 

 

Liabilities

 

 

Regency's Pro-Rata Share (page 3 & 6)

 

 

Notes payable

 

$4,939,647

Accounts payable and other liabilities

 

$414,345

Tenants' security, escrow deposits

 

$84,123

Preferred Stock

 

$225,000

 

 

 

 

Common Shares and Equivalents Outstanding

 

 

Common Shares and Equivalents Issued and Outstanding (page 1)

 

182,600

 

 

 

 

img25796562_3.jpg Supplemental Information 38


 

Earnings Guidance

September 30, 2024

 

Full Year 2024 Guidance (in thousands, except per share data)

YTD 2024

2024 Guidance

Previous Guidance

 

 

 

 

Net Income Attributable to Common Shareholders per diluted share

$1.66

$2.13 - $2.15

$2.02 - $2.06

 

 

 

 

 

 

 

 

Nareit Funds From Operations (“Nareit FFO”) per diluted share

$3.20

$4.27 - $4.29

$4.21 - $4.25

 

 

 

 

 

 

 

 

Core Operating Earnings per diluted share(1)

$3.09

$4.12 - $4.14

$4.06 - $4.10

 

 

 

 

 

 

 

 

Same property NOI growth without termination fees or collection of 2020/2021 reserves

3.4%

+/- 3.50%

+2.25% to +2.75%

 

 

 

 

 

 

 

 

Non-cash revenues(2)

$33,613

+/-$42,000

+/- $42,000

 

 

 

 

 

 

 

 

G&A expense, net(3)

$72,058

+/-$95,000

$93,000-$95,000

 

 

 

 

 

 

 

 

Interest expense, net and Preferred stock dividends(4)

$158,433

+/-$214,000

$213,000-$215,000

 

 

 

 

 

 

 

 

Management, transaction and other fees

$19,189

+/-$26,000

+/-$25,000

 

 

 

 

 

 

 

 

Development and Redevelopment spend

$158,508

+/-$215,000

+/-$200,000

 

 

 

 

 

 

 

 

Acquisitions

$78,155

+/-$92,000

+/-$81,000

Cap rate (weighted average)

6.6%

+/- 6.5%

+/- 6.5%

 

 

 

 

 

 

 

 

Dispositions

$106,500

+/-$109,000

+/-$125,000

Cap rate (weighted average)

5.4%

+/- 5.5%

+/- 5.5%

 

 

 

 

 

 

 

 

Share/unit repurchases

$200,000

$200,000

$200,000

 

 

 

 

 

 

 

 

Merger-related transition expense

$7,069

+/-$7,000

+/-$7,000

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Earnings Guidance (per diluted share)

 

Full Year 2024

 

Low

 

High

 

 

 

 

Net income attributable to common shareholders

 

$2.13

 

2.15

 

 

 

 

Adjustments to reconcile net income to Nareit FFO:

 

 

 

 

Depreciation and amortization (excluding FF&E)

 

2.32

 

2.32

Gain on sale of real estate, net of tax

 

(0.19)

 

(0.19)

Exchangeable operating partnership units

 

0.01

 

0.01

Nareit Funds From Operations

 

$4.27

 

4.29

 

 

 

 

Adjustments to reconcile Nareit FFO to Core Operating Earnings:

 

 

 

 

Merger transition costs

 

0.04

 

0.04

Loss on early extinguishment of debt

 

0.00

 

0.00

Straight line rent, net

 

(0.10)

 

(0.10)

Above/below market rent amortization, net

 

(0.12)

 

(0.12)

Debt and derivative mark-to-market amortization

 

0.03

 

0.03

Core Operating Earnings

 

$4.12

 

4.14

Note: With the exception of per share and investment/transaction data, figures above represent 100% of Regency's consolidated entities and its pro-rata share of unconsolidated real estate partnerships.

(1)
Core Operating Earnings excludes certain non-cash items, including straight-line rents, above/below market rent amortization, debt and derivative mark-to-market amortization, as well as transaction related income/expenses and debt extinguishment charges.
(2)
As of Q3 2024, includes above and below market rent amortization and straight-line rents, and excludes debt and derivative mark to market amortization.
(3)
Represents 'General & administrative, net' before gains or losses on deferred compensation plan, as reported on supplemental pages 5 and 7 and calculated on a pro rata basis.
(4)
As of Q3 2024, includes debt and derivative mark to market amortization, and is net of interest income.

 

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

img25796562_3.jpg Supplemental Information 39


 

Glossary of Terms

September 30, 2024

 

Adjusted Funds From Operations (AFFO): An additional performance measure used by Regency that reflects cash available to fund the Company’s business needs and distribution to shareholders. AFFO is calculated by adjusting Core Operating Earnings for (i) capital expenditures necessary to maintain and lease the Company’s portfolio of properties, (ii) debt cost and derivative adjustments and (iii) stock-based compensation.

Core Operating Earnings: An additional performance measure used by Regency because the computation of Nareit FFO includes certain non-comparable items that affect the Company's period-over-period performance. Core Operating Earnings excludes from Nareit FFO: (i) transaction related income or expenses (ii) gains or losses from the early extinguishment of debt; (iii) certain non-cash components of earnings derived from straight-line rents, above and below market rent amortization, and debt and derivative mark-to-market amortization; and (iv) other amounts as they occur. The Company provides a reconciliation of Net Income Attributable to Common Shareholders to Nareit FFO to Core Operating Earnings.

