TEXAS
|
74-1464203
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
2600 Citadel Plaza Drive, Suite 125
|
|
Houston, Texas
|
77008
|
(Address of principal executive offices)
|
(Zip Code)
|
Registrant’s telephone number, including area code
|
(713) 866-6000
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
Common Shares of Beneficial Interest, $.03 par value
|
|
New York Stock Exchange
|
Large accelerated filer
ý
|
Accelerated filer
¨
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
¨
|
|
Emerging growth company
¨
|
Item No.
|
|
Page
No.
|
|
|
|
|
|
|
|
|
|
1.
|
||
1A.
|
||
1B.
|
||
2.
|
||
3.
|
||
4.
|
||
|
|
|
|
|
|
|
|
|
5.
|
||
6.
|
||
7.
|
||
7A.
|
||
8.
|
||
9.
|
||
9A.
|
||
9B.
|
||
|
|
|
|
|
|
|
|
|
10.
|
||
11.
|
||
12.
|
||
13.
|
||
14.
|
||
|
|
|
|
|
|
|
|
|
15.
|
||
|
|
|
|
•
|
raising net asset value and cash flows through quality acquisitions, redevelopments and new developments;
|
•
|
strategic focus on core operating fundamentals through our decentralized operating platform built on local expertise in leasing and property management;
|
•
|
disciplined growth from strategic acquisitions and new developments;
|
•
|
disposition of assets that no longer meet our ownership criteria, in which proceeds may be recycled by repaying debt, purchasing new assets or reinvesting in currently owned assets or for other corporate purposes; and
|
•
|
commitment to maintaining a conservatively leveraged balance sheet, strong liquidity, a well-staggered debt maturity schedule and strong credit agency ratings.
|
•
|
The attractiveness of REIT securities as compared to other securities, including securities issued by other real estate companies, fixed income equity securities and debt securities;
|
•
|
Changes in revenues or earnings estimates or publication of research reports and recommendations by financial analysts or actions taken by rating agencies with respect to our securities or those of other REITs;
|
•
|
The degree of interest held by institutional investors;
|
•
|
The market's perception of the quality of our assets and our growth potential;
|
•
|
The ability of our tenants to pay rent to us and meet their other obligations to us under current lease terms;
|
•
|
Our ability to re-lease space as leases expire;
|
•
|
Our ability to refinance our indebtedness as it matures;
|
•
|
Actual or anticipated quarterly fluctuations in our operating results and financial condition;
|
•
|
Any changes in our dividend policy;
|
•
|
Any future issuances of equity securities;
|
•
|
Strategic actions by us or our competitors, such as acquisitions or restructurings;
|
•
|
General market conditions and, in particular, developments related to market conditions for the real estate industry; and
|
•
|
Domestic and international economic and political factors unrelated to our performance.
|
•
|
Changes in the national, regional and local economic climate;
|
•
|
Changes in existing laws and regulations, including environmental regulatory requirements including, but not limited to, legislation on global warming, trade reform, health care reform, employment laws and immigration laws;
|
•
|
Local conditions such as an oversupply of space or a reduction in demand for real estate in the area;
|
•
|
The attractiveness of the properties to tenants;
|
•
|
Competition from other available space;
|
•
|
Competition for our tenants from Internet sales and shifts in consumer shopping patterns;
|
•
|
Our ability to provide adequate management services and to maintain our properties;
|
•
|
Increased operating costs, if these costs cannot be passed through to tenants;
|
•
|
The cost of periodically renovating, repairing and releasing spaces;
|
•
|
The consequences of any armed conflict involving, or terrorist attack against, the U.S.;
|
•
|
Our ability to secure adequate insurance;
|
•
|
Fluctuations in interest rates;
|
•
|
Changes in real estate taxes and other expenses; and
|
•
|
Availability of financing on acceptable terms or at all.
|
•
|
We may have difficulty identifying acquisition opportunities that fit our investment strategy;
|
•
|
Our estimates on expected occupancy and rental rates may differ from actual conditions;
|
•
|
Our estimates of the costs of any redevelopment or repositioning of acquired properties may prove to be inaccurate;
|
•
|
We may be unable to operate successfully in new markets where acquired properties are located, due to a lack of market knowledge or understanding of local economies;
|
•
|
We may be unable to successfully integrate new properties into our existing operations; or
|
•
|
We may have difficulty obtaining financing on acceptable terms or paying the operating expenses and debt service associated with acquired properties prior to sufficient occupancy.
