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

Exhibit 99.2

 

 

 

img25796562_0.jpg

 


 

Table of Contents

December 31, 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

35

 

 

Earnings Guidance

36

 

 

Glossary of Terms

37

 

 


 

Safe Harbor Language

December 31, 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. Economic challenges and policy changes may adversely impact our tenants and our business. Unfavorable developments that may affect the banking and financial services industry could adversely affect our business, liquidity and financial condition, and overall results of operations. Current geopolitical challenges could impact the U.S. economy and consumer spending and our results of operations and financial condition.

 

Risk Factors Related to Pandemics or other Public Health Crises

Pandemics or other public health crises 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 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, some of which may be more vulnerable due to their geographic location, and may lead to additional compliance obligations and costs. 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 related to environmental, social, and governance (“ESG”) factors by investors and other stakeholders 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 adversely affect results of operations and financial condition. 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 operations, and expose us to potential liabilities and material adverse financial impact. Any actual or perceived failure to comply with new or existing laws, regulations and other requirements relating to the privacy, security and processing of personal information could adversely affect our business, results of operations, or financial condition. 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 Taxes and the Parent Company’s Qualification as a REIT

If the Parent 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 non-U.S. stockholders may be subject to U.S. federal income tax on gain recognized on a disposition of our common stock if the Parent Company does 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 Parent Company’s capital stock to preserve its REIT status may delay or prevent a change in control. The issuance of the Parent Company's capital stock may delay or prevent a change in control. Ownership in the Parent Company may be diluted in the future. The Parent Company’s amended and restated bylaws provides that the courts located in the State of Florida will be the sole and exclusive forum for substantially all disputes between us and our stockholders, which could limit our stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers, or employees. There is no assurance that we will continue to pay dividends at current or historical rates.

img25796562_1.jpg Supplemental Information i


 

 

img25796562_2.jpg

 

NEWS RELEASE

For immediate release

 

Christy McElroy

904 598 7616

[email protected]

 

 

Regency Centers Reports Fourth Quarter and Full Year 2024 Results

JACKSONVILLE, Fla. (February 6, 2025) – Regency Centers Corporation (“Regency Centers”, “Regency” or the “Company”) (Nasdaq: REG) today reported financial and operating results for the period ended December 31, 2024 and provided initial 2025 earnings guidance. For the three months ended December 31, 2024 and 2023, Net Income Attributable to Common Shareholders was $0.46 per diluted share and $0.47 per diluted share, respectively. For the twelve months ended December 31, 2024 and 2023, Net Income Attributable to Common Shareholders was $2.11 per diluted share and $2.04 per diluted share, respectively.

Fourth Quarter and Full Year 2024 Highlights

Reported Nareit FFO of $1.09 per diluted share for the fourth quarter, and $4.30 per diluted share for the full year
Reported Core Operating Earnings of $1.04 per diluted share for the fourth quarter, and $4.13 per diluted share for the full year
Generated Core Operating Earnings per share growth exceeding 5% for the full year, excluding the collection of receivables reserved during 2020 and 2021
Increased Same Property NOI for the fourth quarter by 4.0% year-over-year, and for the full year by 3.6%, excluding lease termination fees and the collection of receivables reserved during 2020 and 2021
Increased Same Property percent leased by 60 basis points sequentially and 100 basis points year-over-year to a new record high of 96.7%
Increased Same Property shop percent leased by 40 basis points sequentially and 60 basis points year-over-year to a new record high of 94.1%
Executed 8.1 million square feet of comparable new and renewal leases during the full year at blended rent spreads of +9.5% on a cash basis and +19.0% on a straight-lined basis
Started over $35 million of new development and redevelopment projects in the fourth quarter, bringing year-to-date total project starts to $258 million
As of December 31, 2024, Regency's in-process development and redevelopment projects had estimated net project costs of $497 million
Acquired University Commons - Austin in the fourth quarter, an H-E-B anchored shopping center in the Austin, TX MSA
Raised $100 million of common stock on a forward basis through the Company's at-the-market ("ATM") program at an average price of $74.66 per share
Pro-rata net debt and preferred stock to operating EBITDAre at December 31, 2024 was 5.2x
Subsequent to quarter end, on February 4, 2025, Regency's Board of Directors (the "Board") declared a quarterly cash dividend on the Company's common stock of $0.705 per share

"We are proud to report another year of exceptional performance, driven by robust tenant demand at our shopping centers and significant value creation through our investments platform," said Lisa Palmer, President and Chief Executive Officer. "We closed the year at record-high occupancy levels accompanied by strong rent growth, as well as our highest annual volume of development and redevelopment starts in nearly 20 years. Our solid operating fundamentals, disciplined development strategy, and balance sheet position, combined with the hard work of our team, provide a strong foundation for sustained earnings growth."

img25796562_1.jpg Supplemental Information ii


 

Financial Results

Net Income Attributable to Common Shareholders

For the three months ended December 31, 2024, Net Income Attributable to Common Shareholders was $83.1 million, or $0.46 per diluted share, compared to Net Income Attributable to Common Shareholders of $86.4 million, or $0.47 per diluted share, for the same period in 2023.
o
Net Income in the fourth quarter of 2024 includes an impairment charge of $14.3 million, or $0.08 per diluted share.
For the twelve months ended December 31, 2024 and 2023, Net Income Attributable to Common Shareholders was $386.7 million, or $2.11 per diluted share, compared to Net Income Attributable to Common Shareholders of $359.5 million, or $2.04 per diluted share, for the same period in 2023.

Nareit FFO

For the three months ended December 31, 2024, Nareit FFO was $199.5 million, or $1.09 per diluted share, compared to $190.0 million, or $1.02 per diluted share, for the same period in 2023.
For the twelve months ended December 31, 2024 and 2023, Nareit FFO was $790.9 million, or $4.30 per diluted share, compared to $736.1 million, or $4.15 per diluted share, for the same period in 2023.

Core Operating Earnings

For the three months ended December 31, 2024, Core Operating Earnings was $190.6 million, or $1.04 per diluted share, compared to $184.4 million, or $0.99 per diluted share, for the same period in 2023.
For the twelve months ended December 31, 2024 and 2023, Core Operating Earnings was $760.7 million, or $4.13 per diluted share, compared to $700.9 million, or $3.95 per diluted share, for the same period in 2023.

Portfolio Performance

Same Property NOI

Fourth quarter 2024 Same Property Net Operating Income (“NOI”), excluding lease termination fees and the collection of receivables reserved during 2020 and 2021, increased by 4.0% compared to the same period in 2023.
o
Same Property base rents contributed 3.3% to Same Property NOI growth in the fourth quarter of 2024.
Full year 2024 Same Property NOI, excluding lease termination fees and the collection of receivables reserved during 2020 and 2021, increased by 3.6% compared to the same period in 2023.
o
Same Property base rents contributed 2.9% to Same Property NOI growth in the full year 2024.

Occupancy

As of December 31, 2024, Regency’s Same Property portfolio was 96.7% leased, an increase of 60 basis points sequentially, and an increase of 100 basis points compared to December 31, 2023.
o
Same Property anchor percent leased, which includes spaces greater than or equal to 10,000 square feet, was 98.3%, an increase of 130 basis points compared to December 31, 2023.
o
Same Property shop percent leased, which includes spaces less than 10,000 square feet, was 94.1%, an increase of 60 basis points compared to December 31, 2023.
As of December 31, 2024, Regency’s Same Property portfolio was 93.7% commenced, an increase of 100 basis points sequentially and an increase of 80 basis points compared to December 31, 2023.

 

 

 

img25796562_1.jpg Supplemental Information iii


 

 

Leasing Activity

During the three months ended December 31, 2024, Regency executed approximately 2.3 million square feet of comparable new and renewal leases at a blended cash rent spread of +10.8% and a blended straight-lined rent spread of +20.2%.
During the twelve months ended December 31, 2024, the Company executed approximately 8.1 million square feet of comparable new and renewal leases at a blended cash rent spread of +9.5% and a blended straight-lined rent spread of +19.0%.

Capital Allocation and Balance Sheet

Developments and Redevelopments

During the twelve months ended December 31, 2024, the Company started development and redevelopment projects with estimated net project costs of approximately $258 million, at the Company’s share, including more than $35 million of starts during the fourth quarter.
As of December 31, 2024, Regency’s in-process development and redevelopment projects had estimated net project costs of $497 million at the Company’s share, 39% of which has been incurred to date.

Property Transactions

During the full year 2024, the Company completed acquisitions for a combined total of approximately $92 million and dispositions for a combined total of approximately $112 million, each at Regency's share
o
During the fourth quarter, the Company, with its institutional joint venture partner, acquired University Commons - Austin in Round Rock, Texas, a suburb of Austin, for approximately $14 million, at Regency's share.
o
During the fourth quarter, the Company disposed of two small office buildings in Greenwich, Connecticut, for approximately $5 million, at Regency’s share.
Subsequent to year end, Regency acquired its partner’s interest in Putnam Plaza in Carmel, NY for approximately $10 million, effective January 1, 2025, and now owns 100% of the asset.

Balance Sheet

During the fourth quarter, Regency entered into forward sale agreements to sell $100 million of common stock through the Company’s ATM program, at an average price of $74.66 per share. Under the terms of its forward sale agreements, the Company has until December of 2025 to settle the transactions. Regency intends to use the proceeds to fund future investments and for general corporate purposes.
As of December 31, 2024, Regency had approximately $1.4 billion of capacity under its revolving credit facility.
As of December 31, 2024, Regency’s pro-rata net debt and preferred stock to operating EBITDAre was 5.2x.

Common and Preferred Dividends

On February 4, 2025, Regency’s Board declared a quarterly cash dividend on the Company’s common stock of $0.705 per share. The dividend is payable on April 2, 2025, to shareholders of record as of March 12, 2025.
On February 4, 2025, Regency’s Board declared a quarterly cash dividend on the Company’s Series A preferred stock of $0.390625 per share. The dividend is payable on April 30, 2025, to shareholders of record as of April 15, 2025.
On February 4, 2025, Regency’s Board declared a quarterly cash dividend on the Company’s Series B preferred stock of $0.367200 per share. The dividend is payable on April 30, 2025, to shareholders of record as of April 15, 2025.

img25796562_1.jpg Supplemental Information iv


 

2025 Guidance

Regency Centers is hereby providing initial 2025 guidance, as summarized in the table below. Please refer to the Company’s fourth 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 2025 Guidance (in thousands, except per share data)

2024 Actual

2025 Guidance

 

 

 

Net Income Attributable to Common Shareholders per diluted share

$2.11

$2.25 - $2.31

 

 

 

 

 

 

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

$4.30

$4.52 - $4.58

 

 

 

 

 

 

Core Operating Earnings per diluted share(1)

$4.13

$4.30 - $4.36

 

 

 

 

 

 

Same property NOI growth without termination fees(2)

3.6%

+3.2% to +4.0%

 

 

 

 

 

 

Non-cash revenues(3)

$45,047

+/-$45,000

 

 

 

 

 

 

G&A expense, net(4)

$96,519

$93,000-$96,000

 

 

 

 

 

 

Interest expense, net and Preferred stock dividends(5)

$214,815

$231,000-$234,000

 

 

 

 

 

 

Management, transaction and other fees

$26,911

+/-$27,000

 

 

 

 

 

 

Development and Redevelopment spend

$228,847

+/-$250,000

 

 

 

 

 

 

Acquisitions

$91,905

+/-$135,000

Cap rate (weighted average)

6.4%

+/- 5.5%

 

 

 

 

 

 

Dispositions

$111,850

+/-$75,000

Cap rate (weighted average)

5.4%

+/- 6.0%

 

 

 

 

 

 

Share/unit issuances

$0

$100,000

 

 

 

 

 

 

Share/unit repurchases

$200,000

$0

 

 

 

 

 

 

Merger-related transition expense

$7,718

$0

 

 

 

 

 

 

Note: Figures above represent 100% of Regency's consolidated entities and its pro-rata share of unconsolidated real estate partnerships, with the exception of items that are net of noncontrolling interests including per share data, "Development and Redevelopment spend", "Acquisitions", and "Dispositions".

(1)
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.
(2)
2024 Same property NOI growth excludes $4.4M of collections of 2020/2021 reserves in 2023, with growth of 3.1% when not excluded.
(3)
Includes above and below market rent amortization and straight-line rents, and excludes debt and derivative mark to market amortization.
(4)
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.
(5)
Includes debt and derivative mark to market amortization, and is net of interest income.

Conference Call Information

To discuss Regency’s fourth quarter results and provide further business updates, management will host a conference call on Friday, February 7th at 11:00 a.m. ET. Dial-in and webcast information is below.

Fourth Quarter 2024 Earnings Conference Call

Date:

Friday, February 7, 2025

Time:

11:00 a.m. ET

Dial#:

877-407-0789 or 201-689-8562

Webcast:

Fourth 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 December 31, 2024 and 2023

Three Months Ended

 

 

Year Ended

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Common Shareholders

$

83,066

 

 

 

86,361

 

 

$

386,738

 

 

 

359,500

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization (excluding FF&E)

 

102,816

 

 

 

105,849

 

 

 

422,581

 

 

 

378,400

 

Gain on sale of real estate, net of tax

 

(1,216

)

 

 

(2,690

)

 

 

(35,069

)

 

 

(3,822

)

Provision for impairment of real estate

 

14,304

 

 

 

-

 

 

 

14,304

 

 

 

-

 

Exchangeable operating partnership units

 

502

 

 

 

518

 

 

 

2,338

 

 

 

2,008

 

Nareit Funds From Operations

$

199,472

 

 

 

190,038

 

 

$

790,892

 

 

 

736,086

 

 

 

 

 

 

 

 

 

 

 

 

Nareit FFO per share (diluted)

$

1.09

 

 

 

1.02

 

 

$

4.30

 

 

 

4.15

 

Weighted average shares (diluted)

 

182,900

 

 

 

185,948

 

 

 

184,139

 

 

 

177,324

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Nareit FFO to Core Operating Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nareit Funds From Operations

$

199,472

 

 

 

190,038

 

 

$

790,892

 

 

 

736,086

 

Adjustments to reconcile to Core Operating Earnings (1):

 

 

 

 

 

 

 

 

 

 

 

Not Comparable Items

 

 

 

 

 

 

 

 

 

 

 

Merger transition costs

 

649

 

 

 

3,109

 

 

 

7,718

 

 

 

4,620

 

Loss (gain) on early extinguishment of debt

 

-

 

 

 

(99

)

 

 

180

 

 

 

(99

)

Certain Non-Cash Items

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent

 

(6,073

)

 

 

(3,745

)

 

 

(22,980

)

 

 

(11,060

)

Uncollectible straight-line rent

 

547

 

 

 

1,124

 

 

 

2,446

 

 

 

(1,174

)

Above/below market rent amortization, net

 

(5,521

)

 

 

(7,731

)

 

 

(23,431

)

 

 

(29,869

)

Debt and derivative mark-to-market amortization

 

1,504

 

 

 

1,685

 

 

 

5,837

 

 

 

2,352

 

Core Operating Earnings

$

190,578

 

 

 

184,381

 

 

 

760,662

 

 

 

700,856

 

 

 

 

 

 

 

 

 

 

 

 

Core Operating Earnings per share (diluted)

$

1.04

 

 

 

0.99

 

 

$

4.13

 

 

 

3.95

 

Weighted average shares (diluted)

 

182,900

 

 

 

185,948

 

 

 

184,139

 

 

 

177,324

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares For Diluted Earnings per Share

 

181,803

 

 

 

184,963

 

 

 

183,040

 

 

 

176,371

 

 

 

 

 

 

 

 

 

 

 

 

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

 

182,900

 

 

 

185,948

 

 

 

184,139

 

 

 

177,324

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Core Operating Earnings to Adjusted Funds from Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Operating Earnings

$

190,578

 

 

 

184,381

 

 

$

760,662

 

 

 

700,856

 

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

 

 

 

 

 

 

 

 

 

 

 

Operating capital expenditures

 

(47,061

)

 

 

(47,511

)

 

 

(138,229

)

 

 

(112,694

)

Debt cost and derivative adjustments

 

2,122

 

 

 

1,690

 

 

 

8,391

 

 

 

6,739

 

Stock-based compensation

 

4,471

 

 

 

4,154

 

 

 

18,549

 

 

 

17,277

 

Adjusted Funds from Operations

$

150,110

 

 

 

142,714

 

 

$

649,373

 

 

 

612,178

 

(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 December 31, 2024 and 2023

Three Months Ended

 

Year Ended

 

2024

2023

 

2024

2023

 

 

 

 

 

 

Net income attributable to common shareholders

$83,066

86,361

 

$386,738

359,500

Less:

 

 

 

 

 

Management, transaction, and other fees

(7,978)

(6,731)

 

(27,874)

(26,954)

Other (1)

(12,516)

(11,767)

 

(49,944)

(46,084)

Plus:

 

 

 

 

 

Depreciation and amortization

95,206

98,909

 

394,714

352,282

General and administrative

26,022

26,558

 

101,465

97,806

Other operating expense

1,504

4,741

 

10,867

9,459

Other expense, net

59,362

38,632

 

154,260

147,824

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

14,601

10,822

 

54,040

46,088

Net income attributable to noncontrolling interests

2,200

2,260

 

9,452

6,310

Preferred stock dividends

3,411

3,413

 

13,650

5,057

NOI

264,878

253,198

 

1,047,368

951,288

 

 

 

 

 

Less non-same property NOI (3)

(27,845)

(24,817)

 

(107,520)

(36,246)

 

 

 

 

 

Same Property NOI

$237,033

228,381

 

$939,848

915,042

% change

3.8%

 

 

2.7%

 

 

 

 

 

 

Same Property NOI without Termination Fees

$235,352

226,951

 

$934,974

907,172

% change

3.7%

 

 

3.1%

 

 

 

 

 

 

Same Property NOI without Termination Fees or Redevelopments

$200,013

194,257

 

$794,903

776,762

% change

3.0%

 

 

2.3%

 

 

 

 

 

 

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

$235,352

226,278

 

$934,974

902,763

% change

4.0%

 

 

3.6%

 

(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 pro-rata 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-K with the SEC and, therefore, remain subject to adjustment.

The Company has published forward-looking statements and additional financial information in its fourth quarter 2024 supplemental package that may help investors estimate earnings. A copy of the Company’s fourth 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-K for the period ended December 31, 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 2025 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, 2024 (“2024 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. Economic challenges and policy changes may adversely impact our tenants and our business. Unfavorable developments that may affect the banking and financial services industry could adversely affect our business, liquidity and financial condition, and overall results of operations. Current geopolitical challenges could impact the U.S. economy and consumer spending and our results of operations and financial condition.

