x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FLORIDA (REGENCY CENTERS CORPORATION) | 59-3191743 | |
DELAWARE (REGENCY CENTERS, L.P) | 59-3429602 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
One Independent Drive, Suite 114 Jacksonville, Florida 32202 | (904) 598-7000 | |
(Address of principal executive offices) (zip code) | (Registrant's telephone number, including area code) |
Large accelerated filer | x | Accelerated filer | o | |
Non-accelerated filer | o | Smaller reporting company | o |
Large accelerated filer | o | Accelerated filer | x | |
Non-accelerated filer | o | Smaller reporting company | o |
• | enhances investors' understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business; |
• | eliminates duplicative disclosure and provides a more streamlined and readable presentation; and |
• | creates time and cost efficiencies through the preparation of one combined report instead of two separate reports. |
Form 10-Q Report Page | ||
PART I - FINANCIAL INFORMATION | ||
Item 1. | Financial Statements | |
Regency Centers Corporation: | ||
Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014 | ||
Consolidated Statements of Operations for the periods ended September 30, 2015 and 2014 | ||
Consolidated Statements of Comprehensive Income for the periods ended September 30, 2015 and 2014 | ||
Consolidated Statements of Equity for the periods ended September 30, 2015 and 2014 | ||
Consolidated Statements of Cash Flows for the periods ended September 30, 2015 and 2014 | ||
Regency Centers, L.P.: | ||
Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014 | ||
Consolidated Statements of Operations for the periods ended September 30, 2015 and 2014 | ||
Consolidated Statements of Comprehensive Income for the periods ended September 30, 2015 and 2014 | ||
Consolidated Statements of Capital for the periods ended September 30, 2015 and 2014 | ||
Consolidated Statements of Cash Flows for the periods ended September 30, 2015 and 2014 | ||
Notes to Consolidated Financial Statements | ||
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | |
Item 4. | Controls and Procedures | |
PART II - OTHER INFORMATION | ||
Item 1. | Legal Proceedings | |
Item 1A. | Risk Factors | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | |
Item 3. | Defaults Upon Senior Securities | |
Item 4. | Mine Safety Disclosures | |
Item 5. | Other Information | |
Item 6. | Exhibits | |
SIGNATURES | ||
2015 | 2014 | |||||
Assets | (unaudited) | |||||
Real estate investments at cost: | ||||||
Land | $ | 1,431,612 | 1,380,211 | |||
Buildings and improvements | 2,880,141 | 2,790,137 | ||||
Properties in development | 187,240 | 239,538 | ||||
4,498,993 | 4,409,886 | |||||
Less: accumulated depreciation | 1,014,788 | 933,708 | ||||
3,484,205 | 3,476,178 | |||||
Investments in real estate partnerships | 321,164 | 333,167 | ||||
Net real estate investments | 3,805,369 | 3,809,345 | ||||
Cash and cash equivalents | 23,880 | 113,776 | ||||
Restricted cash | 5,142 | 8,013 | ||||
Accounts receivable, net of allowance for doubtful accounts of $5,377 and $4,523 at September 30, 2015 and December 31, 2014, respectively | 24,642 | 30,999 | ||||
Straight-line rent receivable, net of reserve of $1,176 and $652 at September 30, 2015 and December 31, 2014, respectively | 61,435 | 55,768 | ||||
Notes receivable | 11,314 | 12,132 | ||||
Deferred costs, less accumulated amortization of $85,591 and $81,822 at September 30, 2015 and December 31, 2014, respectively | 77,599 | 71,502 | ||||
Acquired lease intangible assets, less accumulated amortization of $43,350 and $36,112 at September 30, 2015 and December 31, 2014, respectively | 108,400 | 52,365 | ||||
Trading securities held in trust, at fair value | 28,291 | 28,134 | ||||
Other assets | 24,815 | 15,136 | ||||
Total assets | $ | 4,170,887 | 4,197,170 | |||
Liabilities and Equity | ||||||
Liabilities: | ||||||
Notes payable | $ | 1,808,652 | 1,946,357 | |||
Unsecured credit facilities | 215,000 | 75,000 | ||||
Accounts payable and other liabilities | 171,304 | 181,197 | ||||
Acquired lease intangible liabilities, less accumulated accretion of $16,689 and $13,993 at September 30, 2015 and December 31, 2014, respectively | 43,161 | 32,143 | ||||
Tenants’ security, escrow deposits and prepaid rent | 24,726 | 25,991 | ||||
Total liabilities | 2,262,843 | 2,260,688 | ||||
Commitments and contingencies (note 12) | ||||||
Equity: | ||||||
Stockholders’ equity: | ||||||
Preferred stock, $0.01 par value per share, 30,000,000 shares authorized; 13,000,000 Series 6 and 7 shares issued and outstanding at September 30, 2015 and December 31, 2014, with liquidation preferences of $25 per share | 325,000 | 325,000 | ||||
Common stock, $0.01 par value per share,150,000,000 shares authorized; 94,161,761 and 94,108,061 shares issued at September 30, 2015 and December 31, 2014, respectively | 942 | 941 | ||||
Treasury stock at cost, 414,541 and 425,246 shares held at September 30, 2015 and December 31, 2014, respectively | (19,438 | ) | (19,382 | ) | ||
Additional paid in capital | 2,542,791 | 2,540,153 | ||||
Accumulated other comprehensive loss | (62,307 | ) | (57,748 | ) | ||
Distributions in excess of net income | (907,962 | ) | (882,372 | ) | ||
Total stockholders’ equity | 1,879,026 | 1,906,592 | ||||
Noncontrolling interests: | ||||||
Exchangeable operating partnership units, aggregate redemption value of $9,582 and $9,833 at September 30, 2015 and December 31, 2014, respectively | (1,940 | ) | (1,914 | ) | ||
Limited partners’ interests in consolidated partnerships | 30,958 | 31,804 | ||||
Total noncontrolling interests | 29,018 | 29,890 | ||||
Total equity | 1,908,044 | 1,936,482 | ||||
Total liabilities and equity | $ | 4,170,887 | 4,197,170 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Revenues: | ||||||||||||
Minimum rent | $ | 105,071 | 98,620 | $ | 308,766 | 290,935 | ||||||
Percentage rent | 486 | 371 | 2,593 | 2,301 | ||||||||
Recoveries from tenants and other income | 30,725 | 28,787 | 94,205 | 90,144 | ||||||||
Management, transaction, and other fees | 5,786 | 5,781 | 18,032 | 18,353 | ||||||||
Total revenues | 142,068 | 133,559 | 423,596 | 401,733 | ||||||||
Operating expenses: | ||||||||||||
Depreciation and amortization | 37,032 | 36,417 | 109,249 | 110,345 | ||||||||
Operating and maintenance | 19,761 | 18,149 | 61,119 | 58,152 | ||||||||
General and administrative | 14,750 | 14,463 | 46,227 | 43,883 | ||||||||
Real estate taxes | 16,044 | 14,832 | 46,842 | 44,529 | ||||||||
Other operating expenses | 1,880 | 2,062 | 4,825 | 5,665 | ||||||||
Total operating expenses | 89,467 | 85,923 | 268,262 | 262,574 | ||||||||
Other expense (income): | ||||||||||||
Interest expense, net | 25,099 | 27,561 | 78,407 | 82,141 | ||||||||
Provision for impairment | — | — | — | 225 | ||||||||
Early extinguishment of debt | — | — | (61 | ) | — | |||||||
Net investment loss (income), including unrealized losses of $1,296 and $472, and $1,771 and $289 for the three and nine months ended September 30, 2015 and 2014, respectively | 1,190 | (94 | ) | 190 | (915 | ) | ||||||
Total other expense | 26,289 | 27,467 | 78,536 | 81,451 | ||||||||
Income from operations before equity in income of investments in real estate partnerships | 26,312 | 20,169 | 76,798 | 57,708 | ||||||||
Equity in income of investments in real estate partnerships | 5,667 | 5,713 | 17,991 | 22,353 | ||||||||
Income from operations | 31,979 | 25,882 | 94,789 | 80,061 | ||||||||
Gain on sale of real estate | 27,755 | 27,558 | 34,215 | 29,598 | ||||||||
Net income | 59,734 | 53,440 | 129,004 | 109,659 | ||||||||
Noncontrolling interests: | ||||||||||||
Exchangeable operating partnership units | (94 | ) | (90 | ) | (204 | ) | (185 | ) | ||||
Limited partners’ interests in consolidated partnerships | (643 | ) | (142 | ) | (1,619 | ) | (863 | ) | ||||
Income attributable to noncontrolling interests | (737 | ) | (232 | ) | (1,823 | ) | (1,048 | ) | ||||
Net income attributable to the Company | 58,997 | 53,208 | 127,181 | 108,611 | ||||||||
Preferred stock dividends | (5,266 | ) | (5,266 | ) | (15,797 | ) | (15,797 | ) | ||||
Net income attributable to common stockholders | $ | 53,731 | 47,942 | $ | 111,384 | 92,814 | ||||||
Income per common share - basic | $ | 0.57 | 0.52 | $ | 1.18 | 1.00 | ||||||
Income per common share - diluted | $ | 0.57 | 0.52 | $ | 1.18 | 1.00 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Net income | $ | 59,734 | 53,440 | $ | 129,004 | 109,659 | ||||||
Other comprehensive loss: | ||||||||||||
Loss on settlement of derivative instruments: | ||||||||||||
Amortization of loss on settled derivative instruments recognized in net income | 2,011 | 2,107 | 6,225 | 6,639 | ||||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||||
Effective portion of change in fair value of derivative instruments | (15,768 | ) | (3,651 | ) | (11,274 | ) | (28,603 | ) | ||||
Less: reclassification adjustment for change in fair value of derivative instruments included in net income | 144 | 153 | 429 | 459 | ||||||||
Available for sale securities | ||||||||||||
Unrealized (loss) gain on available-for-sale securities (note 4) | (43 | ) | 3,895 | (73 | ) | 4,809 | ||||||
Other comprehensive (loss) income | (13,656 | ) | 2,504 | (4,693 | ) | (16,696 | ) | |||||
Comprehensive income | 46,078 | 55,944 | 124,311 | 92,963 | ||||||||
Less: comprehensive income (loss) attributable to noncontrolling interests: | ||||||||||||
Net income attributable to noncontrolling interests | 737 | 232 | 1,823 | 1,048 | ||||||||
Other comprehensive (loss) income attributable to noncontrolling interests | (149 | ) | 56 | (134 | ) | (137 | ) | |||||
Comprehensive income attributable to noncontrolling interests | 588 | 288 | 1,689 | 911 | ||||||||
Comprehensive income attributable to the Company | $ | 45,490 | 55,656 | $ | 122,622 | 92,052 |
REGENCY CENTERS CORPORATION Consolidated Statements of Equity For the nine months ended September 30, 2015 and 2014 (in thousands, except per share data) (unaudited) | |||||||||||||||||||||||||||||||||
