Companies:
10,652
total market cap:
$139.688 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Regency Centers
REG
#1609
Rank
$13.30 B
Marketcap
๐บ๐ธ
United States
Country
$72.29
Share price
0.43%
Change (1 day)
2.57%
Change (1 year)
๐ Real estate
๐ฐ Investment
Categories
Regency Centers Corporation
is an American real estate investment (REIT) trust that operates of shopping centers.
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Regency Centers
Quarterly Reports (10-Q)
Financial Year FY2014 Q2
Regency Centers - 10-Q quarterly report FY2014 Q2
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
June 30, 2014
or
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from
to
Commission File Number 1-12298 (Regency Centers Corporation)
Commission File Number 0-24763 (Regency Centers, L.P.)
REGENCY CENTERS CORPORATION
REGENCY CENTERS, L.P.
(Exact name of registrant as specified in its charter)
FLORIDA (REGENCY CENTERS CORPORATION)
59-3191743
DELAWARE (REGENCY CENTERS, L.P)
59-3429602
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
One Independent Drive, Suite 114
Jacksonville, Florida 32202
(904) 598-7000
(Address of principal executive offices) (zip code)
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Regency Centers Corporation YES
x
NO
o
Regency Centers, L.P. YES
x
NO
o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Regency Centers Corporation YES
x
NO
o
Regency Centers, L.P. YES
x
NO
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Regency Centers Corporation:
Large accelerated filer
x
Accelerated filer
o
Non-accelerated filer
o
Smaller reporting company
o
Regency Centers, L.P.:
Large accelerated filer
o
Accelerated filer
x
Non-accelerated filer
o
Smaller reporting company
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Regency Centers Corporation YES
o
NO
x
Regency Centers, L.P. YES
o
NO
x
The number of shares outstanding of the Regency Centers Corporation’s voting common stock
was
92,357,891
as of
August 5, 2014
.
EXPLANATORY NOTE
This report combines the quarterly reports on Form 10-Q for the quarter ended
June 30, 2014
of Regency Centers Corporation and Regency Centers, L.P. Unless stated otherwise or the context otherwise requires, references to “Regency Centers Corporation” or the “Parent Company” mean Regency Centers Corporation and its controlled subsidiaries; and references to “Regency Centers, L.P.” or the “Operating Partnership” mean Regency Centers, L.P. and its controlled subsidiaries. The term “the Company” or “Regency” means the Parent Company and the Operating Partnership, collectively.
The Parent Company is a real estate investment trust (“REIT”) and the general partner of the Operating Partnership. The Operating Partnership's capital includes general and limited common Partnership Units (“Units”). As of
June 30, 2014
, the Parent Company owned approximately
99.8%
of the Units in the Operating Partnership and the remaining limited Units are owned by investors. The Parent Company owns all of the Series 6 and 7 Preferred Units of the Operating Partnership. As the sole general partner of the Operating Partnership, the Parent Company has exclusive control of the Operating Partnership's day-to-day management.
The Company believes combining the quarterly reports on Form 10-Q of the Parent Company and the Operating Partnership into this single report provides the following benefits:
•
enhances investors' understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;
•
eliminates duplicative disclosure and provides a more streamlined and readable presentation; and
•
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
Management operates the Parent Company and the Operating Partnership as one business. The management of the Parent Company consists of the same individuals as the management of the Operating Partnership. These individuals are officers of the Parent Company and employees of the Operating Partnership.
The Company believes it is important to understand the few differences between the Parent Company and the Operating Partnership in the context of how the Parent Company and the Operating Partnership operate as a consolidated company. The Parent Company is a REIT, whose only material asset is its ownership of partnership interests of the Operating Partnership. As a result, the Parent Company does not conduct business itself, other than acting as the sole general partner of the Operating Partnership, issuing public equity from time to time and guaranteeing certain debt of the Operating Partnership. The Parent Company does not hold any indebtedness, but guarantees all of the unsecured public debt and approximately
18%
of the secured debt of the Operating Partnership. The Operating Partnership holds all the assets of the Company and retains the ownership interests in the Company's joint ventures. Except for net proceeds from public equity issuances by the Parent Company, which are contributed to the Operating Partnership in exchange for partnership units, the Operating Partnership generates all remaining capital required by the Company's business. These sources include the Operating Partnership's operations, its direct or indirect incurrence of indebtedness, and the issuance of partnership units.
Stockholders' equity, partners' capital, and noncontrolling interests are the main areas of difference between the consolidated financial statements of the Parent Company and those of the Operating Partnership. The Operating Partnership's capital includes general and limited common Partnership Units, and Series 6 and 7 Preferred Units owned by the Parent Company. The limited partners' units in the Operating Partnership owned by third parties are accounted for in partners' capital in the Operating Partnership's financial statements and outside of stockholders' equity in noncontrolling interests in the Parent Company's financial statements. The Series 6 and 7 Preferred Units owned by the Parent Company are eliminated in consolidation in the accompanying consolidated financial statements of the Parent Company and are classified as preferred units of general partner in the accompanying consolidated financial statements of the Operating Partnership.
In order to highlight the differences between the Parent Company and the Operating Partnership, there are sections in this report that separately discuss the Parent Company and the Operating Partnership, including separate financial statements, controls and procedures sections, and separate Exhibit 31 and 32 certifications. In the sections that combine disclosure for the Parent Company and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Company.
As general partner with control of the Operating Partnership, the Parent Company consolidates the Operating Partnership for financial reporting purposes, and the Parent Company does not have assets other than its investment in the Operating Partnership. Therefore, while stockholders' equity and partners' capital differ as discussed above, the assets and liabilities of the Parent Company and the Operating Partnership are the same on their respective financial statements.
TABLE OF CONTENTS
Form 10-Q
Report Page
PART I - FINANCIAL INFORMATION
Item 1.
Financial Statements
Regency Centers Corporation:
Consolidated Balance Sheets as of June 30, 2014 and December 31, 2013
1
Consolidated Statements of Operations for the periods ended June 30, 2014 and 2013
2
Consolidated Statements of Comprehensive Income for the periods ended June 30, 2014 and 2013
3
Consolidated Statements of Equity for the periods ended June 30, 2014 and 2013
4
Consolidated Statements of Cash Flows for the periods ended June 30, 2014 and 2013
6
Regency Centers, L.P.:
Consolidated Balance Sheets as of June 30, 2014 and December 31, 2013
8
Consolidated Statements of Operations for the periods ended June 30, 2014 and 2013
9
Consolidated Statements of Comprehensive Income for the periods ended June 30, 2014 and 2013
10
Consolidated Statements of Capital for the periods ended June 30, 2014 and 2013
11
Consolidated Statements of Cash Flows for the periods ended June 30, 2014 and 2013
12
Notes to Consolidated Financial Statements
14
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
28
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
51
Item 4.
Controls and Procedures
51
PART II - OTHER INFORMATION
Item 1.
Legal Proceedings
52
Item 1A.
Risk Factors
52
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
52
Item 3.
Defaults Upon Senior Securities
52
Item 4.
Mine Safety Disclosures
52
Item 5.
Other Information
52
Item 6.
Exhibits
53
SIGNATURES
55
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
REGENCY CENTERS CORPORATION
Consolidated Balance Sheets
June 30, 2014
and
December 31, 2013
(in thousands, except share data)
2014
2013
Assets
(unaudited)
Real estate investments at cost:
Land
$
1,318,518
1,249,779
Buildings and improvements
2,711,144
2,590,302
Properties in development
225,793
186,450
4,255,455
4,026,531
Less: accumulated depreciation
892,695
844,873
3,362,760
3,181,658
Investments in real estate partnerships
339,922
358,849
Net real estate investments
3,702,682
3,540,507
Cash and cash equivalents
36,736
80,684
Restricted cash
8,912
9,520
Accounts receivable, net of allowance for doubtful accounts of $4,286 and $3,922 at June 30, 2014 and December 31, 2013, respectively
33,510
26,319
Straight-line rent receivable, net of reserve of $716 and $547 at June 30, 2014 and December 31, 2013, respectively
53,673
50,612
Notes receivable
11,917
11,960
Deferred costs, less accumulated amortization of $76,838 and $73,231 at June 30, 2014 and December 31, 2013, respectively
73,659
69,963
Acquired lease intangible assets, less accumulated amortization of $30,930 and $25,591 at June 30, 2014 and December 31, 2013, respectively
53,543
44,805
Trading securities held in trust, at fair value
27,604
26,681
Other assets (note 4)
41,535
52,465
Total assets
$
4,043,771
3,913,516
Liabilities and Equity
Liabilities:
Notes payable
$
1,946,063
1,779,697
Unsecured credit facilities
85,000
75,000
Accounts payable and other liabilities
141,063
147,045
Acquired lease intangible liabilities, less accumulated accretion of $12,130 and $10,102 at June 30, 2014 and December 31, 2013, respectively
29,703
26,729
Tenants’ security and escrow deposits and prepaid rent
23,540
23,911
Total liabilities
2,225,369
2,052,382
Commitments and contingencies (note 12)
Equity:
Stockholders’ equity:
Preferred stock, $0.01 par value per share, 30,000,000 shares authorized; 13,000,000 Series 6 and 7 shares issued and outstanding at June 30, 2014 and December 31, 2013, with liquidation preferences of $25 per share
325,000
325,000
Common stock, $0.01 par value per share,150,000,000 shares authorized; 92,357,585 and 92,333,161 shares issued at June 30, 2014 and December 31, 2013, respectively
923
923
Treasury stock at cost, 418,001 and 373,042 shares held at June 30, 2014 and December 31, 2013, respectively
(18,952
)
(16,726
)
Additional paid in capital
2,431,928
2,426,477
Accumulated other comprehensive loss
(36,412
)
(17,404
)
Distributions in excess of net income
(916,576
)
(874,916
)
Total stockholders’ equity
1,785,911
1,843,354
Noncontrolling interests:
Exchangeable operating partnership units, aggregate redemption value of $8,872 and $7,676 at June 30, 2014 and December 31, 2013, respectively
(1,817
)
(1,426
)
Limited partners’ interests in consolidated partnerships
34,308
19,206
Total noncontrolling interests
32,491
17,780
Total equity
1,818,402
1,861,134
Total liabilities and equity
$
4,043,771
3,913,516
See accompanying notes to consolidated financial statements.
1
REGENCY CENTERS CORPORATION
Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
Three months ended June 30,
Six months ended June 30,
2014
2013
2014
2013
Revenues:
Minimum rent
$
97,778
87,006
$
192,314
173,151
Percentage rent
545
297
1,930
1,842
Recoveries from tenants and other income
30,316
28,263
61,357
54,190
Management, transaction, and other fees
6,253
6,741
12,572
13,502
Total revenues
134,892
122,307
268,173
242,685
Operating expenses:
Depreciation and amortization
36,023
31,082
73,929
62,199
Operating and maintenance
19,498
17,481
40,003
34,622
General and administrative
15,223
14,966
29,421
32,942
Real estate taxes
14,898
13,750
29,697
26,980
Other operating expenses
1,795
1,579
3,968
3,098
Total operating expenses
87,437
78,858
177,018
159,841
Other expense (income):
Interest expense, net of interest income of $465 and $292, and $681 and $751 for the three and six months ended June 30, 2014 and 2013, respectively
27,445
27,781
54,580
55,613
Provision for impairment
—
—
225
—
Net investment (income) loss from deferred compensation plan, including unrealized (gains) loss of ($290) and $17, and ($183) and $848 for the three and six months ended June 30, 2014 and 2013, respectively
(628
)
38
(821
)
(1,034
)
Total other expense
26,817
27,819
53,984
54,579
Income before equity in income of investments in real estate partnerships
20,638
15,630
37,171
28,265
Equity in income of investments in real estate partnerships
8,832
6,012
16,640
11,888
Income from continuing operations
29,470
21,642
53,811
40,153
Discontinued operations, net:
Operating income
—
2,700
—
5,323
Gain on sale of operating properties, net
—
11,410
—
11,410
Income from discontinued operations
—
14,110
—
16,733
Income before gain on sale of real estate
29,470
35,752
53,811
56,886
Gain on sale of real estate
1,691
1,717
2,406
1,717
Net income
31,161
37,469
56,217
58,603
Noncontrolling interests:
Exchangeable operating partnership units
(53
)
(70
)
(95
)
(109
)
Limited partners’ interests in consolidated partnerships
(360
)
(270
)
(719
)
(545
)
Income attributable to noncontrolling interests
(413
)
(340
)
(814
)
(654
)
Net income attributable to the Company
30,748
37,129
55,403
57,949
Preferred stock dividends
(5,266
)
(5,265
)
(10,531
)
(10,531
)
Net income attributable to common stockholders
$
25,482
31,864
$
44,872
47,418
Income per common share - basic:
Continuing operations
$
0.28
0.19
$
0.48
0.34
Discontinued operations
—
0.16
—
0.18
Net income attributable to common stockholders
$
0.28
0.35
$
0.48
0.52
Income per common share - diluted:
Continuing operations
$
0.28
0.19
$
0.48
0.34
Discontinued operations
—
0.16
—
0.18
Net income attributable to common stockholders
$
0.28
0.35
$
0.48
0.52
See accompanying notes to consolidated financial statements.
2
REGENCY CENTERS CORPORATION
Consolidated Statements of Comprehensive Income
(in thousands)
(unaudited)
Three months ended June 30,
Six months ended June 30,
2014
2013
2014
2013
Net income
$
31,161
37,469
$
56,217
58,603
Other comprehensive income (loss):
Loss on settlement of derivative instruments:
Amortization of net loss on settled derivative instruments recognized in net income
2,165
2,366
4,532
4,733
Effective portion of change in fair value of derivative instruments:
Effective portion of change in fair value of derivative instruments
(11,153
)
18,332
(24,953
)
21,704
Less: reclassification adjustment for change in fair value of derivative instruments included in net income
153
8
305
16
Unrealized gain on available-for-sale securities (note 4)
914
—
914
—
Other comprehensive (loss) income
(7,921
)
20,706
(19,202
)
26,453
Comprehensive income
23,240
58,175
37,015
85,056
Less: comprehensive income (loss) attributable to noncontrolling interests:
Net income attributable to noncontrolling interests
413
340
814
654
Other comprehensive income (loss) attributable to noncontrolling interests
(108
)
43
(194
)
57
Comprehensive income attributable to noncontrolling interests
305
383
620
711
Comprehensive income attributable to the Company
$
22,935
57,792
$
36,395
84,345
See accompanying notes to consolidated financial statements.