Risk Factors Related to Pandemics or other Public Health Crises

Pandemics or other public health crises 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.

img25796562_1.jpg Supplemental Information viii


 

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 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, some of which may be more vulnerable due to their geographic location, and may lead to additional compliance obligations and costs. 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 related to environmental, social, and governance (“ESG”) factors by investors and other stakeholders 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 adversely affect results of operations and financial condition. 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 operations, and expose us to potential liabilities and material adverse financial impact. Any actual or perceived failure to comply with new or existing laws, regulations and other requirements relating to the privacy, security and processing of personal information could adversely affect our business, results of operations, or financial condition. 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 Taxes and the Parent Company’s Qualification as a REIT

If the Parent 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 non-U.S. stockholders may be subject to U.S. federal income tax on gain recognized on a disposition of our common stock if the Parent Company does 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 Parent Company’s capital stock to preserve its REIT status may delay or prevent a change in control. The issuance of the Parent Company's capital stock may delay or prevent a change in control. Ownership in the Parent Company may be diluted in the future. The Parent Company’s amended and restated bylaws provides that the courts located in the State of Florida will be the sole and exclusive forum for substantially all disputes between us and our stockholders, which could limit our stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers, or employees. There is no assurance that we will continue to pay dividends at current or historical rates.

img25796562_1.jpg Supplemental Information ix


 

Summary Financial Information

December 31, 2024

(in thousands, except per share data)

 

 

Three Months Ended

Year Ended

 

 

 

2024

2023

Financial Results

2024

2023

 

 

 

 

 

 

Net income attributable to common shareholders (page 4)

$83,066

$86,361

$386,738

$359,500

Net income per diluted share

$0.46

$0.47

$2.11

$2.04

 

 

 

 

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

$199,472

$190,038

$790,892

$736,086

Nareit FFO per diluted share

$1.09

$1.02

$4.30

$4.15

 

 

 

 

Core Operating Earnings (page 9)

$190,578

$184,381

$760,662

$700,856

Core Operating Earnings per diluted share

$1.04

$0.99

$4.13

$3.95

 

 

 

 

Same Property NOI without termination fees (page 8)

$235,352

$226,951

$934,974

$907,172

% growth

3.7%

 

3.1%

 

 

 

 

 

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

$235,352

$226,278

$934,974

$902,763

% growth

4.0%

 

3.6%

 

 

 

 

 

Operating EBITDAre (page 10)

$250,374

$237,562

$993,276

$889,595

 

 

 

 

Dividends declared per common share and unit

$0.705

$0.67

$2.715

$2.62

Payout ratio of Core Operating Earnings per share (diluted)

64.4%

67.7%

64.9%

66.3%

 

 

 

 

 

 

 

 

 

 

Diluted share and unit count

 

 

 

 

 

 

 

 

Weighted average shares (diluted) - Net income

181,803

184,963

183,040

176,371

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

182,900

185,948

184,139

177,324

__________________________________________________________________________________________________

 

 

As of

As of

As of

As of

 

12/31/2024

12/31/2023

12/31/2022

12/31/2021

Capital Information

 

 

 

 

 

 

 

 

Market price per common share

$73.93

$67.00

$62.50

$75.35

 

 

 

 

Common shares outstanding

181,361

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

182,458

185,688

171,866

171,973

Market equity value of common shares and equivalents

$13,489,128

$12,441,131

$10,741,627

$12,958,170

 

 

 

 

Preferred stock(1)

$225,000

$225,000

$0

$0

Outstanding debt

4,984,071

4,688,805

4,225,014

4,235,735

Less: cash

(61,884)

(91,354)

(68,776)

(95,027)

Net debt and preferred stock

$5,147,187

$4,822,451

$4,156,238

$4,140,708

 

 

 

 

Total market capitalization

$18,636,315

$17,263,582

$14,897,865

$17,098,878

 

 

 

 

 

 

 

 

Debt metrics (pro-rata; trailing 12 months "TTM")(2)

 

 

 

 

 

 

 

 

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

4.3x

4.7x

4.7x

4.5x

 

 

 

 

 

 

(1)
Regency has outstanding 4.6M shares of 6.25% Series A Cumulative Redeemable Preferred Stock with a liquidation preference of $115M and callable on demand, and 4.4M shares of 5.875% Series B Cumulative Redeemable Preferred Stock with a liquidation preference of $110M and callable on demand.
(2)
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

December 31, 2024

(GLA in thousands)

 

Consolidated and 100% of Real Estate Partnerships

12/31/2024

9/30/2024

6/30/2024

3/31/2024

12/31/2023

 

 

 

 

 

 

Number of properties

482

483

481

482

482

 

 

 

 

 

 

Number of retail operating properties

474

473

472

473

474

 

 

 

 

 

 

Number of same properties

397

397

398

400

394

 

 

 

 

 

 

Number of properties in redevelopment

9

11

9

9

9

 

 

 

 

 

 

Number of properties in development(1)

6

6

5

5

4

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA) - All properties

57,315

57,172

56,880

57,013

56,831

 

 

 

 

 

 

GLA including retailer-owned stores - All properties

61,062

60,919

60,627

60,760

60,578

 

 

 

 

 

 

GLA - Retail operating properties

56,523

56,364

55,960

56,091

56,062

 

 

 

 

 

 

GLA - Same properties

50,219

50,272

50,383

50,597

49,754

 

 

 

 

 

 

GLA - Properties in redevelopment(2)

2,036

2,306

2,003

2,003

1,954

 

 

 

 

 

 

GLA - Properties in development(1)

752

750

863

865

712

 

 

 

 

 

 

 

 

 

 

 

Consolidated and Pro-Rata Share of Real Estate Partnerships

 

 

 

 

 

 

 

 

 

 

 

GLA - All properties

48,814

48,842

48,600

48,732

48,550

 

 

 

 

 

 

GLA including retailer-owned stores - All properties

52,561

52,589

52,346

52,479

52,297

 

 

 

 

 

 

GLA - Retail operating properties

48,100

48,112

47,757

47,887

47,859

 

 

 

 

 

 

GLA - Same properties(3)

42,510

42,560

42,575

42,562

42,439

 

 

 

 

 

 

Spaces ≥ 10,000 sf(3)

26,406

26,439

26,424

26,420

26,357

 

 

 

 

 

 

Spaces < 10,000 sf(3)

16,104

16,121

16,151

16,142

16,082

 

 

 

 

 

 

GLA - Properties in redevelopment(2)

1,989

2,258

1,955

1,955

1,906

 

 

 

 

 

 

GLA - Properties in development(1)

675

672

785

788

634

 

 

 

 

 

 

 

 

 

 

 

 

% leased - All properties

96.3%

95.6%

95.0%

95.0%

95.1%

 

 

 

 

 

 

% leased - Retail operating properties

96.5%

95.9%

95.4%

95.4%

95.3%

 

 

 

 

 

 

% leased - Same properties(3)

96.7%

96.1%

95.9%

95.9%

95.7%

 

 

 

 

 

 

Spaces ≥ 10,000 sf(3)

98.3%

97.6%

97.3%

97.2%

97.0%

 

 

 

 

 

 

Spaces < 10,000 sf(3)

94.1%

93.7%

93.5%

93.6%

93.5%

 

 

 

 

 

 

% commenced - Same properties(3)(4)

93.7%

92.7%

92.3%

92.2%

92.9%

 

 

 

 

 

 

 

 

 

 

 

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

3.1%

2.9%

2.1%

1.4%

1.7%

 

 

 

 

 

 

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

2.3%

2.1%

1.5%

1.1%

0.9%

 

 

 

 

 

 

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

3.6%

3.4%

2.7%

2.1%

3.6%

 

 

 

 

 

 

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

9.5%

9.7%

9.7%

10.3%

10.0%

 

 

 

 

 

 

(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

December 31, 2024 and December 31, 2023

(in thousands)

 

 

 

2024

 

 

2023

 

 

 

(unaudited)

 

 

 

 

Assets:

 

 

 

 

 

 

Net real estate investments:

 

 

 

 

 

 

Real estate assets at cost

 

$

13,698,419

 

 

 

13,454,391

 

Less: accumulated depreciation

 

 

2,960,399

 

 

 

2,691,386

 

Real estate assets, net

 

 

10,738,020

 

 

 

10,763,005

 

Investments in sales-type lease, net

 

 

16,291

 

 

 

8,705

 

Investments in real estate partnerships

 

 

399,044

 

 

 

370,605

 

Net real estate investments

 

 

11,153,355

 

 

 

11,142,315

 

 

 

 

 

 

 

Properties held for sale, net

 

 

-

 

 

 

18,878

 

Cash, cash equivalents, and restricted cash

 

 

61,884

 

 

 

91,354

 

 

 

 

 

 

 

 

Tenant receivables, net

 

 

35,306

 

 

 

34,814

 

Straight-line rent receivables, net

 

 

157,507

 

 

 

138,589

 

Other receivables

 

 

62,682

 

 

 

32,759

 

Tenant and other receivables

 

 

255,495

 

 

 

206,162

 

 

 

 

 

 

 

 

Deferred leasing costs, net

 

 

79,911

 

 

 

73,398

 

Acquired lease intangible assets, net

 

 

229,983

 

 

 

283,375

 

Right of use assets, net

 

 

322,287

 

 

 

328,002

 

Other assets

 

 

289,046

 

 

 

283,429

 

 

 

 

 

 

 

Total assets

 

$

12,391,961

 

 

 

12,426,913

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Notes payable, net

 

$

4,343,700

 

 

 

4,001,949

 

Unsecured credit facility

 

 

65,000

 

 

 

152,000

 

Total notes payable

 

 

4,408,700

 

 

 

4,153,949

 

 

 

 

 

 

 

Accounts payable and other liabilities

 

 

392,302

 

 

 

358,612

 

Acquired lease intangible liabilities, net

 

 

364,608

 

 

 

398,302

 

Lease liabilities

 

 

244,861

 

 

 

246,063

 

Tenants' security, escrow deposits, and prepaid rent

 

 

81,183

 

 

 

78,052

 

Total liabilities

 

 

5,491,654

 

 

 

5,234,978

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

Preferred stock

 

 

225,000

 

 

 

225,000

 

Common stock

 

 

1,814

 

 

 

1,846

 

Treasury stock

 

 

(28,045

)

 

 

(25,488

)

Additional paid in capital

 

 

8,503,227

 

 

 

8,704,240

 

Accumulated other comprehensive gain (loss)

 

 

2,226

 

 

 

(1,308

)

Distributions in excess of net income

 

 

(1,980,076

)

 

 

(1,871,603

)

Total shareholders' equity

 

 

6,724,146

 

 

 

7,032,687

 

 

 

 

 

 

 

 

Noncontrolling Interests:

 

 

 

 

 

 

Exchangeable operating partnership units

 

 

40,744

 

 

 

42,195

 

Limited partners' interests in consolidated partnerships

 

 

135,417

 

 

 

117,053

 

Total noncontrolling interests

 

 

176,161

 

 

 

159,248

 

Total equity

 

 

6,900,307

 

 

 

7,191,935

 

 

 

 

 

 

 

Total liabilities and equity

 

$

12,391,961

 

 

 

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 December 31, 2024 and 2023

(in thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

  Lease income

 

$

361,371

 

 

 

349,759

 

 

$

1,411,379

 

 

 

1,283,939

 

  Other property income

 

 

3,187

 

 

 

3,114

 

 

 

14,651

 

 

 

11,573

 

  Management, transaction, and other fees

 

 

7,978

 

 

 

6,731

 

 

 

27,874

 

 

 

26,954

 

        Total revenues

 

 

372,536

 

 

 

359,604

 

 

 

1,453,904

 

 

 

1,322,466

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

  Depreciation and amortization

 

 

95,206

 

 

 

98,909

 

 

 

394,714

 

 

 

352,282

 

  Property operating expense

 

 

65,395

 

 

 

64,566

 

 

 

248,637

 

 

 

229,209

 

  Real estate taxes

 

 

48,901

 

 

 

48,403

 

 

 

184,415

 

 

 

165,560

 

  General and administrative

 

 

26,022

 

 

 

26,558

 

 

 

101,465

 

 

 

97,806

 

  Other operating expenses

 

 

1,504

 

 

 

4,741

 

 

 

10,867

 

 

 

9,459

 

        Total operating expenses

 

 

237,028

 

 

 

243,177

 

 

 

940,098

 

 

 

854,316

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Expense, net:

 

 

 

 

 

 

 

 

 

 

 

 

  Interest expense, net

 

 

47,051

 

 

 

42,093

 

 

 

180,119

 

 

 

154,249

 

  Provision for impairment of real estate

 

 

14,304

 

 

 

-

 

 

 

14,304

 

 

 

-

 

  Gain on sale of real estate, net of tax

 

 

(318

)

 

 

(146

)

 

 

(34,162

)

 

 

(661

)

  Loss (gain) on early extinguishment of debt

 

 

-

 

 

 

(99

)

 

 

180

 

 

 

(99

)

  Net investment income

 

 

(1,675

)

 

 

(3,216

)

 

 

(6,181

)

 

 

(5,665

)

       Total other expense, net

 

 

59,362

 

 

 

38,632

 

 

 

154,260

 

 

 

147,824

 

 

 

 

 

 

 

 

 

 

 

 

 

       Income before equity in income of

 

 

 

 

 

 

 

 

 

 

 

 

        investments in real estate partnerships

 

 

76,146

 

 

 

77,795

 

 

 

359,546

 

 

 

320,326

 

 

 

 

 

 

 

 

 

 

 

 

 

  Equity in income of investments in real estate partnerships

 

 

12,531

 

 

 

14,239

 

 

 

50,294

 

 

 

50,541

 

 

 

 

 

 

 

 

 

 

 

 

 

        Net income

 

 

88,677

 

 

 

92,034

 

 

 

409,840

 

 

 

370,867

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling Interests:

 

 

 

 

 

 

 

 

 

 

 

 

  Exchangeable operating partnership units

 

 

(502

)

 

 

(518

)

 

 

(2,338

)

 

 

(2,008

)

  Limited partners' interests in consolidated partnerships

 

 

(1,698

)

 

 

(1,742

)

 

 

(7,114

)

 

 

(4,302

)

        Net income attributable to noncontrolling interests

 

 

(2,200

)

 

 

(2,260

)

 

 

(9,452

)

 

 

(6,310

)

 

 

 

 

 

 

 

 

 

 

 

 

        Net income attributable to the Company

 

 

86,477

 

 

 

89,774

 

 

 

400,388

 

 

 

364,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Preferred stock dividends

 

 

(3,411

)

 

 

(3,413

)

 

 

(13,650

)

 

 

(5,057

)

        Net income attributable to common shareholders

 

$

83,066

 

 

 

86,361

 

 

$

386,738

 

 

 

359,500

 

 

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 December 31, 2024 and 2023

(in thousands)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

2024

 

2023

 

 

2024

 

2023

 

Revenues:

 

 

 

 

 

 

 

 

 

*

Base rent

$

250,774

 

 

243,197

 

 

$

986,916

 

 

897,451

 

*

Recoveries from tenants

 

90,522

 

 

88,828

 

 

 

345,145

 

 

311,775

 

*

Percentage rent

 

1,819

 

 

2,685

 

 

 

13,777

 

 

12,963

 

*

Termination fees

 

2,071

 

 

1,579

 

 

 

5,981

 

 

7,849

 

*

Uncollectible lease (income) expense

 

109

 

 

(1,507

)

 

 

(3,324

)

 

(549

)

*

Other lease income

 

4,800

 

 

4,266

 

 

 

17,741

 

 

12,836

 

Straight-line rent on lease income

 

5,423

 

 

2,619

 

 

 

20,300

 

 

10,788

 

Above/below market rent amortization

 

5,853

 

 

8,092

 

 

 

24,843

 

 

30,826

 

Lease income, net

 

361,371

 

 

349,759

 

 

 

1,411,379

 

 

1,283,939

 

 

 

 

 

 

 

 

 

 

*

Other property income

 

3,187

 

 

3,114

 

 

 

14,651

 

 

11,573

 

 

 

 

 

 

 

 

 

 

Property management fees

 

4,002

 

 

3,539

 

 

 

15,767

 

 

14,075

 

Asset management fees

 

1,633

 

 

1,642

 

 

 

6,548

 

 

6,542

 

Leasing commissions and other fees

 

2,343

 

 

1,550

 

 

 

5,559

 

 

6,337

 

Management, transaction, and other fees

 

7,978

 

 

6,731

 

 

 

27,874

 

 

26,954

 

 

 

 

 

 

 

 

 

 

Total revenues

$

372,536

 

 

359,604

 

 

 

1,453,904

 

 

1,322,466

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Depreciation and amortization (including FF&E)

$

95,206

 

 

98,909

 

 

 

394,714

 

 

352,282

 

 

 

 

 

 

 

 

 

 

 

*

Operating and maintenance

 

61,175

 

 

60,376

 

 

 

231,233

 

 

212,811

 

*

Ground rent

 

3,323

 

 

3,308

 

 

 

13,882

 

 

13,297

 

*

Termination expense

 

25

 

 

-

 

 

 

30

 

 

-

 

Straight-line rent on ground rent

 

336

 

 

347

 

 

 

1,350

 

 

1,405

 

Above/below market ground rent amortization

 

536

 

 

535

 

 

 

2,142

 

 

1,696

 

Property operating expense

 

65,395

 

 

64,566

 

 

 

248,637

 

 

229,209

 

 

 

 

 

 

 

 

 

 

 

*

Real estate taxes

 

48,901

 

 

48,403

 

 

 

184,415

 

 

165,560

 

 

 

 

 

 

 

 

 

 

 

Gross general & administrative

 

27,646

 

 

25,283

 

 

 

97,433

 

 

89,071

 

Stock-based compensation

 

4,471

 

 

4,154

 

 

 

18,549

 

 

17,277

 

Capitalized direct development compensation costs

 

(7,736

)

 

(5,513

)

 

 

(19,773

)

 

(13,324

)

General & administrative, net (1)

 

24,381

 

 

23,924

 

 

 

96,209

 

 

93,024

 

Loss on deferred compensation plan (2)

 

1,641

 

 

2,634

 

 

 

5,256

 

 

4,782

 

General & administrative

 

26,022

 

 

26,558

 

 

 

101,465

 

 

97,806

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

141

 

 

668

 

 

 

2,268

 

 

4,727

 

Development pursuit costs, net

 

714

 

 

964

 

 

 

881

 

 

112

 

 

Merger transition costs

 

649

 

 

3,109

 

 

 

7,718

 

 

4,620

 

Other operating expenses

 

1,504

 

 

4,741

 

 

 

10,867

 

 

9,459

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

$

237,028

 

 

243,177

 

 

 

940,098

 

 

854,316

 

 

 

 

 

 

 

 

 

 

Other Expense, net:

 

 

 

 

 

 

 

 

 

Gross interest expense

$

46,927

 

 

41,500

 

 

 

183,305

 

 

153,692

 

Derivative amortization

 

225

 

 

110

 

 

 

728

 

 

438

 

Debt cost amortization

 

1,688

 

 

1,387

 

 

 

6,830

 

 

5,553

 

Debt and derivative mark-to-market amortization

 

1,423

 

 

1,594

 

 

 

5,515

 

 

2,226

 

Capitalized interest

 

(1,815

)

 

(1,669

)

 

 

(6,627

)

 

(5,695

)

Interest income

 

(1,397

)

 

(829

)

 

 

(9,632

)

 

(1,965

)

Interest expense, net

 

47,051

 

 

42,093

 

 

 

180,119

 

 

154,249

 

 

 

 

 

 

 

 

 

 

 

Provision for impairment of real estate

 

14,304

 

 

-

 

 

 

14,304

 

 

-

 

Gain on sale of real estate, net of tax

 

(318

)

 

(146

)

 

 

(34,162

)

 

(661

)

 

Loss (gain) on early extinguishment of debt

 

-

 

 

(99

)

 

 

180

 

 

(99

)

Net investment income (2)

 

(1,675

)

 

(3,216

)

 

 

(6,181

)

 

(5,665

)

 

 

 

 

 

 

 

 

 

 

 

Total other expense, net

$

59,362

 

 

38,632

 

 

 

154,260

 

 

147,824

 

* Component of Net Operating Income

(1)
General & administrative, net is referenced and reflected as G&A expense, net in earnings guidance on page 36.
(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)

December 31, 2024 and December 31, 2023

(in thousands)

 

 

 

Noncontrolling Interests

 

 

Share of JVs

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate assets at cost

 

$

(111,047

)

 

 

(104,170

)

 

$

1,385,178

 

 

 

1,289,503

 

Less: accumulated depreciation

 

 

(18,237

)

 

 

(18,198

)

 

 

519,397

 

 

 

488,402

 

Real estate assets, net

 

 

(92,810

)

 

 

(85,972

)

 

 

865,781

 

 

 

801,101

 

Investments in sales-type lease, net

 

 

(2,798

)

 

 

(2,614

)

 

 

36,444

 

 

 

34,526

 

Net real estate investments

 

 

(95,608

)

 

 

(88,586

)

 

 

902,225

 

 

 

835,627

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, cash equivalents, and restricted cash

 

 

(65,217

)

 

 

(66,036

)

 

 

22,323

 

 

 

14,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant receivables, net

 

 

(304

)

 

 

(75

)

 

 

3,771

 

 

 

5,542

 

Straight-line rent receivables, net

 

 

(2,707

)

 

 

(2,192

)

 

 

22,813

 

 

 

22,050

 

Other receivables

 

 

(342

)

 

 

(241

)

 

 

2,122

 

 

 

594

 

Tenant and other receivables

 

 

(3,353

)

 

 

(2,508

)

 

 

28,706

 

 

 

28,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred leasing costs, net

 

 

(2,004

)

 

 

(1,293

)

 

 

17,586

 

 

 

16,934

 

Acquired lease intangible assets, net

 

 

(1,037

)

 

 

(1,218

)

 

 

8,612

 

 

 

4,391

 

Right of use assets, net

 

 

(1,626

)

 

 

(1,697

)

 

 

4,834

 

 

 

4,817

 

Other assets

 

 

(694

)

 

 

(797

)

 

 

31,476

 

 

 

31,532

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

(169,539

)

 

 

(162,135

)

 

$

1,015,762

 

 

 

936,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Notes payable, net

 

$

(27,191

)

 

 

(38,982

)

 

$

575,371

 

 

 

534,856

 

Accounts payable and other liabilities

 

 

(4,250

)

 

 

(3,323

)

 

 

28,104

 

 

 

18,579

 

Acquired lease intangible liabilities, net

 

 

(195

)

 

 

(248

)

 

 

5,491

 

 

 

4,087

 

Lease liabilities

 

 

(2,056

)

 

 

(2,086

)

 

 

3,267

 

 

 

4,191

 

Tenants' security, escrow deposits, and prepaid rent

 

 

(430

)

 

 

(443

)

 

 

4,485

 

 

 

4,109

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

(34,122

)

 

 

(45,082

)

 

$

616,718

 

 

 

565,822

 

 

Note

Noncontrolling interests represent limited partners' interests in consolidated partnerships' activities and Share of JVs represents the Company's share of investments in unconsolidated 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 December 31, 2024 and 2023

(in thousands)

 

 

 

Noncontrolling Interests

 

 

Share of JVs

 

 

 

Three Months Ended

 

Year Ended

 

 

Three Months Ended

 

Year Ended

 

 

 

2024

 

2023

 

2024

 

2023

 

 

2024

 

2023

 

2024

 

2023

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Base rent

$

(2,286

)

 

(2,117

)

$

(8,991

)

 

(8,195

)

 

$

27,812

 

 

26,021

 

$

107,187

 

 

99,362

 

*

Recoveries from tenants

 

(736

)

 

(665

)

 

(2,730

)

 

(2,381

)

 

 

9,694

 

 

9,364

 

 

36,231

 

 

34,107

 

*

Percentage rent

 

(3

)