Noncontrolling Interests | |||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Loss | Distributions in Excess of Net Income | Total Stockholders’ Equity | Exchangeable Operating Partnership Units | Limited Partners’ Interest in Consolidated Partnerships | Total Noncontrolling Interests | Total Equity | |||||||||||||||||||||||
Balance at December 31, 2013 | $ | 325,000 | 923 | (16,726 | ) | 2,426,477 | (17,404 | ) | (874,916 | ) | 1,843,354 | (1,426 | ) | 19,206 | 17,780 | 1,861,134 | |||||||||||||||||
Net income | — | — | — | — | — | 108,611 | 108,611 | 185 | 863 | 1,048 | 109,659 | ||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (16,559 | ) | — | (16,559 | ) | (29 | ) | (108 | ) | (137 | ) | (16,696 | ) | ||||||||||||||||
Deferred compensation plan, net | — | — | (2,441 | ) | 2,441 | — | — | — | — | — | — | — | |||||||||||||||||||||
Restricted stock issued, net of amortization | — | — | — | 8,747 | — | — | 8,747 | — | — | — | 8,747 | ||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | — | (3,528 | ) | — | — | (3,528 | ) | — | — | — | (3,528 | ) | |||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 895 | — | — | 895 | — | — | — | 895 | ||||||||||||||||||||||
Common stock issued for partnership units exchanged | — | — | — | 137 | — | — | 137 | (137 | ) | — | (137 | ) | — | ||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | 9 | — | 49,291 | — | — | 49,300 | — | — | — | 49,300 | ||||||||||||||||||||||
Redemption of partnership units | — | — | — | — | — | — | — | (300 | ) | — | (300 | ) | (300 | ) | |||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | — | 15,933 | 15,933 | 15,933 | ||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | (5,051 | ) | (5,051 | ) | (5,051 | ) | |||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (15,797 | ) | (15,797 | ) | — | — | — | (15,797 | ) | |||||||||||||||||||
Common stock/unit ($1.41 per share) | — | — | — | — | — | (129,939 | ) | (129,939 | ) | (228 | ) | — | (228 | ) | (130,167 | ) | |||||||||||||||||
Balance at September 30, 2014 | $ | 325,000 | 932 | (19,167 | ) | 2,484,460 | (33,963 | ) | (912,041 | ) | 1,845,221 | (1,935 | ) | 30,843 | 28,908 | 1,874,129 | |||||||||||||||||
Balance at December 31, 2014 | $ | 325,000 | 941 | (19,382 | ) | 2,540,153 | (57,748 | ) | (882,372 | ) | 1,906,592 | (1,914 | ) | 31,804 | 29,890 | 1,936,482 | |||||||||||||||||
Net income | — | — | — | — | — | 127,181 | 127,181 | 204 | 1,619 | 1,823 | 129,004 | ||||||||||||||||||||||
Other comprehensive income | — | — | — | — | (4,559 | ) | — | (4,559 | ) | (7 | ) | (127 | ) | (134 | ) | (4,693 | ) | ||||||||||||||||
Deferred compensation plan, net | — | — | (56 | ) | 56 | — | — | — | — | — | — | — | |||||||||||||||||||||
Restricted stock issued, net of amortization | — | — | — | 10,441 | — | — | 10,441 | — | — | — | 10,441 | ||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | — | (9,770 | ) | — | — | (9,770 | ) | — | — | — | (9,770 | ) | |||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 966 | — | — | 966 | — | — | — | 966 |
REGENCY CENTERS CORPORATION Consolidated Statements of Equity For the nine months ended September 30, 2015 and 2014 (in thousands, except per share data) (unaudited) | |||||||||||||||||||||||||||||||||
Noncontrolling Interests | |||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Loss | Distributions in Excess of Net Income | Total Stockholders’ Equity | Exchangeable Operating Partnership Units | Limited Partners’ Interest in Consolidated Partnerships | Total Noncontrolling Interests | Total Equity | |||||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | 1 | — | 945 | — | — | 946 | — | — | — | 946 | ||||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | — | 454 | 454 | 454 | ||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | (2,792 | ) | (2,792 | ) | (2,792 | ) | |||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (15,797 | ) | (15,797 | ) | — | — | — | (15,797 | ) | |||||||||||||||||||
Common stock/unit ($1.455 per share) | — | — | — | — | — | (136,974 | ) | (136,974 | ) | (223 | ) | — | (223 | ) | (137,197 | ) | |||||||||||||||||
Balance at September 30, 2015 | $ | 325,000 | 942 | (19,438 | ) | 2,542,791 | (62,307 | ) | (907,962 | ) | 1,879,026 | (1,940 | ) | 30,958 | 29,018 | 1,908,044 |
2015 | 2014 | |||||
Cash flows from operating activities: | ||||||
Net income | $ | 129,004 | 109,659 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation and amortization | 109,249 | 110,355 | ||||
Amortization of deferred loan cost and debt premium | 7,404 | 8,095 | ||||
Amortization and (accretion) of above and below market lease intangibles, net | (1,250 | ) | (2,315 | ) | ||
Stock-based compensation, net of capitalization | 8,379 | 6,885 | ||||
Equity in income of investments in real estate partnerships | (17,991 | ) | (22,353 | ) | ||
Gain on sale of real estate | (34,215 | ) | (29,598 | ) | ||
Provision for impairment | — | 225 | ||||
Early extinguishment of debt | (61 | ) | — | |||
Distribution of earnings from operations of investments in real estate partnerships | 34,527 | 30,008 | ||||
Settlement of derivative instruments | (7,267 | ) | 4,648 | |||
Gain on derivative instruments | — | (13 | ) | |||
Deferred compensation expense | (610 | ) | 610 | |||
Realized and unrealized loss (gain) on investments | 189 | (612 | ) | |||
Changes in assets and liabilities: | ||||||
Restricted cash | 1,534 | 497 | ||||
Accounts receivable | (4,408 | ) | (2,801 | ) | ||
Straight-line rent receivables, net | (6,274 | ) | (4,724 | ) | ||
Deferred leasing costs | (8,268 | ) | (6,416 | ) | ||
Other assets | (2,257 | ) | 131 | |||
Accounts payable and other liabilities | 10,230 | 15,018 | ||||
Tenants’ security, escrow deposits and prepaid rent | (1,152 | ) | 511 | |||
Net cash provided by operating activities | 216,763 | 217,810 | ||||
Cash flows from investing activities: | ||||||
Acquisition of operating real estate | (42,983 | ) | (98,018 | ) | ||
Advance deposits on acquisition of operating real estate | (2,250 | ) | — | |||
Real estate development and capital improvements | (150,967 | ) | (160,552 | ) | ||
Proceeds from sale of real estate investments | 93,727 | 62,788 | ||||
Collection of notes receivable | 1,000 | — | ||||
Investments in real estate partnerships | (18,644 | ) | (6,012 | ) | ||
Distributions received from investments in real estate partnerships | 15,014 | 29,916 | ||||
Dividends on investments | 128 | 100 | ||||
Acquisition of securities | (25,675 | ) | (19,866 | ) | ||
Proceeds from sale of securities | 22,296 | 5,344 | ||||
Net cash used in investing activities | (108,354 | ) | (186,300 | ) | ||
Cash flows from financing activities: | ||||||
Net proceeds from common stock issuance | 946 | 49,300 | ||||
Proceeds from sale of treasury stock | 51 | — | ||||
Redemption of preferred stock and partnership units | — | (300 | ) | |||
Distributions to limited partners in consolidated partnerships, net | (2,352 | ) | (4,619 | ) | ||
Distributions to exchangeable operating partnership unit holders | (223 | ) | (228 | ) | ||
Dividends paid to common stockholders | (136,008 | ) | (129,044 | ) | ||
Dividends paid to preferred stockholders | (15,797 | ) | (15,797 | ) | ||
Repayment of fixed rate unsecured notes | (350,000 | ) | (150,000 | ) | ||
Proceeds from issuance of fixed rate unsecured notes, net | 248,160 | 248,705 | ||||
Proceeds from unsecured credit facilities | 445,000 | 255,000 | ||||
Repayment of unsecured credit facilities | (305,000 | ) | (255,000 | ) | ||
Proceeds from notes payable | 3,325 | 12,025 | ||||
Repayment of notes payable | (76,027 | ) | (13,487 | ) | ||
Scheduled principal payments | (4,384 | ) | (5,068 | ) | ||
Payment of loan costs | (5,996 | ) | (2,973 | ) | ||
Net cash used in financing activities | (198,305 | ) | (11,486 | ) | ||
Net (decrease) increase in cash and cash equivalents | (89,896 | ) | 20,024 | |||
Cash and cash equivalents at beginning of the period | 113,776 | 80,684 | ||||
Cash and cash equivalents at end of the period | $ | 23,880 | 100,708 |
2015 | 2014 | |||||
Supplemental disclosure of cash flow information: | ||||||
Cash paid for interest (net of capitalized interest of $5,403 and $5,158 in 2015 and 2014, respectively) | $ | 71,734 | 72,573 | |||
Cash paid for income taxes | $ | 871 | 94 | |||
Supplemental disclosure of non-cash transactions: | ||||||
Mortgage loans assumed for the acquisition of real estate | $ | 42,799 | 78,049 | |||
Initial fair value of non-controlling interest recorded at acquisition | $ | — | 15,385 | |||
Change in fair value of derivative instruments | $ | (10,845 | ) | (28,144 | ) | |
Common stock issued for dividend reinvestment plan | $ | 966 | 895 | |||
Stock-based compensation capitalized | $ | 2,196 | 2,026 | |||
Contributions from limited partners in consolidated partnerships, net | $ | 13 | 116 | |||
Common stock issued for dividend reinvestment in trust | $ | 631 | 581 | |||
Contribution of stock awards into trust | $ | 1,633 | 1,865 | |||
Distribution of stock held in trust | $ | 1,898 | 4 | |||
Change in fair value of securities available-for-sale | $ | (73 | ) | 4,809 |
2015 | 2014 | |||||
Assets | (unaudited) | |||||
Real estate investments at cost: | ||||||
Land | $ | 1,431,612 | 1,380,211 | |||
Buildings and improvements | 2,880,141 | 2,790,137 | ||||
Properties in development | 187,240 | 239,538 | ||||
4,498,993 | 4,409,886 | |||||
Less: accumulated depreciation | 1,014,788 | 933,708 | ||||
3,484,205 | 3,476,178 | |||||
Investments in real estate partnerships | 321,164 | 333,167 | ||||
Net real estate investments | 3,805,369 | 3,809,345 | ||||
Cash and cash equivalents | 23,880 | 113,776 | ||||
Restricted cash | 5,142 | 8,013 | ||||
Accounts receivable, net of allowance for doubtful accounts of $5,377 and $4,523 at September 30, 2015 and December 31, 2014, respectively | 24,642 | 30,999 | ||||
Straight-line rent receivable, net of reserve of $1,176 and $652 at September 30, 2015 and December 31, 2014, respectively | 61,435 | 55,768 | ||||
Notes receivable | 11,314 | 12,132 | ||||
Deferred costs, less accumulated amortization of $85,591 and $81,822 at September 30, 2015 and December 31, 2014, respectively | 77,599 | 71,502 | ||||
Acquired lease intangible assets, less accumulated amortization of $43,350 and $36,112 at September 30, 2015 and December 31, 2014, respectively | 108,400 | 52,365 | ||||