3
REGENCY CENTERS CORPORATION
Consolidated Statements of Equity
For the six months ended June 30, 2014 and 2013
(in thousands, except per share data)
(unaudited)
Noncontrolling Interests
Preferred
Stock
Common
Stock
Treasury
Stock
Additional
Paid In
Capital
Accumulated
Other
Comprehensive
Loss
Distributions
in Excess of
Net Income
Total
Stockholders’
Equity
Exchangeable
Operating
Partnership
Units
Limited
Partners’
Interest in
Consolidated
Partnerships
Total
Noncontrolling
Interests
Total
Equity
Balance at December 31, 2012
$
325,000
904
(14,924
)
2,312,310
(57,715
)
(834,810
)
1,730,765
(1,153
)
16,299
15,146
1,745,911
Net income
—
—
—
—
—
57,949
57,949
109
545
654
58,603
Other comprehensive income
—
—
—
—
26,396
—
26,396
50
7
57
26,453
Deferred compensation plan, net
—
—
(1,428
)
1,428
—
—
—
—
—
—
—
Amortization of restricted stock issued
—
—
—
6,978
—
—
6,978
—
—
—
6,978
Common stock redeemed for taxes withheld for stock based compensation, net
—
—
—
(2,921
)
—
—
(2,921
)
—
—
—
(2,921
)
Common stock issued for dividend reinvestment plan
—
—
—
578
—
—
578
—
—
—
578
Common stock issued for stock offerings, net of issuance costs
—
19
—
98,259
—
—
98,278
—
—
—
98,278
Contributions from partners
—
—
—
—
—
—
—
—
39
39
39
Distributions to partners
—
—
—
—
—
—
—
—
(3,311
)
(3,311
)
(3,311
)
Cash dividends declared:
Preferred stock/unit
—
—
—
—
—
(10,531
)
(10,531
)
—
—
—
(10,531
)
Common stock/unit ($0.925 per share)
—
—
—
—
—
(83,874
)
(83,874
)
(171
)
—
(171
)
(84,045
)
Balance at June 30, 2013
$
325,000
923
(16,352
)
2,416,632
(31,319
)
(871,266
)
1,823,618
(1,165
)
13,579
12,414
1,836,032
Balance at December 31, 2013
$
325,000
923
(16,726
)
2,426,477
(17,404
)
(874,916
)
1,843,354
(1,426
)
19,206
17,780
1,861,134
Net income
—
—
—
—
—
55,403
55,403
95
719
814
56,217
Other comprehensive loss
—
—
—
—
(19,008
)
—
(19,008
)
(34
)
(160
)
(194
)
(19,202
)
Deferred compensation plan, net
—
—
(2,226
)
2,226
—
—
—
—
—
—
—
Amortization of restricted stock issued
—
—
—
5,831
—
—
5,831
—
—
—
5,831
Common stock redeemed for taxes withheld for stock based compensation, net
—
—
—
(3,210
)
—
—
(3,210
)
—
—
—
(3,210
)
Common stock issued for dividend reinvestment plan
—
—
—
604
—
—
604
—
—
—
604
Redemption of partnership units
—
—
—
—
—
—
—
(300
)
—
(300
)
(300
)
Contributions from partners
—
—
—
—
—
—
—
—
15,551
15,551
15,551
Distributions to partners
—
—
—
—
—
—
—
—
(1,008
)
(1,008
)
(1,008
)
4
REGENCY CENTERS CORPORATION
Consolidated Statements of Equity
For the six months ended June 30, 2014 and 2013
(in thousands, except per share data)
(unaudited)
Noncontrolling Interests
Preferred
Stock
Common
Stock
Treasury
Stock
Additional
Paid In
Capital
Accumulated
Other
Comprehensive
Loss
Distributions
in Excess of
Net Income
Total
Stockholders’
Equity
Exchangeable
Operating
Partnership
Units
Limited
Partners’
Interest in
Consolidated
Partnerships
Total
Noncontrolling
Interests
Total
Equity
Cash dividends declared:
Preferred stock/unit
—
—
—
—
—
(10,531
)
(10,531
)
—
—
—
(10,531
)
Common stock/unit ($0.94 per share)
—
—
—
—
—
(86,532
)
(86,532
)
(152
)
—
(152
)
(86,684
)
Balance at June 30, 2014
$
325,000
923
(18,952
)
2,431,928
(36,412
)
(916,576
)
1,785,911
(1,817
)
34,308
32,491
1,818,402
See accompanying notes to consolidated financial statements.
5
REGENCY CENTERS CORPORATION
Consolidated Statements of Cash Flows
For the
six months ended
June 30, 2014
and
2013
(in thousands)
(unaudited)
2014
2013
Cash flows from operating activities:
Net income
$
56,217
58,603
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
73,928
65,170
Amortization of deferred loan cost and debt premium
5,675
6,175
Accretion of above and below market lease intangibles, net
(1,698
)
(1,042
)
Stock-based compensation, net of capitalization
4,534
6,159
Equity in income of investments in real estate partnerships
(16,640
)
(11,888
)
Net gain on sale of properties
(2,406
)
(13,127
)
Provision for impairment
225
—
Distribution of earnings from operations of investments in real estate partnerships
18,736
24,376
Settlement of derivative instruments
4,648
—
Loss on derivative instruments
(9
)
(9
)
Deferred compensation expense
830
1,051
Realized and unrealized gains on trading securities held in trust
(847
)
(1,051
)
Changes in assets and liabilities:
Restricted cash
37
1,118
Accounts receivable
(10,365
)
(328
)
Straight-line rent receivables, net
(3,062
)
(2,612
)
Deferred leasing costs
(5,323
)
(4,212
)
Other assets
(2,016
)
(3,175
)
Accounts payable and other liabilities
(1,964
)
(12,028
)
Tenants’ security and escrow deposits and prepaid rent
(904
)
(3,846
)
Net cash provided by operating activities
119,596
109,334
Cash flows from investing activities:
Acquisition of operating real estate
(79,444
)
(26,676
)
Development of real estate, including acquisition of land
(93,764
)
(84,209
)
Proceeds from sale of real estate investments
7,790
84,699
Collection of notes receivable
—
6,025
Investments in real estate partnerships
(4,287
)
(8,060
)
Distributions received from investments in real estate partnerships
21,496
11,457
Dividends on trading securities held in trust
66
70
Acquisition of securities
(18,195
)
(15,679
)
Proceeds from sale of securities
3,702
10,632
Net cash used in investing activities
(162,636
)
(21,741
)
Cash flows from financing activities:
Net proceeds from common stock issuance
—
98,278
Proceeds from sale of treasury stock
—
34
Redemption of preferred stock and partnership units
(300
)
—
Distributions to limited partners in consolidated partnerships, net
(938
)
(3,272
)
Distributions to exchangeable operating partnership unit holders
(152
)
(171
)
Dividends paid to common stockholders
(85,928
)
(83,296
)
Dividends paid to preferred stockholders
(10,531
)
(5,265
)
Repayment of fixed rate unsecured notes
(150,000
)
—
Proceeds from issuance of fixed rate unsecured notes, net
248,705
—
Proceeds from unsecured credit facilities
245,000
77,000
Repayment of unsecured credit facilities
(235,000
)
(122,000
)
Proceeds from notes payable
655
8,250
Repayment of notes payable
(6,615
)
(16,349
)
Scheduled principal payments
(3,413
)
(3,893
)
Payment of loan costs
(2,391
)
(115
)
Net cash used in financing activities
(908
)
(50,799
)
Net (decrease) increase in cash and cash equivalents
(43,948
)
36,794
Cash and cash equivalents at beginning of the period
80,684
22,349
Cash and cash equivalents at end of the period
$
36,736
59,143
6
REGENCY CENTERS CORPORATION
Consolidated Statements of Cash Flows
For the
six months ended
June 30, 2014
, and
2013
(in thousands)
(unaudited)
2014
2013
Supplemental disclosure of cash flow information:
Cash paid for interest (net of capitalized interest of $3,272 and $2,305 in 2014 and 2013, respectively)
$
54,083
54,670
Supplemental disclosure of non-cash transactions:
Preferred unit and stock distribution declared and not paid
$
—
5,266
Real estate received through distribution in kind
$
—
7,576
Mortgage loans assumed through distribution in kind
$
—
7,500
Mortgage loans assumed for the acquisition of real estate, net of premiums
$
78,049
—
Change in fair value of derivative instruments
$
24,646
21,720
Common stock issued for dividend reinvestment plan
$
604
578
Stock-based compensation capitalized
$
1,410
948
Contributions from limited partners in consolidated partnerships, net
$
95
—
Initial fair value of non-controlling interest recorded at acquisition
$
15,385
—
Common stock issued for dividend reinvestment in trust
$
384
320
Contribution of stock awards into trust
$
1,846
1,504
Distribution of stock held in trust
$
4
201
Increase in fair value of securities available-for-sale
$
914
—
See accompanying notes to consolidated financial statements.
7
REGENCY CENTERS, L.P.
Consolidated Balance Sheets
June 30, 2014
and
December 31, 2013
(in thousands, except unit data)
2014
2013
Assets
(unaudited)
Real estate investments at cost:
Land
$
1,318,518
1,249,779
Buildings and improvements
2,711,144
2,590,302
Properties in development
225,793
186,450
4,255,455
4,026,531
Less: accumulated depreciation
892,695
844,873
3,362,760
3,181,658
Investments in real estate partnerships
339,922
358,849
Net real estate investments
3,702,682
3,540,507
Cash and cash equivalents
36,736
80,684
Restricted cash
8,912
9,520
Accounts receivable, net of allowance for doubtful accounts of $4,286 and $3,922 at June 30, 2014 and December 31, 2013, respectively
33,510
26,319
Straight-line rent receivable, net of reserve of $716 and $547 at June 30, 2014 and December 31, 2013, respectively
53,673
50,612
Notes receivable
11,917
11,960
Deferred costs, less accumulated amortization of $76,838 and $73,231 at June 30, 2014 and December 31, 2013, respectively
73,659
69,963
Acquired lease intangible assets, less accumulated amortization of $30,930 and $25,591 at June 30, 2014 and December 31, 2013, respectively
53,543
44,805
Trading securities held in trust, at fair value
27,604
26,681
Other assets (note 4)
41,535
52,465
Total assets
$
4,043,771
3,913,516
Liabilities and Capital
Liabilities:
Notes payable
$
1,946,063
1,779,697
Unsecured credit facilities
85,000
75,000
Accounts payable and other liabilities
141,063
147,045
Acquired lease intangible liabilities, less accumulated accretion of $12,130 and $10,102 at June 30, 2014 and December 31, 2013, respectively
29,703
26,729
Tenants’ security and escrow deposits and prepaid rent
23,540
23,911
Total liabilities
2,225,369
2,052,382
Commitments and contingencies (note 12)
Capital:
Partners’ capital:
Preferred units of general partner, $0.01 par value per unit, 13,000,000 units issued and outstanding at June 30, 2014 and December 31, 2013, liquidation preference of $25 per unit
325,000
325,000
General partner; 92,357,585 and 92,333,161 units outstanding at June 30, 2014 and December 31, 2013, respectively
1,497,323
1,535,758
Limited partners; 159,338 and 165,796 units outstanding at June 30, 2014 and December 31, 2013
(1,817
)
(1,426
)
Accumulated other comprehensive loss
(36,412
)
(17,404
)
Total partners’ capital
1,784,094
1,841,928
Noncontrolling interests:
Limited partners’ interests in consolidated partnerships
34,308
19,206
Total noncontrolling interests
34,308
19,206
Total capital
1,818,402
1,861,134
Total liabilities and capital
$
4,043,771
3,913,516
See accompanying notes to consolidated financial statements.
8
REGENCY CENTERS, L.P.
Consolidated Statements of Operations
(in thousands, except per unit data)
(unaudited)
Three months ended June 30,
Six months ended June 30,
2014
2013
2014
2013
Revenues:
Minimum rent
$
97,778
87,006
$
192,314
173,151
Percentage rent
545
297
1,930
1,842
Recoveries from tenants and other income
30,316
28,263
61,357
54,190
Management, transaction, and other fees
6,253
6,741
12,572
13,502
Total revenues
134,892
122,307
268,173
242,685
Operating expenses:
Depreciation and amortization
36,023
31,082
73,929
62,199
Operating and maintenance
19,498
17,481
40,003
34,622
General and administrative
15,223
14,966
29,421
32,942
Real estate taxes
14,898
13,750
29,697
26,980
Other operating expenses
1,795
1,579
3,968
3,098
Total operating expenses
87,437
78,858
177,018
159,841
Other expense (income):
Interest expense, net of interest income of $465 and $292, and $681 and $751 for the three and six months ended June 30, 2014 and 2013, respectively
27,445
27,781
54,580
55,613
Provision for impairment
—
—
225
—
Net investment (income) loss from deferred compensation plan, including unrealized (gains) loss of ($290) and $17, and ($183) and $848 for the three and six months ended June 30, 2014 and 2013, respectively
(628
)
38
(821
)
(1,034
)
Total other expense
26,817
27,819
53,984
54,579
Income before equity in income of investments in real estate partnerships
20,638
15,630
37,171
28,265
Equity in income of investments in real estate partnerships
8,832
6,012
16,640
11,888
Income from continuing operations
29,470
21,642
53,811
40,153
Discontinued operations, net:
Operating income
—
2,700
—
5,323
Gain on sale of operating properties, net
—
11,410
—
11,410
Income from discontinued operations
—
14,110
—
16,733
Income before gain on sale of real estate
29,470
35,752
53,811
56,886
Gain on sale of real estate
1,691
1,717
2,406
1,717
Net income
31,161
37,469
56,217
58,603
Noncontrolling interests:
Limited partners’ interests in consolidated partnerships
(360
)
(270
)
(719
)
(545
)
Income attributable to noncontrolling interests
(360
)
(270
)
(719
)
(545
)
Net income attributable to the Partnership
30,801
37,199
55,498
58,058
Preferred unit distributions
(5,266
)
(5,265
)
(10,531
)
(10,531
)
Net income attributable to common unit holders
$
25,535
31,934
$
44,967
47,527
Income per common unit - basic:
Continuing operations
$
0.28
0.19
$
0.48
0.34
Discontinued operations
—
0.16
—
0.18
Net income attributable to common unit holders
$
0.28
0.35
$
0.48
0.52
Income per common unit - diluted:
Continuing operations
$
0.28
0.19
$
0.48
0.34
Discontinued operations
—
0.16
—
0.18
Net income attributable to common unit holders
$
0.28
0.35
$
0.48
0.52
See accompanying notes to consolidated financial statements.
9
REGENCY CENTERS, L.P.
Consolidated Statements of Comprehensive Income
(in thousands)
(unaudited)
Three months ended June 30,
Six months ended June 30,
2014
2013
2014
2013
Net income
$
31,161
37,469
$
56,217
58,603
Other comprehensive income (loss):
Loss on settlement of derivative instruments:
Amortization of net loss on settled derivative instruments recognized in net income
2,165
2,366
4,532
4,733
Effective portion of change in fair value of derivative instruments:
Effective portion of change in fair value of derivative instruments
(11,153
)
18,332
(24,953
)
21,704
Less: reclassification adjustment for change in fair value of derivative instruments included in net income
153
8
305
16
Unrealized gain on available-for-sale securities (note 4)
914
—
914
—
Other comprehensive (loss) income
(7,921
)
20,706
(19,202
)
26,453
Comprehensive income
23,240
58,175
37,015
85,056
Less: comprehensive income (loss) attributable to noncontrolling interests:
Net income attributable to noncontrolling interests
360
270
719
545
Other comprehensive income (loss) attributable to noncontrolling interests
(92
)
4
(160
)
7
Comprehensive income attributable to noncontrolling interests
268
274
559
552
Comprehensive income attributable to the Partnership
$
22,972
57,901
$
36,456
84,504
See accompanying notes to consolidated financial statements.
10
REGENCY CENTERS, L.P.
Consolidated Statements of Capital
For the six months ended June 30, 2014 and 2013
(in thousands)
(unaudited)
General Partner
Preferred and
Common Units
Limited
Partners
Accumulated
Other
Comprehensive Loss
Total
Partners’
Capital
Noncontrolling
Interests in
Limited Partners’
Interest in
Consolidated
Partnerships
Total
Capital
Balance at December 31, 2012
$
1,788,480
(1,153
)
(57,715
)
1,729,612
16,299
1,745,911
Net income
57,949
109
—
58,058
545
58,603
Other comprehensive income
—
50
26,396
26,446
7
26,453
Contributions from partners
—
—
—
—
39
39
Distributions to partners
(83,874
)
(171
)
—
(84,045
)
(3,311
)
(87,356
)
Preferred unit distributions
(10,531
)
—
—
(10,531
)
—
(10,531
)
Restricted units issued as a result of amortization of restricted stock issued by Parent Company
6,978
—
—
6,978
—
6,978
Common units issued as a result of common stock issued by Parent Company, net of repurchases
95,935
—
—
95,935
—
95,935
Balance at June 30, 2013
1,854,937
(1,165
)
(31,319
)
1,822,453
13,579
1,836,032
Balance at December 31, 2013
1,860,758
(1,426
)
(17,404
)
1,841,928
19,206
1,861,134
Net income
55,403
95
—
55,498
719
56,217
Other comprehensive loss
—
(34
)
(19,008
)
(19,042
)
(160
)
(19,202
)
Contributions from partners
—
—
—
—
15,551
15,551
Distributions to partners
(86,532
)
(152
)
—
(86,684
)
(1,008
)
(87,692
)
Redemption of partnership units
—
(300
)
—
(300
)
—
(300
)
Preferred unit distributions
(10,531
)
—
—
(10,531
)
—
(10,531
)
Restricted units issued as a result of amortization of restricted stock issued by Parent Company
5,831
—
—
5,831
—
5,831
Common units issued as a result of common stock issued by Parent Company, net of repurchases
(2,606
)
—
—
(2,606
)
—
(2,606
)
Balance at June 30, 2014
$
1,822,323
(1,817
)
(36,412
)
1,784,094
34,308
1,818,402
See accompanying notes to consolidated financial statements.