Development Completion: A Property in Development is deemed complete upon the earlier of (i) 90% of total estimated net development costs have been incurred and percent leased equals or exceeds 95%, or (ii) the property features at least two years of anchor operations. Once deemed complete, the property is termed a Retail Operating Property.

Fixed Charge Coverage Ratio: Operating EBITDAre divided by the sum of the gross interest and scheduled mortgage principal paid to our lenders.

Nareit Funds From Operations (Nareit FFO): Nareit 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 on sales and impairments of real estate, net of tax, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Regency computes Nareit 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 Nareit FFO excludes depreciation and amortization and gains on sale and impairments of real estate, it provides a performance measure that, when compared year over year, reflects the impact on operations from trends in percent leased, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, Nareit FFO is a supplemental non-GAAP financial measure of the Company's operating performance, which does not represent cash generated from operating activities in accordance with GAAP; and, therefore, should not be considered a substitute measure of cash flows from operations. The Company provides a reconciliation of Net Income Attributable to Common Shareholders to Nareit FFO.

Net Operating Income (NOI): The sum of base rent, percentage rent, recoveries from tenants, other lease income, and other property income, less operating and maintenance expenses, real estate taxes, ground rent, and uncollectible lease income. NOI excludes straight-line rental income and expense, above and below market rent and ground rent amortization, tenant lease inducement amortization, and other fees. The Company also provides disclosure of NOI excluding termination fees, which excludes both termination fee income and expenses.

Non-Same Property: During either calendar year period being compared, a property acquired, sold, a Property in Development, a Development Completion, or a property under, or being positioned for, significant redevelopment that distorts comparability between periods. Non-retail properties and corporate activities, including the captive insurance program, are part of Non-Same Property. Please refer to the footnote on Property Summary Report for Non-Same Property detail.

Operating EBITDAre: Nareit EBITDAre is a measure of REIT performance, which the Nareit defines as net income, computed in accordance with GAAP, excluding (i) interest expense; (ii) income tax expense; (iii) depreciation and amortization; (iv) gains on sales of real estate; (v) impairments of real estate; and (vi) adjustments to reflect the Company’s share of unconsolidated partnerships and joint ventures. Operating EBITDAre excludes from Nareit EBITDAre certain non-cash components of earnings derived from straight-line rents and above and below market rent amortization. The Company provides a reconciliation of Net Income to Nareit EBITDAre to Operating EBITDAre.

Pro-rata information: includes 100% of our consolidated properties plus our economic share (based on our ownership interest) in our unconsolidated real estate investment partnerships. We provide Pro-rata financial information because we believe it assists investors and analysts in estimating our economic interest in our consolidated and unconsolidated partnerships, when read in conjunction with our reported results under GAAP. We believe presenting our Pro-rata share of assets, liabilities, operating results, and other metrics, along with certain other non-GAAP measures, makes comparisons of our operating results to those of other REITs more meaningful. The Pro-rata information provided is not, nor is it intended to be, presented in accordance with GAAP. The Pro-rata supplemental details of assets and liabilities and supplemental details of operations reflect our proportionate economic ownership of the assets, liabilities, and operating results of the properties in our portfolio.

The Pro-rata information is prepared on a basis consistent with the comparable consolidated amounts and is intended to more accurately reflect our proportionate economic interest in the assets, liabilities, and operating results of properties in our portfolio. We do not control the unconsolidated real estate partnerships, and the Pro-rata presentations of the assets and liabilities, and revenues and expenses do not represent our legal claim to such items. The partners are entitled to profit or loss allocations and distributions of cash flows according to the operating agreements, which generally provide for such allocations according to their invested capital. Our share of invested capital establishes the ownership interests we use to prepare our Pro-rata share.

img25796562_3.jpg Supplemental Information 40


 

The presentation of Pro-rata information has limitations which include, but are not limited to, the following:

The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage determined when applying the equity method of accounting and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses; and
Other companies in our industry may calculate their Pro-rata interest differently, limiting the comparability of Pro-rata information.

Because of these limitations, the Pro-rata financial information should not be considered independently or as a substitute for our financial statements as reported under GAAP. We compensate for these limitations by relying primarily on our GAAP financial statements, using the Pro-rata information as a supplement.

Property In Development: Properties in various stages of ground-up development.

Property In Redevelopment: Retail Operating Properties under redevelopment or being positioned for redevelopment. Unless otherwise indicated, a Property in Redevelopment is included in the Same Property pool.

Retail Operating Property: Any retail property not termed a Property In Development. A retail property is any property where the majority of the income is generated from retail uses.

Redevelopment Completion: A Property in Redevelopment is deemed complete upon the earlier of (i) 90% of total estimated project costs have been incurred and percent leased equals or exceeds 95% for the company owned GLA related to the project, or (ii) the property features at least two years of anchor operations, if applicable.

Same Property: Retail Operating Properties that were owned and operated for the entirety of both calendar year periods being compared. This term excludes Property in Development, prior year Development Completions, and Non-Same Properties. Property in Redevelopment is included unless otherwise indicated.

img25796562_3.jpg Supplemental Information 41