 

(16

)

 

(8

)

 

(29

)

 

 

209

 

 

246

 

 

1,759

 

 

1,606

 

*

Termination fees

 

(8

)

 

-

 

 

(11

)

 

(52

)

 

 

292

 

 

33

 

 

540

 

 

222

 

*

Uncollectible lease income

 

(1

)

 

(11

)

 

40

 

 

(47

)

 

 

150

 

 

(286

)

 

(574

)

 

(341

)

*

Other lease income

 

(39

)

 

(36

)

 

(152

)

 

(143

)

 

 

405

 

 

405

 

 

1,597

 

 

1,482

 

Straight-line rent on lease income

 

(62

)

 

(186

)

 

(788

)

 

(412

)

 

 

574

 

 

631

 

 

2,681

 

 

3,183

 

Above/below market rent amortization

 

3

 

 

2

 

 

(5

)

 

6

 

 

 

211

 

 

182

 

 

774

 

 

772

 

Lease income

 

(3,132

)

 

(3,029

)

 

(12,645

)

 

(11,253

)

 

 

39,347

 

 

36,596

 

 

150,195

 

 

140,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Other property income

 

(1

)

 

(7

)

 

(7

)

 

(18

)

 

 

248

 

 

201

 

 

806

 

 

705

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset management fees

 

-

 

 

-

 

 

-

 

 

-

 

 

 

(256

)

 

(240

)

 

(963

)

 

(959

)

 

Leasing commissions and other fees

 

-

 

 

-

 

 

-

 

 

-

 

 

 

-

 

 

(78

)

 

-

 

 

-

 

Management and other fees

 

-

 

 

-

 

 

-

 

 

-

 

 

 

(256

)

 

(318

)

 

(963

)

 

(959

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

(3,133

)

 

(3,036

)

 

(12,652

)

 

(11,271

)

 

$

39,339

 

 

36,479

 

 

150,038

 

 

140,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization (including FF&E)

 

(826

)

 

(656

)

 

(3,291

)

 

(2,610

)

 

 

9,012

 

 

8,155

 

 

33,711

 

 

30,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Operating and maintenance

 

(532

)

 

(466

)

 

(1,965

)

 

(1,760

)

 

 

6,683

 

 

6,493

 

 

24,337

 

 

23,226

 

*

Ground rent

 

(31

)

 

(31

)

 

(125

)

 

(125

)

 

 

66

 

 

86

 

 

268

 

 

343

 

Straight-line rent on ground rent

 

(13

)

 

(13

)

 

(52

)

 

(52

)

 

 

-

 

 

29

 

 

20

 

 

119

 

Above/below market ground rent amortization

 

-

 

 

-

 

 

-

 

 

-

 

 

 

10

 

 

10

 

 

39

 

 

39

 

Property operating expense

 

(576

)

 

(510

)

 

(2,142

)

 

(1,937

)

 

 

6,759

 

 

6,618

 

 

24,664

 

 

23,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Real estate taxes

 

(399

)

 

(417

)

 

(1,476

)

 

(1,409

)

 

 

4,929

 

 

4,344

 

 

18,607

 

 

16,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General & administrative, net (1)

 

-

 

 

-

 

 

-

 

 

-

 

 

 

80

 

 

105

 

 

310

 

 

375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

742

 

 

798

 

 

2,982

 

 

731

 

 

 

1,006

 

 

161

 

 

2,313

 

 

986

 

Development pursuit costs

 

-

 

 

-

 

 

-

 

 

-

 

 

 

-

 

 

5

 

 

-

 

 

5

 

Other operating expenses

 

742

 

 

798

 

 

2,982

 

 

731

 

 

 

1,006

 

 

166

 

 

2,313

 

 

991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

$

(1,059

)

 

(785

)

 

(3,927

)

 

(5,225

)

 

$

21,786

 

 

19,388

 

 

79,605

 

 

72,819

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Expense, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross interest expense

 

(384

)

 

(486

)

 

(1,640

)

 

(1,644

)

 

 

7,326

 

 

5,182

 

 

22,127

 

 

19,330

 

Debt cost amortization

 

(13

)

 

(14

)

 

(55

)

 

(56

)

 

 

222

 

 

207

 

 

889

 

 

804

 

Debt and derivative mark-to-market amortization

 

(13

)

 

(13

)

 

(54

)

 

(54

)

 

 

94

 

 

104

 

 

376

 

 

180

 

 

Capitalized interest

 

-

 

 

-

 

 

-

 

 

-

 

 

 

(1,483

)

 

-

 

 

(1,483

)

 

-

 

 

Interest income

 

34

 

 

4

 

 

138

 

 

10

 

 

 

(239

)

 

(97

)

 

(863

)

 

(374

)

Interest expense, net

 

(376

)

 

(509

)

 

(1,611

)

 

(1,744

)

 

 

5,920

 

 

5,396

 

 

21,046

 

 

19,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of real estate

 

-

 

 

-

 

 

-

 

 

-

 

 

 

(898

)

 

(2,544

)

 

(907

)

 

(3,161

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other expense, net

$

(376

)

 

(509

)

 

(1,611

)

 

(1,744

)

 

$

5,022

 

 

2,852

 

 

20,139

 

 

16,779

 

* Component of Net Operating Income

(1)
General & administrative, net is referenced and reflected as G&A expense, net in earnings guidance on page 36.

 

Note

Noncontrolling interests represent limited partners’ interests in consolidated partnerships’ activities and Share of JVs represents the Company’s share of investments in unconsolidated 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 December 31, 2024 and 2023

(in thousands)

 

 

Three Months Ended

 

 

Year Ended

 

 

2024

 

2023

 

 

2024

 

2023

 

Same Property NOI Detail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Revenues:

 

 

 

 

 

 

 

 

 

Base rent

$

248,319

 

 

240,763

 

 

$

976,833

 

 

950,572

 

Recoveries from tenants

 

89,397

 

 

88,262

 

 

 

339,865

 

 

330,909

 

Percentage rent

 

2,039

 

 

2,931

 

 

 

14,515

 

 

14,484

 

Termination fees

 

1,681

 

 

1,430

 

 

 

4,879

 

 

7,870

 

Uncollectible lease income

 

(155

)

 

(1,275

)

 

 

(3,912

)

 

(242

)

Other lease income

 

3,608

 

 

3,396

 

 

 

13,557

 

 

12,488

 

Other property income

 

2,359

 

 

2,443

 

 

 

10,749

 

 

9,245

 

Total real estate revenues

 

347,248

 

 

337,950

 

 

 

1,356,486

 

 

1,325,326

 

 

 

 

 

 

 

 

 

 

Real Estate Operating Expenses:

 

 

 

 

 

 

 

 

 

Operating and maintenance

 

60,352

 

 

60,348

 

 

 

226,489

 

 

224,837

 

Termination expense

 

-

 

 

-

 

 

 

5

 

 

-

 

Real estate taxes

 

46,481

 

 

45,848

 

 

 

175,975

 

 

171,737

 

Ground rent

 

3,382

 

 

3,373

 

 

 

14,169

 

 

13,710

 

Total real estate operating expenses

 

110,215

 

 

109,569

 

 

 

416,638

 

 

410,284

 

 

 

 

 

 

 

 

 

 

Same Property NOI

$

237,033

 

 

228,381

 

 

$

939,848

 

 

915,042

 

% change

 

3.8

%

 

 

 

 

2.7

%

 

 

 

 

 

 

 

 

 

 

 

Same Property NOI without Termination Fees

$

235,352

 

 

226,951

 

 

$

934,974

 

 

907,172

 

% change

 

3.7

%

 

 

 

 

3.1

%

 

 

 

 

 

 

 

 

 

 

 

Same Property NOI without Termination Fees or Redevelopments

$

200,013

 

 

194,257

 

 

$

794,903

 

 

776,762

 

% change

 

3.0

%

 

 

 

 

2.3

%

 

 

 

 

 

 

 

 

 

 

 

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

$

235,352

 

 

226,278

 

 

$

934,974

 

 

902,763

 

% change

 

4.0

%

 

 

 

 

3.6

%

 

 

 

 

 

 

 

 

 

 

 

Percent Contribution to Same Property NOI Performance:

 

 

 

 

 

 

 

 

 

Base rent

 

3.3

%

 

 

 

 

2.9

%

 

 

Uncollectible lease income (1)

 

0.8

%

 

 

 

 

0.1

%

 

 

Net expense recoveries

 

0.2

%

 

 

 

 

0.3

%

 

 

Other lease / property income

 

0.1

%

 

 

 

 

0.3

%

 

 

Percentage rent

 

-0.4

%

 

 

 

 

0.0

%

 

 

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

 

4.0

%

 

 

 

 

3.6

%

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

$

83,066

 

 

86,361

 

 

$

386,738

 

 

359,500

 

Less:

 

 

 

 

 

 

 

 

 

Management, transaction, and other fees

 

(7,978

)

 

(6,731

)

 

 

(27,874

)

 

(26,954

)

Other (2)

 

(12,516

)

 

(11,767

)

 

 

(49,944

)

 

(46,084

)

Plus:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

95,206

 

 

98,909

 

 

 

394,714

 

 

352,282

 

General and administrative

 

26,022

 

 

26,558

 

 

 

101,465

 

 

97,806

 

Other operating expense

 

1,504

 

 

4,741

 

 

 

10,867

 

 

9,459

 

Other expense, net

 

59,362

 

 

38,632

 

 

 

154,260

 

 

147,824

 

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

 

14,601

 

 

10,822

 

 

 

54,040

 

 

46,088

 

Net income attributable to noncontrolling interests

 

2,200

 

 

2,260

 

 

 

9,452

 

 

6,310

 

Preferred stock dividends and issuance costs

 

3,411

 

 

3,413

 

 

 

13,650

 

 

5,057

 

NOI

 

264,878

 

 

253,198

 

 

 

1,047,368

 

 

951,288

 

 

 

 

 

 

 

 

 

 

Less non-same property NOI (4)

 

(27,845

)

 

(24,817

)

 

 

(107,520

)

 

(36,246

)

Same Property NOI

$

237,033

 

 

228,381

 

 

$

939,848

 

 

915,042

 

(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 December 31, 2024 and 2023

(in thousands, except per share data)

 

 

Three Months Ended

 

 

Year Ended

 

 

2024

 

2023

 

 

2024

 

2023

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Common Shareholders

$

83,066

 

 

86,361

 

 

$

386,738

 

 

359,500

 

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

 

 

 

 

 

 

 

 

 

Depreciation and amortization (excluding FF&E)

 

102,816

 

 

105,849

 

 

 

422,581

 

 

378,400

 

Gain on sale of real estate, net of tax

 

(1,216

)

 

(2,690

)

 

 

(35,069

)

 

(3,822

)

Provision for impairment of real estate

 

14,304

 

 

-

 

 

 

14,304

 

 

-

 

Exchangeable operating partnership units

 

502

 

 

518

 

 

 

2,338

 

 

2,008

 

Nareit Funds From Operations

$

199,472

 

 

190,038

 

 

$

790,892

 

 

736,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nareit FFO per share (diluted)

$

1.09

 

 

1.02

 

 

$

4.30

 

 

4.15

 

Weighted average shares (diluted)

 

182,900

 

 

185,948

 

 

 

184,139

 

 

177,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Nareit FFO to Core Operating Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nareit Funds From Operations

$

199,472

 

 

190,038

 

 

$

790,892

 

 

736,086

 

Adjustments to reconcile to Core Operating Earnings (1):

 

 

 

 

 

 

 

 

 

Not Comparable Items

 

 

 

 

 

 

 

 

 

Merger transition costs

 

649

 

 

3,109

 

 

 

7,718

 

 

4,620

 

Loss (gain) on early extinguishment of debt

 

-

 

 

(99

)

 

 

180

 

 

(99

)

Certain Non-Cash Items

 

 

 

 

 

 

 

 

 

Straight-line rent

 

(6,073

)

 

(3,745

)

 

 

(22,980

)

 

(11,060

)

Uncollectible straight-line rent

 

547

 

 

1,124

 

 

 

2,446

 

 

(1,174

)

Above/below market rent amortization, net

 

(5,521

)

 

(7,731

)

 

 

(23,431

)

 

(29,869

)

Debt and derivative mark-to-market amortization

 

1,504

 

 

1,685

 

 

 

5,837

 

 

2,352

 

Core Operating Earnings

$

190,578

 

 

184,381

 

 

$

760,662

 

 

700,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Operating Earnings per share (diluted)

$

1.04

 

 

0.99

 

 

$

4.13

 

 

3.95

 

Weighted average shares (diluted)

 

182,900

 

 

185,948

 

 

 

184,139

 

 

177,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Core Operating Earnings to AFFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Operating Earnings

$

190,578

 

 

184,381

 

 

$

760,662

 

 

700,856

 

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

 

 

 

 

 

 

 

 

 

Operating capital expenditures

 

(47,061

)

 

(47,511

)

 

 

(138,229

)

 

(112,694

)

Debt cost and derivative adjustments

 

2,122

 

 

1,690

 

 

 

8,391

 

 

6,739

 

Stock-based compensation

 

4,471

 

 

4,154

 

 

 

18,549

 

 

17,277

 

Adjusted Funds from Operations

$

150,110

 

 

142,714

 

 

$

649,373

 

 

612,178

 

(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 December 31, 2024 and 2023

(in thousands)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Properties (1)

 

 

 

 

 

 

 

 

 

 

 

 

Tenant allowance and landlord work

 

$

20,652

 

 

 

21,546

 

 

$

80,437

 

 

 

56,907

 

Leasing commissions

 

 

5,342

 

 

 

6,140

 

 

 

17,611

 

 

 

17,468

 

Leasing Capital Expenditures

 

 

25,994

 

 

 

27,686

 

 

 

98,048

 

 

 

74,375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Building improvements

 

 

21,067

 

 

 

19,825

 

 

 

40,181

 

 

 

38,319

 

Operating Capital Expenditures

 

$

47,061

 

 

 

47,511

 

 

$

138,229

 

 

 

112,694

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development & Redevelopment Properties (1)

 

 

 

 

 

 

 

 

 

 

 

 

Ground-up development

 

$

19,476

 

 

 

6,690

 

 

$

73,620

 

 

 

58,394

 

Redevelopment

 

 

50,863

 

 

 

32,589

 

 

 

155,227

 

 

 

96,604

 

Development & Redevelopment Expenditures

 

$

70,339

 

 

 

39,279

 

 

$

228,847

 

 

 

154,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Nareit EBITDAre:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

88,677

 

 

 

92,034

 

 

$

409,840

 

 

 

370,867

 

Adjustments to reconcile to Nareit EBITDAre (2):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

54,607

 

 

 

48,415

 

 

 

211,660

 

 

 

176,528

 

Income tax expense

 

 

228

 

 

 

252

 

 

 

924

 

 

 

895

 

Depreciation and amortization

 

 

104,218

 

 

 

107,064

 

 

 

428,425

 

 

 

383,063

 

Gain on sale of real estate, net of tax

 

 

(1,216

)

 

 

(2,690

)

 

 

(35,069

)

 

 

(3,822

)

Provision for impairment of real estate

 

 

14,304

 

 

 

-

 

 

 

14,304

 

 

 

-

 

Nareit EBITDAre

 

$

260,818

 

 

 

245,075

 

 

$

1,030,084

 

 

 

927,531

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Nareit EBITDAre to Operating EBITDAre:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nareit EBITDAre

 

$

260,818

 

 

 

245,075

 

 

$

1,030,084

 

 

 

927,531

 

Adjustments to reconcile to Operating EBITDAre (2):

 

 

 

 

 

 

 

 

 

 

 

 

Merger transition costs

 

 

649

 

 

 

3,109

 

 

 

7,718

 

 

 

4,620

 

Loss (gain) on early extinguishment of debt

 

 

-

 

 

 

(99

)

 

 

180

 

 

 

(99

)

Straight-line rent, net

 

 

(5,575

)

 

 

(2,794

)

 

 

(21,270

)

 

 

(12,594

)

Above/below market rent amortization, net

 

 

(5,518

)

 

 

(7,729

)

 

 

(23,436

)

 

 

(29,863

)

Operating EBITDAre

 

$

250,374

 

 

 

237,562

 

 

$

993,276

 

 

 

889,595

 

(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

December 31, 2024 and December 31, 2023

(in thousands)

 

Total Debt Outstanding:

 

12/31/2024

 

 

12/31/2023

 

Notes Payable:

 

 

 

 

 

 

Fixed rate mortgage loans(1)

 

$

610,234

 

 

$

745,478

 

Variable rate mortgage loans

 

 

9,586

 

 

 

3,716

 

Fixed rate unsecured public debt

 

 

3,526,128

 

 

 

3,056,467

 

Fixed rate unsecured private debt

 

 

197,752

 

 

 

196,288

 

Unsecured credit facility:

 

 

 

 

 

 

Revolving line of credit

 

 

65,000

 

 

 

152,000

 

     Total

 

$

4,408,700

 

 

$

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

2025

 

$

9,798

 

 

 

52,537

 

 

 

250,000

 

 

 

312,335

 

 

3.81%

2026

 

 

10,040

 

 

 

147,847

 

 

 

200,000

 

 

 

357,887

 

 

3.94%

2027

 

 

7,133

 

 

 

222,558

 

 

 

525,000

 

 

 

754,691

 

 

3.65%

2028

 

 

5,402

 

 

 

42,004

 

 

 

365,000

 

 

 

412,406

 

 

4.56%

2029

 

 

2,786

 

 

 

53,620

 

 

 

425,000

 

 

 

481,406

 

 

3.17%

2030

 

 

2,495

 

 

 

2,163

 

 

 

600,000

 

 

 

604,658

 

 

3.70%

2031

 

 

2,193

 

 

 

30,901

 

 

 

-

 

 

 

33,094

 

 

3.68%

2032

 

 

150

 

 

 

35,323

 

 

 

-

 

 

 

35,473

 

 

3.15%

2033

 

 

68

 

 

 

-

 

 

 

-

 

 

 

68

 

 

0.00%

2034

 

 

72

 

 

 

-

 

 

 

400,000

 

 

 

400,072

 

 

5.25%

>10 years

 

 

192

 

 

 

79

 

 

 

1,050,000

 

 

 

1,050,271

 

 

4.74%

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

 

 

-

 

 

 

(7,541

)

 

 

(26,120

)

 

 

(33,661

)

 

 

 

$

40,329

 

 

 

579,491

 

 

 

3,788,880

 

 

 

4,408,700

 

 

4.11%

 

 

Percentage of Total Debt:

 

12/31/2024

 

12/31/2023

Fixed

 

98.3%

 

96.3%

Variable

 

1.7%

 

3.7%

 

 

 

 

Current Weighted Average Contractual Interest Rates:(3)

 

 

 

 

Fixed

 

4.1%

 

3.9%

Variable

 

5.5%

 

6.3%

Combined

 

4.1%

 

3.9%

 

 

 

 

 

 

 

 

Current Weighted Average Effective Interest Rate:(4)

 

 

 

 

Combined

 

4.4%

 

4.2%

 

 

 

 

 

 

 

 

Average Years to Maturity:

 

 

 

 

Fixed

 

7.4

 

7.1

Variable

 

3.2

 

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

December 31, 2024 and December 31, 2023

(in thousands)

 

 

 

Contractual

 

 

Effective

 

 

 

 

 

 

Lender

Collateral

Rate

 

 

Rate(1)

Maturity

12/31/2024

 

 

12/31/2023

 

Secured Debt - Fixed Rate Mortgage Loans

 

 

 

 

 

 

 

 

 

 

JTS Capital

High Ridge Center

3.65%

 

 

 

03/01/25

$

8,825

 

 

$

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

 

8,409

 

 

 

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

 

15,148

 

 

 

15,342

 

Voya Retire Insurance and Annuity Co.

Meadtown Shopping Center

3.85%

 

 

 

01/01/27

 

9,070

 

 

 

9,364

 

Voya Retire Insurance and Annuity Co.

Midland Park Shopping Center

3.85%

 

 

 

01/01/27

 

17,166

 

 

 

17,722

 

Voya Retire Insurance and Annuity Co.

Valley Ridge Shopping Center

3.85%

 

 

 

01/01/27

 

16,249

 

 

 

16,775

 

Voya Retire Insurance and Annuity Co.

Cedar Hill Shopping Center

3.85%

 

 

 

01/01/27

 

6,815

 

 

 

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

 

34,300

 

 

 

34,873

 

M&T Bank

Ridgeway Shopping Center

3.40%

 

 

 

07/01/27

 

41,940

 

 

 

43,150

 

New York Life Insurance

Oak Shade Town Center

6.05%

 

 

 

05/10/28

 

3,253

 

 

 

4,085

 

Provident Bank

Washington Commons

4.83%

 

 

 

08/15/28

 

8,494

 

 

 

8,764

 

TD Bank

Brick Walk Shopping Center

6.71%

 

 

 

09/19/28

 

30,591

 

 

 

30,919

 

New York Life Insurance

Von's Circle Center

5.20%

 

 

 

10/10/28

 

3,475

 

 

 

4,273

 

American United Life Insurance Company

Ferry Plaza

4.63%

 

 

 

04/01/29

 

8,471

 

 

 

8,796

 

M&T Bank

Goodwives Shopping Center

4.82%

 

 

 

04/03/29

 

22,607

 

 

 

23,078

 

Bank of New York Mellon

Lakeview Shopping Center

3.63%

 

 

 

06/25/29

 

10,680

 

 

 

10,944

 

The Prudential Insurance Company of America

Shops at Erwin Mill

5.71%

 

 

 

09/05/29

 

12,000

 

 

 

-

 

Bank of New York Mellon

McLean Plaza

5.74%

 

 

 

11/18/29

 

5,000

 

 

 

5,000

 

Tanglewood Shopping Center Co.