11
REGENCY CENTERS, L.P.
Consolidated Statements of Cash Flows
For the
six months ended
June 30, 2014
and
2013
(in thousands)
(unaudited)
2014
2013
Cash flows from operating activities:
Net income
$
56,217
58,603
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
73,928
65,170
Amortization of deferred loan cost and debt premium
5,675
6,175
Accretion of above and below market lease intangibles, net
(1,698
)
(1,042
)
Stock-based compensation, net of capitalization
4,534
6,159
Equity in income of investments in real estate partnerships
(16,640
)
(11,888
)
Net gain on sale of properties
(2,406
)
(13,127
)
Provision for impairment
225
—
Distribution of earnings from operations of investments in real estate partnerships
18,736
24,376
Settlement of derivative instruments
4,648
—
Loss on derivative instruments
(9
)
(9
)
Deferred compensation expense
830
1,051
Realized and unrealized gains on trading securities held in trust
(847
)
(1,051
)
Changes in assets and liabilities:
Restricted cash
37
1,118
Accounts receivable
(10,365
)
(328
)
Straight-line rent receivables, net
(3,062
)
(2,612
)
Deferred leasing costs
(5,323
)
(4,212
)
Other assets
(2,016
)
(3,175
)
Accounts payable and other liabilities
(1,964
)
(12,028
)
Tenants’ security and escrow deposits and prepaid rent
(904
)
(3,846
)
Net cash provided by operating activities
119,596
109,334
Cash flows from investing activities:
Acquisition of operating real estate
(79,444
)
(26,676
)
Development of real estate, including acquisition of land
(93,764
)
(84,209
)
Proceeds from sale of real estate investments
7,790
84,699
Collection of notes receivable
—
6,025
Investments in real estate partnerships
(4,287
)
(8,060
)
Distributions received from investments in real estate partnerships
21,496
11,457
Dividends on trading securities held in trust
66
70
Acquisition of securities
(18,195
)
(15,679
)
Proceeds from sale of securities
3,702
10,632
Net cash used in investing activities
(162,636
)
(21,741
)
Cash flows from financing activities:
Net proceeds from common units issued as a result of common stock issued by Parent Company
—
98,278
Proceeds from sale of treasury stock
—
34
Redemption of preferred partnership units
(300
)
—
Distributions (to) from limited partners in consolidated partnerships, net
(938
)
(3,272
)
Distributions to partners
(86,080
)
(83,467
)
Distributions to preferred unit holders
(10,531
)
(5,265
)
Repayment of fixed rate unsecured notes
(150,000
)
—
Proceeds from issuance of fixed rate unsecured notes, net
248,705
—
Proceeds from unsecured credit facilities
245,000
77,000
Repayment of unsecured credit facilities
(235,000
)
(122,000
)
Proceeds from notes payable
655
8,250
Repayment of notes payable
(6,615
)
(16,349
)
Scheduled principal payments
(3,413
)
(3,893
)
Payment of loan costs
(2,391
)
(115
)
Net cash used in financing activities
(908
)
(50,799
)
Net (decrease) increase in cash and cash equivalents
(43,948
)
36,794
Cash and cash equivalents at beginning of the period
80,684
22,349
Cash and cash equivalents at end of the period
$
36,736
59,143
12
REGENCY CENTERS, L.P.
Consolidated Statements of Cash Flows
For the
six months ended
June 30, 2014
, and
2013
(in thousands)
(unaudited)
2014
2013
Supplemental disclosure of cash flow information:
Cash paid for interest (net of capitalized interest of $3,272 and $2,305 in 2014 and 2013, respectively)
$
54,083
54,670
Supplemental disclosure of non-cash transactions:
Preferred unit and stock distribution declared and not paid
$
—
5,266
Real estate received through distribution in kind
$
—
7,576
Mortgage loans assumed through distribution in kind
$
—
7,500
Mortgage loans assumed for the acquisition of real estate, net of premiums
$
78,049
—
Change in fair value of derivative instruments
$
24,646
21,720
Common stock issued for dividend reinvestment plan
$
604
578
Stock-based compensation capitalized
$
1,410
948
Contributions from limited partners in consolidated partnerships, net
$
95
—
Initial fair value of non-controlling interest recorded at acquisition
$
15,385
—
Common stock issued for dividend reinvestment in trust
$
384
320
Contribution of stock awards into trust
$
1,846
1,504
Distribution of stock held in trust
$
4
201
Increase in fair value of securities available-for-sale
$
914
—
See accompanying notes to consolidated financial statements.
13
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
1.
Organization and Principles of Consolidation
General
Regency Centers Corporation (the “Parent Company”) began its operations as a Real Estate Investment Trust (“REIT”) in
1993
and is the general partner of Regency Centers, L.P. (the “Operating Partnership”). The Parent Company currently owns approximately
99.8%
of the outstanding common Partnership Units of the Operating Partnership. The Parent Company engages in the ownership, management, leasing, acquisition, and development of retail shopping centers through the Operating Partnership, and has no other assets or liabilities other than through its investment in the Operating Partnership. As of
June 30, 2014
, the Parent Company, the Operating Partnership and their controlled subsidiaries on a consolidated basis (the "Company” or “Regency”) directly owned
206
retail shopping centers and held partial interests in an additional
122
retail shopping centers through investments in real estate partnerships (also referred to as "joint ventures" or "co-investment partnerships").
The financial statements reflect all adjustments which are, in the opinion of management, necessary to a fair statement of the results for the interim periods presented. These adjustments are considered to be of a normal recurring nature.
Reclassification and Immaterial Correction to Prior Period Financial Statements
Certain prior period amounts have been reclassified to conform to current period presentation. In addition, the Company has corrected the Consolidated Statements of Cash Flows related to the timing of payments for development activity that were not correctly classified as investing activity. The correction was a reclassification between cash flows from operating activities and cash flows from investing activities for the six months ended June 30, 2013. The correction resulted in an increase in cash flows from operating activities of
$5.3 million
during the six months ended June 30, 2013, with a corresponding increase in cash used in investing activity during the same period, which the Company has concluded was not significant.
Accounting Policies
Available-for-Sale Securities
The Company determines the appropriate classification of its investments in debt and equity securities at the time of purchase and reevaluates such determinations at each balance sheet date. Debt securities are classified as held to maturity when the Company has the positive intent and ability to hold the securities to maturity. Marketable securities that are bought and held principally for the purpose of selling them in the near term are classified as trading securities and are reported at fair value, with unrealized gains and losses recognized in earnings. Debt and marketable equity securities not classified as held to maturity or as trading, are classified as available-for-sale, and are carried at fair value, with the unrealized gains and losses, net of tax, included in the determination of comprehensive income and reported in the Consolidated Statements of Equity and Capital. The fair value of securities is determined using quoted market prices.
Recent Accounting Pronouncements
In July 2013, the FASB issued updated guidance that resolves the diversity in practice for the presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. This new accounting guidance requires the netting of unrecognized tax benefits against a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward that would apply in settlement of an uncertain tax position. The guidance was effective as of the first quarter of 2014 and its adoption did not have a material effect on the Company’s consolidated financial positions.
On January 1, 2014, the Company prospectively adopted Financial Accounting Standards Board ("FASB") Accounting Standards Update ("ASU") No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, and all sales will be recorded in accordance with the ASU. The amendments in the ASU change the requirements for reporting discontinued operations. Under the new guidance, only
14
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
disposals representing a strategic shift in operations should be presented as discontinued operations. Those strategic shifts should have a major effect on the organization's operations and financial results. In addition, the new guidance requires expanded disclosures about discontinued operations that will provide financial statement users with more information about the assets, liabilities, income, and expenses of discontinued operations.
In May 2014, the FASB issued ASU No. 2014-09,
Revenue from Contracts with Customers
(Topic 606), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective. The new standard is effective for the Company on January 1, 2017. Early adoption is not permitted. The standard permits the use of either the retrospective or cumulative effect transition method. The Company is evaluating the effect that ASU 2014-09 will have on its consolidated financial statements and related disclosures. The Company has not yet selected a transition method nor has it determined the effect of the standard on its ongoing financial reporting.
2.
Real Estate Investments
The following tables detail the shopping centers acquired or land acquired for development (in thousands):
Six months ended June 30, 2014
Date Purchased
Property Name
City/State
Property Type
Ownership
Purchase Price
Debt Assumed, Net of Premiums
Intangible Assets
Intangible Liabilities
1/31/14
Persimmon Place
Dublin, CA
Development
100%
$14,200
—
—
—
2/14/14
Shops at Mira Vista
Austin, TX
Operating
100%
22,500
319
2,329
291
3/7/14
Fairfield Portfolio
(1)
Fairfield, CT
Operating
80%
149,344
77,730
12,733
5,647
6/2/2014
Willow Oaks Crossing
Concord, NC
Development
100%
3,342
—
—
—
Total property acquisitions
$189,386
78,049
15,062
5,938
Six months ended June 30, 2013
Date Purchased
Property Name
City/State
Property Type
Ownership
Purchase Price
Debt Assumed, Net of Premiums
Intangible Assets
Intangible Liabilities
5/30/13
Preston Oaks
Dallas, TX
Operating
100%
$27,000
—
3,396
7,597
Total property acquisitions
$27,000
—
3,396
7,597
(1)
On March 7, 2014, the Company acquired an
80%
controlling interest in the Fairfield Portfolio and paid
$56.6 million
for its pro-rata share of the acquisition, net of debt and other liabilities assumed. As a result of consolidation, the Company recorded the non-controlling interest of approximately
$15.4 million
at fair value. The portfolio consists of
three
operating properties located in Fairfield, CT.
In addition, on March 20, 2013, the Company entered into a liquidation agreement with Macquarie Countrywide (US) No. 2, LLC ("CQR") to redeem its
24.95%
interest through dissolution of the Macquarie CountryWide-Regency III, LLC (MCWR III) co-investment partnership through a distribution-in-kind ("DIK"). The assets of the partnership were distributed as
100%
ownership interests to CQR and Regency after a selection process, as provided for by the agreement. Regency selected one asset, Hilltop Village, which was recorded at the carrying value of the Company's equity investment in MCWR III, net of deferred gain, on the date of dissolution of
$7.6 million
, including a
$7.5 million
mortgage assumed.
15
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
3. Property Dispositions
Dispositions
The following table provides a summary of shopping centers and land out-parcels disposed of (dollars in thousands):
Three months ended June 30,
Six months ended June 30,
2014
2013
2014
2013
Net proceeds from sale of real estate investments
$
2,747
82,364
$
7,219
82,364
Net gain on sale of real estate
$
1,691
13,127
$
2,406
13,127
Number of operating properties sold
1
4
2
4
Number of land out-parcels sold
1
—
3
—
Percent interest sold
100%
100%
100%
100%
As a result of adopting ASU No. 2014-08, there were no discontinued operations for the three and
six months ended
June 30, 2014
as none of the current year sales represented a strategic shift that would qualify as discontinued operations. The following table provides a summary of revenues and expenses from properties included in discontinued operations during 2013 (in thousands):
Three months ended June 30,
Six months ended June 30,
2013
2013
Revenues
$
5,119
$
10,850
Operating expenses
2,419
5,527
Operating income from discontinued operations
$
2,700
$
5,323
4. Available-for-Sale Securities
Available-for-sale securities are included in other assets in the accompanying Consolidated Balance Sheets, and consists of the following (in thousands):
June 30, 2014
Amortized Cost
Gains in Accumulated Other Comprehensive Loss
Losses in Accumulated Other Comprehensive Loss
Estimated Fair Value
Common stock
$
14,350
$
914
$
—
$
15,264
The Company did not have any available-for-sale securities at
December 31, 2013
.
During the
six months ended June 30, 2014,
the Company acquired common stock of AmREIT, Inc. ("AmREIT"), a publicly traded real estate investment trust, and has publicly announced an offer to acquire the remaining shares of AmREIT. See note 12, commitments and contingencies, for further discussion. During the
six months ended June 30, 2014,
no available-for-sale securities were sold. Net unrealized holding gains on available-for-sale securities of approximately
$914,000
for the
six months ended June 30, 2014,
have been included in accumulated other comprehensive loss in the accompanying Consolidated Balance Sheets.
16
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
5. Notes Payable and Unsecured Credit Facilities
The Company’s debt outstanding as of
June 30, 2014
and
December 31, 2013
consists of the following (in thousands):
2014
2013
Notes payable:
Fixed rate mortgage loans
$
511,036
444,245
Variable rate mortgage loans
37,755
37,100
Fixed rate unsecured loans
1,397,272
1,298,352
Total notes payable
1,946,063
1,779,697
Unsecured credit facilities:
Line of Credit
10,000
—
Term Loan
75,000
75,000
Total unsecured credit facilities
85,000
75,000
Total debt outstanding
$
2,031,063
1,854,697
Significant loan activity since
December 31, 2013
, excluding scheduled principal payments, includes:
•
On February 14, 2014, the Company assumed debt of
$319,000
, net of premiums, related to the Shops at Mira Vista acquisition.
•
On March 7, 2014, the Company assumed debt of
$77.7 million
, net of premiums, related to the Fairfield Portfolio acquisition.
•
On April 15, 2014, the Company repaid
$150.0 million
of
4.95%
ten-year unsecured public debt.
•
On May 1, 2014, the Company repaid
$6.6 million
on a mortgage loan maturing in
2014
.
•
On
May 26, 2014
, the Company issued
$250.0 million
of
3.75%
ten-year unsecured public debt, which matures on
June 15, 2024
.
•
On
June 27, 2014
, the Company amended its existing senior unsecured term loan facility (the "Term Loan"). The amendment established a new Term Loan size of
$165.0 million
, extended the maturity date to
June 27, 2019
and reduced the applicable interest rate. The Term Loan will bear interest at LIBOR plus a ratings based margin of
1.15%
per annum, subject to adjustment from time to time based on changes to the Company's corporate credit rating, and is subject to a fee of
0.2%
per annum on the undrawn balance. Remaining deferred loan costs were expensed upon amending the Term Loan and new loan costs incurred were capitalized. The Company has
$75.0 million
outstanding and may elect to borrow up to an additional
$90.0 million
through August 31, 2015.
•
During 2014, the Company drew approximately
$655,000
on a construction loan for the planned redevelopment of a center acquired in 2013.
•
The Company borrowed a net
$10.0 million
on its
$800.0 million
Line of Credit (the "Line") to fund acquisitions and development costs during the
six months ended
June 30, 2014
.
17
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
As of
June 30, 2014
, scheduled principal payments and maturities on notes payable were as follows (in thousands):
Scheduled Principal Payments and Maturities by Year:
Scheduled
Principal
Payments
Mortgage Loan
Maturities
Unsecured
Maturities
(1)
Total
2014
$
3,826
9,000
—
12,826
2015
6,358
82,675
350,000
439,033
2016
5,867
41,442
10,000
57,309
2017
5,121
115,989
400,000
521,110
2018
4,165
57,358
—
61,523
Beyond 5 Years
17,224
190,955
725,000
933,179
Unamortized debt premiums (discounts), net
—
8,811
(2,728
)
6,083
Total
$
42,561
506,230
1,482,272
2,031,063
(1)
Includes unsecured public debt and unsecured credit facilities.
The Company believes it was in compliance as of
June 30, 2014
with the financial and other covenants under its unsecured public debt and unsecured credit facilities.