Trading securities held in trust, at fair value | 28,291 | 28,134 | ||||
Other assets | 24,815 | 15,136 | ||||
Total assets | $ | 4,170,887 | 4,197,170 | |||
Liabilities and Capital | ||||||
Liabilities: | ||||||
Notes payable | $ | 1,808,652 | 1,946,357 | |||
Unsecured credit facilities | 215,000 | 75,000 | ||||
Accounts payable and other liabilities | 171,304 | 181,197 | ||||
Acquired lease intangible liabilities, less accumulated accretion of $16,689 and $13,993 at September 30, 2015 and December 31, 2014, respectively | 43,161 | 32,143 | ||||
Tenants’ security, escrow deposits and prepaid rent | 24,726 | 25,991 | ||||
Total liabilities | 2,262,843 | 2,260,688 | ||||
Commitments and contingencies (note 12) | ||||||
Capital: | ||||||
Partners’ capital: | ||||||
Preferred units of general partner, $0.01 par value per unit, 13,000,000 units issued and outstanding at June 30, 2015 and December 31, 2014, liquidation preference of $25 per unit | 325,000 | 325,000 | ||||
General partner; 94,161,761 and 94,108,061 units outstanding at September 30, 2015 and December 31, 2014, respectively | 1,616,333 | 1,639,340 | ||||
Limited partners; 154,170 units outstanding at September 30, 2015 and December 31, 2014 | (1,940 | ) | (1,914 | ) | ||
Accumulated other comprehensive loss | (62,307 | ) | (57,748 | ) | ||
Total partners’ capital | 1,877,086 | 1,904,678 | ||||
Noncontrolling interests: | ||||||
Limited partners’ interests in consolidated partnerships | 30,958 | 31,804 | ||||
Total noncontrolling interests | 30,958 | 31,804 | ||||
Total capital | 1,908,044 | 1,936,482 | ||||
Total liabilities and capital | $ | 4,170,887 | 4,197,170 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Revenues: | ||||||||||||
Minimum rent | $ | 105,071 | 98,620 | $ | 308,766 | 290,935 | ||||||
Percentage rent | 486 | 371 | 2,593 | 2,301 | ||||||||
Recoveries from tenants and other income | 30,725 | 28,787 | 94,205 | 90,144 | ||||||||
Management, transaction, and other fees | 5,786 | 5,781 | 18,032 | 18,353 | ||||||||
Total revenues | 142,068 | 133,559 | 423,596 | 401,733 | ||||||||
Operating expenses: | ||||||||||||
Depreciation and amortization | 37,032 | 36,417 | 109,249 | 110,345 | ||||||||
Operating and maintenance | 19,761 | 18,149 | 61,119 | 58,152 | ||||||||
General and administrative | 14,750 | 14,463 | 46,227 | 43,883 | ||||||||
Real estate taxes | 16,044 | 14,832 | 46,842 | 44,529 | ||||||||
Other operating expenses | 1,880 | 2,062 | 4,825 | 5,665 | ||||||||
Total operating expenses | 89,467 | 85,923 | 268,262 | 262,574 | ||||||||
Other expense (income): | ||||||||||||
Interest expense, net | 25,099 | 27,561 | 78,407 | 82,141 | ||||||||
Provision for impairment | — | — | — | 225 | ||||||||
Early extinguishment of debt | — | — | (61 | ) | — | |||||||
Net investment loss (income), including unrealized losses of $1,296 and $472, and $1,771 and $289 for the three and nine months ended September 30, 2015 and 2014, respectively | 1,190 | (94 | ) | 190 | (915 | ) | ||||||
Total other expense | 26,289 | 27,467 | 78,536 | 81,451 | ||||||||
Income from operations before equity in income of investments in real estate partnerships | 26,312 | 20,169 | 76,798 | 57,708 | ||||||||
Equity in income of investments in real estate partnerships | 5,667 | 5,713 | 17,991 | 22,353 | ||||||||
Income from operations | 31,979 | 25,882 | 94,789 | 80,061 | ||||||||
Gain on sale of real estate | 27,755 | 27,558 | 34,215 | 29,598 | ||||||||
Net income | 59,734 | 53,440 | 129,004 | 109,659 | ||||||||
Limited partners’ interests in consolidated partnerships | (643 | ) | (142 | ) | (1,619 | ) | (863 | ) | ||||
Net income attributable to the Partnership | 59,091 | 53,298 | 127,385 | 108,796 | ||||||||
Preferred unit distributions | (5,266 | ) | (5,266 | ) | (15,797 | ) | (15,797 | ) | ||||
Net income attributable to common unit holders | $ | 53,825 | 48,032 | $ | 111,588 | 92,999 | ||||||
Income per common unit - basic | $ | 0.57 | 0.52 | $ | 1.18 | 1.00 | ||||||
Income per common unit - diluted | $ | 0.57 | 0.52 | $ | 1.18 | 1.00 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Net income | $ | 59,734 | 53,440 | $ | 129,004 | 109,659 | ||||||
Other comprehensive loss: | ||||||||||||
Loss on settlement of derivative instruments: | ||||||||||||
Amortization of loss on settled derivative instruments recognized in net income | 2,011 | 2,107 | 6,225 | 6,639 | ||||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||||
Effective portion of change in fair value of derivative instruments | (15,768 | ) | (3,651 | ) | (11,274 | ) | (28,603 | ) | ||||
Less: reclassification adjustment for change in fair value of derivative instruments included in net income | 144 | 153 | 429 | 459 | ||||||||
Available for sale securities | ||||||||||||
Unrealized (loss) gain on available-for-sale securities (note 4) | (43 | ) | 3,895 | (73 | ) | 4,809 | ||||||
Other comprehensive (loss) income | (13,656 | ) | 2,504 | (4,693 | ) | (16,696 | ) | |||||
Comprehensive income | 46,078 | 55,944 | 124,311 | 92,963 | ||||||||
Less: comprehensive income (loss) attributable to noncontrolling interests: | ||||||||||||
Net income attributable to noncontrolling interests | 643 | 142 | 1,619 | 863 | ||||||||
Other comprehensive income (loss) attributable to noncontrolling interests | 86 | (92 | ) | (127 | ) | (108 | ) | |||||
Comprehensive income attributable to noncontrolling interests | 729 | 50 | 1,492 | 755 | ||||||||
Comprehensive income attributable to the Partnership | $ | 45,349 | 55,894 | $ | 122,819 | 92,208 |
REGENCY CENTERS, L.P. Consolidated Statements of Capital For the nine months ended September 30, 2015 and 2014 (in thousands) (unaudited) | ||||||||||||||||||
General Partner Preferred and Common Units | Limited Partners | Accumulated Other Comprehensive Loss | Total Partners’ Capital | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | Total Capital | |||||||||||||
Balance at December 31, 2013 | $ | 1,860,758 | (1,426 | ) | (17,404 | ) | 1,841,928 | 19,206 | 1,861,134 | |||||||||
Net income | 108,611 | 185 | — | 108,796 | 863 | 109,659 | ||||||||||||
Other comprehensive income | — | (29 | ) | (16,559 | ) | (16,588 | ) | (108 | ) | (16,696 | ) | |||||||
Contributions from partners | — | — | — | — | 15,933 | 15,933 | ||||||||||||
Distributions to partners | (129,939 | ) | (228 | ) | — | (130,167 | ) | (5,051 | ) | (135,218 | ) | |||||||
Redemption of partnership units | — | (300 | ) | — | (300 | ) | — | (300 | ) | |||||||||
Preferred unit distributions | (15,797 | ) | — | — | (15,797 | ) | — | (15,797 | ) | |||||||||
Restricted units issued as a result of amortization of restricted stock issued by Parent Company | 8,747 | — | — | 8,747 | — | 8,747 | ||||||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | 46,667 | — | — | 46,667 | — | 46,667 | ||||||||||||
Common units exchanged for common stock of Parent Company | 137 | (137 | ) | — | — | — | — | |||||||||||
Balance at September 30, 2014 | 1,879,184 | (1,935 | ) | (33,963 | ) | 1,843,286 | 30,843 | 1,874,129 | ||||||||||
Balance at December 31, 2014 | 1,964,340 | (1,914 | ) | (57,748 | ) | 1,904,678 | 31,804 | 1,936,482 | ||||||||||
Net income | 127,181 | 204 | — | 127,385 | 1,619 | 129,004 | ||||||||||||
Other comprehensive loss | — | (7 | ) | (4,559 | ) | (4,566 | ) | (127 | ) | (4,693 | ) | |||||||
Contributions from partners | — | — | — | — | 454 | 454 | ||||||||||||
Distributions to partners | (136,974 | ) | (223 | ) | — | (137,197 | ) | (2,792 | ) | (139,989 | ) | |||||||
Preferred unit distributions | (15,797 | ) | — | — | (15,797 | ) | — | (15,797 | ) | |||||||||
Restricted units issued as a result of amortization of restricted stock issued by Parent Company | 10,441 | — | — | 10,441 | — | 10,441 | ||||||||||||
Common units redeemed as a result of common stock redeemed by Parent Company, net of issuances | (7,858 | ) | — | — | (7,858 | ) | — | (7,858 | ) | |||||||||
Balance at September 30, 2015 | $ | 1,941,333 | (1,940 | ) | (62,307 | ) | 1,877,086 | 30,958 | 1,908,044 |
2015 | 2014 | |||||
Cash flows from operating activities: | ||||||
Net income | $ | 129,004 | 109,659 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation and amortization | 109,249 | 110,355 | ||||
Amortization of deferred loan cost and debt premium | 7,404 | 8,095 | ||||
Amortization and (accretion) of above and below market lease intangibles, net | (1,250 | ) | (2,315 | ) | ||
Stock-based compensation, net of capitalization | 8,379 | 6,885 | ||||
Equity in income of investments in real estate partnerships | (17,991 | ) | (22,353 | ) | ||
Gain on sale of real estate | (34,215 | ) | (29,598 | ) | ||
Provision for impairment | — | 225 | ||||
Early extinguishment of debt | (61 | ) | — | |||
Distribution of earnings from operations of investments in real estate partnerships | 34,527 | 30,008 | ||||
Settlement of derivative instruments | (7,267 | ) | 4,648 | |||
Gain on derivative instruments | — | (13 | ) | |||
Deferred compensation expense | (610 | ) | 610 | |||
Realized and unrealized loss (gain) on investments | 189 | (612 | ) | |||
Changes in assets and liabilities: | ||||||
Restricted cash | 1,534 | 497 | ||||
Accounts receivable | (4,408 | ) | (2,801 | ) | ||
Straight-line rent receivables, net | (6,274 | ) | (4,724 | ) | ||
Deferred leasing costs | (8,268 | ) | (6,416 | ) | ||
Other assets | (2,257 | ) | 131 | |||
Accounts payable and other liabilities | 10,230 | 15,018 | ||||
Tenants’ security, escrow deposits and prepaid rent | (1,152 | ) | 511 | |||
Net cash provided by operating activities | 216,763 | 217,810 | ||||
Cash flows from investing activities: | ||||||
Acquisition of operating real estate | (42,983 | ) | (98,018 | ) | ||
Advance deposits on acquisition of operating real estate | (2,250 | ) | — | |||
Real estate development and capital improvements | (150,967 | ) | (160,552 | ) | ||
Proceeds from sale of real estate investments | 93,727 | 62,788 | ||||
Collection of notes receivable | 1,000 | — | ||||
Investments in real estate partnerships | (18,644 | ) | (6,012 | ) | ||
Distributions received from investments in real estate partnerships | 15,014 | 29,916 | ||||