|
•
|
Delay lease commencements;
|
•
|
Decline to extend or renew leases upon expiration;
|
•
|
Fail to make rental payments when due; or
|
•
|
Close stores or declare bankruptcy.
|
•
|
We may abandon development opportunities after expending resources to determine feasibility;
|
•
|
Construction costs of a project may exceed our original estimates;
|
•
|
Occupancy rates and rents at a newly completed or redeveloped property may not be sufficient to make the property profitable;
|
•
|
Rental rates could be less than projected;
|
•
|
Project completion may be delayed because of a number of factors, including weather, labor disruptions, construction delays or delays in receipt of zoning or other regulatory approvals, adverse economic conditions, acts of terror or other acts of violence, or acts of God (such as fires, earthquakes or floods);
|
•
|
Financing may not be available to us on favorable terms for development or redevelopment of a property; and
|
•
|
We may not complete construction and lease-up on schedule, resulting in increased debt service expense and construction costs.
|
•
|
Our cash flow may not satisfy required payments of principal and interest;
|
•
|
We may not be able to refinance existing indebtedness on our properties as necessary or the terms of the refinancing may be less favorable to us than the terms of existing debt;
|
•
|
Required debt payments are not reduced if the economic performance of any property declines;
|
•
|
Debt service obligations could reduce funds available for dividends to our shareholders and funds available for capital investment;
|
•
|
Any default on our indebtedness could result in acceleration of those obligations and possible loss of property to foreclosure; and
|
•
|
The risk that capital expenditures necessary for purposes such as re-leasing space cannot be financed on favorable terms.
|
•
|
We would be taxed as a regular domestic corporation, which, among other things, means that we would be unable to deduct dividends paid to our shareholders in computing our taxable income and would be subject to U.S. federal income tax on our taxable income at regular corporate rates;
|
•
|
Any resulting tax liability could be substantial and would reduce the amount of cash available for dividends to shareholders, and could force us to liquidate assets or take other actions that could have a detrimental effect on our operating results; and
|
•
|
Unless we were entitled to relief under applicable statutory provisions, we would be disqualified from treatment as a REIT for the four taxable years following the year during which we lost our qualification, and our cash available for dividends to our shareholders would, therefore, be reduced for each of the years in which we do not qualify as a REIT.
|
|
|
|
|
|
|
|
|
Annual Rent of Expiring Leases
|
||||||||||||
Year
|
|
Number of
Expiring
Leases
|
|
Square Feet
of Expiring
Leases
(000’s)
|
|
Percentage of
Leaseable
Square Feet
|
|
Total
(000’s)
|
|
Per Square
Foot
|
|
Percentage of
Total Annual
Net Rent
|
||||||||
2018
|
|
526
|
|
|
2,177
|
|
|
5.27
|
%
|
|
$
|
41,359
|
|
|
$
|
19.00
|
|
|
10.41
|
%
|
2019
|
|
589
|
|
|
3,094
|
|
|
7.50
|
%
|
|
52,449
|
|
|
16.95
|
|
|
13.20
|
%
|
||
2020
|
|
615
|
|
|
3,177
|
|
|
7.70
|
%
|
|
56,813
|
|
|
17.88
|
|
|
14.29
|
%
|
||
2021
|
|
581
|
|
|
3,237
|
|
|
7.84
|
%
|
|
56,774
|
|
|
17.54
|
|
|
14.28
|
%
|
||
2022
|
|
523
|
|
|
3,304
|
|
|
8.00
|
%
|
|
59,896
|
|
|
18.13
|
|
|
15.07
|
%
|
||
2023
|
|
200
|
|
|
1,858
|
|
|
4.50
|
%
|
|
28,751
|
|
|
15.47
|
|
|
7.23
|
%
|
||
2024
|
|
126
|
|
|
1,330
|
|
|
3.22
|
%
|
|
21,087
|
|
|
15.85
|
|
|
5.31
|
%
|
||
2025
|
|
96
|
|
|
783
|
|
|
1.90
|
%
|
|
14,746
|
|
|
18.83
|
|
|
3.71
|
%
|
||
2026
|
|
105
|
|
|
753
|
|
|
1.82
|
%
|
|
15,741
|
|
|
20.90
|
|
|
3.96
|
%
|
||
2027
|
|
110
|
|
|
1,217
|
|
|
2.95
|
%
|
|
20,001
|
|
|
16.43
|
|
|
5.03
|
%
|
Project
|
|
City, State
|
|
Project Type
|
|
Retail/Office
Square Feet
(000’s)
|
|
Residential Units
|
|
Net Estimated
Costs
(1)
(000's)
|
|
Estimated
Year of
Completion
|
The Whitaker
|
|
Seattle, Washington
|
|
Retail only portion of mixed-use
|
|
63
|
|
—
|
|
$29,700 - $32,900
|
|
2018
|
West Alex
|
|
Alexandria, Virginia
|
|
Mixed-Use
|
|
123
|
|
278
|
|
187,100 - 206,900
|
|
2022
|
Centro Arlington
(2)
|
|
Arlington, Virginia
|
|
Mixed-Use
|
|
72
|
|
366
|
|
128,000 - 141,600
|
|
2020
|
(1)
|
Net estimated costs represents WRI's share of capital expenditures net of any forecasted sales of land pads.