6. Derivative Financial Instruments
The following table summarizes the terms and fair values of the Company's derivative financial instruments, as well as their classification on the Consolidated Balance Sheets, as of
June 30, 2014
and
December 31, 2013
(in thousands):
Fair Value
Assets
(3)
Liabilities
(3)
Effective Date
Maturity Date
Early Termination Date
(1)
Notional Amount
Bank Pays Variable Rate of
Regency Pays Fixed Rate of
2014
2013
2014
2013
10/1/11
9/1/14
N/A
$
9,000
1 Month LIBOR
0.760%
$
—
—
$
(10
)
(34
)
10/16/13
10/16/20
N/A
28,100
1 Month LIBOR
2.196%
—
82
(589
)
—
4/15/14
4/15/24
10/15/14
(2)
35,000
3 Month LIBOR
2.873%
—
1,036
—
—
4/15/14
4/15/24
10/15/14
(2)
60,000
3 Month LIBOR
2.864%
—
1,821
—
—
4/15/14
4/15/24
10/15/14
(2)
75,000
3 Month LIBOR
2.087%
—
7,476
—
—
4/15/14
4/15/24
10/15/14
(2)
50,000
3 Month LIBOR
2.088%
—
4,978
—
—
8/1/15
8/1/25
2/1/16
75,000
3 Month LIBOR
2.479%
3,484
8,516
—
—
8/1/15
8/1/25
2/1/16
50,000
3 Month LIBOR
2.479%
2,322
5,670
—
—
8/1/15
8/1/25
2/1/16
50,000
3 Month LIBOR
2.479%
2,320
5,658
—
—
8/1/15
8/1/25
2/1/16
45,000
3 Month LIBOR
3.412%
—
—
(1,609
)
—
Total derivative financial instruments
$
8,126
35,237
(2,208
)
(34
)
(1)
Represents the date specified in the agreement for either optional or mandatory early termination which will result in cash settlement.
(2)
The Company issued
$250 million
of new
3.75%
, fixed rate ten year unsecured bonds in May 2014. Prior to issuing the bonds, the Company locked in the ten year treasury rate using forward starting interest rate swaps to mitigate the risk of interest rates rising. In connection with the issuance of the new bonds, the Company terminated and settled these swaps, resulting in net cash proceeds of
$4.6 million
. These proceeds will offset bond interest expense over the life of the bonds, resulting in a lower effective interest rate of
3.59%
.
(3)
Derivatives in an asset position are included within Other Assets in the accompanying Consolidated Balance Sheets, while those in a liability position are included within Accounts Payable and Other Liabilities.
18
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
These derivative financial instruments are all interest rate swaps, which are designated and qualify as cash flow hedges. The Company does not use derivatives for trading or speculative purposes and currently does not have any derivatives that are not designated as hedges. The Company has master netting agreements, however the Company does not have multiple derivatives subject to a single master netting agreement with the same counterparties. Therefore, none are offset in the accompanying Consolidated Balance Sheet.
The Company expects to issue new debt in
2015
. In order to mitigate the risk of interest rates rising before new borrowings are obtained, the Company has
$220 million
of forward starting interest rate swaps to partially hedge the new debt expected to be issued in
2015
. These interest rate swaps lock in the 10-year treasury rate and swap spread at a weighted average fixed rate of
2.67%
. A current market based credit spread applicable to Regency will be added to the locked in fixed rate at time of issuance that will determine the final bond yield.
The effective portion of changes in the fair value of derivatives designated and qualifying as cash flow hedges is recorded in accumulated other comprehensive income (loss) and subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings within interest expense.
The following table represents the effect of the derivative financial instruments on the accompanying consolidated financial statements (in thousands):
Derivatives in FASB
ASC Topic 815 Cash
Flow Hedging
Relationships:
Amount of Gain (Loss)
Recognized in OCI on
Derivative (Effective
Portion)
Location and Amount of Gain
(Loss) Reclassified
from Accumulated
OCI into Income
(Effective Portion)
Location and Amount of Gain or
(Loss) Recognized in
Income on Derivative
(Ineffective Portion and
Amount Excluded from
Effectiveness Testing)
Three months ended June 30,
Three months ended June 30,
Three months ended June 30,
2014
2013
2014
2013
2014
2013
Interest rate swaps
$
(11,153
)
18,332
Interest
expense
$
(2,275
)
(2,366
)
Other expenses
$
—
—
Derivatives in FASB
ASC Topic 815 Cash
Flow Hedging
Relationships:
Amount of Gain (Loss)
Recognized in OCI on
Derivative (Effective
Portion)
Location and Amount of Gain
(Loss) Reclassified
from Accumulated
OCI into Income
(Effective Portion)
Location and Amount of Gain or
(Loss) Recognized in
Income on Derivative
(Ineffective Portion and
Amount Excluded from
Effectiveness Testing)
Six months ended June 30,
Six months ended June 30,
Six months ended June 30,
2014
2013
2014
2013
2014
2013
Interest rate swaps
$
(24,953
)
21,704
Interest
expense
$
(4,749
)
(4,732
)
Other expenses
$
—
(3
)
As of
June 30, 2014
, the Company expects
$9.0 million
of net deferred losses on derivative instruments accumulated in other comprehensive income to be reclassified into earnings during the next 12 months, of which
$8.4 million
is related to previously settled swaps.
19
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
7. Fair Value Measurements
(a) Disclosure of Fair Value of Financial Instruments
All financial instruments of the Company are reflected in the accompanying Consolidated Balance Sheets at amounts which, in management's estimation, reasonably approximate their fair values, except for the following as of
June 30, 2014
and
December 31, 2013
(in thousands):
2014
2013
Carrying Amount
Fair Value
Carrying Amount
Fair Value
Financial assets:
Notes receivable
$
11,917
11,600
$
11,960
11,600
Financial liabilities:
Notes payable
$
1,946,063
2,124,900
$
1,779,697
1,936,400
Unsecured credit facilities
$
85,000
85,000
$
75,000
75,400
The table above reflects carrying amounts in the accompanying Consolidated Balance Sheets under the indicated captions. The above fair values represent the amounts that would be received from selling those assets or that would be paid to transfer those liabilities in an orderly transaction between market participants as of
June 30, 2014
and
December 31, 2013
. These fair value measurements maximize the use of observable inputs. However, in situations where there is little, if any, market activity for the asset or liability at the measurement date, the fair value measurement reflects the Company's own judgments about the assumptions that market participants would use in pricing the asset or liability.
The Company develops its judgments based on the best information available at the measurement date, including expected cash flows, appropriately risk-adjusted discount rates, and available observable and unobservable inputs. Service providers involved in fair value measurements are evaluated for competency and qualifications on an ongoing basis. The Company's valuation policies and procedures are determined by its Finance Group, which reports to the Chief Financial Officer, and the results of material fair value measurements are discussed with the Audit Committee of the Board of Directors on a quarterly basis. As considerable judgment is often necessary to estimate the fair value of these financial instruments, the fair values presented above are not necessarily indicative of amounts that will be realized upon disposition of the financial instruments.
The following methods and assumptions were used to estimate the fair value of these financial instruments:
Notes Receivable
The fair value of the Company's notes receivable is estimated by calculating the present value of future contractual cash flows discounted at interest rates available for notes of the same terms and maturities, adjusted for counter-party specific credit risk. The fair value of notes receivable was determined primarily using Level 3 inputs of the fair value hierarchy, which considered counter-party credit risk and loan to value ratio on the underlying property securing the note receivable.
Notes Payable
The fair value of the Company's notes payable is estimated by discounting future cash flows of each instrument at rates that reflect the current market rates available to the Company for debt of the same terms and maturities. Fixed rate loans assumed in connection with real estate acquisitions are recorded in the accompanying consolidated financial statements at fair value at the time the property is acquired. The fair value of the notes payable was determined using Level 2 inputs of the fair value hierarchy.
20
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
Unsecured Credit Facilities
The fair value of the Company's unsecured credit facilities is estimated based on the interest rates currently offered to the Company by financial institutions. The fair value of the credit facilities was determined using Level 2 inputs of the fair value hierarchy.
As of
June 30, 2014
and
December 31, 2013
, the following interest rate ranges were used by the Company to estimate the fair value of its financial instruments:
2014
2013
Low
High
Low
High
Notes receivable
7.6%
7.6%
7.8%
7.8%
Notes payable
0.9%
4.4%
3.0%
3.5%
Unsecured credit facilities
1.3%
1.3%
1.4%
1.4%
(b) Fair Value Measurements
The following financial instruments are measured at fair value on a recurring basis:
Trading Securities Held in Trust
The Company has investments in marketable securities, which are assets of the non-qualified deferred compensation plan ("NQDCP"), that are classified as trading securities held in trust on the accompanying Consolidated Balance Sheets. The fair value of the trading securities held in trust was determined using quoted prices in active markets, which are considered Level 1 inputs of the fair value hierarchy. Changes in the value of trading securities are recorded within net investment (income) loss from deferred compensation plan in the accompanying Consolidated Statements of Operations.
Available-for-Sale Securities
Available-for-sale securities consist of investments in shares of marketable equity securities, and are recorded at fair value using quoted prices in an active market, which are considered Level 1 inputs of the fair value hierarchy. Unrealized gains or losses on these securities are recognized through other comprehensive income.
Interest Rate Derivatives
The fair value of the Company's interest rate derivatives is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty's nonperformance risk in the fair value measurements.
Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by the Company and its counterparties. The Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its interest rate swaps. As a result, the Company determined that its interest rate swaps valuation in its entirety is classified in Level 2 of the fair value hierarchy.
21
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
The following tables present the placement in the fair value hierarchy of assets and liabilities that are measured at fair value on a recurring basis (in thousands):
Fair Value Measurements as of June 30, 2014
Quoted Prices in Active Markets for Identical Assets
Significant Other Observable Inputs
Significant Unobservable Inputs
Assets
Balance
(Level 1)
(Level 2)
(Level 3)
Trading securities held in trust
$
27,604
27,604
—
—
Available-for-sale securities
15,264
15,264
—
—
Interest rate derivatives
8,126
—
8,126
—
Total
$
50,994
42,868
8,126
—
Liabilities
Interest rate derivatives
$
(2,208
)
—
(2,208
)
—
Fair Value Measurements as of December 31, 2013
Quoted Prices in Active Markets for Identical Assets
Significant Other Observable Inputs
Significant Unobservable Inputs
Assets
Balance
(Level 1)
(Level 2)
(Level 3)
Trading securities held in trust
$
26,681
26,681
—
—
Interest rate derivatives
35,237
—
35,237
—
Total
$
61,918
26,681
35,237
—
Liabilities
Interest rate derivatives
$
(34
)
—
(34
)
—
The following tables present assets that were measured at fair value on a nonrecurring basis (in thousands):
Fair Value Measurements as of June 30, 2014
Quoted Prices in Active Markets for Identical Assets
Significant Other Observable Inputs
Significant Unobservable Inputs
Total Gains (Losses)
Assets
Balance
(Level 1)
(Level 2)
(Level 3)
Long-lived assets held and used
Land
$
1,597
—
—
1,597
(225
)
Fair Value Measurements as of December 31, 2013
Quoted Prices in Active Markets for Identical Assets
Significant Other Observable Inputs
Significant Unobservable Inputs
Total Gains (Losses)
Assets
Balance
(Level 1)
(Level 2)
(Level 3)
Long-lived assets held and used
Operating and development properties
$
4,686
—
—
4,686
(6,000
)
22
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
Long-lived assets held and used are comprised primarily of real estate. During the
six months ended
June 30, 2014
, the Company recognized a
$225,000
impairment on
three
parcels of land.
During the year ended
December 31, 2013
, the Company recognized a
$6 million
impairment on a single operating property as a result of an unoccupied anchor declaring bankruptcy, and the inability of the Company, thus far, to re-lease the anchor space.
Fair value for the long-lived assets held and used measured using Level 3 inputs was determined through the use of an income approach. The income approach estimates an income stream for a property (typically 10 years) and discounts this income plus a reversion (presumed sale) into a present value at a risk adjusted rate. Yield rates and growth assumptions utilized in this approach are derived from property specific information, market transactions, and other financial and industry data. The terminal cap rate and discount rate are significant inputs to this valuation. The fair value of real estate measured as of
June 30, 2014
, is based on the anticipated sales price of the land. The following are the key inputs used in determining the fair value of real estate measured using Level 3 inputs as of
December 31, 2013
:
2013
Direct cap rates
8.0
%
Rental growth rates
0.0
%
Discount rates
9.0
%
Terminal cap rates
8.5
%
Changes in these inputs could result in a significant change in the valuation of the real estate and a change in the impairment loss recognized during the period.
8. Equity and Capital
Common Stock of the Parent Company
Issuances:
In March 2014, the Parent Company filed a prospectus supplement with the Securities and Exchange Commission with respect to a new ATM equity offering program, ending the prior program established in August 2013. The March 2014 program has similar terms and conditions as the August 2013 program and authorizes the Parent Company to sell up to
$200 million
of common stock at prices determined by the market at the time of sale. As of
June 30, 2014
,
$200 million
in common stock remained available for issuance under this ATM equity program.
There were
no
shares issued under the ATM equity programs for the
six months ended
June 30, 2014
. The following shares were issued under the ATM equity programs (in thousands, except price per share data):
Three months ended June 30, 2013
Six months ended June 30, 2013
Shares issued
873
1,869
Weighted average price per share
$
54.22
$
53.37
Total proceeds
$
47,377
$
99,774
Commissions
$
709
$
1,496
Common Units of the Operating Partnership
Issuances:
Common units were issued to the Parent Company in relation to the Parent Company's issuance of common stock, as discussed above.
23
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
Accumulated Other Comprehensive Loss
The following tables present changes in the balances of each component of accumulated other comprehensive loss (in thousands):
Six months ended June 30, 2014
Loss on Settlement of Derivative Instruments
Fair Value of Derivative Instruments
Unrealized Gain on Available-for-Sale Securities
Accumulated Other Comprehensive Income (Loss)
Beginning balance at December 31, 2013
$
(52,542
)
35,138
—
(17,404
)
Net loss on cash flow derivative instruments
—
(24,669
)
—
(24,669
)
Amounts reclassified from other comprehensive income
4,524
225
—
4,749
Unrealized gain on available-for-sale securities
—
—
912
912
Current period other comprehensive income, net
4,524
(24,444
)
912
(19,008
)
Ending balance at June 30, 2014
$
(48,018
)
10,694
912
(36,412
)
Six months ended June 30, 2013
Loss on Settlement of Derivative Instruments
Fair Value of Derivative Instruments
Accumulated Other Comprehensive Income (Loss)
Beginning balance at December 31, 2012
$
(61,991
)
4,276
(57,715
)
Net gain on cash flow derivative instruments
—
21,664
21,664
Amounts reclassified from other comprehensive income
4,724
8
4,732
Current period other comprehensive income, net
4,724
21,672
26,396
Ending balance at June 30, 2013
$
(57,267
)
25,948
(31,319
)
The following represents amounts reclassified out of accumulated other comprehensive loss into earnings (in thousands):
Details about Accumulated Other Comprehensive Loss Components
Amount Reclassified from Accumulated Other Comprehensive Loss
Affected Line Item in the Statement of Operations
Three months ended June 30,
Six months ended June 30,
2014
2013
2014
2013
Loss on cash flow hedges
Interest rate derivative contracts
$
(2,275
)
(2,366
)
$
(4,749
)
(4,732
)
Interest expense
24
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
9. Stock-Based Compensation
The Company recorded stock-based compensation in general and administrative expenses in the accompanying Consolidated Statements of Operations, the components of which are further described below (in thousands):
Three months ended June 30,
Six months ended June 30,
2014
2013
2014
2013
Restricted stock
(1)
$
2,915
3,622
$
5,831
6,978
Directors' fees paid in common stock
(1)
61
70
113
129
Capitalized stock-based compensation
(2)
(714
)
(557
)
(1,410
)
(948
)
Stock-based compensation, net of capitalization
$
2,262
3,135
$
4,534
6,159
(1)
Includes amortization of the grant date fair value of restricted stock awards over the respective vesting periods.
(2)
Includes compensation expense specifically identifiable to development and leasing activities.
During
2014
, the Company granted
256,941
shares of restricted stock with a weighted-average grant-date fair value of
$48.14
per share.
10. Non-Qualified Deferred Compensation Plan
The Company maintains a NQDCP which allows select employees and directors to defer part or all of their salary, cash bonus, and restricted stock awards. All contributions into the participants' accounts are fully vested upon contribution to the NQDCP and are deposited into a Rabbi trust. The participants' deferred compensation liability is included within accounts payable and other liabilities in the accompanying Consolidated Balance Sheets and was
$27.1 million
and
$26.1 million
at
June 30, 2014
and
December 31, 2013
, respectively.