Dividends on investments | 128 | 100 | ||||
Acquisition of securities | (25,675 | ) | (19,866 | ) | ||
Proceeds from sale of securities | 22,296 | 5,344 | ||||
Net cash used in investing activities | (108,354 | ) | (186,300 | ) | ||
Cash flows from financing activities: | ||||||
Net proceeds from common units issued as a result of common stock issued by Parent Company | 946 | 49,300 | ||||
Proceeds from sale of treasury stock | 51 | — | ||||
Redemption of preferred partnership units | — | (300 | ) | |||
Distributions (to) from limited partners in consolidated partnerships, net | (2,352 | ) | (4,619 | ) | ||
Distributions to partners | (136,231 | ) | (129,272 | ) | ||
Distributions to preferred unit holders | (15,797 | ) | (15,797 | ) | ||
Repayment of fixed rate unsecured notes | (350,000 | ) | (150,000 | ) | ||
Proceeds from issuance of fixed rate unsecured notes, net | 248,160 | 248,705 | ||||
Proceeds from unsecured credit facilities | 445,000 | 255,000 | ||||
Repayment of unsecured credit facilities | (305,000 | ) | (255,000 | ) | ||
Proceeds from notes payable | 3,325 | 12,025 | ||||
Repayment of notes payable | (76,027 | ) | (13,487 | ) | ||
Scheduled principal payments | (4,384 | ) | (5,068 | ) | ||
Payment of loan costs | (5,996 | ) | (2,973 | ) | ||
Net cash used in financing activities | (198,305 | ) | (11,486 | ) | ||
Net (decrease) increase in cash and cash equivalents | (89,896 | ) | 20,024 | |||
Cash and cash equivalents at beginning of the period | 113,776 | 80,684 | ||||
Cash and cash equivalents at end of the period | $ | 23,880 | 100,708 |
2015 | 2014 | |||||
Supplemental disclosure of cash flow information: | ||||||
Cash paid for interest (net of capitalized interest of $5,403 and $5,158 in 2015 and 2014, respectively) | $ | 71,734 | 72,573 | |||
Cash paid for income taxes | $ | 871 | 94 | |||
Supplemental disclosure of non-cash transactions: | ||||||
Mortgage loans assumed for the acquisition of real estate | $ | 42,799 | 78,049 | |||
Initial fair value of non-controlling interest recorded at acquisition | $ | — | 15,385 | |||
Change in fair value of derivative instruments | $ | (10,845 | ) | (28,144 | ) | |
Common stock issued by Parent Company for dividend reinvestment plan | $ | 966 | 895 | |||
Stock-based compensation capitalized | $ | 2,196 | 2,026 | |||
Contributions from limited partners in consolidated partnerships, net | $ | 13 | 116 | |||
Common stock issued for dividend reinvestment in trust | $ | 631 | 581 | |||
Contribution of stock awards into trust | $ | 1,633 | 1,865 | |||
Distribution of stock held in trust | $ | 1,898 | 4 | |||
Change in fair value of securities available-for-sale | $ | (73 | ) | 4,809 |
1. | Organization and Principles of Consolidation |
2. | Real Estate Investments |
(in thousands) | Nine months ended September 30, 2015 | |||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Ownership | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||
9/1/15 | University Commons | Boca Raton, FL | Operating | 100% | $80,500 | 42,799 | 64,482 | 14,039 |
(in thousands) | Nine months ended September 30, 2014 | |||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Ownership | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||
1/31/14 | Persimmon Place | Dublin, CA | Development | 100% | $14,200 | — | — | — | ||||||||
2/14/14 | Shops at Mira Vista | Austin, TX | Operating | 100% | 22,500 | 319 | 2,329 | 291 | ||||||||
3/7/14 | Fairfield Portfolio (1) | Fairfield, CT | Operating | 80% | 149,344 | 77,730 | 12,650 | 5,601 | ||||||||
6/2/14 | Willow Oaks Crossing | Concord, NC | Development | 100% | 3,342 | — | — | — | ||||||||
7/15/14 | Clybourn Commons | Chicago, IL | Operating | 100% | 19,000 | — | 1,686 | 3,298 | ||||||||
9/10/14 | Belmont Chase | Ashburn, VA | Development | 100% | 4,300 | — | — | — | ||||||||
9/19/14 | CityLine Market | Dallas, TX | Development | 100% | 4,913 | — | — | — | ||||||||
Total property acquisitions | $217,599 | $78,049 | $16,665 | $9,190 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
(in thousands) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Net proceeds from sale of real estate investments | $ | 67,345 | $ | 55,569 | $ | 93,727 | $ | 62,788 | ||||||||
Gain on sale of real estate | $ | 27,755 | $ | 27,558 | $ | 34,215 | $ | 29,598 | ||||||||
Number of operating properties sold | 2 | 4 | 4 | 6 | ||||||||||||
Number of land parcels sold | — | 2 | — | 5 | ||||||||||||
Percent interest sold | 100 | % | 100 | % | 100 | % | 100 | % |
September 30, 2015 | ||||||||||||
(in thousands) | Amortized Cost | Gains in Accumulated Other Comprehensive Loss | Losses in Accumulated Other Comprehensive Loss | Estimated Fair Value | ||||||||
Certificates of deposit | $ | 1,750 | 1 | — | 1,751 | |||||||
Corporate bonds | 6,156 | — | (74 | ) | 6,082 | |||||||
Total | $ | 7,906 | 1 | (74 | ) | 7,833 |
September 30, 2014 | ||||||||||||
(in thousands) | Amortized Cost | Gains in Accumulated Other Comprehensive Loss | Losses in Accumulated Other Comprehensive Loss | Estimated Fair Value | ||||||||
Common stock | $ | 14,350 | 4,809 | — | 19,159 |
September 30, 2015 | ||||||||||||
(in thousands) | Less than 12 months | 1-3 Years | Over 3 Years | Total | ||||||||
Certificates of deposit | $ | 1,751 | — | — | 1,751 | |||||||
Corporate bonds | 453 | 4,122 | 1,507 | 6,082 | ||||||||
Total | $ | 2,204 | 4,122 | 1,507 | 7,833 |
(in thousands) | September 30, 2015 | December 31, 2014 | ||||
Notes payable: | ||||||
Fixed rate mortgage loans | $ | 479,413 | 518,993 | |||
Variable rate mortgage loans (1) | 33,163 | 29,839 | ||||
Fixed rate unsecured loans | 1,296,076 | 1,397,525 | ||||
Total notes payable | 1,808,652 | 1,946,357 | ||||
Unsecured credit facilities: | ||||||
Line of Credit | 50,000 | — | ||||
Term Loan | 165,000 | 75,000 | ||||
Total unsecured credit facilities | 215,000 | 75,000 | ||||
Total debt outstanding | $ | 2,023,652 | 2,021,357 |
• | The Company repaid three mortgages totaling $76.0 million that were scheduled to mature during 2015; |
• | The Company borrowed $50.0 million, net of repayments, on its $800.0 million Line of Credit (the "Line"); |
• | In May 2015, the Company amended its Line to extend the maturity to May 13, 2019 and reduced the applicable interest rate. Based on current credit ratings, the Line bears interest at an annual rate of LIBOR plus 92.5 basis points on any drawn balance plus an annual 15 basis point facility fee on the entire $800.0 million capacity. The interest rates are based on the higher of the Company's current corporate credit ratings issued by Moody's or S&P. Further, the Company has options to extend the maturity for two additional six-month periods. |
• | In August 2015, the Company issued $250.0 million of 3.90% fixed rate ten-year unsecured public debt, which matures on November 1, 2025. |
• | The proceeds from the public debt offering, along with borrowings of $90.0 million on the Term Loan, were used to repay $350.0 million of 5.25% fixed rate ten-year unsecured public debt that matured. |
• | In September 2015, the Company assumed a mortgage with a fair value of $42.8 million upon acquisition of University Commons. |
(in thousands) | September 30, 2015 | |||||||||||
Scheduled Principal Payments and Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities (1) | Total | ||||||||
2015 | $ | 2,127 | — | — | 2,127 | |||||||
2016 | 6,603 | 41,374 | — | 47,977 | ||||||||
2017 | 5,937 | 116,383 | 400,000 | (2) | 522,320 | |||||||
2018 | 5,021 | 57,253 | — | 62,274 | ||||||||
2019 | 4,044 | 106,000 | 215,000 | 325,044 | ||||||||
Beyond 5 Years | 16,274 | 141,362 | 900,000 | 1,057,636 | ||||||||
Unamortized debt premiums (discounts), net | — | 10,198 | (3,924 | ) | 6,274 | |||||||
Total | $ | 40,006 | 472,570 | 1,511,076 | 2,023,652 |
Fair Value | |||||||||||||||||||
(in thousands) | Liabilities (2) | ||||||||||||||||||
Effective Date | Maturity Date | Early Termination Date (1) | Notional Amount | Bank Pays Variable Rate of | Regency Pays Fixed Rate of | September 30, 2015 | December 31, 2014 | ||||||||||||
10/16/13 | 10/16/20 | N/A | $ | 28,100 | 1 Month LIBOR | 2.196% | $ | (1,272 | ) | (764 | ) | ||||||||
8/1/15 | 8/1/25 | 2/1/16 | (3) | 75,000 | 3 Month LIBOR | 2.479% | — | (289 | ) | ||||||||||
8/1/15 | 8/1/25 | 2/1/16 | (3) | 50,000 | 3 Month LIBOR | 2.479% | — | (193 | ) | ||||||||||
8/1/15 | 8/1/25 | 2/1/16 | (3) | 50,000 | 3 Month LIBOR | 2.479% | — | (193 | ) | ||||||||||
8/1/15 | 8/1/25 | 2/1/16 | (3) | 45,000 | 3 Month LIBOR | 3.412% | — | (3,964 | ) | ||||||||||
6/15/17 | 6/15/27 | 12/15/17 | 20,000 | 3 Month LIBOR | 3.488% | (1,933 | ) | (1,227 | ) | ||||||||||
6/15/17 | 6/15/27 | 12/15/17 | 100,000 | 3 Month LIBOR | 3.480% | (9,584 | ) | (6,080 | ) | ||||||||||
6/15/17 | 6/15/27 | 12/15/17 | 100,000 | 3 Month LIBOR | 3.480% | (9,583 | ) | (6,084 | ) | ||||||||||
Total derivative financial instruments | $ | (22,372 | ) | (18,794 | ) |
Derivatives in FASB ASC Topic 815 Cash Flow Hedging Relationships: | Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion) | Location and Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | Location and Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | |||||||||||||||||||||
Three months ended September 30, | Three months ended September 30, | Three months ended September 30, | ||||||||||||||||||||||
(in thousands) | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
Interest rate swaps | $ | (15,768 | ) | (3,651 | ) | Interest expense | $ | (2,155 | ) | (2,260 | ) | Other expenses | $ | — | — | |||||||||
Derivatives in FASB ASC Topic 815 Cash Flow Hedging Relationships: | Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion) | Location and Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | Location and Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | |||||||||||||||||||||
Nine months ended September 30, | Nine months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
(in thousands) | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
Interest rate swaps | $ | (11,274 | ) | (28,603 | ) | Interest expense | $ | (6,654 | ) | (7,098 | ) | Other expenses | $ | — | — |
September 30, 2015 | December 31, 2014 | ||||||||||||