Tanglewood Shopping Center

5.05%

 

 

 

03/29/30

 

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

 

18,737

 

 

 

19,278

 

American United Life Insurance Company

Village Shopping Center

3.50%

 

 

 

11/01/31

 

19,705

 

 

 

20,144

 

RGA Reinsurance Company

Boonton Shopping Center

3.45%

 

 

 

01/01/32

 

10,358

 

 

 

10,585

 

Bank of New York Mellon

The Dock-Dockside & The Dock-Railside

3.05%

 

 

 

01/31/32

 

32,908

 

 

 

33,667

 

City of Rollingwood

Shops at Mira Vista

8.00%

 

 

 

03/01/32

 

151

 

 

 

166

 

First County Bank

Old Greenwich CVS

5.63%

 

 

 

06/01/37

 

846

 

 

 

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

 

Security Life of Denver Insurance Co.

Cos Cob Commons & Station Centre @ Old Greenwich

4.07%

 

 

 

11/01/24

 

-

 

 

 

19,912

 

Wells Fargo Bank

Orangetown Shopping Center

4.48%

 

 

 

10/01/24

 

-

 

 

 

6,005

 

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

 

 

 

 

 

(7,492

)

 

 

(8,605

)

          Total Fixed Rate Mortgage Loans

4.04%

 

 

4.29%

 

$

610,234

 

 

$

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

 

65,000

 

 

 

152,000

 

Unamortized debt discount and issuance costs

 

 

 

 

 

(26,120

)

 

 

(22,245

)

          Total Unsecured Debt, Net of Discounts

4.10%

 

 

4.25%

 

$

3,788,880

 

 

$

3,404,755

 

 

 

 

 

 

 

 

 

 

 

 

Variable Rate Mortgage Loans

 

 

 

 

 

 

 

 

 

 

 

PNC Bank

Market at Springwoods Village

SOFR + 1.40%

 

 

 

03/28/25

$

3,750

 

 

$

3,750

 

Wells Fargo Bank

Orangetown Shopping Center

SOFR + 2.33%

 

 

 

10/01/28

 

5,885

 

 

 

-

 

Unamortized debt discount and issuance costs

 

 

 

 

 

 

 

(49

)

 

 

(34

)

          Total Variable Rate Mortgage Loans

6.46%

 

 

6.86%

 

$

9,586

 

 

$

3,716

 

 

 

 

 

 

 

 

 

 

 

 

               Total

 

4.11%

 

 

4.39%

 

$

4,408,700

 

 

$

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

December 31, 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

 

12/31/2024

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Debt to Total Consolidated Assets

≤ 65%

 

27%

 

27%

 

27%

 

27%

 

26%

Secured Consolidated Debt to Total Consolidated Assets

≤ 40%

 

4%

 

4%

 

4%

 

5%

 

5%

Consolidated Income for Debt Service to Consolidated Debt Service

≥ 1.5x

 

4.9x

 

4.9x

 

4.8x

 

4.9x

 

5.6x

Unencumbered Consolidated Assets to Unsecured Consolidated Debt

>150%

 

396%

 

397%

 

394%

 

398%

 

420%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratios:(3)

 

 

12/31/2024

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

Consolidated Only

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt to total market capitalization

 

 

24.1%

 

24.2%

 

27.0%

 

26.7%

 

26.7%

Net debt to real estate assets, before depreciation

 

 

30.8%

 

30.5%

 

30.8%

 

30.2%

 

30.2%

Net debt to total assets, before depreciation

 

 

28.4%

 

28.1%

 

28.3%

 

27.6%

 

27.6%

 

 

 

 

 

 

 

 

 

 

 

Net debt and preferreds to Operating EBITDAre - TTM

 

 

4.7x

 

4.7x

 

4.8x

 

4.9x

 

4.9x

Net debt and preferreds to Operating EBITDAre - TTM, adjusted

 

 

 

 

 

 

4.8x

 

4.7x

 

4.6x

Fixed charge coverage

 

 

4.7x

 

4.9x

 

4.8x

 

5.0x

 

5.1x

Interest coverage

 

 

5.3x

 

5.6x

 

5.5x

 

5.6x

 

5.7x

 

 

 

 

 

 

 

 

 

 

 

Unsecured assets to total real estate assets

 

 

88.8%

 

87.9%

 

88.1%

 

87.6%

 

87.1%

Unsecured NOI to total NOI - TTM

 

 

89.3%

 

88.7%

 

89.3%

 

89.5%

 

90.7%

Unencumbered assets to unsecured debt

 

 

319%

 

321%

 

320%

 

319%

 

360%

 

 

 

 

 

 

 

 

 

 

 

Total Pro-Rata Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt to total market capitalization

 

 

26.4%

 

26.6%

 

29.5%

 

29.2%

 

29.2%

Net debt to real estate assets, before depreciation

 

 

32.5%

 

32.3%

 

32.4%

 

31.9%

 

31.9%

Net debt to total assets, before depreciation

 

 

30.0%

 

29.7%

 

29.8%

 

29.1%

 

29.1%

 

 

 

 

 

 

 

 

 

 

 

Net debt and preferreds to Operating EBITDAre - TTM

 

 

5.2x

 

5.2x

 

5.3x

 

5.4x

 

5.4x

Net debt and preferreds to Operating EBITDAre - TTM, adjusted

 

 

 

 

 

 

5.2x

 

5.2x

 

5.1x

Fixed charge coverage

 

 

4.3x

 

4.5x

 

4.4x

 

4.5x

 

4.7x

Interest coverage

 

 

4.8x

 

5.1x

 

5.0x

 

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

December 31, 2024 and December 31, 2023

(in thousands)

 

Total Debt Outstanding:

 

12/31/2024

 

 

12/31/2023

 

Mortgage loans payable:

 

 

 

 

 

 

Fixed rate secured loans

 

$

1,459,373

 

 

$

1,430,030

 

Variable rate secured loans

 

 

69,379

 

 

 

27,872

 

Unsecured credit facility variable rate

 

 

35,800

 

 

 

41,800

 

     Total

 

$

1,564,552

 

 

$

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

2025

 

$

6,727

 

 

 

147,512

 

 

 

-

 

 

 

154,239

 

 

3.82%

 

 

49,031

 

 

3.94%

2026

 

 

7,393

 

 

 

272,963

 

 

 

35,800

 

 

 

316,156

 

 

5.39%

 

 

108,765

 

 

5.56%

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

 

 

 

93,500

 

 

 

-

 

 

 

96,341

 

 

4.80%

 

 

34,967

 

 

5.16%

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

 

 

-

2034

 

 

210

 

 

 

37,497

 

 

 

-

 

 

 

37,707

 

 

6.10%

 

 

13,941

 

 

6.27%

>10 Years

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

0.00%

 

 

-

 

 

-

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

 

 

-

 

 

 

(8,603

)

 

 

-

 

 

 

(8,603

)

 

 

 

 

(3,200

)

 

 

 

$

32,651

 

 

 

1,496,101

 

 

 

35,800

 

 

 

1,564,552

 

 

4.06%

 

 

575,370

 

 

4.10%

 

Percentage of Total Debt:

 

12/31/2024

 

12/31/2023

  Fixed

 

93.3%

 

95.4%

  Variable

 

6.7%

 

4.6%

 

 

 

 

 

 

 

 

 

 

 

 

Current Weighted Average Contractual Interest Rates:(1)

 

 

 

 

  Fixed

 

3.9%

 

3.8%

  Variable

 

6.8%

 

7.2%

  Combined

 

4.1%

 

3.9%

 

 

 

 

 

 

 

 

Current Weighted Average Effective Interest Rates:(2)

 

 

 

 

  Combined

 

4.2%

 

4.1%

 

 

 

 

 

 

 

 

Average Years to Maturity:

 

 

 

 

  Fixed

 

4.5

 

5.2

  Variable

 

1.6

 

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

December 31, 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

12/31/2024

in Income

State of Oregon

 

 

 

 

 

 

 

 

 

(JV-C2)(1)

22

2,589

$623,654

$276,394

 

20.00%

$55,279

$63,024

$3,938

(JV-CCV)

1

602

99,236

74,827

 

30.00%

22,448

6,434

2,220

23

3,191

722,890

351,221

 

 

 

 

 

GRI

 

 

 

 

 

 

 

 

 

(JV-GRI)

66

8,431

1,455,471

933,600

 

40.00%

373,440

136,972

38,729

 

 

 

 

 

 

 

 

 

Publix

 

 

 

 

 

 

 

 

 

(JV-O)

2

215

26,267

-

 

50.00%

-

13,127

1,820

 

 

 

 

 

 

 

 

 

Individual Investors

 

 

 

 

 

 

 

 

 

Ballard Blocks

2

249

115,784

-

 

49.90%

-

59,596

1,028

Bloom on Third

1

73

259,218

133,298

 

35.00%

46,654

44,715

1,810

Others(2)

9

1,280

263,527

146,433

 

11.80% - 83.00%

77,549

75,176

749

 

 

 

 

 

 

 

 

 

103

13,439

$2,843,157

$1,564,552

 

 

$575,370

$399,044

$50,294

(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.
(2)
Effective January 1, 2025, Regency acquired its partner’s 33.3% share in a single property partnership for a total purchase price of $10.3 million. Upon acquisition, this property was consolidated into Regency’s financial statements.

 

img25796562_3.jpg Supplemental Information 15


 

Property Transactions

December 31, 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, CT

76

$45,500

 

CVS

 

 

 

 

 

 

 

 

Aug-24

East Greenwich Square

Minority Partner (70%)

Providence, RI

159

$32,655

 

Dave's Fresh Marketplace

 

 

 

 

 

 

 

 

Oct-24

University Commons - Austin

State of Oregon (20%)

Austin, TX

218

$13,750

 

H-E-B

 

 

 

 

 

 

 

 

Property Total

 

453

$91,905

6.4%

 

 

 

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, FL

93

$30,500

 

Best Buy, Barnes & Noble

 

 

 

 

 

 

 

 

Apr-24

Tamarac Town Square

Ft. Lauderdale, FL

125

$22,500

 

Publix, Retro Fitness, Dollar Tree

 

 

 

 

 

 

 

 

May-24

Star's at Quincy

Boston, MA

101

$41,500

 

Star Market

 

 

 

 

 

 

 

 

Aug-24

Fenton Marketplace

Flint, MI

97

$12,000

 

Family Farm & Home

 

 

 

 

 

 

 

 

Oct-24

7 Riversville

Greenwich, CT

11

$2,750

 

Office Building

 

 

 

 

 

 

 

 

Dec-25

530 Old Post Road

Greenwich, CT

8

$2,600

 

Office Building

 

 

 

 

 

 

 

 

Property / Outparcel(s) Total

 

435

$111,850

5.4%

 

 

 

 

 

 

 

 

 

img25796562_3.jpg Supplemental Information 16


 

Summary of In-Process Developments and Redevelopments

December 31, 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

 

 

79%

 

 

 

$238M

45%

7% +/-

Baybrook East - Phase 1B (2)(3)

Houston, TX

H-E-B

91%

Q2-2022

2H-2023

2026

$10M

88%

9% +/-

Sienna Grande Shops (2)(3)

Houston, TX

Retail

59%

Q2-2023

1H-2025

2027

$9M

79%

8% +/-

The Shops at SunVet (2)

Long Island, NY

Whole Foods

73%

Q2-2023

2H-2025

2027

$93M

56%

7% +/-

The Shops at Stone Bridge (2)

Cheshire, CT

Whole Foods

79%

Q1-2024

1H-2026

2027

$68M

37%

7% +/-

Jordan Ranch Market (2)(3)

Houston, TX

H-E-B

83%

Q3-2024

1H-2026

2027

$23M

28%

7% +/-

Oakley Shops at Laurel Fields (2)

Bay Area, CA

Safeway

81%

Q3-2024

1H-2026

2027

$35M

20%

7% +/-

Redevelopments

 

 

96%

 

 

 

$259M

34%

10% +/-

Bloom on Third (3)(4)

Los Angeles, CA

Whole Foods

60%

Q4-2022

2H-2026

2027

$25M

49%

15% +/-

Serramonte Center - Phase 3

San Francisco, CA

Jagalchi

98%

Q2-2023

1H-2025

2025

$37M

24%

11% +/-

Circle Marina Center

Los Angeles, CA

Sprouts

90%

Q3-2023

2H-2024

2025

$15M

79%

9% +/-

Avenida Biscayne

Miami, FL

Retail

52%

Q4-2023

1H-2025

2026

$23M

43%

10% +/-

Cambridge Square

Atlanta, GA

Publix

99%

Q4-2023

2H-2025

2026

$15M

42%

6% +/-

Anastasia Plaza

Jacksonville, FL

Publix

99%

Q3-2024

2H-2025

2026

$16M

6%

6% +/-

East Meadow Plaza - Phase 1

Long Island, NY

Lidl

86%

Q3-2024

2H-2025

2026

$12M

39%

17% +/-

West Chester Plaza

Cincinnati, OH

Kroger

97%

Q4-2024

2H-2027

2028

$15M

34%

8% +/-

Willows Shopping Center

Bay Area, CA

Retail

96%

Q4-2024

1H-2026

2027

$17M

6%

9% +/-

Various Redevelopments (est costs < $10 million individually)

97%

 

 

 

$85M

32%

15% +/-

Total In-Process (In Construction)

94%

 

 

 

$497M

39%

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

 

 

 

 

 

 

 

 

 

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.

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.

West Chester Plaza

Redevelopment will include the complete scrape of all existing buildings, substantial site improvements, and the construction of a new 123k SF Kroger and multiple shop buildings. In addition to the acquisition of adjacent parcels, the project will be staggered to accommodate continuous operation of Kroger.

Willows Shopping Center

Redevelopment will revitalize the existing shopping center with extensive site improvements and enhancements, demolition of certain buildings, construction of a new 14k SF building, and enhanced façades.

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

December 31, 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

95%

7% +/-

Glenwood Green (2)(3)

Metro NYC

95%

Q1-2022

1H-2024

2025

$46M

95%

7% +/-

Redevelopments

 

96%

 

 

 

$191M

93%

8% +/-

The Abbot

Boston, MA

72%

Q2-2019

2H-2022

2026

$60M

95%

9% +/-

Westbard Square - Phase 1 (4)(5)

Bethesda, MD

98%

Q2-2021

2H-2023

2025

$39M

92%

7% +/-

Buckhead Landing

Atlanta, GA

98%

Q2-2022

2H-2024

2025

$31M

93%

7% +/-

Mandarin Landing

Jacksonville, FL

100%

Q2-2023

1H-2024

2025

$16M

93%

8% +/-

Redevelopment Completion (est costs < $10 million individually)

97%

 

 

 

$45M

96%

10% +/-

Total Completions

96%

 

 

 

$237M

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 $545M for Ground-up Developments and Redevelopments In-Process. Percent of costs incurred is 41% for Ground-up Developments and Redevelopments In-Process.

img25796562_3.jpg Supplemental Information 18


 

Leasing Statistics

December 31, 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.

4th Quarter 2024

426

2,298

$27.49

10.8%

20.2%

6.1

$9.28

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

Total - 12 months

1,662

8,133

$26.99

9.5%

19.0%

6.0

$8.08

 

 

 

 

 

 

 

 

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.

4th Quarter 2024

101

328

$34.40

15.9%

31.4%

9.0

$58.79

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

Total - 12 months

400

1,113

$34.58

12.8%

27.2%

8.7

$52.75

 

 

 

 

 

 

 

 

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.

4th Quarter 2024

325

1,969

$26.37

9.8%

17.9%

5.6

$1.29

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

Total - 12 months

1,262

7,019

$25.78

8.8%

17.3%

5.5

$0.95

 

 

 

 

 

 

 

 

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.

4th Quarter 2024

511

2,673

$27.41

 

 

6.4

$16.02

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

Total - 12 months

1,973

9,423

$27.00

 

 

6.4

$13.46

 

 

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

December 31, 2024

(Retail Operating Properties Only)

 

New Lease Net Effective Rent (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trailing Twelve Months

 

Three Months Ended

 

 

12/31/2024

 

12/31/2024

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

New Leases weighted avg. over lease term:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base rent

 

$35.20

 

$35.68

 

$32.23

 

$41.26

 

$33.07

 

$32.55

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant allowance and landlord work (2)

 

(6.15)

 

(6.68)

 

(5.91)

 

(6.78)

 

(5.34)

 

(4.44)

 

 

 

 

 

 

 

 

 

 

 

 

 

Third party leasing commissions

 

(1.13)

 

(1.22)

 

(1.06)

 

(1.21)

 

(1.03)

 

(1.06)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Effective Rent

 

$27.92

 

$27.79

 

$25.26

 

$33.27

 

$26.70

 

$27.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net effective rent/base rent

 

79%

 

78%

 

78%

 

81%

 

81%

 

83%

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted avg. lease term (years)

 

9.8

 

9.4

 

9.3

 

9.0

 

11.3

 

10.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent of New Leases by Anchor & Shop

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

≥ 10,000 SF

 

34%

 

35%

 

40%

 

22%

 

39%

 

51%

 

 

 

 

 

 

 

 

 

 

 

 

 

< 10,000 SF

 

66%

 

65%

 

60%

 

78%

 

61%

 

49%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases Signed Not Yet Commenced (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of 12/31/2024:

 

Leases

 

GLA
(in 000s)

 

Annual ABR
($ in 000s)

 

Annual ABR
($ PSF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

≥ 10,000 SF

 

33

 

832

 

$18,625

 

$23.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

< 10,000 SF

 

283

 

759

 

25,646

 

39.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

316

 

1,591

 

$44,270

 

$30.81

 

 

 

 

(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

December 31, 2024

(in thousands)

 

State

 

Number of Properties

GLA

% Leased(1)

ABR

ABR/Sq. Ft.

% of Number of Properties

% of GLA

% of ABR

California

 

72

9,248

96.2%

$274,360

$30.71

14.9%

18.9%

23.1%

Florida

 

92

10,782

96.5%

224,715

21.56

19.1%

22.1%

18.9%

New York

 

47

3,656

93.5%

105,422

29.89

9.8%

7.5%

8.9%

Connecticut

 

44

3,999

94.2%

103,041

27.38

9.1%

8.2%

8.7%

Texas

 

33

3,846

96.8%

79,595

21.37

6.8%

7.9%

6.7%

Georgia

 

22

2,125

97.3%

52,164

24.94

4.6%

4.4%

4.4%

Virginia

 

20

1,647

96.9%

48,729

30.49

4.1%

3.4%

4.1%

New Jersey

 

21

1,699

96.6%

39,738

25.19

4.4%

3.5%

3.3%

North Carolina

 

17

1,610

98.5%

36,808

23.28

3.5%

3.3%

3.1%

Washington

 

17

1,267

96.5%

35,624

29.11

3.5%

2.6%

3.0%

Illinois

 

11

1,355

97.4%

29,059

22.28

2.3%

2.8%

2.4%

Massachusetts

 

8

898

95.8%

27,568

31.39

1.7%

1.8%

2.3%

Colorado

 

19

1,408

97.7%

24,233

17.50

3.9%

2.9%

2.0%

Pennsylvania

 

10

713

97.3%

19,329

27.57

2.1%

1.5%

1.6%

Maryland

 

11

622

95.4%

18,279

30.66

2.3%

1.3%

1.5%

Ohio

 

8

1,224

97.4%

16,704

13.82

1.7%

2.5%

1.4%

Oregon

 

8

778

98.7%

16,494

22.07

1.7%

1.6%

1.4%

Minnesota

 

5

390

89.9%

7,346

20.99

1.0%

0.8%

0.6%

Indiana

 

3

345

98.6%

6,292

18.52

0.6%

0.7%

0.5%

Tennessee

 

3

314

100.0%

5,700

17.93

0.6%

0.6%

0.5%

Delaware

 

2

255

96.8%

4,525

18.46

0.4%

0.5%

0.4%

Missouri

 

4

408

98.9%

4,487

11.11

0.8%

0.8%

0.4%

South Carolina

 

2

83

100.0%

2,245

27.07

0.4%

0.2%

0.2%

Rhode Island

 

1

111

100.0%

2,157

20.00

0.2%

0.2%

0.2%

Washington, D.C.