25
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
11. Earnings per Share and Unit
Parent Company Earnings per Share
The following summarizes the calculation of basic and diluted earnings per share (in thousands except per share data):
Three months ended June 30,
Six months ended June 30,
2014
2013
2014
2013
Numerator:
Continuing Operations
Income from continuing operations
$
29,470
21,642
$
53,811
40,153
Gain on sale of real estate
1,691
1,717
2,406
1,717
Less: income (loss) attributable to noncontrolling interests
413
313
814
622
Income from continuing operations attributable to the Company
30,748
23,046
55,403
41,248
Less: preferred stock dividends
5,266
5,265
10,531
10,531
Less: dividends paid on unvested restricted stock
176
185
353
369
Income from continuing operations attributable to common stockholders - basic
25,306
17,596
44,519
30,348
Add: dividends paid on Treasury Method restricted stock
22
30
31
52
Income from continuing operations attributable to common stockholders - diluted
25,328
17,626
44,550
30,400
Discontinued Operations
Income from discontinued operations
—
14,110
—
16,733
Less: income from discontinued operations attributable to noncontrolling interests
—
27
—
32
Income from discontinued operations attributable to the Company
—
14,083
—
16,701
Net Income
Net income attributable to common stockholders - basic
25,306
31,679
44,519
47,049
Net income attributable to common stockholders - diluted
$
25,328
31,709
$
44,550
47,101
Denominator:
Weighted average common shares outstanding for basic EPS
91,975
91,422
91,958
90,742
Incremental shares to be issued under unvested restricted stock
46
64
33
56
Weighted average common shares outstanding for diluted EPS
92,021
91,486
91,991
90,798
Income per common share – basic
Continuing operations
$
0.28
0.19
$
0.48
0.34
Discontinued operations
—
0.16
—
0.18
Net income attributable to common stockholders
$
0.28
0.35
$
0.48
0.52
Income per common share – diluted
Continuing operations
$
0.28
0.19
$
0.48
0.34
Discontinued operations
—
0.16
—
0.18
Net income attributable to common stockholders
$
0.28
0.35
$
0.48
0.52
Income allocated to noncontrolling interests of the Operating Partnership has been excluded from the numerator and exchangeable Operating Partnership units have been omitted from the denominator for the purpose of computing diluted earnings per share since the effect of including these amounts in the numerator and denominator would have no impact. Weighted average exchangeable Operating Partnership units outstanding for the three and
six months ended
June 30, 2014
were
159,338
and
159,804
, respectively, and for the three and
six months ended
June 30, 2013
were
177,164
.
26
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
Operating Partnership Earnings per Unit
The following summarizes the calculation of basic and diluted earnings per unit (in thousands except per unit data):
Three months ended June 30,
Six months ended June 30,
2014
2013
2014
2013
Numerator:
Continuing Operations
Income from continuing operations
$
29,470
21,642
$
53,811
40,153
Gain on sale of real estate
1,691
1,717
2,406
1,717
Less: income attributable to noncontrolling interests
360
242
719
513
Income from continuing operations attributable to the Partnership
30,801
23,117
55,498
41,357
Less: preferred unit distributions
5,266
5,265
10,531
10,531
Less: dividends paid on unvested restricted units
176
185
353
369
Income from continuing operations attributable to common unit holders - basic
25,359
17,667
44,614
30,457
Add: dividends paid on Treasury Method restricted units
22
30
31
52
Income from continuing operations attributable to common unit holders - diluted
25,381
17,697
44,645
30,509
Discontinued Operations
Income from discontinued operations
—
14,110
—
16,733
Less: income from discontinued operations attributable to noncontrolling interests
—
28
—
32
Income from discontinued operations attributable to the Partnership
—
14,082
—
16,701
Net Income
Net income attributable to common unit holders - basic
25,359
31,749
44,614
47,158
Net income attributable to common unit holders - diluted
$
25,381
31,779
$
44,645
47,210
Denominator:
Weighted average common units outstanding for basic EPU
92,134
91,600
92,118
90,920
Incremental units to be issued under unvested restricted stock
46
64
33
56
Weighted average common units outstanding for diluted EPU
92,180
91,664
92,151
90,976
Income per common unit – basic
Continuing operations
$
0.28
0.19
$
0.48
0.34
Discontinued operations
—
0.16
—
0.18
Net income attributable to common unit holders
$
0.28
0.35
$
0.48
0.52
Income per common unit – diluted
Continuing operations
$
0.28
0.19
$
0.48
0.34
Discontinued operations
—
0.16
—
0.18
Net income attributable to common unit holders
$
0.28
0.35
$
0.48
0.52
27
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
June 30, 2014
12. Commitments and Contingencies
The Company is involved in litigation on a number of matters and is subject to certain claims, which arise in the normal course of business, none of which, in the opinion of management, is expected to have a material adverse effect on the Company's consolidated financial position, results of operations, or liquidity. Legal fees are expensed as incurred.
The Company is also subject to numerous environmental laws and regulations as they apply to real estate pertaining to chemicals used by the dry cleaning industry, the existence of asbestos in older shopping centers, and underground petroleum storage tanks. The Company believes that the ultimate disposition of currently known environmental matters will not have a material effect on its financial position, liquidity, or operations; however, it can give no assurance that existing environmental studies with respect to the shopping centers have revealed all potential environmental liabilities; that any previous owner, occupant or tenant did not create any material environmental condition not known to it; that the current environmental condition of the shopping centers will not be affected by tenants and occupants, by the condition of nearby properties, or by unrelated third parties; or that changes in applicable environmental laws and regulations or their interpretation will not result in additional environmental liability to the Company.
The Company has the right to issue letters of credit under the Line up to an amount not to exceed
$80.0 million
, which reduces the credit availability under the Line. The Company also has stand alone letters of credit with other banks. These letters of credit are primarily issued as collateral to facilitate the construction of development projects. As of
June 30, 2014
and
December 31, 2013
, the Company had
$5.7 million
and
$19.3 million
letters of credit outstanding, respectively.
Offer to acquire AmREIT, Inc.
On
July 10, 2014
, the Company publicly announced its offer to acquire AmREIT, Inc. for
$22.00
per share, payable in cash and/or stock. Details of the proposed transaction are available in our press release dated
July 10, 2014
and Form 8-K filed with the Securities and Exchange Commission.
28
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
In addition to historical information, the following information contains forward-looking statements as defined under federal securities laws. These forward-looking statements include statements about anticipated changes in our revenues, the size of our development and redevelopment program, earnings per share and unit, returns and portfolio value, and expectations about our liquidity. These statements are based on current expectations, estimates and projections about the real estate industry and markets in which the Company operates, and management's beliefs and assumptions. Forward-looking statements are not guarantees of future performance and involve certain known and unknown risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements. Such risks and uncertainties include, but are not limited to, changes in national and local economic conditions; financial difficulties of tenants; competitive market conditions, including timing and pricing of acquisitions and sales of properties and building pads ("out-parcels"); changes in leasing activity and market rents; timing of development starts; meeting development schedules; natural disasters in geographic areas in which we operate; cost of environmental remediation; our inability to exercise voting control over the co-investment partnerships through which we own many of our properties; technology disruptions; whether and when the proposed AmREIT transaction will be consummated; the possible change in the Company’s plans following the AmREIT transaction;
unexpected costs or unexpected liabilities that may arise from the AmREIT transaction, whether or not consummated; the ability to integrate AmREIT's portfolio and personnel; and the Company’s ability to achieve the cost-savings and synergies contemplated by the proposed AmREIT transaction within the expected time frame. For additional information, see “Risk Factors” included in our Annual Report on Form 10-K for the year ended
December 31, 2013
. The following discussion should be read in conjunction with the accompanying Consolidated Financial Statements and Notes thereto of Regency Centers Corporation and Regency Centers, L.P. appearing elsewhere herein. We do not undertake any obligation to release publicly any revisions to such forward-looking statements to reflect events or uncertainties after the date hereof or to reflect the occurrence of uncertain events.
Overview of Our Strategy
Regency Centers Corporation began its operations as a REIT in 1993 and is the managing general partner of Regency Centers, L.P. We endeavor to be a preeminent, best-in-class grocery-anchored shopping center company, distinguished by total shareholder return and per share growth in Core Funds from Operations ("Core FFO") and Net Asset Value ("NAV"). We work to achieve these goals through:
•
reliable growth in net operating income ("NOI") from a high-quality, growing portfolio of thriving, neighborhood and community shopping centers;
•
disciplined value-add development and redevelopment activities that profitably create and enhance high-quality shopping centers;
•
a conservative balance sheet and track record of accessing capital in a cost effective manner to withstand market volatility and to efficiently fund investments; and,
•
an engaged and talented team of people reflecting our culture.
All of our operating, investing, and financing activities are performed through the Operating Partnership, its wholly-owned subsidiaries, and through its co-investment partnerships. The Parent Company currently owns approximately
99.8%
of the outstanding common partnership units of the Operating Partnership.
As of
June 30, 2014
, we directly owned
206
shopping centers (the “Consolidated Properties”) located in
24
states representing
23.2 million
square feet of gross leasable area (“GLA”). Through co-investment partnerships, we own partial ownership interests in
122
shopping centers (the “Unconsolidated Properties”) located in
22
states and the District of Columbia representing
15.2 million
square feet of GLA.
We earn revenues and generate cash flow by leasing space in our shopping centers to grocery stores, major retail anchors, restaurants, side-shop retailers, and service providers, as well as ground leasing or selling building pads to these same types of tenants. We experience growth in revenues by increasing occupancy and rental rates in our existing shopping centers and by acquiring and developing new shopping centers. As of
June 30, 2014
, our Consolidated Properties were
94.8%
leased, as compared to
94.2%
as of
June 30, 2013
and
94.5%
as of
December 31, 2013
.
We grow our shopping center portfolio through acquisitions of operating centers and new shopping center development. We will continue to use our development capabilities, market presence, and anchor relationships to invest in value-added new developments and redevelopments of existing centers. Development serves the growth needs of our anchors and retailers, resulting in high-quality shopping centers with long-term anchor leases that produce attractive returns on our
29
invested capital, and we generally have an executed lease from the anchor tenant before we start construction. The development process typically requires two to three years once construction has commenced, but can vary subject to the size and complexity of the project. We fund our acquisition and development activity from various capital sources including property sales, equity offerings, and new debt.
Co-investment partnerships provide us with an additional capital source for shopping center acquisitions, developments, and redevelopments, as well as the opportunity to earn fees for asset management, property management, and other investing and financing services. As an asset manager, we are engaged by our partners to apply similar operating, investment, and capital strategies to the portfolios owned by the co-investment partnerships as those applied to the portfolio that we wholly-own.
Shopping Center Portfolio
The following table summarizes general information related to the Consolidated Properties in our shopping center portfolio (GLA in thousands):
June 30,
2014
December 31,
2013
Number of Properties
206
202
Properties in Development
7
6
Gross Leasable Area
23,209
22,472
% Leased – Operating and Development
94.8%
94.5%
% Leased – Operating
95.4%
95.0%
Weighted average annual effective rent per square foot ("SFT")
(1)
$
17.86
17.40
(1)
Net of tenant concessions.
The following table summarizes general information related to the Unconsolidated Properties owned in co-investment partnerships in our shopping center portfolio (GLA in thousands):
June 30,
2014
December 31,
2013
Number of Properties
122
126
Gross Leasable Area
15,247
15,508
% Leased – Operating
95.8%
96.2%
Weighted average annual effective rent per SFT
(1)
$
17.96
17.34
(1)
Net of tenant concessions.
The following table summarizes pro-rata occupancy rates of our combined Consolidated and Unconsolidated shopping center portfolio:
June 30,
2014
December 31,
2013
% Leased – Operating
95.4%
95.2%
≥ 10,000 SFT
98.6%
98.6%
< 10,000 SFT
90.5%
89.9%
Leasing activity remains strong in
2014
with pro-rata occupancy gains of 60 basis points in our shop space category (less than 10,000 square feet) compared to
December 31, 2013
. We believe our high-quality, grocery anchored shopping centers located in densely populated, desirable infill trade areas create attractive spaces for retail tenants. Improvements in the economy, combined with historically low levels of new supply and robust tenant demand, allow us to focus on merchandising of our centers to ensure the right mix of operators and unique retailers, which draws more retail customers to our centers.
30
The following table summarizes leasing activity for the
six months ended
June 30, 2014
and
2013
, including Regency's pro-rata share of activity within the portfolio of our co-investment partnerships:
2014
Leasing Transactions
(1)
SFT (in thousands)
Base Rent PSF
(1)
Tenant Improvements / SF
(2)
Leasing Commissions / SF
(2)
New leases
≥ 10,000 SFT
15
539
$
14.45
$
4.38
$
4.09
< 10,000 SFT
219
387
$
27.39
$
8.52
$
12.57
Total New Leases
(1)
234
926
$
19.86
$
6.11
$
7.63
Renewals
≥ 10,000 SFT
28
597
$
11.48
$
0.37
$
1.09
< 10,000 SFT
384
579
$
27.19
$
0.85
$
3.44
Total Renewal Leases
(1)
412
1,176
$
19.21
$
0.61
$
2.25
2013
Leasing Transactions
(1)
SFT (in thousands)
Base Rent PSF
(1)
Tenant Improvements / SF
(2)
Leasing Commissions / SF
(2)
New leases
≥ 10,000 SFT
13
220
$
12.37
$
9.82
$
3.61
< 10,000 SFT
262
457
$
24.87
$
8.52
$
10.75
Total New Leases
(1)
275
677
$
20.81
$
9.44
$
8.43
Renewals
≥ 10,000 SFT
29
590
$
11.70
$
0.06
$
0.81
< 10,000 SFT
459
608
$
28.58
$
0.55
$
3.71
Total Renewal Leases
(1)
488
1,198
$
20.26
$
0.33
$
2.28
(1)
Number of leasing transactions reported at 100%; all other statistics reported at pro-rata share.
(2)
Totals for base rent, tenant improvements, and leasing commissions reflect the weighted average per square foot ("PSF").
New leases
- The base rent PSF continued to improve on new leases executed in
2014
in both the over and under 10,000 SFT categories.
Renewals
- The base rent PSF for
2014
renewals declined over
2013
primarily due to tenants exercising pre-negotiated options while market rate renewals remain stable.
31
We seek to reduce our operating and leasing risks through geographic diversification, avoiding dependence on any single property, market, or tenant, and owning a portion of our shopping centers through co-investment partnerships. The following table summarizes our three most significant tenants, each of which is a grocery tenant, occupying our shopping centers at
June 30, 2014
:
Grocery Anchor
Number of
Stores
(1)
Percentage of
Company-
owned GLA
(2)
Percentage of
Annualized
Base Rent
(2)
Kroger
55
8.5%
4.6%
Publix
50
7.0%
4.1%
Safeway
45
4.2%
2.4%
(1)
Includes stores owned by grocery anchors that are attached to our centers.
(2)
Includes Regency's pro-rata share of Unconsolidated Properties and excludes those owned by anchors.
Although base rent is supported by long-term lease contracts, tenants who file bankruptcy may have the legal right to reject any or all of their leases and close related stores. In the event that a tenant with a significant number of leases in our shopping centers files bankruptcy and cancels its leases, we could experience a significant reduction in our revenues. We monitor the operating performance and rent collections of all tenants in our shopping centers, especially those tenants operating retail formats that are experiencing significant changes in competition, business practice, and store closings in other locations.
Our management team devotes significant time to monitoring consumer preferences, shopping behaviors, and demographics to anticipate both challenges and opportunities in the changing retail industry that may affect our tenants. As a result of our findings, we may reduce new leasing, suspend leasing, or curtail the allowance for the construction of leasehold improvements within a certain retail category or to a specific retailer. We are not currently aware of the pending bankruptcy or announced store closings of any tenants in our shopping centers that would individually cause a material reduction in our revenues, and no tenant represents more than 5% of our annual base rent on a pro-rata basis.
32
Liquidity and Capital Resources
Our Parent Company has no capital commitments other than its guarantees of the commitments of our Operating Partnership. We made an offer to acquire the outstanding shares of AmREIT. See note 12 for additional details.