|
(2)
|
Represents an unconsolidated joint venture where we have funded $36.8 million as of December 31, 2017, and we anticipate funding an additional
$93 million
in equity and debt through
2020
.
|
|
|||||||||
ALL PROPERTIES BY STATE
|
|
Number of
Properties
|
|
Gross
Leasable
Area (GLA)
|
|
% of
Total GLA
|
|||
Arizona
|
|
21
|
|
|
3,488,748
|
|
|
8.5
|
%
|
Arkansas
|
|
1
|
|
|
180,200
|
|
|
0.4
|
%
|
California
|
|
23
|
|
|
4,625,509
|
|
|
11.2
|
%
|
Colorado
|
|
8
|
|
|
2,261,320
|
|
|
5.5
|
%
|
Florida
|
|
29
|
|
|
7,429,237
|
|
|
18.0
|
%
|
Georgia
|
|
13
|
|
|
2,500,439
|
|
|
6.1
|
%
|
Kentucky
|
|
4
|
|
|
759,569
|
|
|
1.8
|
%
|
Maryland
|
|
2
|
|
|
212,111
|
|
|
0.5
|
%
|
Nevada
|
|
11
|
|
|
3,516,707
|
|
|
8.5
|
%
|
New Mexico
|
|
1
|
|
|
144,796
|
|
|
0.4
|
%
|
North Carolina
|
|
14
|
|
|
2,327,431
|
|
|
5.6
|
%
|
Oregon
|
|
3
|
|
|
276,924
|
|
|
0.7
|
%
|
Tennessee
|
|
4
|
|
|
662,218
|
|
|
1.6
|
%
|
Texas
|
|
60
|
|
|
11,729,001
|
|
|
28.4
|
%
|
Utah
|
|
1
|
|
|
304,899
|
|
|
0.7
|
%
|
Virginia
|
|
3
|
|
|
250,811
|
|
|
0.6
|
%
|
Washington
|
|
6
|
|
|
609,488
|
|
|
1.5
|
%
|
Total
|
|
204
|
|
|
41,279,408
|
|
|
100
|
%
|
Center
|
|
CBSA
(5)
|
|
Owned %
|
|
Foot
Notes
|
|
GLA
|
|
Grocer Anchor
( ) indicates owned
by others
|
|
Other Anchors
( ) indicates owned by others
|
||
Operating Properties
|
|
|
|
|
|
|
|
|
|
|
||||
Arizona
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Broadway Marketplace
|
|
Phoenix-Mesa-Scottsdale, AZ
|
100.0
|
%
|
|
|
|
87,379
|
|
|
|
|
Office Max, Ace Hardware
|
|
Camelback Village Square
|
|
Phoenix-Mesa-Scottsdale, AZ
|
100.0
|
%
|
|
|
|
240,951
|
|
|
Fry’s Supermarket
|
|
Office Max
|
|
Desert Village Shopping Center
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
107,071
|
|
|
AJ Fine Foods
|
|
CVS
|
Fountain Plaza
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
305,588
|
|
|
Fry’s Supermarket
|
|
Dollar Tree, (Lowe's)
|
Laveen Village Marketplace
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
318,805
|
|
|
(Fry’s Supermarket)
|
|
(Home Depot)
|
Monte Vista Village Center
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
108,551
|
|
|
(Safeway)
|
|
|
Palmilla Center
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
178,219
|
|
|
(Fry’s Supermarket)
|
|
Office Max, PetSmart, Dollar Tree
|
Phoenix Office Building
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
21,122
|
|
|
|
|
Weingarten Realty Regional Office, Endurance Rehab
|
Pueblo Anozira Shopping Center
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
157,607