 

2

30

97.0%

1,613

54.55

0.4%

0.1%

0.1%

Total All Properties

 

482

48,814

96.3%

$1,186,227

$25.16

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

December 31, 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

4,975

94.4%

$140,104

$29.84

13.5%

10.2%

11.8%

2) Los Angeles-Long Beach-Anaheim

 

25

2,544

97.8%

$79,068

$31.79

5.2%

5.2%

6.7%

3) Chicago-Naperville-Elgin

 

12

1,645

96.6%

$34,208

$21.54

2.5%

3.4%

2.9%

4) Dallas-Fort Worth-Arlington

 

11

913

98.6%

$20,931

$23.24

2.3%

1.9%

1.8%

5) Houston-Woodlands-Sugar Land

 

16

2,028

96.0%

$39,359

$20.22

3.3%

4.2%

3.3%

6) Washington-Arlington-Alexandri

 

26

1,833

97.1%

$56,423

$31.69

5.4%

3.8%

4.8%

7) Atlanta-SandySprings-Alpharett

 

22

2,125

97.3%

$52,164

$25.22

4.6%

4.4%

4.4%

8) Philadelphia-Camden-Wilmington

 

10

1,166

96.4%

$24,558

$21.85

2.1%

2.4%

2.1%

9) Miami-Ft Lauderdale-Pompano Beach

 

40

5,170

95.0%

$119,474

$24.32

8.3%

10.6%

10.1%

10) Phoenix-Mesa-Chandler

 

-

-

-

-

-

-

-

-

11) Boston-Cambridge-Newton

 

8

910

97.2%

$26,610

$30.08

1.7%

1.9%

2.2%

12) San Francisco-Oakland-Berkeley

 

19

3,414

94.8%

$100,563

$31.06

3.9%

7.0%

8.5%

13) Riverside-San Bernardino-Ontario

 

1

99

100.0%

$3,255

$32.96

0.2%

0.2%

0.3%

14) Detroit-Warren-Dearborn

 

-

-

-

-

-

-

-

-

15) Seattle-Tacoma-Bellevue

 

17

1,267

96.5%

$35,624

$29.14

3.5%

2.6%

3.0%

16) Minneapolis-St. Paul-Bloomington

 

5

390

89.9%

$7,346

$20.97

1.0%

0.8%

0.6%

17) San Diego-Chula Vista-Carlsbad

 

10

1,370

98.1%

$43,587

$32.43

2.1%

2.8%

3.7%

18) Tampa-St Petersburg-Clearwater

 

9

1,296

99.5%

$27,554

$21.37

1.9%

2.7%

2.3%

19) Denver-Aurora-Lakewood

 

11

940

97.6%

$15,964

$17.39

2.3%

1.9%

1.3%

20) Baltimore-Columbia-Towson

 

4

267

97.3%

$7,395

$28.49

0.8%

0.5%

0.6%

21) Orlando-Kissimmee-Sanford

 

7

834

95.8%

$16,647

$20.84

1.5%

1.7%

1.4%

22) St. Louis

 

4

408

98.9%

$4,487

$11.11

0.8%

0.8%

0.4%

23) Charlotte-Concord-Gastonia

 

4

609

98.7%

$15,358

$25.57

0.8%

1.2%

1.3%

24) San Antonio-New Braunfels

 

-

-

-

-

-

-

-

-

25) Portland-Vancouver-Hillsboro

 

5

436

94.0%

$9,508

$23.23

1.0%

0.9%

0.8%

26) Austin-Round Rock-Georgetown

 

6

905

96.9%

$19,305

$22.02

1.2%

1.9%

1.6%

27) Sacramento-Roseville-Folsom

 

4

318

93.9%

$7,223

$24.20

0.8%

0.7%

0.6%

28) Pittsburgh

 

-

-

-

-

-

-

-

-

29) Las Vegas-Henderson-Paradise

 

-

-

-

-

-

-

-

-

30) Cincinnati

 

5

899

98.2%

$12,623

$14.30

1.0%

1.8%

1.1%

31) Kansas City

 

-

-

-

-

-

-

-

-

32) Indianapolis-Carmel-Anderson

 

2

56

91.6%

$1,143

$22.47

0.4%

0.1%

0.1%

33) Nashville-Davidson-Murfreesboro-Franklin

 

3

314

100.0%

$5,700

$18.13

0.6%

0.6%

0.5%

34) Cleveland-Elyria

 

-

-

-

-

-

-

-

-

35) San Jose-Sunnyvale-Santa Clara

 

6

645

95.8%

$20,560

$33.28

1.2%

1.3%

1.7%

36) Virginia Beach-Norfolk-Newport News

 

-

-

-

-

-

-

-

-

37) Jacksonville

 

20

1,926

99.4%

$34,750

$18.14

4.1%

3.9%

2.9%

38) Providence-Warwick

 

-

-

-

-

-

-

-

-

39) Milwaukee-Waukesha

 

-

-

-

-

-

-

-

-

40) Raleigh-Cary

 

9

703

98.9%

$16,114

$23.17

1.9%

1.4%

1.4%

41) Oklahoma City

 

-

-

-

-

-

-

-

-

42) Memphis

 

-

-

-

-

-

-

-

-

43) Salt Lake City

 

-

-

-

-

-

-

-

-

44) Louisville/Jefferson County

 

-

-

-

-

-

-

-

-

45) New Orleans-Metairie

 

-

-

-

-

-

-

-

-

46) Hartford-E Hartford-Middletown

 

2

302

96.9%

$6,084

$20.83

0.4%

0.6%

0.5%

47) Buffalo-Cheektowaga

 

-

-

-

-

-

-

-

-

48) Birmingham-Hoover

 

-

-

-

-

-

-

-

-

49) Grand Rapids-Kentwood

 

-

-

-

-

-

-

-

-

50) Tucson

 

-

-

-

-

-

-

-

-

Top 50 CBSAs by Population

 

388

40,707

96.5%

$1,003,689

$25.43

80.5%

83.4%

84.6%

 

 

 

 

 

 

 

 

 

 

CBSAs Ranked 51 - 75 by Population

 

54

4,503

94.7%

$122,273

$28.66

11.2%

9.2%

10.3%

 

 

 

 

 

 

 

 

 

 

CBSAs Ranked 76 - 100 by Population

 

18

1,563

96.4%

$26,249

$18.18

3.7%

3.2%

2.2%

 

 

 

 

 

 

 

 

 

 

Other CBSAs

 

22

2,041

96.3%

$34,017

$17.32

4.6%

4.2%

2.9%

 

 

 

 

 

 

 

 

 

 

Total All Properties

 

482

48,814

96.3%

$1,186,227

$25.16

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

December 31, 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%

Fitness

 

5%

Off-Price

 

5%

Banks

 

4%

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

 

57%

Anchor

 

43%

(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)

December 31, 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%

 

$34,154

 

2.9%

67

2

Albertsons Companies, Inc.(1)

2,112

 

4.3%

 

33,169

 

2.8%

52

3

TJX Companies, Inc.(2)

1,760

 

3.6%

 

32,405

 

2.7%

74

4

Amazon/Whole Foods

1,296

 

2.7%

 

31,102

 

2.6%

39

5

Kroger Co.(3)

2,933

 

6.0%

 

30,658

 

2.6%

52

6

Ahold Delhaize(4)

924

 

1.9%

 

22,920

 

1.9%

20

7

CVS

762

 

1.6%

 

20,507

 

1.7%

63

8

L.A. Fitness Sports Club

516

 

1.1%

 

11,242

 

0.9%

14

9

Trader Joe's

311

 

0.6%

 

11,194

 

0.9%

30

10

JPMorgan Chase Bank

179

 

0.4%

 

11,109

 

0.9%

58

11

Nordstrom(5)

366

 

0.7%

 

10,080

 

0.8%

11

12

Starbucks

151

 

0.3%

 

9,531

 

0.8%

96

13

H.E. Butt Grocery Company(6)

656

 

1.3%

 

9,400

 

0.8%

8

14

Ross Dress For Less

534

 

1.1%

 

9,374

 

0.8%

24

15

Gap, Inc.(7)

277

 

0.6%

 

8,984

 

0.8%

23

16

Bank of America

149

 

0.3%

 

8,487

 

0.7%

40

17

Target

771

 

1.6%

 

8,485

 

0.7%

7

18

Wells Fargo Bank

138

 

0.3%

 

7,937

 

0.7%

46

19

Petco Health & Wellness Company, Inc.(8)

303

 

0.6%

 

7,426

 

0.6%

29

20

JAB Holding Company(9)

170

 

0.3%

 

7,080

 

0.6%

59

21

Walgreens Boots Alliance(10)

266

 

0.5%

 

6,961

 

0.6%

24

22

Kohl's

526

 

1.1%

 

6,381

 

0.5%

7

23

Xponential Fitness(11)

153

 

0.3%

 

6,066

 

0.5%

92

24

Ulta

199

 

0.4%

 

6,046

 

0.5%

23

25

Five Below

182

 

0.4%

 

5,470

 

0.5%

23

26

Walmart

677

 

1.4%

 

5,371

 

0.5%

7

 

Top Tenants

19,236

 

39.4%

 

$361,539

 

30.5%

988

 

(1)
Safeway 21 / VONS 8 / Acme 7 / Albertson's 4 / Shaw's 3 / Tom Thumb 3 / Randalls 2 / Star Market 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. 7 / 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 42 / Pure Barre 14 / Stretchlab 12 / Yoga Six 10 / Row House 6 / Cyclebar 5 / 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

December 31, 2024

(GLA in thousands)

 

 

 

Anchor Tenants (1)

 

 

Year

 

GLA

 

Percent of
GLA

 

Percent of
Total ABR
(3)

 

ABR

MTM(4)

 

41

 

0.1%

 

0.0%

 

$7.31

2025

 

1,354

 

2.9%

 

1.5%

 

12.85

2026

 

2,811

 

6.1%

 

3.6%

 

14.89

2027

 

3,697

 

8.0%

 

5.6%

 

17.54

2028

 

3,601

 

7.8%

 

5.6%

 

17.82

2029

 

4,395

 

9.6%

 

6.0%

 

15.66

2030

 

3,036

 

6.6%

 

4.9%

 

18.47

2031

 

1,300

 

2.8%

 

2.2%

 

19.85

2032

 

1,006

 

2.2%

 

1.6%

 

18.11

2033

 

1,147

 

2.5%

 

2.0%

 

19.97

2034

 

994

 

2.2%

 

1.6%

 

18.20

10 Year Total

 

23,384

 

50.9%

 

34.6%

 

$17.04

Thereafter

 

5,177

 

11.3%

 

7.8%

 

17.36

 

28,561

 

62.1%

 

42.4%

 

$17.10

 

 

Shop Tenants (2)

 

 

Year

 

GLA

 

Percent of
GLA

 

Percent of
Total ABR
(3)

 

ABR

MTM(4)

 

204

 

0.4%

 

0.5%

 

$30.85

2025

 

1,846

 

4.0%

 

5.8%

 

36.07

2026

 

2,306

 

5.0%

 

7.4%

 

37.16

2027

 

2,483

 

5.4%

 

8.1%

 

37.46

2028

 

2,339

 

5.1%

 

8.0%

 

39.21

2029

 

2,217

 

4.8%

 

7.5%

 

39.08

2030

 

1,353

 

2.9%

 

4.5%

 

38.64

2031

 

1,043

 

2.3%

 

3.2%

 

34.90

2032

 

1,001

 

2.2%

 

3.5%

 

40.44

2033

 

947

 

2.1%

 

3.3%

 

39.88

2034

 

793

 

1.7%

 

2.9%

 

42.00

10 Year Total

 

16,530

 

36.0%

 

54.8%

 

$38.12

Thereafter

 

864

 

1.9%

 

2.8%

 

37.42

 

17,394

 

37.9%

 

57.6%

 

$38.08

 

 

 

 

All Tenants

 

 

 

 

Year

 

GLA

 

Percent of
GLA

 

Percent of
Total ABR
(3)

 

ABR

MTM(4)

 

246

 

0.5%

 

0.6%

 

$26.90

2025

 

3,200

 

7.0%

 

7.3%

 

26.24

2026

 

5,117

 

11.1%

 

11.1%

 

24.93

2027

 

6,180

 

13.4%

 

13.7%

 

25.54

2028

 

5,940

 

12.9%

 

13.5%

 

26.25

2029

 

6,612

 

14.4%

 

13.5%

 

23.51

2030

 

4,389

 

9.5%

 

9.4%

 

24.69

2031

 

2,344

 

5.1%

 

5.4%

 

26.55

2032

 

2,007

 

4.4%

 

5.1%

 

29.24

2033

 

2,093

 

4.6%

 

5.3%

 

28.97

2034

 

1,787

 

3.9%

 

4.5%

 

28.75

10 Year Total

 

39,914

 

86.9%

 

89.4%

 

$25.77

Thereafter

 

6,040

 

13.1%

 

10.6%

 

20.23

 

45,955

 

100%

 

100%

 

$25.04

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

December 31, 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.

$12.27

 

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

$35.25

 

Amerige Heights Town Center

 

CA

Los Angeles-Long Beach-Anaheim

97

97

96.0%

 

143

58

Albertsons, (Target)

$32.58

 

Balboa Mesa Shopping Center

 

CA

San Diego-Chula Vista-Carlsbad

207

207

100.0%

 

 

42

CVS, Kohl's, Von's

$30.86

 

Bayhill Shopping Center

GRI

40%

CA

San Francisco-Oakland-Berkeley

122

49

98.9%

 

 

32

CVS, Mollie Stone's Market

$29.14

 

Bloom on Third

O

35%

CA

Los Angeles-Long Beach-Anaheim

73

26

100.0%

 

 

41

Whole Foods, CVS, Citibank

$60.42

 

Blossom Valley

 

CA

San Jose-Sunnyvale-Santa Clara

93

93

87.4%

 

 

34

Safeway

$29.28

 

Brea Marketplace

GRI

40%

CA

Los Angeles-Long Beach-Anaheim

352

141

97.8%

 

 

25

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

$21.15

 

Circle Center West

 

CA

Los Angeles-Long Beach-Anaheim

63

63

100.0%

 

 

 

Marshalls

$40.17

 

Circle Marina Center

 

CA

Los Angeles-Long Beach-Anaheim

112

112

90.1%

 

 

 

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

$37.88

 

Clayton Valley Shopping Center

 

CA

San Francisco-Oakland-Berkeley

260

260

91.5%

 

 

14

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

$23.82

 

Corral Hollow

 

CA

Stockton

153

153

100.0%

 

 

66

Safeway, CVS, Crunch Fitness

$19.21

 

Culver Center

 

CA

Los Angeles-Long Beach-Anaheim

217

217

94.2%

 

 

37

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

$33.71

 

Diablo Plaza

 

CA

San Francisco-Oakland-Berkeley

63

63

98.3%

 

53

53

Bevmo!, (Safeway), (CVS)

$43.48

 

El Camino Shopping Center

 

CA

Los Angeles-Long Beach-Anaheim

136

136

98.8%

 

 

31

Bristol Farms, CVS

$43.75

 

El Cerrito Plaza

 

CA

San Francisco-Oakland-Berkeley

256

256

95.1%

 

 

78

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

$29.76

 

El Norte Pkwy Plaza

 

CA

San Diego-Chula Vista-Carlsbad

91

91

97.3%

 

 

42

Von's, Children's Paradise, ACE Hardware

$20.91

 

Encina Grande

 

CA

San Francisco-Oakland-Berkeley

106

106

100.0%

 

 

38

Whole Foods, Walgreens

$36.85

 

Five Points Shopping Center

GRI

40%

CA

Santa Maria-Santa Barbara

145

58

97.6%

 

 

35

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

$32.77

 

French Valley Village Center

 

CA

Rvrside-San Bernardino-Ontario

99

99

100.0%

 

 

44

Stater Bros, CVS

$28.72

 

Friars Mission Center

 

CA

San Diego-Chula Vista-Carlsbad

147

147

100.0%

 

 

55

Ralphs, CVS

$41.16

 

Gelson's Westlake Market Plaza

 

CA

Oxnard-Thousand Oaks-Ventura

85

85

97.5%

 

 

40

Gelson's Markets, John of Italy Salon & Spa

$32.91

 

Golden Hills Plaza

 

CA

San Luis Obispo-Paso Robles

244

244

87.8%

 

 

 

Lowe's, TJ Maxx

$7.31

 

Granada Village

GRI

40%

CA

Los Angeles-Long Beach-Anaheim

226

91

99.1%

 

 

24

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

$28.82

 

Hasley Canyon Village

 

CA

Los Angeles-Long Beach-Anaheim

70

70

93.0%

 

 

52

Ralphs

$25.74

 

Heritage Plaza

 

CA

Los Angeles-Long Beach-Anaheim

230

230

99.8%

 

 

44

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

$45.09

 

Laguna Niguel Plaza

GRI

40%

CA

Los Angeles-Long Beach-Anaheim

42

17

100.0%

 

39

39

CVS,(Albertsons)

$33.32

 

Mariposa Shopping Center

GRI

40%

CA

San Jose-Sunnyvale-Santa Clara

127

51

97.4%

 

 

43

Safeway, CVS, Ross Dress for Less

$23.75

 

Morningside Plaza

 

CA

Los Angeles-Long Beach-Anaheim

91

91

100.0%

 

 

43

Stater Bros.

$26.63

 

Navajo Shopping Center

GRI

40%

CA

San Diego-Chula Vista-Carlsbad

102

41

96.4%

 

 

44

Albertsons, O'Reilly Auto Parts, Dollar Tree

$17.81

 

Newland Center

 

CA

Los Angeles-Long Beach-Anaheim

152

152

100.0%

 

 

58

Albertsons

$33.00

(2)

Nohl Plaza

 

CA

Los Angeles-Long Beach-Anaheim

104

104

91.9%

 

 

51

Vons

$16.96

 

Oakbrook Plaza

 

CA

Oxnard-Thousand Oaks-Ventura

83

83

91.3%

 

 

44

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

$21.83

(2)

Oakley Shops at Laurel Fields

 

CA

San Francisco-Oakland-Berkeley

78

78

80.5%

 

 

56

Safeway

$29.02

 

Oakshade Town Center

 

CA

Sacramento-Roseville-Folsom

104

104

81.4%

 

 

40

Safeway, Sierra

$21.61

 

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

$32.49

 

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

$23.08

 

Potrero Center

 

CA

San Francisco-Oakland-Berkeley

227

227

70.9%

 

 

60

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

$34.88

 

Powell Street Plaza

 

CA

San Francisco-Oakland-Berkeley

166

166

98.1%

 

 

10

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

$37.19

 

Prairie City Crossing

 

CA

Sacramento-Roseville-Folsom

90

90

100.0%

 

 

55

Safeway

$23.12

 

Raley's Supermarket

C

20%

CA

Sacramento-Roseville-Folsom

63

13

100.0%

 

 

63

Raley's

$15.68

 

Ralphs Circle Center

 

CA

Los Angeles-Long Beach-Anaheim

60

60

98.5%

 

 

35

Ralphs

$21.38

 

Rancho San Diego Village

GRI

40%

CA

San Diego-Chula Vista-Carlsbad

153

61

95.4%

 

 

40

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

$26.54

 

Rona Plaza

 

CA

Los Angeles-Long Beach-Anaheim

52

52

95.9%

 

 

37

Superior Super Warehouse

$22.36

 

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

$36.63

 

San Leandro Plaza

 

CA

San Francisco-Oakland-Berkeley

50

50

95.3%

 

38

38

(Safeway), (CVS)

$39.75

 

Seal Beach

C

20%

CA

Los Angeles-Long Beach-Anaheim

97

19

98.5%

 

 

48

Pavilions, CVS

$28.21

 

Serramonte Center

 

CA

San Francisco-Oakland-Berkeley

1,074

1,074

98.0%

 

 

 

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)

$27.08

 

Silverado Plaza

GRI

40%

CA

Napa

85

34

95.7%

 

 

32

Nob Hill, CVS

$27.05

 

Snell & Branham Plaza

GRI

40%

CA

San Jose-Sunnyvale-Santa Clara

92

37

98.5%

 

 

53

Safeway

$22.46

 

Talega Village Center

 

CA

Los Angeles-Long Beach-Anaheim

102

102

93.9%

 

 

46

Ralphs

$22.85

 

Tassajara Crossing

 

CA

San Francisco-Oakland-Berkeley

146

146

98.3%

 

 

56

Safeway, CVS, Alamo Hardware

$26.72

 

The Hub Hillcrest Market

 

CA

San Diego-Chula Vista-Carlsbad

149

149

90.2%

 

 

52

Ralphs, Trader Joe's

$45.71

 

The Marketplace

 

CA

Sacramento-Roseville-Folsom

111

111

100.0%

 

 

35

Safeway, CVS, Petco

$27.90

 

The Pruneyard

 

CA

San Jose-Sunnyvale-Santa Clara

260

260

95.5%

 

 

13

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

$44.12

img25796562_3.jpg Supplemental Information 26


Portfolio Summary Report By State

December 31, 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

 

Tustin Legacy

 

CA

Los Angeles-Long Beach-Anaheim

112

112

100.0%

 

 

44

Stater Bros, CVS

$36.22

 

Twin Oaks Shopping Center

GRI

40%

CA

Los Angeles-Long Beach-Anaheim

98

39

100.0%

 

 

41

Ralphs, Ace Hardware

$26.34

 

Twin Peaks

 

CA

San Diego-Chula Vista-Carlsbad

208

208

99.1%

 

 

45

Target, Grocer

$24.09

 

Valencia Crossroads

 

CA

Los Angeles-Long Beach-Anaheim

173

173

100.0%

 

 

35

Whole Foods, Kohl's

$29.83

 

Village at La Floresta

 

CA

Los Angeles-Long Beach-Anaheim

87

87

100.0%

 

 

37

Whole Foods

$39.08

 

Von's Circle Center

 