The Parent Company will from time to time access the capital markets for the purpose of issuing new equity and will simultaneously contribute all of the offering proceeds to the Operating Partnership in exchange for additional partnership units. All debt is issued by our Operating Partnership or by our co-investment partnerships. The following table represents the remaining available capacity under our ATM equity program and unsecured credit facilities (in thousands):
June 30, 2014
ATM equity program
Total capacity
$
200,000
Remaining capacity
$
200,000
Term Loan
(1)
Total capacity
$
165,000
Remaining capacity
$
90,000
Line
Total capacity
$
800,000
Remaining capacity
(2)
$
784,300
Maturity
(3)
September 2016
(1)
On June 27, 2014, the Company amended its existing senior unsecured term loan facility (the "Term Loan"). The amendment established a new Term Loan size of $165.0 million, extended the maturity date to June 27, 2019 and reduced the applicable interest rate. The Term Loan will bear interest at LIBOR plus a ratings based margin of 1.15% per annum, subject to adjustment from time to time based on changes to the Company's corporate credit rating, and is subject to a fee of 0.20% per annum on the undrawn balance. The Company has $75.0 million outstanding and may elect to borrow up to an additional $90.0 million through August 31, 2015.
(2)
Net of letters of credit
(3)
Subject to a one-year extension at the Company's option.
The following table summarizes net cash flows related to operating, investing, and financing activities of the Company for the
six months ended
June 30, 2014
and
2013
(in thousands):
2014
2013
Change
Net cash provided by operating activities
$
119,596
109,334
10,262
Net cash used in investing activities
(162,636
)
(21,741
)
(140,895
)
Net cash used in financing activities
(908
)
(50,799
)
49,891
Net (decrease) increase in cash and cash equivalents
$
(43,948
)
36,794
(80,742
)
Total cash and cash equivalents
$
36,736
59,143
(22,407
)
Net cash provided by operating activities:
Net cash provided by operating activities during the
six months ended
June 30, 2014
was
$10.3 million
more than the
six months ended
June 30, 2013
due to:
•
$4.6 million
received upon settlement of the treasury hedges in May 2014 in connection with our bond issuance;
•
$9.8 million
increase in cash from operating income; and,
•
$1.5 million
net increase in cash due to timing of cash receipts and payments related to operating activities; offset by
•
$5.6 million
decrease in operating cash flow distributions from our unconsolidated real estate partnerships due to liquidating three partnerships and reinvesting cash in another.
33
We operate our business such that we expect net cash provided by operating activities will provide the necessary funds to pay our distributions to our common and preferred share and unit holders, which were
$96.6 million
and
$88.7 million
for the
six months ended
June 30, 2014
and
2013
, respectively. Our dividend distribution policy is set by our Board of Directors who monitor our financial position. Our Board of Directors recently declared our common stock quarterly dividend of $0.47 per share, payable on September 3, 2014. Future dividends will be declared at the discretion of our Board of Directors and will be subject to capital requirements and availability. We plan to continue paying an aggregate amount of distributions to our stock and unit holders that, at a minimum, meet the requirements to continue qualifying as a REIT for Federal income tax purposes.
Net cash used in investing activities:
Net cash used in investing activities during the
six months ended
June 30, 2014
increased by
$140.9 million
compared to the
six months ended
June 30, 2013
, primarily due to the
2014
acquisitions of shopping centers and lower
2014
proceeds on sales of real estate.
Significant investing and divesting activities during the
six months ended
June 30, 2014
include:
•
We received proceeds of
$7.8 million
from the sale of real estate investments, including
two
shopping centers and
three
out-parcels;
•
We paid
$79.4 million
, net of debt assumed, other liabilities and non-controlling interest, for the acquisition of the 80% controlling interest in
three
shopping centers located in Fairfield, CT and
one
wholly-owned shopping center located in Austin, TX;
•
We received
$21.5 million
of distributions from our unconsolidated real estate partnerships from real estate sales proceeds;
•
We paid
$14.4 million
for the acquisition of 834,091 shares of common stock in AmREIT, a publicly traded real estate investment trust. In July 2014, we publicly announced our offer to acquire AmREIT for
$22.00
per share, payable in cash and/or stock. Details of the proposed transaction are available in our press release dated
July 10, 2014
and Form 8-K filed with the Securities and Exchange Commission.
•
We paid
$93.8 million
for the development, redevelopment, improvement and leasing of our real estate properties as comprised of the following (in thousands):
Six months ended June 30,
2014
2013
Change
Capital expenditures:
Acquisition of land for development / redevelopment
$
17,282
106
17,176
Building improvements and other
10,487
11,945
(1,458
)
Tenant allowances
3,147
2,618
529
Redevelopment costs
14,299
3,837
10,462
Development costs
37,007
57,828
(20,821
)
Capitalized interest
3,272
2,305
967
Capitalized direct compensation
8,270
5,570
2,700
Real estate development and capital improvements
$
93,764
84,209
9,555
During the
six months ended
June 30, 2014
, we acquired
two
land parcels for new development projects for
$17.3 million
. During the
six months ended
June 30, 2013
, we paid an additional
$106,000
toward two existing land parcels and began development projects on them.
Redevelopment costs were higher in the
six months ended
June 30, 2014
due to an increase in the number and magnitude of redevelopments.
At
June 30, 2014
, we had
seven
development projects that were either under construction or in lease up, compared to
six
such development projects at
December 31, 2013
. Our capital expenditures on development projects were lower during
2014
due to the size of and progress on developments in
2013
. During the
six months ended
June 30, 2013
, we
34
incurred significant capital expenditures towards two large development projects that were completed by
December 31, 2013
.
Capitalized interest increases as development and redevelopment costs accumulate during the construction period, which is why more interest costs were capitalized during the
six months ended
June 30, 2014
as compared to the
six months ended
June 30, 2013
.
Capitalized direct compensation represents overhead costs of our development and construction team directly related to the development projects, with the majority of capitalizable direct compensation costs incurred at or near inception of a development project. The number of projects starting in
2014
as compared to
2013
resulted in the increase in capitalized compensation costs noted above.
The following table details our development projects as of
June 30, 2014
(in thousands, except cost PSF):
Property Name
Location
Start Date
Estimated /Actual Anchor Opening
Estimated Net Development Costs After JV Buyout
(1)
% of Costs Incurred
(1)
GLA
Cost PSF of GLA
(1)
Shops at Erwin Mill
Durham, NC
Q1-12
Nov-13
$
14,593
89%
87
$
168
Shops on Main
Schererville, IN
Q2-13
March-14
38,792
77%
214
181
Fountain Square
Miami, FL
Q3-13
Nov-14
53,080
55%
180
295
Glen Gate
Glenview, IL
Q4-13
Nov-14
29,390
55%
103
285
Brooklyn Station on Riverside
Jacksonville, FL
Q4-13
Oct-14
14,894
49%
50
298
Persimmon Place
Dublin, CA
Q1-14
May-15
59,976
31%
153
392
Willow Oaks Crossing
Concord, NC
Q2-14
Nov-15
12,493
27%
69
181
Total
$
223,218
53%
856
$
261
(2)
(1)
Amount represents costs, including leasing costs, net of tenant reimbursements.
(2)
Amount represents a weighted average.
The following table summarizes our development projects completed during the
six months ended
June 30, 2014
(in thousands, except cost per square foot):
Property Name
Location
Completion Date
Net Development
Costs
(1)
GLA
Cost PSF
of GLA
(1)
Juanita Tate Marketplace
Los Angeles, CA
Q2-14
$
17,289
77
$
225
Total
$
17,289
77
$
225
(1)
Includes leasing costs, net of tenant reimbursements.
We plan to continue developing and redeveloping projects for long-term investment purposes and have a staff of employees who directly support our development and redevelopment program. Internal costs attributable to these development and redevelopment activities are capitalized as part of each project. During the
six months ended
June 30, 2014
, we capitalized
$3.3 million
of interest expense and
$5.7 million
of internal costs for salaries and related benefits for development and redevelopment activity. Changes in the level of future development and redevelopment activity could adversely impact results of operations by reducing the amount of internal costs for development and redevelopment projects that may be capitalized. A 10% reduction in development and redevelopment activity without a corresponding reduction in the compensation costs directly related to our development and redevelopment activities could result in an additional charge to net income of approximately
$1.1 million per annum.
35
Net cash used in financing activities:
Net cash used in financing activities during the
six months ended
June 30, 2014
decreased by
$49.9 million
compared to the
six months ended
June 30, 2013
, primarily due to
2014
proceeds from the net issuance of unsecured notes and net repayments on the Line, offset by a decrease in stock proceeds.
Significant financing activities during the
six months ended
June 30, 2014
include:
•
We borrowed $10.0 million, net of repayments, on our unsecured credit facility;
•
We had
$150 million
of
4.95%
ten-year unsecured public debt mature in April 2014. In May 2014, we issued $250 million of new
3.75%
ten-year unsecured public debt which matures in June 2024. In connection with the bond offering, we settled the previously locked forward starting interest rate swaps, receiving net cash proceeds of
$4.6 million
. These proceeds will offset bond interest expense over the life of the bonds, resulting in a lower effective interest rate of 3.59%; and,
•
We paid dividends to our common and preferred stockholders of
$86.1 million
and
$10.5 million
, respectively.
We have not issued any stock through our ATM program in
2014
. In
2013
, the Parent Company issued 1.9 million shares of common stock through our ATM program resulting in net proceeds of
$98.3 million
, which were used to fund investment activities.
We endeavor to maintain a high percentage of unencumbered assets. At
June 30, 2014
, 75.6% of our wholly-owned real estate assets were unencumbered. Such assets allow us to access the secured and unsecured debt markets and to maintain significant availability on the Line. Our coverage ratio, including our pro-rata share of our partnerships, was 2.5 times and 2.4 times for the trailing four quarters ended
June 30, 2014
and
2013
, respectively. We define our coverage ratio as earnings before interest, taxes, investment transaction profits net of deal costs, depreciation and amortization (“Core EBITDA”) divided by the sum of the gross interest and scheduled mortgage principal paid to our lenders plus dividends paid to our preferred stockholders.
Through the remainder of 2014, we estimate that we will require approximately $166.6 million, including $141.1 million for in process developments and redevelopments,
$9.0 million
to repay maturing debt, and $16.5 million to fund our pro-rata share of estimated capital contributions to our co-investment partnerships for repayment of debt. If we start new developments or redevelop additional shopping centers, our cash requirements will increase.
To meet our cash requirements, we will utilize cash generated from operations, borrowings from our Line, proceeds from the sale of real estate, and when the capital markets are favorable, proceeds from the sale of common equity and the issuance of debt. Our Line, Term Loan, and unsecured loans require we remain in compliance with various covenants, which are described in the Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended
December 31, 2013
. We were in compliance with these covenants at
June 30, 2014
and expect to remain in compliance.
We continuously monitor the capital markets and evaluate our ability to issue new debt to repay maturing debt or fund our commitments. Based upon the current capital markets, our current credit ratings, and the number of high quality, unencumbered properties that we own which could collateralize borrowings, we expect that we could successfully issue new secured or unsecured debt to fund our obligations, as needed.
We have
$350.0 million
of fixed rate, unsecured debt maturing August 2015. In order to mitigate the risk of interest rate volatility, we have
$220.0 million
of forward starting interest rate swaps to partially hedge the new debt expected to be issued in 2015. These interest rate swaps lock in the 10-year treasury rate and swap spread at a weighted average fixed rate of
2.67%
. A current market based credit spread applicable to Regency will be added to the locked in fixed rate at time of issuance that will determine the final bond yield.
36
Investments in Real Estate Partnerships
At
June 30, 2014
and
December 31, 2013
, we had investments in real estate partnerships of
$339.9 million
and
$358.8 million
, respectively. The following table is a summary of the unconsolidated combined assets and liabilities of these co-investment partnerships and our pro-rata share at
June 30, 2014
and
December 31, 2013
(dollars in thousands):
2014
2013
Number of Co-investment Partnerships
17
17
Regency’s Ownership
20%-50%
20%-50%
Number of Properties
122
126
Combined Assets
$
2,842,982
2,939,599
Combined Liabilities
$
1,587,825
1,617,920
Combined Equity
$
1,255,157
1,321,679
Regency’s Share of
(1)(2)
:
Assets
$
1,006,102
1,035,842
Liabilities
$
557,212
567,743
Equity
$
448,890
468,099
(1)
Pro-rata financial information is not, and is not intended to be, a presentation in accordance with GAAP; however, management believes that providing such information is useful to investors in assessing the impact of its investments in real estate partnership activities on the operations of Regency, which includes such items on a single line presentation under the equity method in its consolidated financial statements.
(2)
The difference between Regency's share of the net assets of the co-investment partnerships and the Company's investments in real estate partnerships per the accompanying Consolidated Balance Sheets at
June 30, 2014
and
December 31, 2013
relates to the following differences (in thousands):
2014
2013
Equity of Regency Centers in Unconsolidated Partnerships
$
448,890
468,099
add: Investment in Indian Springs at Woodlands, Ltd.
(1)
4,253
4,094
less: Impairment
(5,880
)
(5,880
)
less: Ownership percentage or Restricted Gain Method deferral
(29,138
)
(29,261
)
less: Net book equity in excess of purchase price
(78,203
)
(78,203
)
Regency Centers' Investment in Real Estate Partnerships
$
339,922
358,849
(1)
We received returns of investment in excess of our contributions due to sales and debt financing proceed distributions, resulting in a negative investment balance in this partnership. Accordingly, the investment balance is recorded within accounts payable and other liabilities in the accompanying Consolidated Balance Sheets.
Investments in real estate partnerships are primarily composed of co-investment partnerships, as further summarized below. In addition to earning our pro-rata share of net income or loss in each of these co-investment partnerships, we receive recurring market-based fees for asset management, property management, and leasing as well as fees for investment and financing services, which were
$6.0 million
and
$6.5 million
, and
$12.2 million
and
$13.1 million
for the three and
six months ended
June 30, 2014
and
2013
, respectively.
37
Our equity method investments in real estate partnerships as of
June 30, 2014
and
December 31, 2013
consist of the following (in thousands):
Regency's Ownership
2014
2013
GRI - Regency, LLC (GRIR)
40.00%
$
246,151
250,118
Columbia Regency Retail Partners, LLC (Columbia I)
20.00%
16,483
16,735
Columbia Regency Partners II, LLC (Columbia II)
20.00%
3,077
8,797
Cameron Village, LLC (Cameron)
30.00%
17,025
16,678
RegCal, LLC (RegCal)
25.00%
13,663
15,576
Regency Retail Partners, LP (the Fund)
(1)
20.00%
108
1,793
US Regency Retail I, LLC (USAA)
20.01%
1,188
1,391
Other investments in real estate partnerships
50.00%
42,227
47,761
Total
(2)
$
339,922
358,849
(1)
On August 13, 2013, Regency Retail Partners, LP (the Fund) sold 100% of its interest in its entire portfolio of shopping centers to a third party. The Fund will be dissolved following the final distribution of proceeds.
(2)
The difference between Regency's share of the net assets of the co-investment partnerships and the Company's investments in real estate partnerships per the accompanying Consolidated Balance Sheets relates primarily to differences in inside/outside basis, as shown above.
Notes Payable - Investments in Real Estate Partnerships
At
June 30, 2014
, our investments in real estate partnerships had notes payable of
$1.5 billion
maturing through
2024
, of which
99.2%
had a weighted average fixed interest rate of
5.5%
, and the remaining notes payable float over LIBOR and had a weighted average variable interest rate of
1.9%
. These loans are all non-recourse, and our pro-rata share was
$523.2 million
.
As of
June 30, 2014
, scheduled principal repayments on notes payable held by our investments in real estate partnerships were as follows (in thousands):
Scheduled Principal Payments and Maturities by Year:
Scheduled
Principal
Payments
Mortgage Loan
Maturities
Unsecured
Maturities
Total
Regency’s
Pro-Rata
Share
2014
$
9,861
47,300
11,460
68,621
20,104
2015
19,959
99,750
—
119,709
42,896
2016
17,138
305,061
—
322,199
113,151
2017
17,517
77,385
—
94,902
21,922
2018
18,888
37,000
—
55,888
15,723
Beyond 5 Years
54,158
775,994
—
830,152
310,013
Unamortized debt premiums, net
—
(1,282
)
—
(1,282
)
(647
)
Total
$
137,521
1,341,208
11,460
1,490,189
523,162
Recent Accounting Pronouncements
See note 1 to Consolidated Financial Statements.