(in thousands) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||
Financial assets: | |||||||||||||
Notes receivable | $ | 11,314 | 11,339 | $ | 12,132 | 11,980 | |||||||
Financial liabilities: | |||||||||||||
Notes payable | $ | 1,808,652 | 1,925,400 | $ | 1,946,357 | 2,116,000 | |||||||
Unsecured credit facilities | $ | 215,000 | 215,300 | $ | 75,000 | 75,000 |
September 30, 2015 | December 31, 2014 | |||||||
Low | High | Low | High | |||||
Notes receivable | 6.9% | 6.9% | 7.4% | 7.4% | ||||
Notes payable | 2.4% | 3.9% | 0.9% | 3.4% | ||||
Unsecured credit facilities | 1.1% | 1.2% | 1.3% | 1.3% |
Fair Value Measurements as of September 30, 2015 | ||||||||||||
(in thousands) | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||
Assets | Balance | (Level 1) | (Level 2) | (Level 3) | ||||||||
Trading securities held in trust | $ | 28,291 | 28,291 | — | — | |||||||
Available-for-sale securities | 7,833 | — | 7,833 | — | ||||||||
Total | $ | 36,124 | 28,291 | 7,833 | — | |||||||
Liabilities | ||||||||||||
Interest rate derivatives | $ | (22,372 | ) | — | (22,372 | ) | — |
Fair Value Measurements as of December 31, 2014 | ||||||||||||
(in thousands) | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||
Assets | Balance | (Level 1) | (Level 2) | (Level 3) | ||||||||
Trading securities held in trust | $ | 28,134 | 28,134 | — | — | |||||||
Liabilities | ||||||||||||
Interest rate derivatives | $ | (18,794 | ) | — | (18,794 | ) | — |
Three months ended September 30, | Nine months ended September 30, | |||||||||
(dollar amounts are in thousands, except price per share data) | 2014 | 2015 | 2014 | |||||||
Shares issued | 871,754 | 18,125 | 871,754 | |||||||
Weighted average price per share | $ | 57.35 | $ | 64.72 | 57.35 | |||||
Total proceeds | $ | 49,995 | $ | 1,173 | 49,995 | |||||
Commissions | $ | 695 | $ | 15 | 695 | |||||
Issuance costs | $ | — | $ | — | — |
Controlling Interest | Noncontrolling Interest | Total | |||||||||||||||||||
(in thousands) | Cash Flow Hedges | Unrealized gain (loss) on Available-For-Sale Securities | AOCI | Cash Flow Hedges | Unrealized gain (loss) on Available-For-Sale Securities | AOCI | AOCI | ||||||||||||||
Balance as of December 31, 2013 | $ | (17,404 | ) | — | (17,404 | ) | (479 | ) | — | (479 | ) | (17,883 | ) | ||||||||
Other comprehensive income before reclassifications | (28,326 | ) | 4,801 | (23,525 | ) | (277 | ) | 8 | (269 | ) | (23,794 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income | 6,966 | — | 6,966 | 132 | — | 132 | 7,098 | ||||||||||||||
Current period other comprehensive income, net | (21,360 | ) | 4,801 | (16,559 | ) | (145 | ) | 8 | (137 | ) | (16,696 | ) | |||||||||
Balance as of September 30, 2014 | $ | (38,764 | ) | 4,801 | (33,963 | ) | (624 | ) | 8 | (616 | ) | (34,579 | ) | ||||||||
Controlling Interest | Noncontrolling Interest | Total | |||||||||||||||||||
(in thousands) | Cash Flow Hedges | Unrealized gain (loss) on Available-For-Sale Securities | AOCI | Cash Flow Hedges | Unrealized gain (loss) on Available-For-Sale Securities | AOCI | AOCI | ||||||||||||||
Balance as of December 31, 2014 | $ | (57,748 | ) | — | (57,748 | ) | (750 | ) | — | (750 | ) | (58,498 | ) | ||||||||
Other comprehensive income before reclassifications | (11,022 | ) | (73 | ) | (11,095 | ) | (252 | ) | — | (252 | ) | (11,347 | ) | ||||||||
Amounts reclassified from accumulated other comprehensive income | 6,536 | — | 6,536 | 118 | — | 118 | 6,654 | ||||||||||||||
Current period other comprehensive income, net | (4,486 | ) | (73 | ) | (4,559 | ) | (134 | ) | — | (134 | ) | (4,693 | ) | ||||||||
Balance as of September 30, 2015 | $ | (62,234 | ) | (73 | ) | (62,307 | ) | (884 | ) | — | (884 | ) | (63,191 | ) |
AOCI Component | Amount Reclassified from AOCI into income | Affected Line Item Where Net Income is Presented | |||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
(in thousands) | 2015 | 2014 | 2015 | 2014 | |||||||||||||
Interest rate swaps | $ | 2,155 | $ | 2,260 | $ | 6,654 | $ | 7,098 | Interest expense |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
(in thousands, except per share data) | 2015 | 2014 | 2015 | 2014 | ||||||||||
Numerator: | ||||||||||||||
Income from operations | $ | 31,979 | 25,882 | $ | 94,789 | 80,061 | ||||||||
Gain on sale of real estate | 27,755 | 27,558 | 34,215 | 29,598 | ||||||||||
Less: income attributable to noncontrolling interests | 737 | 232 | 1,823 | 1,048 | ||||||||||
Income from operations attributable to the Company | 58,997 | 53,208 | 127,181 | 108,611 | ||||||||||
Less: preferred stock dividends and other | 5,266 | 5,415 | 15,797 | 16,245 | ||||||||||
Income from operations attributable to common stockholders - basic | $ | 53,731 | 47,793 | 111,384 | 92,366 | |||||||||
Income from operations attributable to common stockholders - diluted | $ | 53,731 | 47,817 | 111,384 | 92,416 | |||||||||
Denominator: | ||||||||||||||
Weighted average common shares outstanding for basic EPS | 94,158 | 92,345 | 94,080 | 92,071 | ||||||||||
Weighted average common shares outstanding for diluted EPS | 94,595 | 92,396 | 94,483 | 92,107 | ||||||||||
Income per common share – basic | $ | 0.57 | 0.52 | $ | 1.18 | 1.00 | ||||||||
Income per common share – diluted | $ | 0.57 | 0.52 | $ | 1.18 | 1.00 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
(in thousands, except per share data) | 2015 | 2014 | 2015 | 2014 | ||||||||||
Numerator: | ||||||||||||||
Income from operations | $ | 31,979 | 25,882 | $ | 94,789 | 80,061 | ||||||||
Gain on sale of real estate | 27,755 | 27,558 | 34,215 | 29,598 | ||||||||||
Less: income attributable to noncontrolling interests | 643 | 142 | 1,619 | 863 | ||||||||||
Income from operations attributable to the Partnership | 59,091 | 53,298 | 127,385 | 108,796 | ||||||||||
Less: preferred unit distributions and other | 5,266 | 5,415 | 15,797 | 16,245 | ||||||||||
Income from operations attributable to common unit holders - basic | 53,825 | 47,883 | 111,588 | 92,551 | ||||||||||
Income from operations attributable to common unit holders - diluted | 53,825 | 47,907 | 111,588 | 92,601 | ||||||||||
Denominator: | ||||||||||||||
Weighted average common units outstanding for basic EPU | 94,312 | 92,505 | 94,234 | 92,231 | ||||||||||
Weighted average common units outstanding for diluted EPU | 94,749 | 92,556 | 94,637 | 92,267 | ||||||||||
Income per common unit – basic | $ | 0.57 | 0.52 | $ | 1.18 | 1.00 | ||||||||
Income per common unit – diluted | $ | 0.57 | 0.52 | $ | 1.18 | 1.00 |
• | First-rate performance of our exceptionally merchandised and located national portfolio; |
• | Value-enhancing services of the best team of professionals in the business; and |
• | Creation of superior growth in shareholder value. |
• | Sustain average annual 3% same-property net operating income (“NOI”) growth from a high-quality portfolio of community and neighborhood shopping centers; |
• | Develop new high quality shopping centers at attractive returns on investment from a disciplined development program; |
• | Cost-effectively enhance our already strong balance sheet to reduce our cost of capital, provide financial flexibility and weather economic downturns; and |
• | Engage a talented and dedicated team that operates efficiently and is recognized as a leader in the real estate industry and sustainability initiatives. |
(GLA in thousands) | September 30, 2015 | December 31, 2014 | ||
Number of Properties | 199 | 202 | ||
Properties in Development | 5 | 7 | ||
Gross Leasable Area | 23,047 | 23,200 | ||
% Leased – Operating and Development | 95.9% | 95.3% | ||
% Leased – Operating | 96.0% | 95.9% | ||
Weighted average annual effective rent per square foot ("SF"), net of tenant concessions. | $18.92 | $18.30 | ||
(GLA in thousands) | September 30, 2015 | December 31, 2014 | ||
Number of Properties | 119 | 120 | ||
Gross Leasable Area | 14,879 | 15,000 | ||
% Leased – Operating | 96.3% | 96.0% | ||
Weighted average annual effective rent per SF, net of tenant concessions | $18.61 | $17.85 |
September 30, 2015 | December 31, 2014 | |||
% Leased – Operating | 96.1% | 95.9% | ||
Anchor | 98.9% | 98.8% | ||
Shop space | 91.7% | 91.2% |
Nine months ended September 30, 2015 | ||||||||||||||||
Leasing Transactions (1) | SF (in thousands) | Base Rent PSF (2) | Tenant Improvements PSF (2) | Leasing Commissions PSF (2) | ||||||||||||
New leases | ||||||||||||||||
Anchor space | 8 | 111 | $ | 15.62 | $ | 5.71 | $ | 5.32 | ||||||||
Shop space | 334 | 542 | $ | 30.59 | $ | 10.30 | $ | 13.65 | ||||||||
Total New Leases (1) | 342 | 653 | $ | 28.04 | $ | 9.52 | $ | 12.23 | ||||||||
Renewals | ||||||||||||||||
Anchor space | 33 | 767 | $ | 11.33 | $ | 0.01 | $ | 1.02 | ||||||||
Shop space | 697 | 1079 | $ | 31.06 | $ | 0.70 | $ | 3.95 | ||||||||
Total Renewal Leases (1) | 730 | 1,846 | $ | 22.86 | $ | 0.41 | $ | 2.73 | ||||||||
Total Leases | 1072 | 2,499 | $ | 24.22 | $ | 2.79 | $ | 5.22 |
Nine months ended September 30, 2014 | ||||||||||||||||
Leasing Transactions (1) | SF (in thousands) | Base Rent PSF (2) | Tenant Improvements PSF (2) | Leasing Commissions PSF (2) | ||||||||||||
New leases | ||||||||||||||||
Anchor space | 25 | 744 | $ | 14.42 | $ | 5.17 | $ | 4.71 | ||||||||
Shop space | 346 | 612 | $ | 27.99 | $ | 8.62 | $ | 12.94 | ||||||||
Total New Leases (1) | 371 | 1,356 | $ | 20.54 | $ | 6.73 | $ | 8.42 | ||||||||
Renewals | ||||||||||||||||
Anchor space | 40 | 889 | $ | 11.19 | $ | 0.26 | $ | 1.20 | ||||||||
Shop space | 592 | 889 | $ | 28.11 | $ | 0.63 | $ | 3.51 | ||||||||
Total Renewal Leases (1) | 632 | 1,778 | $ | 19.65 | $ | 0.45 | $ | 2.35 | ||||||||
Total Leases | 1003 | 3,134 | $ | 20.04 | $ | 3.16 | $ | 4.98 |
September 30, 2015 | ||||||
Grocery Anchor | Number of Stores (1) | Percentage of Company- owned GLA (2) | Percentage of Annualized Base Rent (2) | |||
Kroger | 54 | 8.3% | 4.3% | |||
Publix | 46 | 6.5% | 3.7% | |||
Safeway | 50 | 5.0% | 3.0% | |||
(1) Includes stores owned by grocery anchors that are attached to our centers. | ||||||
(2) Includes Regency's pro-rata share of Unconsolidated Properties and excludes those owned by anchors. |
(in thousands) | September 30, 2015 | |||