CA

Los Angeles-Long Beach-Anaheim

151

151

100.0%

 

 

45

Von's, Ross Dress for Less, Planet Fitness

$28.70

 

West Park Plaza

 

CA

San Jose-Sunnyvale-Santa Clara

88

88

100.0%

 

 

25

Safeway, Crunch Fitness

$23.13

 

Westlake Village Plaza and Center

 

CA

Oxnard-Thousand Oaks-Ventura

201

201

97.3%

 

 

72

Von's, Sprouts, (CVS)

$43.41

 

Willows Shopping Center

 

CA

San Francisco-Oakland-Berkeley

233

233

96.4%

 

 

 

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

$29.41

 

Woodman Van Nuys

 

CA

Los Angeles-Long Beach-Anaheim

108

108

100.0%

 

 

78

El Super

$18.13

 

Woodside Central

 

CA

San Francisco-Oakland-Berkeley

81

81

98.7%

 

113

 

Chuck E. Cheese, Marshalls, (Target)

$30.27

 

Ygnacio Plaza

GRI

40%

CA

San Francisco-Oakland-Berkeley

110

44

100.0%

 

 

 

Sports Basement,TJ Maxx

$41.81

 

 

 

 

CA

 

10,675

9,248

96.2%

96.3%

439

2,648

 

$30.71

 

Applewood Shopping Ctr

GRI

40%

CO

Denver-Aurora-Lakewood

360

144

97.0%

 

 

71

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

$17.20

 

Alcove On Arapahoe

GRI

40%

CO

Boulder

159

64

94.9%

 

 

44

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

$20.27

 

Belleview Square

 

CO

Denver-Aurora-Lakewood

117

117

97.9%

 

 

65

King Soopers

$22.68

 

Boulevard Center

 

CO

Denver-Aurora-Lakewood

77

77

94.5%

 

53

53

Eye Care Specialists, (Safeway)

$33.57

 

Buckley Square

 

CO

Denver-Aurora-Lakewood

116

116

96.4%

 

 

62

Ace Hardware, King Soopers

$12.59

 

Centerplace of Greeley III

 

CO

Greeley

119

119

100.0%

 

 

 

Hobby Lobby, Best Buy, TJ Maxx

$13.11

 

Cherrywood Square Shop Ctr

GRI

40%

CO

Denver-Aurora-Lakewood

97

39

100.0%

 

 

72

King Soopers

$13.29

 

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)

$43.00

 

Falcon Marketplace

 

CO

Colorado Springs

22

22

100.0%

 

184

50

(Wal-Mart)

$27.59

 

Hilltop Village

 

CO

Denver-Aurora-Lakewood

101

101

97.3%

 

 

66

King Soopers

$13.30

 

Littleton Square

 

CO

Denver-Aurora-Lakewood

99

99

96.0%

 

 

78

King Soopers

$11.35

 

Lloyd King Center

 

CO

Denver-Aurora-Lakewood

83

83

100.0%

 

 

61

King Soopers

$12.79

 

Marketplace at Briargate

 

CO

Colorado Springs

29

29

100.0%

 

66

66

(King Soopers)

$37.28

 

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

$17.26

 

Shops at Quail Creek

 

CO

Denver-Aurora-Lakewood

38

38

100.0%

 

100

100

(King Soopers)

$28.49

 

Stroh Ranch

 

CO

Denver-Aurora-Lakewood

93

93

100.0%

 

 

70

King Soopers

$14.66

 

Woodmen Plaza

 

CO

Colorado Springs

116

116

95.6%

 

 

70

King Soopers

$14.11

 

 

 

 

CO

 

1,955

1,408

97.7%

97.7%

403

1,119

 

$17.50

 

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%

 

 

 

-

$47.57

(2)

321-323 Railroad Ave

 

CT

Bridgeport-Stamford-Norwalk

21

21

100.0%

 

 

 

-

$38.85

(2)

470 Main Street

 

CT

Bridgeport-Stamford-Norwalk

22

22

100.0%

 

 

 

-

$31.12

 

91 Danbury Road

 

CT

Bridgeport-Stamford-Norwalk

5

5

100.0%

 

 

 

-

$30.96

(2)

970 High Ridge Center

 

CT

Bridgeport-Stamford-Norwalk

27

27

89.6%

 

 

 

BevMax

$36.55

(2)

Airport Plaza

 

CT

Bridgeport-Stamford-Norwalk

33

33

96.3%

 

 

 

-

$31.20

(2)

Aldi Square

 

CT

New Haven-Milford

38

38

100.0%

 

 

19

Aldi

$16.80

(2)

Bethel Hub Center

 

CT

Bridgeport-Stamford-Norwalk

31

31

60.8%

 

 

14

La Placita Bethel Market

$15.03

 

Black Rock

M

80%

CT

Bridgeport-Stamford-Norwalk

98

98

97.8%

 

 

 

Old Navy, The Clubhouse

$30.18

 

Brick Walk

M

80%

CT

Bridgeport-Stamford-Norwalk

122

122

97.2%

 

 

 

-

$47.49

 

Brookside Plaza

 

CT

Hartford-E Hartford-Middletown

226

226

96.5%

 

 

60

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

$16.59

 

Compo Acres Shopping Center

 

CT

Bridgeport-Stamford-Norwalk

43

43

95.9%

 

 

12

Trader Joe's

$57.62

(2)

Compo Shopping Center

 

CT

Bridgeport-Stamford-Norwalk

76

76

86.2%

 

 

76

CVS

$53.75

 

Copps Hill Plaza

 

CT

Bridgeport-Stamford-Norwalk

173

173

87.3%

 

 

59

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

$22.42

 

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

$32.70

(2)

Cos Cob Commons

 

CT

Bridgeport-Stamford-Norwalk

48

48

84.3%

 

 

 

CVS

$54.36

(2)

Cos Cob Plaza

 

CT

Bridgeport-Stamford-Norwalk

15

15

93.4%

 

 

 

-

$54.62

 

Danbury Green

 

CT

Bridgeport-Stamford-Norwalk

124

124

100.0%

 

 

12

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

$27.12

(2)

Danbury Square

 

CT

Bridgeport-Stamford-Norwalk

194

194

94.9%

 

 

 

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

$13.03

 

Darinor Plaza

 

CT

Bridgeport-Stamford-Norwalk

153

153

100.0%

 

 

 

Kohl's, Old Navy, Party City

$20.54

 

Fairfield Center

M

80%

CT

Bridgeport-Stamford-Norwalk

95

95

87.1%

 

 

 

Fairfield University Bookstore, Merril Lynch

$34.74

(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%

 

 

 

-

$90.67

(2)

High Ridge Center

M

100%

CT

Bridgeport-Stamford-Norwalk

93

93

99.9%

 

 

13

Trader Joe's, Barnes & Noble

$49.95

(2)

Knotts Landing

 

CT

Bridgeport-Stamford-Norwalk

6

6

100.0%

 

 

 

-

$75.43

(2)

Main & Bailey

 

CT

Bridgeport-Stamford-Norwalk

62

62

78.4%

 

 

 

-

$28.15

(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

96.1%

 

 

31

Grade A Market, CVS

$41.78

(2)

Old Greenwich CVS

M

100%

CT

Bridgeport-Stamford-Norwalk

8

8

100.0%

 

 

 

-

$45.00

img25796562_3.jpg Supplemental Information 27


Portfolio Summary Report By State

December 31, 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)

Old Kings Market (fka Goodwives Shopping Center)

 

CT

Bridgeport-Stamford-Norwalk

96

96

93.2%

 

 

42

Stop & Shop

$41.61

(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

92.0%

 

 

72

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

$31.53

(2)

Shelton Square

 

CT

Bridgeport-Stamford-Norwalk

189

189

98.4%

 

 

68

Stop & Shop, Homegoods, Hawley Lane, Edge Fitness

$19.65

 

Southbury Green

 

CT

New Haven-Milford

156

156

88.7%

 

 

60

ShopRite, Homegoods

$22.63

(2)

Station Centre @ Old Greenwich

 

CT

Bridgeport-Stamford-Norwalk

39

39

93.9%

 

 

18

Kings Food Markets

$37.26

(2)

Sunny Valley Shops

 

CT

Torrington

72

72

93.3%

 

 

 

Staples, Planet Fitness

$12.58

(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

$19.82

 

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

79.1%

 

 

40

Whole Foods, TJ Maxx, Barnes & Noble

$29.79

(2)

Veterans Plaza

 

CT

Torrington

80

80

100.0%

 

 

55

Big Y World Class Market, BevMax

$12.79

(2)

Westport Collection (fka Greens Farms Plaza)

 

CT

Bridgeport-Stamford-Norwalk

40

40

51.3%

 

 

 

BevMax

$26.64

 

Westport Row

 

CT

Bridgeport-Stamford-Norwalk

95

95

100.0%

 

 

22

The Fresh Market, Pottery Barn

$45.62

 

 

 

 

CT

 

4,112

3,999

94.2%

94.8%

0

766

 

$27.38

 

Shops at The Columbia

 

DC

Washington-Arlington-Alexandri

23

23

100.0%

 

 

12

Trader Joe's

$40.18

 

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

 

$54.55

 

Pike Creek

 

DE

Philadelphia-Camden-Wilmington

229

229

97.1%

 

 

49

Acme Markets, Edge Fitness, Pike Creek Community Hardware

$17.72

 

Shoppes of Graylyn

GRI

40%

DE

Philadelphia-Camden-Wilmington

64

26

94.6%

 

 

 

Rite Aid

$25.82

 

 

 

 

DE

 

294

255

96.8%

96.8%

0

49

 

$18.46

 

Alafaya Village

 

FL

Orlando-Kissimmee-Sanford

39

39

87.3%

 

 

 

-

$27.54

 

Anastasia Plaza

 

FL

Jacksonville

102

102

98.8%

 

 

49

Publix

$17.63

 

Atlantic Village

 

FL

Jacksonville

110

110

100.0%

 

 

 

LA Fitness, Pet Supplies Plus

$19.50

 

Avenida Biscayne

 

FL

Miami-Ft Lauderdale-PompanoBch

142

142

90.4%

 

 

45

DSW, Jewelry Exchange, Old Navy, The Fresh Market

$57.09

 

Aventura Shopping Center

 

FL

Miami-Ft Lauderdale-PompanoBch

97

97

98.9%

 

 

49

CVS, Publix

$39.73

 

Banco Popular Building

 

FL

Miami-Ft Lauderdale-PompanoBch

5

5

100.0%

 

 

 

-

$92.31

 

Berkshire Commons

 

FL

Naples-Marco Island

110

110

100.0%

 

 

66

Publix, Walgreens

$16.53

 

Bird 107 Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

40

40

100.0%

 

 

 

Walgreens

$22.87

 

Bird Ludlam

 

FL

Miami-Ft Lauderdale-PompanoBch

192

192

98.1%

 

 

44

CVS, Goodwill, Winn-Dixie

$26.95

 

Bloomingdale Square

 

FL

Tampa-St Petersburg-Clearwater

252

252

99.5%

 

 

48

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

$21.31

 

Boca Village Square

 

FL

Miami-Ft Lauderdale-PompanoBch

92

92

100.0%

 

 

36

CVS, Publix

$48.27

 

Boynton Lakes Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

110

110

95.9%

 

 

46

Citi Trends, Pet Supermarket, Publix

$17.82

 

Boynton Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

105

105

100.0%

 

 

54

CVS, Publix

$21.85

 

Brooklyn Station on Riverside

 

FL

Jacksonville

50

50

100.0%

 

 

20

The Fresh Market

$29.45

 

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

$30.01

 

Cashmere Corners

 

FL

Port St. Lucie

86

86

100.0%

 

 

44

WalMart

$17.64

 

Charlotte Square

 

FL

Punta Gorda

91

91

92.1%

 

 

44

WalMart, Buffet City

$12.08

 

Chasewood Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

152

152

96.2%

 

 

54

Publix, Pet Smart

$28.96

 

Concord Shopping Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

309

309

100.0%

 

 

78

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

$15.10

 

Coral Reef Shopping Center

 

FL

Miami-Ft Lauderdale-PompanoBch

75

75

98.7%

 

 

25

Aldi, Walgreens

$34.22

 

Corkscrew Village

 

FL

Cape Coral-Fort Myers

82

82

97.8%

 

 

51

Publix

$15.89

 

Country Walk Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

101

101

96.5%

 

 

40

Publix, CVS

$27.18

 

Countryside Shops

 

FL

Miami-Ft Lauderdale-PompanoBch

186

186

98.0%

 

 

46

Publix, Ross Dress for Less, Painted Tree Boutique

$23.84

 

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

$28.53

 

Fleming Island

 

FL

Jacksonville

136

136

99.2%

 

130

48

Publix, PETCO, Planet Fitness, (Target)

$18.22

 

Fountain Square

 

FL

Miami-Ft Lauderdale-PompanoBch

177

177

99.2%

 

140

46

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

$29.78

 

Gardens Square

 

FL

Miami-Ft Lauderdale-PompanoBch

90

90

100.0%

 

 

42

Publix

$20.14

 

Shoppes of Grande Oak

 

FL

Cape Coral-Fort Myers

79

79

100.0%

 

 

54

Publix

$18.77

 

Greenwood Shopping Centre

 

FL

Miami-Ft Lauderdale-PompanoBch

133

133

100.0%

 

 

50

Publix, Bealls

$18.41

 

Hammocks Town Center

 

FL

Miami-Ft Lauderdale-PompanoBch

187

187

99.5%

 

86

40

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

$20.37

 

Hibernia Pavilion

 

FL

Jacksonville

51

51

100.0%

 

 

39

Publix

$16.72

 

John's Creek Center

C

20%

FL

Jacksonville

82

16

100.0%

 

 

45

Publix

$17.51

 

Julington Village

C

20%

FL

Jacksonville

82

16

100.0%

 

 

51

Publix, (CVS)

$18.04

 

Kirkman Shoppes

 

FL

Orlando-Kissimmee-Sanford

116

116

100.0%

 

 

 

LA Fitness, Walgreens

$27.21

 

Lake Mary Centre

 

FL

Orlando-Kissimmee-Sanford

356

356

95.0%

 

 

25

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

$18.61

 

Mandarin Landing

 

FL

Jacksonville

140

140

100.0%

 

 

50

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

$22.70

img25796562_3.jpg Supplemental Information 28


Portfolio Summary Report By State

December 31, 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

 

Millhopper Shopping Center

 

FL

Gainesville

80

80

97.7%

 

 

46

Publix

$19.59

 

Naples Walk

 

FL

Naples-Marco Island

125

125

92.8%

 

 

51

Publix

$19.54

 

Newberry Square

 

FL

Gainesville

181

181

88.8%

 

 

40

Publix, Floor & Décor, Dollar Tree

$10.67

 

Nocatee Town Center

 

FL

Jacksonville

114

114

100.0%

 

 

54

Publix

$23.94

 

Northgate Square

 

FL

Tampa-St Petersburg-Clearwater

75

75

100.0%

 

 

48

Publix

$17.26

 

Oakleaf Commons

 

FL

Jacksonville

77

77

96.3%

 

 

46

Publix

$16.15

 

Ocala Corners

 

FL

Tallahassee

93

93

92.9%

 

 

61

Publix

$43.62

 

Old St Augustine Plaza

 

FL

Jacksonville

248

248

100.0%

 

 

52

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

$11.54

 

Pablo Plaza

 

FL

Jacksonville

162

162

100.0%

 

 

34

Whole Foods, Office Depot, Marshalls, HomeGoods, PetSmart

$19.32

 

Pavilion

 

FL

Naples-Marco Island

168

168

95.2%

 

 

 

LA Fitness, Paragon Theaters, J. Lee Salon Suites

$24.34

 

Pine Island

 

FL

Miami-Ft Lauderdale-PompanoBch

255

255

92.5%

 

 

40

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

$16.79

 

Pine Ridge Square

 

FL

Miami-Ft Lauderdale-PompanoBch

118

118

98.7%

 

 

17

The Fresh Market, Marshalls, Ulta, Nordstrom Rack

$22.70

 

Pine Tree Plaza

 

FL

Jacksonville

63

63

100.0%

 

 

38

Publix

$15.82

 

Pinecrest Place

 

FL

Miami-Ft Lauderdale-PompanoBch

70

70

98.3%

 

173

47

Whole Foods, (Target)

$44.04

 

Plaza Venezia

C

20%

FL

Orlando-Kissimmee-Sanford

203

41

97.1%

 

 

51

Publix, Eddie V's

$35.13

 

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

$17.21

 

Prosperity Centre

 

FL

Miami-Ft Lauderdale-PompanoBch

124

124

69.6%

 

 

 

Office Depot, TJ Maxx, CVS

$25.45

 

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)

$21.30

 

Ryanwood Square

 

FL

Sebastian-Vero Beach

115

115

94.3%

 

 

40

Publix, Beall's, Harbor Freight Tools

$13.13

 

Sawgrass Promenade

 

FL

Miami-Ft Lauderdale-PompanoBch

107

107

89.9%

 

 

36

Publix, Walgreens, Dollar Tree

$15.72

 

Seminole Shoppes

O

50%

FL

Jacksonville

87

44

97.6%

 

 

54

Publix

$24.72

 

Sheridan Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

507

507

92.6%

 

 

66

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

$21.00

 

Shoppes @ 104

 

FL

Miami-Ft Lauderdale-PompanoBch

121

121

98.5%

 

 

46

Fresco y Mas, CVS

$21.04

 

Shoppes at Bartram Park

O

50%

FL

Jacksonville

135

67

100.0%

 

97

45

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

$23.43

 

Shoppes at Lago Mar

 

FL

Miami-Ft Lauderdale-PompanoBch

83

83

94.3%

 

 

42

Publix, YouFit Health Club

$17.13

 

Shoppes at Sunlake Centre

 

FL

Tampa-St Petersburg-Clearwater

117

117

100.0%

 

 

46

Publix

$26.31

 

Shoppes of Jonathan's Landing

 

FL

Miami-Ft Lauderdale-PompanoBch

27

27

100.0%

 

54

54

(Publix)

$32.51

 

Shoppes of Oakbrook

 

FL

Miami-Ft Lauderdale-PompanoBch

183

183

58.6%

 

 

44

Publix, Duffy's Sports Bar, CVS

$22.33

 

Shoppes of Pebblebrook Plaza

O

50%

FL

Naples-Marco Island

80

40

97.0%

 

 

61

Publix, (Walgreens)

$16.96

 

Shoppes of Silver Lakes

 

FL

Miami-Ft Lauderdale-PompanoBch

127

127

100.0%

 

 

48

Publix, Goodwill

$21.93

 

Shoppes of Sunset

 

FL

Miami-Ft Lauderdale-PompanoBch

22

22

81.9%

 

 

 

-

$29.24

 

Shoppes of Sunset II

 

FL

Miami-Ft Lauderdale-PompanoBch

28

28

93.4%

 

 

 

-

$25.33

 

Shops at John's Creek

 

FL

Jacksonville

15

15

100.0%

 

 

 

-

$28.57

 

Shops at Skylake

 

FL

Miami-Ft Lauderdale-PompanoBch

287

287

97.6%

 

 

51

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

$19.13

 

South Beach Regional

 

FL

Jacksonville

305

305

98.4%

 

 

13

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

$18.88

 

South Point

 

FL

Sebastian-Vero Beach

72

72

100.0%

 

 

45

Publix

$16.14

 

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)

$7.65

 

The Plaza at St. Lucie West

 

FL

Port St. Lucie

27

27

100.0%

 

 

 

-

$27.78

 

The Village at Hunter's Lake

 

FL

Tampa-St Petersburg-Clearwater

72

72

100.0%

 

 

29

Sprouts

$28.89

 

Town and Country

 

FL

Orlando-Kissimmee-Sanford

78

78

100.0%

 

 

 

Ross Dress for Less

$11.98

 

Town Square

 

FL

Tampa-St Petersburg-Clearwater

44

44

100.0%

 

 

 

PETCO, Barnes & Noble

$36.30

 

Treasure Coast Plaza

 

FL

Sebastian-Vero Beach

134

134

99.0%

 

 

59

Publix, TJ Maxx

$19.36

 

Unigold Shopping Center

 

FL

Orlando-Kissimmee-Sanford

115

115

90.1%

 

 

31

YouFit Health Club, Ross Dress for Less

$16.19

 

University Commons

 

FL

Miami-Ft Lauderdale-PompanoBch

180

180

100.0%

 

 

51

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

$34.86

 

Village Center

 

FL

Tampa-St Petersburg-Clearwater

186

186

100.0%

 

 

50

Publix, PGA Tour Superstore, Walgreens

$23.45

 

Waterstone Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

61

61

100.0%

 

 

46

Publix

$18.79

 

Welleby Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

110

110

94.4%

 

 

47

Publix, Dollar Tree

$15.44

 

Wellington Town Square

 

FL

Miami-Ft Lauderdale-PompanoBch

108

108

97.4%

 

 

45

Publix, CVS

$25.44

 

West Bird Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

99

99

97.9%

 

 

38

Publix

$27.20

 

West Lake Shopping Center

 

FL

Miami-Ft Lauderdale-PompanoBch

101

101

98.6%

 

 

46

Fresco y Mas, CVS

$23.62

 

Westchase

 

FL

Tampa-St Petersburg-Clearwater

79

79

100.0%

 

 