38
Results from Operations
Comparison of the three months ended
June 30, 2014
to
2013
:
Our revenues increased during the three months ended
June 30, 2014
, as compared to the three months ended
June 30, 2013
, as summarized in the following table (in thousands):
2014
2013
Change
Minimum rent
$
97,778
87,006
10,772
Percentage rent
545
297
248
Recoveries from tenants and other income
30,316
28,263
2,053
Management, transaction, and other fees
6,253
6,741
(488
)
Total revenues
$
134,892
122,307
12,585
Minimum rent increased during
2014
as compared to
2013
due to acquisitions, new development operations, and changes in occupancy and average base rent for our same properties, as follows:
•
$8.7 million increase due to the acquisitions of operating properties and operations beginning at development properties during
2013
and
2014
;
•
$2.1 million increase in minimum rent from same properties, which was driven by rental rate and occupancy growth and increases from contractual rent steps in existing leases; and,
•
$17,300 pertains to operating properties sold in
2014
that no longer are reported as discontinued operations.
Recoveries from tenants and other income represent reimbursements from tenants for their pro-rata share of the operating, maintenance, and real estate tax expenses that we incur to operate our shopping centers, as well as other income earned at our operating properties. Recoveries from tenants increased during
2014
as compared to
2013
due to the following:
•
$787,000 increase due to the acquisition of operating properties and operations beginning at development properties during
2013
and
2014
; and,
•
$1.2 million increase in recoveries at same properties, which was driven by an increase in recoverable costs and an increase in our recovery ratio, driven by improvements in occupancy.
We earn fees at market-based rates for asset management, property management, leasing, acquisition, and financing services that we provided to our co-investment partnerships and third parties as follows (in thousands):
2014
2013
Change
Asset management fees
$
1,534
1,653
(119
)
Property management fees
3,285
3,606
(321
)
Leasing commissions and other fees
1,434
1,482
(48
)
Total management, transaction, and other fees
$
6,253
6,741
(488
)
Asset and property management fees decreased due to the liquidation of one unconsolidated real estate partnership consisting of nine properties during the third quarter of 2013, partially offset by higher asset and property management fees from our other partnerships.
39
Our operating expenses increased during the three months ended
June 30, 2014
, as compared to the three months ended
June 30, 2013
, as summarized in the following table (in thousands):
2014
2013
Change
Depreciation and amortization
$
36,023
31,082
4,941
Operating and maintenance
19,498
17,481
2,017
General and administrative
15,223
14,966
257
Real estate taxes
14,898
13,750
1,148
Other operating expenses
1,795
1,579
216
Total operating expenses
$
87,437
78,858
8,579
Depreciation and amortization, operating and maintenance expenses, and real estate taxes increased due to the impact of acquisitions, new development operations, and same property operating costs, as follows:
•
$7.7 million increase due to the acquisition of operating properties and operations beginning at development properties during 2013 and 2014;
•
$402,000 increase at same store properties, which was driven by an increase in real estate taxes due to higher assessed values and tenant utilities; partially offset by a decrease in snow removal costs; and,
•
$ 15,800 pertains to operating properties sold in
2014
that no longer are reported as discontinued operations.
The following table presents the components of other expense (income) (in thousands):
2014
2013
Change
Interest expense, net
$
27,445
27,781
(336
)
Net investment (loss) income from deferred compensation plan
(628
)
38
(666
)
Total other expense
$
26,817
27,819
(1,002
)
The
$666,000
decrease in net investment income from deferred compensation reflects the change in the fair value of plan assets and is consistent with the change in plan liabilities, included in general and administrative expenses above.
The following table presents the changes in interest expense (in thousands):
2014
2013
Change
Interest on notes payable
$
26,121
25,992
129
Interest on unsecured credit facilities
1,069
950
119
Capitalized interest
(1,631
)
(1,243
)
(388
)
Hedge expense
2,351
2,374
(23
)
Interest income
(465
)
(292
)
(173
)
Total interest expense, net
$
27,445
27,781
(336
)
Our interest expense decreased primarily due to higher amounts of interest capitalized on development and redevelopment projects, driven by the increase in cumulative project costs over the prior year.
40
Our equity in income of investments in real estate partnerships increased during the three months ended
June 30, 2014
, as compared to the three months ended
June 30, 2013
as follows (in thousands):
Ownership
2014
2013
Change
GRI - Regency, LLC (GRIR)
40.00%
$
1,916
3,557
(1,641
)
Macquarie CountryWide-Regency III, LLC (MCWR III)
(1)
—%
—
4
(4
)
Columbia Regency Retail Partners, LLC (Columbia I)
20.00%
354
315
39
Columbia Regency Partners II, LLC (Columbia II)
20.00%
(230
)
140
(370
)
Cameron Village, LLC (Cameron)
30.00%
121
152
(31
)
RegCal, LLC (RegCal)
25.00%
683
93
590
Regency Retail Partners, LP (the Fund)
(2)
20.00%
3
123
(120
)
US Regency Retail I, LLC (USAA)
20.01%
175
104
71
BRE Throne Holdings, LLC (BRET)
(3)
47.80%
—
1,243
(1,243
)
Other investments in real estate partnerships
50.00%
5,810
281
5,529
Total
$
8,832
6,012
2,820
(1)
As of June 30, 2012, our ownership interest in MCWR III was 24.95%. The liquidation of MCWR III was complete effective March 20, 2013.
(2)
On August 13, 2013, Regency Retail Partners, LP (the "Fund") sold 100% of its interest in its entire portfolio of shopping centers to a third party. The Fund will be dissolved following the final distribution of proceeds.
(3)
On October 23, 2013, the Company sold 100% of its interest in the BRET unconsolidated real estate partnership and received a capital distribution of $47.5 million, its share of the undistributed income of the partnership, and a redemption premium. Regency no longer has any interest in the BRET partnership.
The
$2.8 million
increase in our equity in income in investments in real estate partnerships for
2014
, as compared to
2013
, is primarily due to:
•
$1.6 million
decrease from the GRIR partnership due to additional depreciation expense related to redevelopment activity;
•
$424,000 pro-rata share of impairment losses recognized upon sale of two properties within Columbia II;
•
$652,000 pro-rata share of gains on one operating property disposed of within RegCal;
•
$1.2 million
decrease from liquidating our interest in BRET in October 2013; and,
•
$5.0 million pro-rata share of gain on one operating property disposed of within Other investments in real estate partnerships.
The following represents the remaining components that comprised net income attributable to the common stockholders and unit holders for the three months ended
June 30, 2014
, as compared to the three months ended
June 30, 2013
(in thousands):
2014
2013
Change
Income from continuing operations before tax
$
29,470
21,642
7,828
Discontinued operations
Gain on sale of operating properties, net
—
11,410
(11,410
)
Operating income, excluding provision for impairment
—
2,700
(2,700
)
Income from discontinued operations
—
14,110
(14,110
)
Gain on sale of real estate
1,691
1,717
(26
)
Income attributable to noncontrolling interests
(413
)
(340
)
(73
)
Preferred stock dividends
(5,266
)
(5,265
)
(1
)
Net income attributable to common stockholders
$
25,482
31,864
(6,382
)
Net income attributable to exchangeable operating partnership units
53
70
(17
)
Net income attributable to common unit holders
$
25,535
31,934
(6,399
)
41
On January 1, 2014, we prospectively adopted FASB ASU No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, which no longer requires that sales of operating properties be reported as discontinued operations unless those sales represent a strategic shift in operations. The properties sold during
2014
do not represent a strategic shift, therefore, the operating income of those sold properties remains in continuing operations.
Results from Operations
Comparison of the
six months ended
June 30, 2014
to
2013
:
Our revenues increased during the
six months ended
June 30, 2014
, as compared to the
six months ended
June 30, 2013
, as summarized in the following table (in thousands):
2014
2013
Change
Minimum rent
$
192,314
173,151
19,163
Percentage rent
1,930
1,842
88
Recoveries from tenants and other income
61,357
54,190
7,167
Management, transaction, and other fees
12,572
13,502
(930
)
Total revenues
$
268,173
242,685
25,488
Minimum rent increased during
2014
as compared to
2013
due to acquisitions, new development operations, and changes in occupancy and average base rent for our same properties, as follows:
•
$14.8 million increase due to the acquisition of operating properties and operations beginning at development properties during
2014
and
2013
;
•
$4.3 million increase in minimum rent from same properties, which was driven by rental rate and occupancy growth and increases from contractual rent steps in existing leases; and,
•
$116,300 pertains to operating properties sold in
2014
that no longer are reported as discontinued operations.
Recoveries from tenants and other income represent reimbursements from tenants for their pro-rata share of the operating, maintenance, and real estate tax expenses that we incur to operate our shopping centers, as well as other income earned at our operating properties. Recoveries from tenants increased during
2014
as compared to
2013
due to the following:
•
$2.4 million increase due to the acquisition of operating properties and operations beginning at development properties during
2014
and
2013
; and,
•
$4.7 million increase in recoveries at same properties, which was driven by an increase in recoverable costs and an increase in our recovery ratio, driven by improvements in occupancy.
We earn fees at market-based rates for asset management, property management, leasing, acquisition, and financing services that we provided to our co-investment partnerships and third parties as follows (in thousands):
2014
2013
Change
Asset management fees
$
3,014
3,291
(277
)
Property management fees
6,610
7,223
(613
)
Leasing commissions and other fees
2,948
2,988
(40
)
$
12,572
13,502
(930
)
Asset and property management fees decreased due to the liquidation of one unconsolidated real estate partnership consisting of nine properties during the third quarter of 2013, partially offset by higher asset and property management fees from our other partnerships.
42
Our operating expenses increased during the
six months ended
June 30, 2014
, as compared to the
six months ended
June 30, 2013
, as summarized in the following table (in thousands):
2014
2013
Change
Depreciation and amortization
$
73,929
62,199
11,730
Operating and maintenance
40,003
34,622
5,381
General and administrative
29,421
32,942
(3,521
)
Real estate taxes
29,697
26,980
2,717
Other operating expenses
3,968
3,098
870
Total operating expenses
$
177,018
159,841
17,177
Depreciation and amortization, operating and maintenance expenses, and real estate taxes increased due to the impact of acquisitions, new development operations, and same property operating costs during
2014
and
2013
, as follows:
•
$12.3 million increase due to the acquisition of operating properties and operations beginning at development properties during
2014
and
2013
;
•
$7.5 million increase at same properties, primarily due to incremental operating expenses associated with winter weather in the first quarter of 2014, increased operating and maintenance costs, additional depreciation expense resulting from capital improvements to existing centers, and increases in real estate tax assessments; and,
•
$ 57,600 pertains to operating properties sold in
2014
that no longer are reported as discontinued operations.
In addition, general and administrative expense decreased primarily due to greater capitalization of development and leasing overhead costs of $3.9 million, due to increased development and leasing activity. There were two project starts in the current year. These costs were offset by $1.3 million of higher incentive compensation expense during
2014
.
Other operating expenses includes transaction costs, which increased in 2014 due to additional operating property acquisitions.
The following table presents the components of other expense (income) (in thousands):
2014
2013
Change
Interest expense, net
$
54,580
55,613
(1,033
)
Provision for impairment
225
—
225
Net investment (loss) income from deferred compensation plan
(821
)
(1,034
)
213
Total other expense
$
53,984
54,579
(595
)
During the
six months ended June 30, 2014,
we recognized a $225,000 impairment on three parcels of land. We did not have any impairments during the six months ended June 30, 2013.
The following table presents the change in interest expense (in thousands):
2014
2013
Change
Interest on notes payable
$
51,758
51,810
(52
)
Interest on unsecured credit facilities
1,921
2,110
(189
)
Capitalized interest
(3,272
)
(2,305
)
(967
)
Hedge expense
4,853
4,749
104
Interest income
(680
)
(751
)
71
Total interest expense
$
54,580
55,613
(1,033
)
43
Our interest expense decreased primarily due to higher amounts of interest capitalized on development and redevelopment projects, driven by the increase in cumulative project costs over the prior year.
Our equity in income of investments in real estate partnerships increased during the
six months ended
June 30, 2014
, as compared to the
six months ended
June 30, 2013
as follows (in thousands):
Ownership
2014
2013
Change
GRI - Regency, LLC (GRIR)
40.00%
$
5,126
6,529
(1,403
)
Macquarie CountryWide-Regency III, LLC (MCWR III)
(1)
24.95%
—
48
(48
)
Columbia Regency Retail Partners, LLC (Columbia I)
20.00%
735
566
169
Columbia Regency Partners II, LLC (Columbia II)
20.00%
(47
)
277
(324
)
Cameron Village, LLC (Cameron)
30.00%
308
351
(43
)
RegCal, LLC (RegCal)
25.00%
775
208
567
Regency Retail Partners, LP (the Fund)
(2)
20.00%
16
186
(170
)
US Regency Retail I, LLC (USAA)
20.01%
335
211
124
BRE Throne Holdings, LLC (BRET)
(3)
47.80%
—
2,473
(2,473
)
Other investments in real estate partnerships
50.00%
9,392
1,039
8,353
Total
$
16,640
11,888
4,752
(1)
As of June 30, 2012, our ownership interest in MCWR III was 24.95%. The liquidation of MCWR III was complete effective March 20, 2013.
(2)
On August 13, 2013, Regency Retail Partners, LP (the "Fund") sold 100% of its interest in its entire portfolio of shopping centers to a third party. The Fund will be dissolved following the final distribution of proceeds.
(3)
On October 23, 2013, the Company sold 100% of its interest in the BRET unconsolidated real estate partnership and received a capital distribution of $47.5 million, its share of the undistributed income of the partnership, and a redemption premium. Regency no longer has any interest in the BRET partnership.
The
$4.8 million
increase in our equity in income in investments in real estate partnerships for
2014
, as compared to
2013
, is primarily due to:
•
$1.4 million
decrease from the GRIR partnership due to additional depreciation expense related to redevelopment activity;
•
$424,000 pro-rata share of impairment losses recognized upon sale of two properties within Columbia II;
•
$652,000 of gains on one operating property disposed of within RegCal;
•
$2.5 million
decrease from liquidating our ownership interest in BRET in October 2013; and,
•
$8.4 million
increase within our Other investment partnerships driven by the gains on sale of two land parcels and one operating property.
44
The following represents the remaining components that comprise net income attributable to the common stockholders and unit holders for the
six months ended
June 30, 2014
, as compared to the
six months ended
June 30, 2013
(in thousands):
2014
2013
Change
Income from continuing operations before tax
$
53,811
40,153
13,658
Discontinued operations
Gain on sale of operating properties, net
—
11,410
(11,410
)
Operating income, excluding provision for impairment
—
5,323
(5,323
)
Income from discontinued operations
—
16,733
(16,733
)
Gain on sale of real estate
2,406
1,717
689
Income attributable to noncontrolling interests
(814
)
(654
)
(160
)
Preferred stock dividends
(10,531
)
(10,531
)
—
Net income attributable to common stockholders
$
44,872
47,418
(2,546
)
Net income attributable to exchangeable operating partnership units
95
109
(14
)
Net income attributable to common unit holders
$
44,967
47,527
(2,560
)
On January 1, 2014, we prospectively adopted FASB ASU No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, which no longer requires that sales of operating properties be reported as discontinued operations unless those sales represent a strategic shift in operations. The properties sold during
2014
do not represent a strategic shift, therefore, the operating income of those sold properties remains in continuing operations.
45
Supplemental Earnings Information
We use certain non-GAAP performance measures, in addition to the required GAAP presentations, as we believe these measures are beneficial to us in improving the understanding of the Company's operational results among the investing public. We believe such measures make comparisons of other REITs' operating results to the Company's more meaningful. We continually evaluate the usefulness, relevance, and calculation of our reported non-GAAP performance measures to determine how best to provide relevant information to the public, and thus such reported measures could change.