ATM equity program | ||||
Total capacity | $ | 200,000 | ||
Remaining capacity | $ | 95,000 | ||
Line of Credit (the "Line") | ||||
Total capacity | $ | 800,000 | ||
Remaining capacity (1) | $ | 744,100 | ||
Maturity (2) | May 13, 2019 | |||
(1) Net of letters of credit | ||||
(2) The Company has the option to extend the maturity for two additional six-month periods. |
Nine months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Net cash provided by operating activities | $ | 216,763 | 217,810 | (1,047 | ) | |||||
Net cash used in investing activities | (108,354 | ) | (186,300 | ) | 77,946 | |||||
Net cash used in financing activities | (198,305 | ) | (11,486 | ) | (186,819 | ) | ||||
Net (decrease) increase in cash and cash equivalents | $ | (89,896 | ) | 20,024 | (109,920 | ) | ||||
Total cash and cash equivalents | $ | 23,880 | 100,708 | (76,828 | ) |
• | $19.6 million increase in cash from operating income; and, |
• | $4.5 million increase in operating cash flow distributions from our unconsolidated real estate partnerships as several redevelopment projects were completed and began distributing cash flows; reduced by |
• | $7.3 million paid in August 2015 as compared to $4.6 million received in May 2014 upon the settlement of treasury hedges in connection with our bond issuances; and |
• | $13.2 million net decrease in cash due to timing of cash receipts and payments related to operating activities. |
Nine months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Cash flows from investing activities: | ||||||||||
Acquisition of operating real estate | $ | (42,983 | ) | (98,018 | ) | 55,035 | ||||
Advance deposits on acquisition of operating real estate | (2,250 | ) | — | (2,250 | ) | |||||
Real estate development and capital improvements | (150,967 | ) | (160,552 | ) | 9,585 | |||||
Proceeds from sale of real estate investments | 93,727 | 62,788 | 30,939 | |||||||
Collection of notes receivable | 1,000 | — | 1,000 | |||||||
Investments in real estate partnerships | (18,644 | ) | (6,012 | ) | (12,632 | ) | ||||
Distributions received from investments in real estate partnerships | 15,014 | 29,916 | (14,902 | ) | ||||||
Dividends on investments | 128 | 100 | 28 | |||||||
Acquisition of securities | (25,675 | ) | (19,866 | ) | (5,809 | ) | ||||
Proceeds from sale of securities | 22,296 | 5,344 | 16,952 | |||||||
Net cash used in investing activities | $ | (108,354 | ) | (186,300 | ) | 77,946 |
• | We acquired one operating property during 2015, compared to the acquisition of five shopping centers in the same period of 2014. |
• | We invested $9.6 million less on real estate development and capital improvements, as further detailed in a table below. |
• | We received proceeds of $93.7 million from the sale of four shopping centers in 2015, compared to $62.8 million for two shopping centers and five out-parcels during 2014. |
• | We invested $18.6 million in our real estate partnerships during 2015 to fund our share of maturing mortgage debt, compared to $6.0 million to fund redevelopment activities in the same period of 2014. |
• | Distributions from our unconsolidated real estate partnerships include return of capital from sales or financing proceeds. The $15.0 million received in 2015 is primarily driven by $12.3 million of proceeds from the sale of one shopping center with a co-investment partner and $2.3 million of financing proceeds. During 2014, we received $24.8 million from real estate sales proceeds and $5.1 million from financing proceeds. |
• | Acquisition of securities and proceeds from sale of securities include investments in equity and debt securities. In 2014, we paid $14.3 million for the acquisition of AmREIT, Inc. ("AmREIT") common stock. The remaining investing activity primarily relates to our deferred compensation plan and investments in corporate bonds and certificate of deposits. |
Nine months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Capital expenditures: | ||||||||||
Land acquisitions | $ | — | 26,671 | (26,671 | ) | |||||
Building and tenant improvements | 22,211 | 25,690 | (3,479 | ) | ||||||
Redevelopments | 34,523 | 27,762 | 6,761 | |||||||
Developments | 78,921 | 64,574 | 14,347 | |||||||
Capitalized interest | 5,403 | 5,158 | 245 | |||||||
Capitalized direct compensation | 9,909 | 10,697 | (788 | ) | ||||||
Real estate development and capital improvements | $ | 150,967 | 160,552 | (9,585 | ) |
• | There were no land acquisitions during 2015, as compared to the acquisition of four land parcels for $26.7 million during 2014. |
• | Redevelopment expenditures were higher during 2015 due to the timing, magnitude, and number of projects currently in process. We intend to continuously improve our portfolio of shopping centers through redevelopment which can include adjacent land acquisition, existing building expansion, new out-parcel building construction, and tenant improvement costs. The size and magnitude of each redevelopment project varies with each redevelopment plan. |
• | Development expenditures were higher during 2015 due to the larger size of and progress towards completion of our development projects. At September 30, 2015 and December 31, 2014, we had five and seven development projects, respectively, that were either under construction or in lease up. |
(in thousands, except cost PSF) | September 30, 2015 | ||||||||||||||||||
Property Name | Location | Start Date | Estimated /Actual Anchor Opening | Estimated Net Development Costs (1) | % of Costs Incurred (1) | GLA | Cost PSF of GLA (1) | ||||||||||||
Brooklyn Station on Riverside | Jacksonville, FL | Q4-13 | Oct-14 | $ | 15,180 | 83% | 50 | $ | 304 | ||||||||||
Willow Oaks Crossing | Concord, NC | Q2-14 | Dec-15 | 13,711 | 77% | 69 | 199 | ||||||||||||
Belmont Shopping Center | Ashburn, VA | Q3-14 | Aug-15 | 28,485 | 75% | 91 | 313 | ||||||||||||
CityLine Market | Richardson, TX | Q3-14 | April-16 | 27,730 | 56% | 80 | 347 | ||||||||||||
Village at La Floresta | Brea, CA | Q4-14 | Feb-16 | 33,116 | 71% | 87 | 381 | ||||||||||||
Total | $ | 118,222 | 71% | 377 | $ | 314 | (2) | ||||||||||||
(1) Includes leasing costs and is net of tenant reimbursements. | |||||||||||||||||||
(2) Amount represents a weighted average. |
(in thousands, except cost PSF) | Nine months ended September 30, 2015 | |||||||||||||
Property Name | Location | Completion Date | Net Development Costs (1) | GLA | Cost PSF of GLA (1) | |||||||||
Fountain Square | Miami, FL | 6/30/2015 | $ | 55,937 | 177 | $ | 316 | |||||||
Persimmon Place | Dublin, CA | 9/30/2015 | 59,976 | 153 | 392 | |||||||||
$ | 115,913 | 330 | $ | 351 |
Nine months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Cash flows from financing activities: | ||||||||||
Equity issuances | $ | 946 | 49,300 | (48,354 | ) | |||||
Stock redemption | — | (300 | ) | 300 | ||||||
Distributions to limited partners in consolidated partnerships, net | (2,352 | ) | (4,619 | ) | 2,267 | |||||
Dividend payments | (152,028 | ) | (145,069 | ) | (6,959 | ) | ||||
Unsecured credit facilities, net | 140,000 | — | 140,000 | |||||||
Proceeds from debt issuance | 251,485 | 260,730 | (9,245 | ) | ||||||
Payment of debt issue costs | (5,996 | ) | (2,973 | ) | (3,023 | ) | ||||
Debt repayment | (430,411 | ) | (168,555 | ) | (261,856 | ) | ||||
Proceeds from sale of treasury stock, net | 51 | — | 51 | |||||||
Net cash used in financing activities | $ | (198,305 | ) | (11,486 | ) | (186,819 | ) |
• | During 2015, we borrowed $140.0 million on our Line and Term Loan, net of repayments, with no such borrowings during 2014. |
• | During both 2015 and 2014, we issued new $250.0 million fixed rate ten-year unsecured public debt, and received proceeds from non-recourse property mortgages. |
• | During 2015, we used $430.4 million to repay debt, including $350.0 million to repay our 5.25% fixed rate ten-year unsecured public debt that matured in August 2015, $76.0 million to repay three mortgages that matured in 2015, and $4.4 million for scheduled principal payments. |
Regency's Share (1) | Combined | |||||||||||||
(dollars in thousands) | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | ||||||||||
Number of Co-investment Partnerships | 13 | 13 | ||||||||||||
Regency’s Ownership | 20%-50% | 20%-50% | ||||||||||||
Number of Properties | 119 | 120 | ||||||||||||
Assets | $ | 951,975 | 981,359 | $ | 2,734,714 | 2,807,502 | ||||||||
Liabilities | 522,051 | 539,310 | 1,511,334 | 1,558,874 | ||||||||||
Equity | 429,924 | 442,049 | 1,223,380 | 1,248,628 | ||||||||||
less: Impairment of investment in real estate partnerships | (1,300 | ) | (1,300 | ) | ||||||||||
less: Ownership percentage or Restricted Gain Method deferral | (29,257 | ) | (29,379 | ) | ||||||||||
less: Net book equity in excess of purchase price | (78,203 | ) | (78,203 | ) | ||||||||||
Investments in real estate partnerships | $ | 321,164 | 333,167 |
(in thousands) | Regency's Ownership | September 30, 2015 | December 31, 2014 | |||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 233,150 | 247,175 | ||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 17,471 | 15,916 | |||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 7,550 | 9,343 | |||||
Cameron Village, LLC (Cameron) | 30.00% | 11,641 | 12,114 | |||||
RegCal, LLC (RegCal) | 25.00% | 18,066 | 13,354 | |||||
US Regency Retail I, LLC (USAA) | 20.01% | 382 | 806 | |||||
Other investments in real estate partnerships | 50.00% | 32,904 | 34,459 | |||||
Total | $ | 321,164 | 333,167 |
(in thousands) | September 30, 2015 | |||||||||||||||
Scheduled Principal Payments and Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities | Total | Regency’s Pro-Rata Share | |||||||||||
2015 | $ | 4,927 | 11,000 | — | 15,927 | 3,991 | ||||||||||
2016 | 17,135 | 305,076 | — | 322,211 | 113,155 | |||||||||||
2017 | 17,517 | 77,385 | 18,460 | 113,362 | 25,614 | |||||||||||
2018 | 18,696 | 67,022 | — | 85,718 | 27,655 | |||||||||||
2019 | 17,934 | 65,939 | — | 83,873 | 21,618 | |||||||||||
Beyond 5 Years | 34,827 | 763,123 | — | 797,950 | 298,763 | |||||||||||
Unamortized debt premiums, net | — | (1,200 | ) | — | (1,200 | ) | (514 | ) | ||||||||