51

Publix

$18.31

 

Westport Plaza

 

FL

Miami-Ft Lauderdale-PompanoBch

47

47

100.0%

 

 

28

Publix

$23.59

 

Willa Springs

 

FL

Orlando-Kissimmee-Sanford

90

90

100.0%

 

 

44

Publix

$25.25

 

 

 

 

FL

 

11,226

10,782

96.5%

96.5%

1,049

3,372

 

$21.56

 

Ashford Place

 

GA

Atlanta-SandySprings-Alpharett

53

53

100.0%

 

 

 

Harbor Freight Tools

$26.58

 

Briarcliff La Vista

 

GA

Atlanta-SandySprings-Alpharett

43

43

80.0%

 

 

 

Michael's

$19.82

 

Briarcliff Village

 

GA

Atlanta-SandySprings-Alpharett

189

189

99.1%

 

 

43

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

$17.48

 

Bridgemill Market

 

GA

Atlanta-SandySprings-Alpharett

89

89

95.0%

 

 

38

Publix

$19.62

 

Brighten Park

 

GA

Atlanta-SandySprings-Alpharett

137

137

94.4%

 

 

25

Lidl, Big Blue Swim School, Kohl's

$28.84

 

Buckhead Court

 

GA

Atlanta-SandySprings-Alpharett

49

49

98.1%

 

 

 

-

$33.46

 

Buckhead Landing

 

GA

Atlanta-SandySprings-Alpharett

152

152

97.6%

 

 

56

Binders Art Supplies & Frames, Publix, Golf Galaxy

$34.08

img25796562_3.jpg Supplemental Information 29


Portfolio Summary Report By State

December 31, 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

 

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

$24.17

 

Chastain Square

 

GA

Atlanta-SandySprings-Alpharett

92

92

100.0%

 

 

37

Publix

$25.43

 

Cornerstone Square

 

GA

Atlanta-SandySprings-Alpharett

80

80

100.0%

 

 

18

Aldi, Barking Hound Village, CVS, HealthMarkets Insurance

$19.53

 

Sope Creek Crossing

 

GA

Atlanta-SandySprings-Alpharett

99

99

98.1%

 

 

45

Publix

$17.71

 

Dunwoody Hall

 

GA

Atlanta-SandySprings-Alpharett

86

86

100.0%

 

 

44

Publix

$22.16

 

Dunwoody Village

 

GA

Atlanta-SandySprings-Alpharett

121

121

97.2%

 

 

18

The Fresh Market, Walgreens, Dunwoody Prep

$23.47

 

Howell Mill Village

 

GA

Atlanta-SandySprings-Alpharett

92

92

100.0%

 

 

31

Publix

$25.79

 

Paces Ferry Plaza

 

GA

Atlanta-SandySprings-Alpharett

82

82

100.0%

 

 

30

Whole Foods

$42.70

 

Powers Ferry Square

 

GA

Atlanta-SandySprings-Alpharett

99

99

100.0%

 

 

 

HomeGoods, PETCO

$36.79

 

Powers Ferry Village

 

GA

Atlanta-SandySprings-Alpharett

69

69

100.0%

 

 

48

Publix, Barrel Town

$10.81

 

Russell Ridge

 

GA

Atlanta-SandySprings-Alpharett

108

108

98.7%

 

 

63

Kroger

$13.57

 

Sandy Springs

 

GA

Atlanta-SandySprings-Alpharett

113

113

97.8%

 

 

12

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

$28.46

 

The Shops at Hampton Oaks

 

GA

Atlanta-SandySprings-Alpharett

21

21

93.3%

 

 

 

(CVS)

$13.74

 

Williamsburg at Dunwoody

 

GA

Atlanta-SandySprings-Alpharett

45

45

95.3%

 

 

 

-

$26.48

 

 

 

 

GA

 

2,125

2,125

97.3%

97.3%

0

551

 

$24.94

 

Civic Center Plaza

GRI

40%

IL

Chicago-Naperville-Elgin

265

106

100.0%

 

 

87

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

$11.47

 

Clybourn Commons

 

IL

Chicago-Naperville-Elgin

32

32

89.9%

 

 

 

PETCO

$38.45

 

Glen Oak Plaza

 

IL

Chicago-Naperville-Elgin

63

63

100.0%

 

 

12

Trader Joe's, Walgreens, Northshore University Healthsystems

$28.06

 

Hinsdale Lake Commons

 

IL

Chicago-Naperville-Elgin

185

185

96.7%

 

 

57

Whole Foods, Goodwill, Charter Fitness, Petco

$17.10

 

Mellody Farm

 

IL

Chicago-Naperville-Elgin

259

259

98.6%

 

 

45

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

$31.98

 

Naperville Plaza

C

20%

IL

Chicago-Naperville-Elgin

115

23

100.0%

 

 

39

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

$27.85

(2)

Old Town Square

C

20%

IL

Chicago-Naperville-Elgin

87

17

97.5%

 

 

67

Jewel-Osco

$27.27

 

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

$19.18

 

Roscoe Square

GRI

40%

IL

Chicago-Naperville-Elgin

140

56

100.0%

 

 

51

Mariano's Fresh Market, Walgreens, Altitude Trampoline Park

$24.93

 

Westchester Commons

 

IL

Chicago-Naperville-Elgin

143

143

93.5%

 

 

80

Mariano's Fresh Market, Goodwill

$19.62

 

Willow Festival

 

IL

Chicago-Naperville-Elgin

404

404

91.6%

 

 

60

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

$19.52

 

 

 

 

IL

 

1,862

1,355

95.8%

95.8%

0

572

 

$22.28

 

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

$17.83

 

Willow Lake Shopping Center

GRI

40%

IN

Indianapolis-Carmel-Anderson

86

34

86.4%

 

64

64

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

$18.12

 

Willow Lake West Shopping Center

GRI

40%

IN

Indianapolis-Carmel-Anderson

53

21

100.0%

 

 

12

Trader Joe's

$28.57

 

 

 

 

IN

 

428

345

98.6%

98.6%

64

116

 

$18.52

 

Fellsway Plaza

M

75%

MA

Boston-Cambridge-Newton

161

161

98.0%

 

 

61

Stop & Shop, Planet Fitness, BioLife Plasma Services

$27.44

 

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

$32.10

 

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

98.7%

 

 

55

Shaw's

$27.65

 

The Abbot

 

MA

Boston-Cambridge-Newton

64

64

71.9%

 

 

 

Center for Effective Alturism

$98.23

(2)

The Longmeadow Shops

 

MA

Springfield, MA

99

99

98.9%

 

 

 

CVS

$31.79

 

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

$23.59

 

 

 

 

MA

 

898

898

97.4%

97.4%

0

315

 

$31.39

 

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

$19.53

 

Festival at Woodholme

GRI

40%

MD

Baltimore-Columbia-Towson

81

32

93.7%

 

 

10

Trader Joe's

$41.59

 

Firstfield Shopping Center

GRI

40%

MD

Washington-Arlington-Alexandri

22

9

100.0%

 

 

 

-

$45.97

 

Parkville Shopping Center

GRI

40%

MD

Baltimore-Columbia-Towson

165

66

96.4%

 

 

41

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

$17.83

 

Southside Marketplace

GRI

40%

MD

Baltimore-Columbia-Towson

125

50

94.7%

 

 

44

Giant

$25.86

 

Takoma Park

GRI

40%

MD

Washington-Arlington-Alexandri

107

43

98.2%

 

 

64

Planet Fitness

$15.48

 

Village at Lee Airpark

 

MD

Baltimore-Columbia-Towson

118

118

100.0%

 

75

63

Giant, (Sunrise)

$31.87

 

Watkins Park Plaza

GRI

40%

MD

Washington-Arlington-Alexandri

111

45

98.6%

 

 

 

LA Fitness, CVS

$30.37

 

Westbard Square

 

MD

Washington-Arlington-Alexandri

171

171

98.4%

 

 

55

Giant, Bowlmor AMF

$39.44

 

Woodmoor Shopping Center

GRI

40%

MD

Washington-Arlington-Alexandri

68

27

93.3%

 

 

 

CVS

$38.65

 

 

 

 

MD

 

1,137

622

97.4%

97.4%

75

357

 

$30.66

 

Apple Valley Square

 

MN

Minneapol-St. Paul-Bloomington

179

179

78.7%

 

87

 

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

$19.17

 

Cedar Commons

 

MN

Minneapol-St. Paul-Bloomington

66

66

100.0%

 

 

50

Whole Foods

$30.87

 

Colonial Square

GRI

40%

MN

Minneapol-St. Paul-Bloomington

93

37

100.0%

 

 

44

Lund's

$28.26

 

Rockford Road Plaza

GRI

40%

MN

Minneapol-St. Paul-Bloomington

204

82

99.4%

 

 

 

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

$14.62

 

Rockridge Center

C

20%

MN

Minneapol-St. Paul-Bloomington

125

25

98.3%

 

 

89

CUB Foods

$14.85

 

 

 

 

MN

 

668

390

89.9%

89.9%

87

183

 

$20.99

 

Brentwood Plaza

 

MO

St. Louis

60

60

92.6%

 

 

52

Schnucks

$10.45

 

Bridgeton

 

MO

St. Louis

71

71

100.0%

 

130

63

Schnucks, (Home Depot)

$12.96

img25796562_3.jpg Supplemental Information 30


Portfolio Summary Report By State

December 31, 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

 

Dardenne Crossing

 

MO

St. Louis

67

67

100.0%

 

 

63

Schnucks

$11.85

 

Kirkwood Commons

 

MO

St. Louis

210

210

100.0%

 

258

136

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

$10.42

 

 

 

 

MO

 

408

408

98.9%

98.9%

388

314

 

$11.11

 

Blakeney Town Center

 

NC

Charlotte-Concord-Gastonia

384

384

97.9%

 

124

 

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

$27.47

 

Carmel Commons

 

NC

Charlotte-Concord-Gastonia

146

146

100.0%

 

 

14

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

$24.60

 

Cochran Commons

C

20%

NC

Charlotte-Concord-Gastonia

66

13

100.0%

 

15

42

Harris Teeter, (Walgreens)

$17.58

 

Market at Colonnade Center

 

NC

Raleigh-Cary

58

58

100.0%

 

 

40

Whole Foods

$29.08

 

Glenwood Village

 

NC

Raleigh-Cary

43

43

94.4%

 

 

28

Harris Teeter

$19.49

 

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

$21.59

 

Lake Pine Plaza

 

NC

Raleigh-Cary

88

88

100.0%

 

 

58

Harris Teeter

$14.77

 

Midtown East

O

50%

NC

Raleigh-Cary

159

79

100.0%

 

 

120

Wegmans

$26.43

 

Ridgewood Shopping Center

C

20%

NC

Raleigh-Cary

94

19

91.3%

 

 

30

Whole Foods, Walgreens

$31.17

 

Shops at Erwin Mill

M

55%

NC

Durham-Chapel Hill

91

91

100.0%

 

 

53

Harris Teeter

$21.04

 

Shoppes of Kildaire

GRI

40%

NC

Raleigh-Cary

145

58

100.0%

 

 

46

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

$21.87

 

Southpoint Crossing

 

NC

Durham-Chapel Hill

103

103

96.1%

 

 

59

Harris Teeter

$18.02

 

Sutton Square

C

20%

NC

Raleigh-Cary

101

20

97.0%

 

 

24

The Fresh Market

$22.61

 

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

$26.52

 

Village Plaza

C

20%

NC

Durham-Chapel Hill

73

15

93.4%

 

 

42

Whole Foods

$26.20

 

Willow Oaks

 

NC

Charlotte-Concord-Gastonia

65

65

100.0%

 

 

49

Publix

$18.27

 

Woodcroft Shopping Center

 

NC

Durham-Chapel Hill

90

90

97.1%

 

 

41

Food Lion, ACE Hardware

$15.02

 

 

 

 

NC

 

2,466

1,610

98.5%

98.5%

139

744

 

$23.28

(2)

Bloomfield Crossing

 

NJ

New York-Newark-Jersey City

59

59

100.0%

 

 

34

Superfresh

$16.03

(2)

Boonton ACME Shopping Center

 

NJ

New York-Newark-Jersey City

63

63

100.0%

 

 

49

Acme Markets

$25.54

(2)

Cedar Hill Shopping Center

 

NJ

New York-Newark-Jersey City

43

43

100.0%

 

 

 

Walgreens

$31.17

(2)

Chestnut Ridge Shopping Center

O

50%

NJ

New York-Newark-Jersey City

76

38

92.2%

 

 

19

Fresh Market, Drop Fitness

$30.97

 

Chimney Rock

 

NJ

New York-Newark-Jersey City

218

218

100.0%

 

 

50

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

$38.34

 

District at Metuchen

C

20%

NJ

New York-Newark-Jersey City

67

13

100.0%

 

 

44

Whole Foods

$33.14

(2)

Emerson Plaza

 

NJ

New York-Newark-Jersey City

85

85

95.3%

 

 

53

Shoprite, K-9 Resorts Luxury Pet Hotel

$14.50

(2)

Ferry Street Plaza

 

NJ

New York-Newark-Jersey City

108

108

100.0%

 

 

63

Seabra Foods, Flaming Grill

$23.41

(2)

Glenwood Green

M

70%

NJ

Philadelphia-Camden-Wilmington

355

355

95.6%

 

 

80

ShopRite, Target, Rendina

$16.84

(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

$18.29

(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

91.9%

 

 

30

Kings Food Markets, Crunch Fitness

$25.08

 

Plaza Square

GRI

40%

NJ

New York-Newark-Jersey City

103

41

80.0%

 

 

43

Grocer, Retro Fitness

$18.05

(2)

Pompton Lakes Towne Square

 

NJ

New York-Newark-Jersey City

66

66

92.2%

 

 

 

Planet Fitness

$26.29

(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

100.0%

 

 

45

Acme Markets

$32.06

(2)

Valley Ridge Shopping Center

 

NJ

New York-Newark-Jersey City

103

103

93.0%

 

 

39

Whole Foods

$27.33

(2)

Van Houten Plaza

 

NJ

New York-Newark-Jersey City

42

42

100.0%

 

 

 

Dollar Tree

$11.05

(2)

Waldwick Plaza

 

NJ

New York-Newark-Jersey City

27

27

100.0%

 

 

 

-

$28.19

(2)

Washington Commons

M

100%

NJ

New York-Newark-Jersey City

74

74

94.2%

 

 

44

Stop & Shop

$23.95

 

 

 

 

NJ

 

1,885

1,699

96.6%

96.4%

0

627

 

$25.19

 

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

74.1%

 

 

 

-

$50.80

 

1175 Third Avenue

 

NY

New York-Newark-Jersey City

23

23

100.0%

 

 

10

Whole Foods, Five Below

$112.26

 

1225-1239 Second Ave

 

NY

New York-Newark-Jersey City

19

19

100.0%

 

 

13

Dumbo Market

$83.90

(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%

 

 

 

-

$39.59

(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%

 

 

 

-

$82.38

 

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

97.9%

 

 

65

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

$24.78

(2)

Biltmore Shopping Center

 

NY

New York-Newark-Jersey City

17

17

100.0%

 

 

 

-

$39.90

 

Broadway Plaza

 

NY

New York-Newark-Jersey City

147

147

93.2%

 

 

18

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

$41.90

(2)

Carmel ShopRite Plaza

 

NY

New York-Newark-Jersey City

142

142

96.9%

 

 

65

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

$14.50

(2)

Chilmark Shopping Center

 

NY

New York-Newark-Jersey City

47

47

100.0%

 

 

 

CVS

$32.98

 

Clocktower Plaza Shopping Ctr

 

NY

New York-Newark-Jersey City

79

79

96.9%

 

 

63

Stop & Shop

$48.76

(2)

DeCicco's Plaza

 

NY

New York-Newark-Jersey City

70

70

97.0%

 

 

30

Decicco & Sons

$40.53

img25796562_3.jpg Supplemental Information 31


Portfolio Summary Report By State

December 31, 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)

District Shops of Pelham Manor (fka Pelham Manor Plaza)

 

NY

New York-Newark-Jersey City

25

25

74.5%

 

 

10

Manor Market

$36.02

 

East Meadow Plaza

 

NY

New York-Newark-Jersey City

139

139

85.6%

 

 

31

Lidl, Dollar Deal

$25.93

(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

94.0%

 

 

 

King Kullen, Rite Aid

$13.04

(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

95.2%

 

 

12

The Goddard School

$23.68

(2)

Heritage 202 Center

 

NY

New York-Newark-Jersey City

19

19

93.8%

 

 

 

-

$36.54

 

Hewlett Crossing I & II

 

NY

New York-Newark-Jersey City

52

52

100.0%

 

 

 

-

$39.55

 

Lake Grove Commons

GRI

40%

NY

New York-Newark-Jersey City

141

57

100.0%

 

 

48

Whole Foods, LA Fitness

$37.39

(2)

Lakeview Shopping Center

 

NY

New York-Newark-Jersey City

165

165

97.9%

 

 

45

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

$18.55

(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

88.4%

 

 

35

Acme Markets

$19.92

(2)

Midway Shopping Center

O

12%

NY

New York-Newark-Jersey City

244

29

97.4%

 

 

74

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

$26.83

(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

91.5%

 

 

 

CVS

$22.26

(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

$17.62

(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

93.9%

 

 

18

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

$27.79

(2)

Somers Commons

 

NY

New York-Newark-Jersey City

135

135

89.9%

 

 

 

Level Fitness, Tractor Supply, Goodwill

$17.79

(2)

Staples Plaza-Yorktown Heights

 

NY

New York-Newark-Jersey City

125

125

100.0%

 

 

 

Level Fitness, Staples, Party City, Extra Space Storage

$11.45

(2)

Tanglewood Shopping Center

 

NY

New York-Newark-Jersey City

28

28

96.6%

 

 

 

-

$44.02

 

The Gallery at Westbury Plaza

 

NY

New York-Newark-Jersey City

312

312

98.4%

 

 

13

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

$53.54

 

The Meadows (fka East Meadow)

 

NY

New York-Newark-Jersey City

141

141

94.8%

 

 

93

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

$16.48

 

The Point at Garden City Park

 

NY

New York-Newark-Jersey City

105

105

100.0%

 

 

52

King Kullen, Ace Hardware

$31.29

(2)

The Shops at SunVet (fka SunVet)

M

100%

NY

New York-Newark-Jersey City

172

172

73.3%

 

 

40

Whole Foods, Nordstrom Rack

$45.92

(2)

Towne Centre at Somers

 

NY

New York-Newark-Jersey City

84

84

98.2%

 

 

 

CVS

$31.74

Valley Stream

 

NY

New York-Newark-Jersey City

99

99

95.0%

 

 

 

King Kullen

$31.10

(2)

Village Commons

 

NY

New York-Newark-Jersey City

28

28

87.6%

 

 

 

-

$39.47

 

Wading River

 

NY

New York-Newark-Jersey City

99

99

96.4%

 

 

 

King Kullen, CVS, Ace Hardware

$24.56

 

Westbury Plaza

 

NY

New York-Newark-Jersey City

390

390

100.0%

 

 

110

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

$28.10

 

 

 

 

NY

 

4,125

3,656

93.5%

94.5%

0

854

 

$29.89

 

Cherry Grove

 

OH

Cincinnati

203

203

96.0%

 

 

66

Kroger, Shoe Carnival, TJ Maxx, Tuesday Morning

$13.34

 

East Pointe

 

OH

Columbus

111

111

100.0%

 

 

76

Kroger

$11.65

 

Hyde Park

 

OH

Cincinnati

398

398

100.0%

 

 

100

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

$17.41

 

Kroger New Albany Center

 

OH

Columbus

96

96

100.0%

 

 

65

Kroger

$14.12

 

Northgate Plaza (Maxtown Road)

 

OH

Columbus

117

117

100.0%

 

90

91

Kroger, (Home Depot)

$12.51

 

Red Bank Village

 

OH

Cincinnati

176

176

100.0%

 

 

152

WalMart

$8.00

 

Regency Commons

 

OH

Cincinnati

34

34

84.0%

 

 

 

-

$27.58

 

West Chester Plaza

 

OH

Cincinnati

88

88

96.8%

 

 

67

Kroger

$10.20

 

 

 

 

OH

 

1,224

1,224

98.7%

98.7%

90

616

 

$13.82

 

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

$22.03

 

Northgate Marketplace

 

OR

Medford

81

81

96.3%

 

 

13

Trader Joe's, REI, PETCO

$25.26

 

Northgate Marketplace Ph II

 

OR

Medford

177

177

96.4%

 

 

 

Dick's Sporting Goods, Homegoods, Marshalls

$18.12

 

Sherwood Crossroads

 

OR

Portland-Vancouver-Hillsboro

88

88

91.9%

 

 

55

Safeway

$12.40

 

Tanasbourne Market

 

OR

Portland-Vancouver-Hillsboro

71

71

100.0%

 

 

57

Whole Foods

$33.11

 

Walker Center

 

OR

Portland-Vancouver-Hillsboro

89

89

95.7%

 

 

 

REI

$28.64

 

 

 

 

OR

 

834

778

95.4%

95.4%

0

215

 

$22.07

 

Allen Street Shopping Ctr

GRI

40%

PA

Allentown-Bethlehem-Easton

46

18

100.0%

 

 