|
|
|
Fry’s Supermarket
|
|
Petco, Dollar Tree
|
Raintree Ranch Center
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
133,020
|
|
|
Whole Foods
|
|
|
Red Mountain Gateway
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
205,013
|
|
|
|
|
(Target), Bed Bath & Beyond, Famous Footwear
|
Scottsdale Horizon
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
155,093
|
|
|
Safeway
|
|
CVS
|
Scottsdale Waterfront
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
93,334
|
|
|
|
|
Olive & Ivy, P.F. Chang's, David's Bridal, Urban Outfitters
|
Center
|
|
CBSA
(5)
|
|
Owned %
|
|
Foot
Notes
|
|
GLA
|
|
Grocer Anchor
( ) indicates owned
by others
|
|
Other Anchors
( ) indicates owned by others
|
||
Squaw Peak Plaza
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
60,728
|
|
|
Sprouts Farmers Market
|
|
|
Summit at Scottsdale
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
51.0
|
%
|
|
(1)(3)
|
|
322,993
|
|
|
Safeway
|
|
(Target), CVS, OfficeMax, PetSmart
|
The Shoppes at Parkwood Ranch
|
|
Phoenix-Mesa-Scottsdale, AZ
|
|
100.0
|
%
|
|
|
|
106,738
|
|
|
|
|
Hobby Lobby, Dollar Tree
|
Entrada de Oro Plaza Shopping Center
|
|
Tucson, AZ
|
|
100.0
|
%
|
|
|
|
109,075
|
|
|
Walmart Neighborhood Market
|
|
|
Madera Village Shopping Center
|
|
Tucson, AZ
|
|
100.0
|
%
|
|
|
|
106,858
|
|
|
Safeway
|
|
Dollar Tree
|
Oracle Crossings
|
|
Tucson, AZ
|
|
100.0
|
%
|
|
|
|
261,194
|
|
|
Sprouts Farmers Market
|
|
Kohl's, HomeGoods
|
Oracle Wetmore Shopping Center
|
|
Tucson, AZ
|
|
100.0
|
%
|
|
|
|
343,278
|
|
|
|
|
(Home Depot), (Nordstrom Rack), Jo Ann Fabric, Cost Plus, PetSmart, Walgreens, Ulta Beauty
|
Shoppes at Bears Path
|
|
Tucson, AZ
|
|
100.0
|
%
|
|
|
|
66,131
|
|
|
|
|
(CVS Drug)
|
Arizona Total:
|
|
|
|
|
|
|
|
3,488,748
|
|
|
|
|
|
|
Arkansas
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Markham West Shopping Center
|
|
Little Rock-North Little Rock-Conway, AR
|
|
100.0
|
%
|
|
|
|
180,200
|
|
|
|
|
Academy, Office Depot, Michaels, Dollar Tree
|
Arkansas Total:
|
|
|
|
|
|
|
|
180,200
|
|
|
|
|
|
|
California
|
|
|
|
|
|
|
|
|
|
|
|
|
||
8000 Sunset Strip Shopping Center
|
|
Los Angeles-Long Beach-Anaheim, CA
|
|
100.0
|
%
|
|
|
|
169,775
|
|
|
Trader Joe's
|
|
CVS, Crunch, AMC Theaters, CB2
|
Centerwood Plaza
|
|
Los Angeles-Long Beach-Anaheim, CA
|
|
100.0
|
%
|
|
|
|
75,486
|
|
|
Superior Grocers
|
|
Dollar Tree
|
The Westside Center
|
|
Los Angeles-Long Beach-Anaheim, CA
|
|
100.0
|
%
|
|
|
|
36,540
|
|
|
|
|
Guitar Center
|
Westminster Center
|
|