Total | $ | 111,036 | 1,288,345 | 18,460 | 1,417,841 | 490,282 | ||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||
(in thousands) | 2015 | 2014 | 2015 | 2014 | |||||||||
Asset management, property management, leasing, and investment and financing services | $ | 5,703 | 5,294 | 17,696 | 17,482 |
Three months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Minimum rent | $ | 105,071 | 98,620 | 6,451 | ||||||
Percentage rent | 486 | 371 | 115 | |||||||
Recoveries from tenants | 28,294 | 26,313 | 1,981 | |||||||
Other income | 2,431 | 2,474 | (43 | ) | ||||||
Management, transaction, and other fees | 5,786 | 5,781 | 5 | |||||||
Total revenues | $ | 142,068 | 133,559 | 8,509 |
• | $3.4 million increase from operations beginning at development properties; |
• | $550,000 increase due to acquisitions of operating properties; and |
• | $4.3 million increase from same properties, of which $2.3 million relates to redevelopment properties, and $2.0 million relates to higher rental rates and rent paying occupancy growth (same property includes operating properties owned for the entirety of both calendar year periods being presented, including redevelopments); |
• | reduced by $1.8 million from the sale of operating properties. |
• | $537,000 increase from operations beginning at development properties; |
• | $102,000 increase due to acquisitions of operating properties; and |
• | $1.7 million increase in recoveries at same properties, which was driven by an increase in recoverable costs and an increase in our recovery ratio, driven by occupancy improvements; |
• | reduced by $416,000 from the sale of operating properties. |
Three months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Depreciation and amortization | $ | 37,032 | 36,417 | 615 | ||||||
Operating and maintenance | 19,761 | 18,149 | 1,612 | |||||||
General and administrative | 14,750 | 14,463 | 287 | |||||||
Real estate taxes | 16,044 | 14,832 | 1,212 | |||||||
Other operating expenses | 1,880 | 2,062 | (182 | ) | ||||||
Total operating expenses | $ | 89,467 | 85,923 | 3,544 |
• | $1.0 million increase from operations beginning at development properties; and |
• | $443,000 increase at same properties, attributable to recent capital improvements and redevelopments being depreciated; reduced by |
◦ | $153,000 from acquired properties; and |
◦ | $684,000 from the sale of operating properties. |
• | $516,000 increase related to operations beginning at development properties; |
• | $768,000 increase related to acquired properties; and |
• | $856,000 increase at same properties, primarily driven by increases in property management fees, landscaping, and parking lot maintenance costs; |
• | reduced by $528,000 from the sale of operating properties. |
• | $224,000 increase related to operations beginning at development properties; |
• | $38,000 increase related to acquired properties; and |
• | $1.2 million increase at same properties from increased tax assessments; |
• | reduced by $232,000 from sold properties. |
Three months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Interest expense, net | ||||||||||
Interest on notes payable | $ | 23,552 | 26,550 | (2,998 | ) | |||||
Interest on unsecured credit facilities | 1,064 | 858 | 206 | |||||||
Capitalized interest | (1,388 | ) | (1,886 | ) | 498 | |||||
Hedge expense | 2,155 | 2,260 | (105 | ) | ||||||
Interest income | (284 | ) | (221 | ) | (63 | ) | ||||
Interest expense, net | 25,099 | 27,561 | (2,462 | ) | ||||||
Net investment income | 1,190 | (94 | ) | 1,284 | ||||||
Total other expense (income) | $ | 26,289 | 27,467 | (1,178 | ) |
• | repayment of several non-recourse mortgages; and |
• | repayment and new issuances during 2014 and 2015 of fixed rate, ten year, unsecured public debt at overall lower rates and lower balances; |
• | increased by lower capitalized interest, which is based on lower cumulative costs incurred on development and redevelopment projects eligible for interest capitalization during the third quarter as two large development projects completed during 2015. |
Three months ended September 30, | |||||||||||
(in thousands) | Ownership | 2015 | 2014 | Change | |||||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 4,194 | 4,357 | (163 | ) | |||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 377 | 339 | 38 | |||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 158 | 181 | (23 | ) | ||||||
Cameron Village, LLC (Cameron) | 30.00% | 115 | 140 | (25 | ) | ||||||
RegCal, LLC (RegCal) | 25.00% | 115 | 82 | 33 | |||||||
US Regency Retail I, LLC (USAA) | 20.01% | 198 | 85 | 113 | |||||||
Other investments in real estate partnerships | 50.00% | 510 | 529 | (19 | ) | ||||||
Total | $ | 5,667 | 5,713 | (46 | ) |
Three months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Income from operations | $ | 31,979 | 25,882 | 6,097 | ||||||
Gain on sale of real estate | 27,755 | 27,558 | 197 | |||||||
Income attributable to noncontrolling interests | (737 | ) | (232 | ) | (505 | ) | ||||
Preferred stock dividends | (5,266 | ) | (5,266 | ) | — | |||||
Net income attributable to common stockholders | $ | 53,731 | 47,942 | 5,789 | ||||||
Net income attributable to exchangeable operating partnership units | 94 | 90 | 4 | |||||||
Net income attributable to common unit holders | $ | 53,825 | 48,032 | 5,793 |
Nine months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Minimum rent | $ | 308,766 | 290,935 | 17,831 | ||||||
Percentage rent | 2,593 | 2,301 | 292 | |||||||
Recoveries from tenants | 87,651 | 82,000 | 5,651 | |||||||
Other income | 6,554 | 8,144 | (1,590 | ) | ||||||
Management, transaction, and other fees | 18,032 | 18,353 | (321 | ) | ||||||
Total revenues | $ | 423,596 | 401,733 | 21,863 |
• | $6.3 million increase from operations beginning at development properties; |
• | $3.4 million increase due to the acquisitions of operating properties; and |
• | $12.4 million increase from same properties, of which $5.6 million relates to redevelopment properties, and $6.8 million relates to higher rental rates and rent paying occupancy growth; |
• | reduced by $4.3 million from the sale of operating properties. |
• | $1.2 million increase from operations beginning at development properties; |
• | $1.0 million increase due to the acquisitions of operating properties; and |
• | $4.2 million increase from same properties associated with rent paying occupancy improvements and higher recoverable costs; |
• | reduced by $757,000 from the sale of operating properties. |
Nine months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Asset management fees | $ | 9,880 | 9,812 | 68 | ||||||
Property management fees | 4,694 | 4,483 | 211 | |||||||
Leasing commissions and other fees | 3,458 | 4,058 | (600 | ) | ||||||
Total management, transaction, and other fees | $ | 18,032 | 18,353 | (321 | ) |
Nine months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Depreciation and amortization | $ | 109,249 | 110,345 | (1,096 | ) | |||||
Operating and maintenance | 61,119 | 58,152 | 2,967 | |||||||
General and administrative | 46,227 | 43,883 | 2,344 | |||||||
Real estate taxes | 46,842 | 44,529 | 2,313 | |||||||
Other operating expenses | 4,825 | 5,665 | (840 | ) | ||||||
Total operating expenses | $ | 268,262 | 262,574 | 5,688 |
• | $2.1 million decrease from property sales and fully depreciated corporate assets; and |
• | $1.0 million decrease at same properties attributable to a higher depreciation in 2014 on redevelopments; |
• | increased by $2.0 million from new development operations and acquisitions. |
• | $1.5 million increase from acquisitions; |
• | $1.2 million increase from new development operations; and |
• | $1.3 million increase at same properties primarily driven by increases in property management fees, landscaping, and parking lot maintenance costs; |
• | reduced by $1.0 million from sold properties. |
• | $594,000 increase from acquisitions; |
• | $367,000 increase from new development operations; and |
• | $1.6 million increase at same properties; |
• | reduced by $246,000 from sold properties. |
Nine months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Interest expense, net | ||||||||||
Interest on notes payable | $ | 75,299 | 78,307 | (3,008 | ) | |||||
Interest on unsecured credit facilities | 2,667 | 2,779 | (112 | ) | ||||||
Capitalized interest | (5,403 | ) | (5,158 | ) | (245 | ) | ||||
Hedge expense | 6,656 | 7,114 | (458 | ) | ||||||
Interest income | (812 | ) | (901 | ) | 89 | |||||
Interest expense, net | 78,407 | 82,141 | (3,734 | ) | ||||||
Provision for impairment | — | 225 | (225 | ) | ||||||
Early extinguishment of debt | (61 | ) | — | (61 | ) | |||||
Net investment income | 190 | (915 | ) | 1,105 | ||||||
Total other expense (income) | $ | 78,536 | 81,451 | (2,915 | ) |
• | $3.0 million decrease in interest on notes payable from the repayment and new issuances during 2014 and 2015 of fixed rate, ten-year, unsecured public debt at overall lower rates and lower balances and repayment of several non-recourse mortgages; and |
• | $458,000 decrease in hedge expense as our 2014 settled forward starting swaps are amortizing into interest expense to reduce our overall bond interest yield. |
Nine months ended September 30, | |||||||||||
(in thousands) | Ownership | 2015 | 2014 | Change | |||||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 13,524 | 9,483 | 4,041 | ||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 1,127 | 1,074 | 53 | |||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 452 | 134 | 318 | |||||||
Cameron Village, LLC (Cameron) | 30.00% | 477 | 448 | 29 | |||||||
RegCal, LLC (RegCal) | 25.00% | 349 | 857 | (508 | ) | ||||||
Regency Retail Partners, LP (the Fund) (1) | 20.00% | — | 16 | (16 | ) | ||||||
US Regency Retail I, LLC (USAA) | 20.01% | 606 | 420 | 186 | |||||||
Other investments in real estate partnerships | 50.00% | 1,456 | 9,921 | (8,465 | ) | ||||||
Total | $ | 17,991 | 22,353 | (4,362 | ) | ||||||
(1) On August 13, 2013, the Fund sold 100% of its interest in its entire portfolio of shopping centers to a third party. The Fund was dissolved following the final distribution of proceeds in 2014. |