22

Grocery Outlet Bargain Market

$19.71

 

Baederwood Shopping Center

M

80%

PA

Philadelphia-Camden-Wilmington

117

117

97.4%

 

 

40

Whole Foods, Planet Fitness

$28.52

 

City Avenue Shopping Center

GRI

40%

PA

Philadelphia-Camden-Wilmington

157

63

96.1%

 

 

 

Ross Dress for Less, TJ Maxx, Dollar Tree

$21.97

 

Gateway Shopping Center

 

PA

Philadelphia-Camden-Wilmington

224

224

96.0%

 

 

11

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

$36.71

 

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)

$28.73

 

Mercer Square Shopping Center

GRI

40%

PA

Philadelphia-Camden-Wilmington

91

37

100.0%

 

 

51

Weis Markets

$23.43

 

Newtown Square Shopping Center

GRI

40%

PA

Philadelphia-Camden-Wilmington

142

57

96.5%

 

 

56

Acme Markets, Michael's

$20.87

 

Stefko Boulevard Shopping Center

GRI

40%

PA

Allentown-Bethlehem-Easton

134

54

97.9%

 

 

73

Valley Farm Market, Dollar Tree, Muscle Inc. Gym

$11.44

 

Warwick Square Shopping Center

GRI

40%

PA

Philadelphia-Camden-Wilmington

93

37

95.6%

 

 

25

Grocery Outlet Bargain Market, Planet Fitness

$17.47

 

 

 

 

PA

 

1,111

713

97.3%

97.3%

244

390

 

$27.57

img25796562_3.jpg Supplemental Information 32


Portfolio Summary Report By State

December 31, 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)

East Greenwich Square

O

70%

RI

Boston-Cambridge-Newton

159

111

97.0%

 

 

39

Dave's Fresh Marketplace, Les Isle Rose

$20.00

 

 

 

 

RI

 

159

111

100.0%

97.0%

0

39

 

$20.00

 

Indigo Square

 

SC

Charleston-North Charleston

51

51

100.0%

 

 

22

Greenwise (Vac 8/29/20)

$32.01

 

Merchants Village

GRI

40%

SC

Charleston-North Charleston

80

32

100.0%

 

 

38

Publix

$19.16

 

 

 

 

SC

 

131

83

100.0%

100.0%

0

59

 

$27.07

 

Harpeth Village Fieldstone

 

TN

Nashvil-Davdsn-Murfree-Frankln

70

70

100.0%

 

 

55

Publix

$17.43

 

Northlake Village

 

TN

Nashvil-Davdsn-Murfree-Frankln

135

135

100.0%

 

 

75

Kroger

$16.14

 

Peartree Village

 

TN

Nashvil-Davdsn-Murfree-Frankln

110

110

100.0%

 

 

84

Kroger, PETCO

$20.52

 

 

 

 

TN

 

314

314

100.0%

100.0%

0

214

 

$17.93

 

Alden Bridge

 

TX

Houston-Woodlands-Sugar Land

139

139

97.4%

 

 

68

Kroger, Walgreens

$21.80

(2)

Baybrook East

O

50%

TX

Houston-Woodlands-Sugar Land

155

77

91.3%

 

 

106

H.E.B

$12.73

 

Bethany Park Place

 

TX

Dallas-Fort Worth-Arlington

99

99

98.6%

 

 

83

Kroger

$12.07

 

CityLine Market

 

TX

Dallas-Fort Worth-Arlington

81

81

100.0%

 

 

40

Whole Foods

$30.87

 

CityLine Market Phase II

 

TX

Dallas-Fort Worth-Arlington

22

22

100.0%

 

 

 

CVS

$28.99

 

Cochran's Crossing

 

TX

Houston-Woodlands-Sugar Land

138

138

93.7%

 

 

63

Kroger

$21.16

 

Hancock

 

TX

Austin-Round Rock-Georgetown

263

263

99.2%

 

 

90

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

$20.53

 

Hillcrest Village

 

TX

Dallas-Fort Worth-Arlington

15

15

100.0%

 

 

 

-

$51.47

 

Indian Springs Center

 

TX

Houston-Woodlands-Sugar Land

140

140

100.0%

 

 

79

H.E.B.

$26.92

(2)

Jordan Ranch

M

50%

TX

Houston-Woodlands-Sugar Land

162

162

83.2%

 

 

118

HEB

$14.81

 

Keller Town Center

 

TX

Dallas-Fort Worth-Arlington

120

120

95.9%

 

 

64

Tom Thumb

$17.00

 

Lebanon/Legacy Center

 

TX

Dallas-Fort Worth-Arlington

56

56

97.0%

 

63

63

(WalMart)

$31.71

 

Market at Preston Forest

 

TX

Dallas-Fort Worth-Arlington

96

96

100.0%

 

 

64

Tom Thumb

$23.28

 

Market at Round Rock

 

TX

Austin-Round Rock-Georgetown

123

123

85.6%

 

 

30

Sprout's Markets, Office Depot

$21.63

 

Market at Springwoods Village

M

53%

TX

Houston-Woodlands-Sugar Land

167

167

98.9%

 

 

100

Kroger

$18.44

 

Mockingbird Commons

 

TX

Dallas-Fort Worth-Arlington

120

120

100.0%

 

 

49

Tom Thumb, Ogle School of Hair Design

$22.21

 

North Hills

 

TX

Austin-Round Rock-Georgetown

164

164

98.8%

 

 

60

H.E.B.

$23.70

 

Panther Creek

 

TX

Houston-Woodlands-Sugar Land

166

166

99.0%

 

 

66

CVS, The Woodlands Childrens Museum, Fitness Project

$25.47

 

Prestonbrook

 

TX

Dallas-Fort Worth-Arlington

92

92

98.9%

 

 

64

Kroger

$15.73

 

Preston Oaks

 

TX

Dallas-Fort Worth-Arlington

103

103

96.2%

 

 

30

Central Market, Talbots

$41.60

 

Shiloh Springs

 

TX

Dallas-Fort Worth-Arlington

110

110

100.0%

 

 

61

Kroger

$15.84

 

Shops at Mira Vista

 

TX

Austin-Round Rock-Georgetown

68

68

100.0%

 

 

15

Trader Joe's, Champions Westlake Gymnastics & Cheer

$27.16

(2)

Sienna Grande Shops (fka Sienna)

M

75%

TX

Houston-Woodlands-Sugar Land

30

30

58.6%

 

 

 

-

$35.60

 

Southpark at Cinco Ranch

 

TX

Houston-Woodlands-Sugar Land

265

265

100.0%

 

 

101

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

$14.85

 

Sterling Ridge

 

TX

Houston-Woodlands-Sugar Land

129

129

100.0%

 

 

63

Kroger, CVS

$22.98

 

Sweetwater Plaza

C

20%

TX

Houston-Woodlands-Sugar Land

135

27

93.7%

 

 

65

Kroger, Walgreens

$18.81

 

Tech Ridge Center

 

TX

Austin-Round Rock-Georgetown

243

243

98.3%

 

 

84

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

$21.47

 

The Village at Riverstone

 

TX

Houston-Woodlands-Sugar Land

165

165

95.0%

 

 

100

Kroger

$17.44

(2)

University Commons - Austin

C

20%

TX

Austin-Round Rock-Georgetown

218

44

93.8%

 

 

126

HEB

$21.03

 

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

$22.37

 

Weslayan Plaza West

GRI

40%

TX

Houston-Woodlands-Sugar Land

186

74

98.1%

 

 

52

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

$22.38

 

Westwood Village

 

TX

Houston-Woodlands-Sugar Land

242

242

97.5%

 

127

 

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

$19.60

 

Woodway Collection

GRI

40%

TX

Houston-Woodlands-Sugar Land

97

39

94.2%

 

 

45

Whole Foods

$32.52

 

 

 

 

TX

 

4,477

3,846

96.8%

97.9%

190

1,951

 

$21.37

 

Ashburn Farm Village Center

GRI

40%

VA

Washington-Arlington-Alexandri

92

37

100.0%

 

 

27

Patel Brothers, The Shop Gym

$18.24

 

Belmont Chase

 

VA

Washington-Arlington-Alexandri

91

91

100.0%

 

 

40

Cooper's Hawk Winery, Whole Foods

$35.19

 

Carytown Exchange

M

69%

VA

Richmond

116

116

100.0%

 

 

38

Publix, CVS

$29.09

 

Centre Ridge Marketplace

GRI

40%

VA

Washington-Arlington-Alexandri

107

43

96.2%

 

 

55

United States Coast Guard Ex, Planet Fitness

$20.21

 

Point 50

 

VA

Washington-Arlington-Alexandri

48

48

100.0%

 

 

30

Amazon Fresh

$33.27

 

Festival at Manchester Lakes

GRI

40%

VA

Washington-Arlington-Alexandri

169

68

96.2%

 

 

32

Amazon Fresh, Homesense, Hyper Kidz

$31.39

 

Fox Mill Shopping Center

GRI

40%

VA

Washington-Arlington-Alexandri

103

41

97.6%

 

 

50

Giant

$27.74

 

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

$29.79

 

Hanover Village Shopping Center

GRI

40%

VA

Richmond

90

36

100.0%

 

 

18

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

$10.35

 

Kamp Washington Shopping Center

GRI

40%

VA

Washington-Arlington-Alexandri

71

28

100.0%

 

 

 

PGA Tour Superstore

$35.50

 

Kings Park Shopping Center

GRI

40%

VA

Washington-Arlington-Alexandri

96

39

100.0%

 

 

51

Giant, CVS

$34.87

 

Lorton Station Marketplace

C

20%

VA

Washington-Arlington-Alexandri

136

27

91.4%

 

 

63

Amazon Fresh, Planet Fitness, Five Below, LLC

$26.76

 

Saratoga Shopping Center

GRI

40%

VA

Washington-Arlington-Alexandri

113

45

95.1%

 

 

56

Giant

$22.48

 

Shops at County Center

 

VA

Washington-Arlington-Alexandri

101

101

100.0%

 

 

52

Harris Teeter, Planet Fitness

$21.74

 

The Crossing Clarendon

 

VA

Washington-Arlington-Alexandri

420

420

96.2%

 

 

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

$39.71

 

The Field at Commonwealth

 

VA

Washington-Arlington-Alexandri

167

167

100.0%

 

 

122

Wegmans

$23.89

img25796562_3.jpg Supplemental Information 33


Portfolio Summary Report By State

December 31, 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

 

Village Center at Dulles

C

20%

VA

Washington-Arlington-Alexandri

307

61

85.5%

 

 

48

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

$30.62

 

Village Shopping Center

GRI

40%

VA

Richmond

116

46

83.8%

 

 

45

Publix, CVS

$26.94

 

Willston Centre I

GRI

40%

VA

Washington-Arlington-Alexandri

105

42

86.5%

 

 

 

Fashion K City

$30.38

 

Willston Centre II

GRI

40%

VA

Washington-Arlington-Alexandri

136

54

100.0%

 

141

59

Safeway, (Target), (PetSmart)

$28.50

 

 

 

 

VA

 

2,925

1,647

96.9%

96.9%

141

882

 

$30.49

 

6401 Roosevelt

 

WA

Seattle-Tacoma-Bellevue

8

8

100.0%

 

 

 

-

$27.92

 

Aurora Marketplace

GRI

40%

WA

Seattle-Tacoma-Bellevue

107

43

100.0%

 

 

49

Safeway, TJ Maxx

$19.13

 

Ballard Blocks I

O

50%

WA

Seattle-Tacoma-Bellevue

132

66

98.4%

 

 

12

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

$27.71

 

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

$35.03

 

Broadway Market

C

20%

WA

Seattle-Tacoma-Bellevue

140

28

94.3%

 

 

64

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

$29.42

 

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

$13.24

 

Eastgate Plaza

GRI

40%

WA

Seattle-Tacoma-Bellevue

85

34

100.0%

 

 

29

Safeway, Rite Aid

$32.47

 

Grand Ridge Plaza

 

WA

Seattle-Tacoma-Bellevue

331

331

99.5%

 

 

45

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

$27.53

 

Inglewood Plaza

 

WA

Seattle-Tacoma-Bellevue

17

17

100.0%

 

 

 

-

$48.11

 

Island Village

 

WA

Seattle-Tacoma-Bellevue

106

106

98.7%

 

 

49

Safeway, Rite Aid

$16.47

 

Klahanie Shopping Center

 

WA

Seattle-Tacoma-Bellevue

67

67

89.6%

 

40

40

(QFC)

$39.15

 

Melrose Market

 

WA

Seattle-Tacoma-Bellevue

21

21

92.7%

 

 

 

-

$37.57

 

Overlake Fashion Plaza

GRI

40%

WA

Seattle-Tacoma-Bellevue

87

35

100.0%

 

230

13

Marshalls, Bevmo!, Amazon Go Grocery

$30.71

 

Pine Lake Village

 

WA

Seattle-Tacoma-Bellevue

103

103

98.6%

 

 

41

Quality Food Centers, Rite Aid

$27.82

 

Roosevelt Square

 

WA

Seattle-Tacoma-Bellevue

150

150

84.7%

 

 

50

Whole Foods, Guitar Center, LA Fitness

$28.96

 

Sammamish-Highlands

 

WA

Seattle-Tacoma-Bellevue

101

101

100.0%

 

55

67

Trader Joe's, Bartell Drugs, (Safeway)

$39.83

 

Southcenter

 

WA

Seattle-Tacoma-Bellevue

58

58

100.0%

 

112

 

(Target)

$36.04

 

 

 

 

WA

 

1,836

1,267

96.5%

96.5%

437

532

 

$29.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regency Centers Total

 

 

 

 

57,315

48,814

96.3%

96.5%

3,747

17,497

 

$25.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 State of 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 34


 

As of December 31, 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)

 

$239,858

Share of Unconsolidated JV NOI (page 7)

 

$27,132

Less: Noncontrolling Interests (page 7)

 

$(2,112)

Pro Rata Share of Operating Portfolio NOI

 

$264,878

 

 

 

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

 

 

Retail Operating Properties Excluding In-Process Redevelopments (Quarterly)

 

$6,932

Retail Operating Properties Including In-Process Redevelopments (Quarterly)

 

$11,068

 

 

 

 

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

 

 

In-Process Ground-Up Development

REG's Estimated Net Project Costs (page 17)

 

$238,000

Stabilized Yield (page 17)

 

7%

Annualized Proforma Stabilized NOI

 

$16,660

% of Costs Incurred (page 17)

 

45%

Construction in Progress

 

$107,100

 

 

 

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

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

 

$507

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

 

$146

 

 

 

In-Process Redevelopment Projects

REG's Estimated Net Project Costs (page 17)

 

$259,000

Stabilized Yield (page 17)

 

10%

Annualized Proforma Stabilized NOI

 

$25,900

% of Costs Incurred (page 17)

 

34%

Construction in Progress

 

$88,060

 

 

 

NOI from In-Process Redevelopment - Current Quarter

In-place NOI from Current Year Redevelopment Completions

 

$1,850

In-place NOI from In-Process Redevelopments

 

$(682)

 

 

 

 

Fee Income

 

 

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

 

$7,978

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

 

$(256)

 

 

 

 

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

 

$11,800

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

 

$50,916

 

 

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

 

 

Cash and Cash Equivalents

 

$18,990

Tenant and other receivables, excluding Straight line rent receivables

 

$103,235

Other Assets, excluding Goodwill

 

$153,089

 

 

 

 

Liabilities

 

 

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

 

 

Notes payable

 

$4,956,880

Accounts payable and other liabilities

 

$416,156

Tenants' security, escrow deposits

 

$85,238

Preferred Stock

 

$225,000

 

 

 

 

Common Shares and Equivalents Outstanding

 

 

Common Shares and Equivalents Issued and Outstanding (page 1)

 

182,458

 

 

 

 

img25796562_3.jpg Supplemental Information 35


 

Earnings Guidance

December 31, 2024

 

Full Year 2025 Guidance (in thousands, except per share data)

2024 Actual

2025 Guidance

 

 

 

Net Income Attributable to Common Shareholders per diluted share

$2.11

$2.25 - $2.31

 

 

 

 

 

 

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

$4.30

$4.52 - $4.58

 

 

 

 

 

 

Core Operating Earnings per diluted share(1)

$4.13

$4.30 - $4.36

 

 

 

 

 

 

Same property NOI growth without termination fees(2)

3.6%

+3.2% to +4.0%

 

 

 

 

 

 

Non-cash revenues(3)

$45,047

+/-$45,000

 

 

 

 

 

 

G&A expense, net(4)

$96,519

$93,000-$96,000

 

 

 

 

 

 

Interest expense, net and Preferred stock dividends(5)

$214,815

$231,000-$234,000

 

 

 

 

 

 

Management, transaction and other fees

$26,911

+/-$27,000

 

 

 

 

 

 

Development and Redevelopment spend

$228,847

+/-$250,000

 

 

 

 

 

 

Acquisitions

$91,905

+/-$135,000

Cap rate (weighted average)

6.4%

+/- 5.5%

 

 

 

 

 

 

Dispositions

$111,850

+/-$75,000

Cap rate (weighted average)

5.4%

+/- 6.0%

 

 

 

 

 

 

Share/unit issuances

$0

$100,000

 

 

 

 

 

 

Share/unit repurchases

$200,000

$0

 

 

 

 

 

 

Merger-related transition expense

$7,718

$0

 

 

 

 

 

 

 

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

 

Full Year 2025

 

Low

 

High

 

 

 

 

Net income attributable to common shareholders

 

$2.25

 

2.31

 

 

 

 

Adjustments to reconcile net income to Nareit FFO:

 

 

 

 

Depreciation and amortization (excluding FF&E)

 

2.26

 

2.26

Exchangeable operating partnership units

 

0.01

 

0.01

Nareit Funds From Operations

 

$4.52

 

4.58

 

 

 

 

Adjustments to reconcile Nareit FFO to Core Operating Earnings:

 

 

 

 

Straight line rent, net

 

(0.13)

 

(0.13)

Above/below market rent amortization, net

 

(0.12)

 

(0.12)

Debt and derivative mark-to-market amortization

 

0.03

 

0.03

Core Operating Earnings

 

$4.30

 

4.36

Note: Figures above represent 100% of Regency's consolidated entities and its pro-rata share of unconsolidated real estate partnerships, with the exception of items that are net of noncontrolling interests including per share data, "Development and Redevelopment spend", "Acquisitions", and "Dispositions".

(1)
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.
(2)
2024 Same property NOI growth excludes $4.4M of collections of 2020/2021 reserves in 2023, with growth of 3.1% when not excluded.
(3)
Includes above and below market rent amortization and straight-line rents, and excludes debt and derivative mark to market amortization.
(4)
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.
(5)
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 36


 

Glossary of Terms

December 31, 2024

 

Non-GAAP measures

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 Funds from Operations (“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 both Net Income Attributable to Common Shareholders to Nareit FFO and Nareit FFO to Core Operating Earnings.

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 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 real estate investment partnerships and joint ventures. Regency computes Nareit FFO for all periods presented in accordance with Nareit's definition. 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, termination fee income, tenant recoveries, other lease income, and other property income, less operating and maintenance expenses, real estate taxes, ground rent, termination expense, 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. Management believes that NOI is a useful measure for investors because it provides insight into the core operations and performance of our properties, independent of the capital structure, financing activities, and non-operating factors. By focusing on property-level performance, NOI allows investors to compare the profitability of our real estate assets across periods and with those of other REIT peers in the industry, facilitating a clearer understanding of trends in occupancy, rental income, and operating expense management. In addition to its relevance for investors, management uses NOI as a key performance metric in making operational and strategic decisions. NOI is used to evaluate income generated from shopping centers (i.e., return on assets) and to guide decisions on capital investments. These decisions may include acquisitions, redevelopments, and investments in capital improvements.

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 the Company’s consolidated properties plus its economic share (based on the ownership interest) in the unconsolidated real estate investment partnerships. The Company provides Pro-rata financial information because Regency believes it assists investors and analysts in estimating the economic interest in the consolidated and unconsolidated real estate investment partnerships, when read in conjunction with the Company’s reported results under GAAP. The Company believes presenting its Pro-rata share of assets, liabilities, operating results, and other metrics, along with certain other non-GAAP measures, makes comparisons of its 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 the Company’s 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 the Company’s proportionate economic interest in the assets, liabilities, and operating results of properties in its portfolio. The Company does 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

img25796562_3.jpg Supplemental Information 37


 

according to their invested capital. The Company’s share of invested capital establishes the ownership interests Regency uses to prepare its Pro-rata share.

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 the financial statements as reported under GAAP. The Company compensates for these limitations by relying primarily on our GAAP financial statements, using the Pro-rata information as a supplement.

Other Defined Terms

Development Completion: A Property in Development that 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.

Non-Same Property: Any property, during either calendar year period being compared, that was 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.

Other lease income: includes revenue derived from various lease-related activities beyond standard base or percentage rent. This primarily includes income from temporary tenants, late fees, signage and marketing fees, sustainability income, land/building rentals, communications tower leases, tenant/employee parking fees, incidental income, and other ancillary charges generally outlined in lease agreements.

Other property income: includes parking fees and other incidental income from the properties and is generally recognized at the point in time that the performance obligation is met.

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.

Redevelopment Completion: A Property in Redevelopment that 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.

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.

Same Property: Retail Operating Property that was 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 38