The following are our definitions of Same Property Net Operating Income ("NOI"), Funds from Operations ("FFO"), and Core FFO, which we believe to be beneficial non-GAAP performance measures used in understanding our operational results:
NOI
is calculated as total property revenues (minimum rent, percentage rents, and recoveries from tenants and other income) less direct property operating expenses (operating and maintenance and real estate taxes) from the properties owned by us, and excludes corporate-level income (including management, transaction, and other fees), for the entirety of the periods presented.
•
Same Property
information is provided for operating properties that were owned and operated for the entirety of both periods being compared and excludes all Properties in Development and Non-Same Properties. A Non-Same Property is a property acquired during either period being compared, a development completion that is less than 90% funded and 95% leased or features less than two years of anchor operations. Same Property also excludes projects in development, which represent projects owned and intended to be developed, including partially operating properties acquired specifically for redevelopment and excluding land held for future development.
•
Same Property NOI
includes NOI for Same Properties, but excludes straight-line rental income, net of reserves, above and below market rent amortization, banking charges, and other fees. Same Property NOI is a key measure used by management in evaluating the performance of our properties.
FFO
is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts ("NAREIT") defines as net income, computed in accordance with GAAP, excluding gains and losses from sales of depreciable property, net of tax, excluding operating real estate impairments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. We compute FFO for all periods presented in accordance with NAREIT's definition. Many companies use different depreciable lives and methods, and real estate values historically fluctuate with market conditions. Since FFO excludes depreciation and amortization and gains and losses from depreciable property dispositions, and impairments, it can provide a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of our financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, FFO is a supplemental non-GAAP financial measure of our operating performance, which does not represent cash generated from operating activities in accordance with GAAP and therefore, should not be considered an alternative for cash flow as a measure of liquidity.
•
Core FFO
is an additional performance measure used by Regency as the computation of FFO includes certain non-cash and non-comparable items that affect the Company's period-over-period performance. Core FFO excludes from FFO, but is not limited to: (a) transaction related gains, income or expense; (b) impairments on land; (c) gains or losses from the early extinguishment of debt; and (d) other non-core amounts as they occur. The Company provides a reconciliation of FFO to Core FFO.
46
The Company's reconciliation of property revenues and property expenses to Same Property NOI, on a pro-rata basis, is as follows (in thousands):
Three months ended June 30,
2014
2013
Same Property
Other
(1)
Total
Same Property
Other
(1)
Total
Income from continuing operations
$
57,849
(28,379
)
29,470
50,034
(28,392
)
21,642
Less:
Management, transaction, and other fees
—
6,253
6,253
—
6,741
6,741
Other
(2)
2,291
348
2,639
1,636
460
2,096
Plus:
Depreciation and amortization
29,185
6,838
36,023
29,215
1,867
31,082
General and administrative
—
15,223
15,223
—
14,966
14,966
Other operating expense, excluding provision for doubtful accounts
101
1,165
1,266
45
1,081
1,126
Other expense
7,076
19,741
26,817
7,692
20,127
27,819
Equity in income (loss) of investments in real estate excluded from NOI
(3)
13,821
450
14,271
16,729
1,113
17,842
NOI from properties sold
7
(7
)
—
(144
)
3,980
3,836
Pro-rata NOI
$
105,748
8,430
114,178
101,935
7,541
109,476
Six months ended June 30,
2014
2013
Same Property
Other
(1)
Total
Same Property
Other
(1)
Total
Income from continuing operations
$
107,135
(53,324
)
53,811
99,083
(58,930
)
40,153
Less:
Management, transaction, and other fees
—
12,572
12,572
—
13,502
13,502
Other
(2)
4,370
725
5,095
3,261
976
4,237
Plus:
Depreciation and amortization
62,440
11,489
73,929
58,638
3,561
62,199
General and administrative
—
29,421
29,421
—
32,942
32,942
Other operating expense, excluding provision for doubtful accounts
116
2,992
3,108
344
1,747
2,091
Other expense
14,208
39,776
53,984
15,149
39,430
54,579
Equity in income (loss) of investments in real estate excluded from NOI
(3)
30,506
(2,027
)
28,479
33,492
1,878
35,370
NOI from properties sold
(80
)
80
—
(289
)
8,288
7,999
Pro-rata NOI
$
209,955
15,110
225,065
203,156
14,438
217,594
(1)
Includes revenues and expenses attributable to non-same property, development, and corporate activities.
(2)
Includes straight-line rental income, net of reserves, above and below market rent amortization, banking charges, and other fees.
(3)
Includes non-NOI expenses incurred at our unconsolidated real estate partnerships, including those separated out above for our consolidated properties.
47
Our same property pool includes the following number of shopping centers, pro-rata GLA (in thousands), and changes therein:
Three months ended June 30,
2014
2013
Number
GLA
Number
GLA
Beginning pro-rata same property pool
314
26,050
330
26,637
Disposed properties
(5
)
(74
)
(5
)
(516
)
SFT adjustments
(1)
—
57
—
37
Ending pro-rata same property pool
309
26,033
325
26,158
Six months ended June 30,
2014
2013
Number
GLA
Number
GLA
Beginning pro-rata same property pool
304
25,109
323
25,803
Acquired properties owned for entirety of comparable periods
6
560
6
476
Developments that reached completion by beginning of earliest comparable period presented
5
359
4
359
Disposed properties
(6
)
(85
)
(8
)
(585
)
SFT adjustments
(1)
—
90
—
105
Ending pro-rata same property pool
309
26,033
325
26,158
(1)
SFT adjustments arise from remeasurements or redevelopments.
The major components of pro-rata same property NOI growth of
3.7%
and
3.3%
for the three and six months ended June 30 2014, respectively, include the following:
Three months ended June 30,
Six months ended June 30,
2014
2013
Change
2014
2013
Change
Base rent
$
109,620
106,476
3,144
$
218,252
212,512
5,740
Percentage rent
1,073
755
318
3,071
2,942
129
Recovery revenue
33,057
32,255
802
66,769
61,934
4,835
Other income
1,689
1,567
122
4,371
3,342
1,029
Operating expenses
39,691
39,118
573
82,508
77,574
4,934
Pro-rata same property NOI
$
105,748
101,935
3,813
$
209,955
203,156
6,799
Pro-rata same property base rent for the three and six months ended June 30 increased
$3.1 million
and
$5.7 million
, respectively, driven by increases in contractual rent steps, rental rate growth, and improvements in occupancy.
Pro-rata same property recovery r
evenue for the three and six months ended June 30 increased
$802,000
and
$4.8 million
, respectively, due
to greater recovery rates driven by occupancy improvements, as well as increases in recoverable costs.
Pro-rata same property operating expenses for the three and six months ended June 30 increased
$573,000
and
$4.9 million
, respectively, due
to increases in real estate tax assessments and increased common area expenses primarily related to snow removal costs associated with the harsher winter weather in 2014.
48
The Company's reconciliation of net income available to common shareholders to FFO and Core FFO is as follows (in thousands, except share information):
Three months ended June 30,
Six months ended June 30,
2014
2013
2014
2013
Reconciliation of Net income to FFO
Net income attributable to common stockholders
$
25,482
31,864
$
44,872
47,418
Adjustments to reconcile to FFO:
Depreciation and amortization
(1)
46,645
42,287
93,383
84,568
Provision for impairment
(2)
424
—
424
—
Gain on sale of operating properties, net of tax
(2)
(6,710
)
(12,099
)
(7,419
)
(12,099
)
Exchangeable operating partnership units
53
70
95
109
FFO
$
65,894
62,122
$
131,355
119,996
Reconciliation of FFO to Core FFO
FFO
$
65,894
62,122
$
131,355
119,996
Adjustments to reconcile to Core FFO:
Development and acquisition pursuit costs
(2)
396
785
1,711
1,226
Gain on sale of land
(2)
(424
)
(1,090
)
(3,328
)
(1,090
)
Provision for impairment to land
—
—
225
—
Interest rate swap ineffectiveness
(2)
—
(27
)
—
(20
)
Loss on early debt extinguishment
(2)
41
—
41
—
Core FFO
$
65,907
61,790
$
130,004
120,112
(1)
Includes Regency's pro-rata share of unconsolidated co-investment partnerships, net of pro-rata share attributable to noncontrolling interests.
(2)
Includes Regency's pro-rata share of un-consolidated co-investment partnerships.
49
Environmental Matters
We are subject to numerous environmental laws and regulations as they apply to our shopping centers pertaining to chemicals used by the dry cleaning industry, the existence of asbestos in older shopping centers, and underground petroleum storage tanks. We believe that the tenants who currently operate dry cleaning plants or gas stations do so in accordance with current laws and regulations. Generally, we use all legal means to cause tenants to remove dry cleaning plants from our shopping centers or convert them to more environmentally friendly systems. Where available, we have applied and been accepted into state-sponsored environmental programs. We have a blanket environmental insurance policy for third-party liabilities and remediation costs on shopping centers that currently have no known environmental contamination. We have also placed environmental insurance, where possible, on specific properties with known contamination, in order to mitigate our environmental risk. We monitor the shopping centers containing environmental issues and in certain cases voluntarily remediate the sites. We also have legal obligations to remediate certain sites and we are in the process of doing so. We believe that the ultimate disposition of currently known environmental matters will not have a material effect on our financial position, liquidity, or results of operations; however, we can give no assurance that existing environmental studies on our shopping centers have revealed all potential environmental liabilities; that any previous owner, occupant or tenant did not create any material environmental condition not known to us; that the current environmental condition of the shopping centers will not be affected by tenants and occupants, by the condition of nearby properties, or by unrelated third parties; or that changes in applicable environmental laws and regulations or their interpretation will not result in additional environmental liability to us.
Inflation/Deflation
Inflation has been historically low and has had a minimal impact on the operating performance of our shopping centers; however, inflation may become a greater concern in the future. Substantially all of our long-term leases contain provisions designed to mitigate the adverse impact of inflation. Most of our leases require tenants to pay their pro-rata share of operating expenses, including common-area maintenance, real estate taxes, insurance and utilities, thereby reducing our exposure to increases in costs and operating expenses resulting from inflation. In addition, many of our leases are for terms of less than ten years, which permits us to seek increased rents upon re-rental at market rates. However, during deflationary periods or periods of economic weakness, minimum rents and percentage rents will decline as the supply of available retail space exceeds demand and consumer spending declines. Occupancy declines resulting from a weak economic period will also likely result in lower recovery rates of our operating expenses.
50
Item 3. Quantitative and Qualitative Disclosures about Market Risk
There have been no material changes from the quantitative and qualitative disclosures about market risk disclosed in item 7A of Part II of our Form 10-K for the year ended
December 31, 2013
.
Item 4. Controls and Procedures
Controls and Procedures (Regency Centers Corporation)
Under the supervision and with the participation of the Parent Company's management, including its chief executive officer and chief financial officer, the Parent Company conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Based on this evaluation, the Parent Company's chief executive officer and chief financial officer concluded that its disclosure controls and procedures were effective as of the end of the period covered by this quarterly report on Form 10-Q to ensure information required to be disclosed in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time period specified in the SEC's rules and forms. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Parent Company in the reports it files or submits is accumulated and communicated to management, including its chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.
There have been no changes in our internal controls over financial reporting identified in connection with this evaluation that occurred during the
second quarter
of 2014 and that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
Controls and Procedures (Regency Centers, L.P.)
Under the supervision and with the participation of the Operating Partnership's management, including the chief executive officer and chief financial officer of its general partner, the Operating Partnership conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Exchange Act. Based on this evaluation, the chief executive officer and chief financial officer of its general partner concluded that its disclosure controls and procedures were effective as of the end of the period covered by this quarterly report on Form 10-Q to ensure information required to be disclosed in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time period specified in the SEC's rules and forms. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Operating Partnership in the reports it files or submits is accumulated and communicated to management, including the chief executive officer and chief financial officer of its general partner, as appropriate, to allow timely decisions regarding required disclosure.
There have been no changes in our internal controls over financial reporting identified in connection with this evaluation that occurred during the
second quarter
of 2014 and that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
51
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
We are a party to various legal proceedings which arise in the ordinary course of our business. We are not currently involved in any litigation nor to our knowledge, is any litigation threatened against us, the outcome of which would, in our judgment based on information currently available to us, have a material adverse effect on our financial position or results of operations.
Item 1A. Risk Factors
There have been no material changes from the risk factors disclosed in item 1A. of Part I of our Form 10-K for the year ended
December 31, 2013
.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
There were no unregistered sales of equity securities during the quarter ended
June 30, 2014
.
The following table represents information with respect to purchases by the Parent Company of its common stock during the months in the three month period ended
June 30, 2014
:
Period
Total number of shares purchased
(1)
Average price paid per share
Total number of shares purchased as part of publicly announced plans or programs
Maximum number or approximate dollar value of shares that may yet be purchased under the plans or programs
April 1 through April 30, 2014
—
$
—
—
$
—
May 1 through May 31, 2014
—
$
—
—
$
—
June 1 through June 30, 2014
7,153
$
55.36
—
$
—
(1)
Represents shares delivered in payment of withholding taxes in connection with option exercises or restricted stock vesting by participants under Regency's Long-Term Omnibus Plan.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
None.
Item 5. Other Information
None.
52
Item 6. Exhibits
In reviewing any agreements included as exhibits to this report, please remember they are included to provide you with information regarding their terms and are not intended to provide any other factual or disclosure information about the Company, its subsidiaries or other parties to the agreements. Each agreement contains representations and warranties by each of the parties to the applicable agreement. These representations and warranties have been made solely for the benefit of the other parties to the applicable agreement and:
•
should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate;
•
have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;
•
may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and
•
were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.
Accordingly, these representations and warranties may not describe the actual state of affairs as of the date they were made or at any other time. We acknowledge that, notwithstanding the inclusion of the foregoing cautionary statements, we are responsible for considering whether additional specific disclosures of material information regarding material contractual provisions are required to make the statements in this report not misleading. Additional information about the Company may be found elsewhere in this report and the Company's other public files, which are available without charge through the SEC's website at http://www.sec.gov.
Unless otherwise indicated below, the Commission file number to the exhibit is No. 001-12298.
Ex # Description
10. Material Contracts
10.1
Second Amendment to Third Amended and Restated Credit Agreement
10.2 Third Amendment to Term Loan Agreement
31. Rule 13a-14(a)/15d-14(a) Certifications.
31.1 Rule 13a-14 Certification of Chief Executive Officer for Regency Centers Corporation.
31.2 Rule 13a-14 Certification of Chief Financial Officer for Regency Centers Corporation.
31.3 Rule 13a-14 Certification of Chief Executive Officer for Regency Centers, L.P.
31.4 Rule 13a-14 Certification of Chief Financial Officer for Regency Centers, L.P.
32. Section 1350 Certifications.
32.1* 18 U.S.C. § 1350 Certification of Chief Executive Officer for Regency Centers Corporation.
32.2* 18 U.S.C. § 1350 Certification of Chief Financial Officer for Regency Centers Corporation.
32.3* 18 U.S.C. § 1350 Certification of Chief Executive Officer for Regency Centers, L.P.
32.4* 18 U.S.C. § 1350 Certification of Chief Financial Officer for Regency Centers, L.P.
53
101. Interactive Data Files
101.INS XBRL Instance Document
101.SCH XBRL Taxonomy Extension Schema Document
101.CAL XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF XBRL Taxonomy Definition Linkbase Document
101.LAB XBRL Taxonomy Extension Label Linkbase Document
101.PRE XBRL Taxonomy Extension Presentation Linkbase Document
__________________________
*
Furnished, not filed.
54
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
August 8, 2014
REGENCY CENTERS CORPORATION
By:
/s/ Lisa Palmer
Lisa Palmer, Executive Vice President, Chief Financial Officer (Principal Financial Officer)
By:
/s/ J. Christian Leavitt
J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer)
August 8, 2014
REGENCY CENTERS, L.P.
By:
Regency Centers Corporation, General Partner
By:
/s/ Lisa Palmer
Lisa Palmer, Executive Vice President, Chief Financial Officer (Principal Financial Officer)
By:
/s/ J. Christian Leavitt
J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer)
55