• | $4.0 million increase in pro-rata share of income from our GRIR partnership driven by our $1.1 million pro-rata gain on one operating property sold during 2015 coupled with $1.9 million higher pro-rata depreciation expense in 2014 due to redevelopment activity; |
• | $424,000 pro-rata share of impairment losses recognized upon sale of two properties within Columbia II during 2014; |
• | $654,000 of pro-rata gain on one operating property disposed of within RegCal during 2014; and |
• | $8.5 million decrease within our other investment partnerships driven by the gain on sale of two land parcels and one operating property during 2014. |
Nine months ended September 30, | ||||||||||
(in thousands) | 2015 | 2014 | Change | |||||||
Income from operations | $ | 94,789 | 80,061 | 14,728 | ||||||
Gain on sale of real estate | 34,215 | 29,598 | 4,617 | |||||||
Income attributable to noncontrolling interests | (1,823 | ) | (1,048 | ) | (775 | ) | ||||
Preferred stock dividends | (15,797 | ) | (15,797 | ) | — | |||||
Net income attributable to common stockholders | $ | 111,384 | 92,814 | 18,570 | ||||||
Net income attributable to exchangeable operating partnership units | 204 | 185 | 19 | |||||||
Net income attributable to common unit holders | $ | 111,588 | 92,999 | 18,589 |
| NOI is calculated as total property revenues (minimum rent, percentage rents, and recoveries from tenants and other income) less direct property operating expenses (operating and maintenance and real estate taxes) from the properties owned by us, and excludes corporate-level income (including management, transaction, and other fees), for the entirety of the periods presented. |
• | Pro-Rata information includes 100% of our consolidated properties plus our ownership interest in our unconsolidated real estate investment partnerships. |
• | Same Property information is provided for operating properties that were owned and operated for the entirety of both calendar year periods being compared and excludes Non-Same Properties and Properties in Development. A Non-Same Property is a property acquired, sold, or development property completed during either calendar year period being compared. |
• | Same Property NOI includes NOI for Same Properties, but excludes straight-line rental income, net of reserves, above and below market rent amortization, banking charges, and other fees. Same Property NOI is a key measure used by management in evaluating the performance of our properties. |
| FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts ("NAREIT") defines as net income, computed in accordance with GAAP, excluding gains and losses from sales of depreciable property, net of tax, excluding operating real estate impairments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. We compute FFO for all periods presented in accordance with NAREIT's definition. Many companies use different depreciable lives and methods, and real estate values historically fluctuate with market conditions. Since FFO excludes depreciation and amortization and gains and losses from depreciable property dispositions, and impairments, it can provide a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of our financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, FFO is a supplemental non-GAAP financial measure of our operating performance, which does not represent cash generated from operating activities in accordance with GAAP and therefore, should not be considered an alternative for cash flow as a measure of liquidity. |
• | Core FFO is an additional performance measure used by Regency as the computation of FFO includes certain non-cash and non-comparable items that affect the Company's period-over-period performance. Core FFO excludes from FFO, but is not limited to: (a) transaction related gains, income or expense; (b) impairments on land; (c) gains or losses from the early extinguishment of debt; and (d) other non-core amounts as they occur. The Company provides a reconciliation of FFO to Core FFO. |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||
(in thousands) | 2015 | 2014 | Change | 2015 | 2014 | Change | ||||||||||||||
Base rent | $ | 117,717 | 113,334 | 4,383 | $ | 350,304 | 337,184 | 13,120 | ||||||||||||
Percentage rent | 685 | 482 | 203 | 3,821 | 3,601 | 220 | ||||||||||||||
Recovery revenue | 33,260 | 31,150 | 2,110 | 103,323 | 99,213 | 4,110 | ||||||||||||||
Other income | 2,111 | 1,922 | 189 | 5,354 | 6,507 | (1,153 | ) | |||||||||||||
Operating expenses | 41,593 | 39,324 | 2,269 | 126,535 | 123,948 | 2,587 | ||||||||||||||
Pro-rata same property NOI | $ | 112,180 | 107,564 | 4,616 | $ | 336,267 | 322,557 | 13,710 | ||||||||||||
Growth | 4.3 | % | 4.3 | % |
Three months ended September 30, | |||||||||||||||||||
2015 | 2014 | ||||||||||||||||||
(in thousands) | Same Property | Other (1) | Total | Same Property | Other (1) | Total | |||||||||||||
Income from operations | $ | 58,467 | (26,488 | ) | 31,979 | 54,055 | (28,173 | ) | 25,882 | ||||||||||
Less: | |||||||||||||||||||
Management, transaction, and other fees | — | 5,786 | 5,786 | — | 5,781 | 5,781 | |||||||||||||
Other (2) | 1,743 | 1,300 | 3,043 | 1,905 | (107 | ) | 1,798 | ||||||||||||
Plus: | |||||||||||||||||||
Depreciation and amortization | 32,459 | 4,573 | 37,032 | 32,016 | 4,401 | 36,417 | |||||||||||||
General and administrative | — | 14,750 | 14,750 | — | 14,463 | 14,463 | |||||||||||||
Other operating expense, excluding provision for doubtful accounts | 12 | 1,182 | 1,194 | 32 | 1,351 | 1,383 | |||||||||||||
Other expense (income) | 6,563 | 19,726 | 26,289 | 7,320 | 20,147 | 27,467 | |||||||||||||
Equity in income (loss) of investments in real estate excluded from NOI (3) | 16,422 | 230 | 16,652 | 16,046 | 176 | 16,222 | |||||||||||||
Pro-rata NOI | $ | 112,180 | 6,887 | 119,067 | 107,564 | 6,691 | 114,255 | ||||||||||||
Nine months ended September 30, | |||||||||||||||||||
2015 | 2014 | ||||||||||||||||||
(in thousands) | Same Property | Other (1) | Total | Same Property | Other (1) | Total | |||||||||||||
Income from continuing operations, before tax | $ | 176,213 | (81,424 | ) | 94,789 | 160,872 | (80,811 | ) | 80,061 | ||||||||||
Less: | |||||||||||||||||||
Management, transaction, and other fees | — | 18,032 | 18,032 | — | 18,353 | 18,353 | |||||||||||||
Other(2) | 5,206 | 2,402 | 7,608 | 5,979 | 913 | 6,892 | |||||||||||||
Plus: | |||||||||||||||||||
Depreciation and amortization | 97,449 | 11,800 | 109,249 | 98,422 | 11,923 | 110,345 | |||||||||||||
General and administrative | — | 46,227 | 46,227 | — | 43,883 | 43,883 | |||||||||||||
Other operating expense, excluding provision for doubtful accounts | (107 | ) | 2,969 | 2,862 | 314 | 3,809 | 4,123 | ||||||||||||
Other expense (income) | 19,843 | 58,693 | 78,536 | 22,348 | 59,103 | 81,451 | |||||||||||||
Equity in income (loss) of investments in real estate excluded from NOI (3) | 48,075 | 1,237 | 49,312 | 46,580 | (1,878 | ) | 44,702 | ||||||||||||
Pro-rata NOI | $ | 336,267 | 19,068 | 355,335 | 322,557 | 16,763 | 339,320 |
Three months ended September 30, | |||||||||
2015 | 2014 | ||||||||
(GLA in thousands) | Property Count | GLA | Property Count | GLA | |||||
Beginning same property count | 303 | 26,682 | 309 | 26,033 | |||||
Disposed properties | (1 | ) | (146 | ) | (5 | ) | (337 | ) | |
SF adjustments (1) | — | 5 | — | 15 | |||||
Ending same property count | 302 | 26,541 | 304 | 25,711 | |||||
Nine months ended September 30, | |||||||||
2015 | 2014 | ||||||||
(GLA in thousands) | Property Count | GLA | Property Count | GLA | |||||
Beginning same property count | 298 | 25,526 | 304 | 25,109 | |||||
Acquired properties owned for entirety of comparable periods | 4 | 427 | 6 | 560 | |||||
Developments that reached completion by beginning of earliest comparable period presented | 3 | 790 | 5 | 359 | |||||
Disposed properties | (3 | ) | (220 | ) | (11 | ) | (422 | ) | |
SF adjustments (1) | — | 18 | — | 106 | |||||
Ending same property count | 302 | 26,541 | 304 | 25,712 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
(in thousands, except share information) | 2015 | 2014 | 2015 | 2014 | ||||||||||
Reconciliation of Net income to FFO | ||||||||||||||
Net income attributable to common stockholders | $ | 53,731 | 47,942 | $ | 111,384 | 92,814 | ||||||||
Adjustments to reconcile to FFO: | ||||||||||||||
Depreciation and amortization (1) | 45,606 | 45,244 | 135,990 | 138,627 | ||||||||||
Provision for impairment (2) | — | 2 | — | 426 | ||||||||||
Gain on sale of operating properties (2) | (27,806 | ) | (28,488 | ) | (35,281 | ) | (35,907 | ) | ||||||
Exchangeable operating partnership units | 94 | 90 | 204 | 185 | ||||||||||
FFO | $ | 71,625 | 64,790 | $ | 212,297 | 196,145 | ||||||||
Reconciliation of FFO to Core FFO | ||||||||||||||
FFO | $ | 71,625 | 64,790 | $ | 212,297 | 196,145 | ||||||||
Adjustments to reconcile to Core FFO: | ||||||||||||||
Development and acquisition pursuit costs (2) | 580 | 1,051 | 1,103 | 2,762 | ||||||||||
Gain on sale of land (2) | 35 | (19 | ) | (33 | ) | (3,347 | ) | |||||||
Provision for impairment to land | — | — | — | 225 | ||||||||||
Hedge ineffectiveness (2) | 3 | — | 6 | — | ||||||||||
Early extinguishment of debt (2) | 2 | 1 | (58 | ) | 42 | |||||||||
Investment income | — | (334 | ) | (416 | ) | (334 | ) | |||||||
Core FFO | $ | 72,245 | 65,489 | $ | 212,899 | 195,493 |
• | should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate; |
• | have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement; |
• | may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and |
• | were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments. |
* | Furnished, not filed. |
November 5, 2015 | REGENCY CENTERS CORPORATION | |
By: | /s/ Lisa Palmer Lisa Palmer, Executive Vice President, Chief Financial Officer (Principal Financial Officer) | |
By: | /s/ J. Christian Leavitt J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) |
November 5, 2015 | REGENCY CENTERS, L.P. | |
By: | Regency Centers Corporation, General Partner | |
By: | /s/ Lisa Palmer Lisa Palmer, Executive Vice President, Chief Financial Officer (Principal Financial Officer) | |
By: | /s/ J. Christian Leavitt J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) |