Los Angeles-Long Beach-Anaheim, CA
|
|
100.0
|
%
|
|
|
|
440,437
|
|
|
Albertsons
|
|
Home Depot, Ross Dress for Less, Petco, Rite Aid, Dollar Tree, 24 Hour Fitness
|
Chino Hills Marketplace
|
|
Riverside-San Bernardino-Ontario, CA
|
|
100.0
|
%
|
|
|
|
310,913
|
|
|
Smart & Final Stores
|
|
Dollar Tree, 24 Hour Fitness, Rite Aid
|
Jess Ranch Marketplace
|
|
Riverside-San Bernardino-Ontario, CA
|
|
100.0
|
%
|
|
|
|
307,826
|
|
|
(Winco Foods)
|
|
Burlington Coat Factory, PetSmart, Rite Aid, Big 5
|
Jess Ranch Marketplace Phase III
|
|
Riverside-San Bernardino-Ontario, CA
|
|
100.0
|
%
|
|
|
|
194,342
|
|
|
(Winco Foods)
|
|
Best Buy, Cinemark Theatres, Bed Bath & Beyond, 24 Hour Fitness
|
Menifee Town Center
|
|
Riverside-San Bernardino-Ontario, CA
|
|
100.0
|
%
|
|
|
|
258,734
|
|
|
Ralph's
|
|
Ross Dress for Less, Dollar Tree
|
Stoneridge Town Centre
|
|
Riverside-San Bernardino-Ontario, CA
|
|
67.0
|
%
|
|
(1)(3)
|
|
434,450
|
|
|
(Super Target)
|
|
(Kohl's)
|
Prospector's Plaza
|
|
Sacramento--Roseville--Arden-Arcade, CA
|
|
100.0
|
%
|
|
|
|
252,524
|
|
|
SaveMart
|
|
Kmart, CVS, Ross Dress for Less
|
Valley Shopping Center
|
|
Sacramento--Roseville--Arden-Arcade, CA
|
|
100.0
|
%
|
|
|
|
107,191
|
|
|
Food 4 Less
|
|
|
El Camino Promenade
|
|
San Diego-Carlsbad, CA
|
|
100.0
|
%
|
|
|
|
129,676
|
|
|
|
|
T.J. Maxx, Staples, Dollar Tree, BevMo
|
Rancho San Marcos Village
|
|
San Diego-Carlsbad, CA
|
|
100.0
|
%
|
|
|
|
134,628
|
|
|
Vons
|
|
24 Hour Fitness
|
San Marcos Plaza
|
|
San Diego-Carlsbad, CA
|
|
100.0
|
%
|
|
|
|
81,086
|
|
|
(Albertsons)
|
|
|
580 Market Place
|
|
San Francisco-Oakland-Hayward, CA
|
|
100.0
|
%
|
|
|
|
100,097
|
|
|
Safeway
|
|
24 Hour Fitness, Petco
|
Gateway Plaza
|
|
San Francisco-Oakland-Hayward, CA
|
|
100.0
|
%
|
|
|
|
352,778
|
|
|
Raley’s
|
|
24 Hour Fitness
|
Greenhouse Marketplace
|
|
San Francisco-Oakland-Hayward, CA
|
|
100.0
|
%
|
|
|
|
236,864
|
|
|
(Safeway)
|
|
(CVS), Jo-Ann Fabrics, 99 Cents Only, Factory 2 U, Petco
|
Cambrian Park Plaza
|
|
San Jose-Sunnyvale-Santa Clara, CA
|
|
100.0
|
%
|
|
|
|
170,449
|
|
|
|
|
Beverages & More, Dollar Tree
|
Silver Creek Plaza
|
|
San Jose-Sunnyvale-Santa Clara, CA
|
|
100.0
|
%
|
|
|
|
202,820
|
|
|
|
|
Walgreens, (Orchard Supply)
|
Freedom Centre
|
|
Santa Cruz-Watsonville, CA
|
|
100.0
|
%
|
|
|
|
150,865
|
|
|
Safeway
|
|
Rite Aid, Big Lots
|
Stony Point Plaza
|
|
Santa Rosa, CA
|
|
100.0
|
%
|
|
|
|
200,011
|
|
|
Food Maxx
|
|
Ross Dress for Less, Fallas Paredes
|
Creekside Center
|
|
Vallejo-Fairfield, CA
|
|
100.0
|
%
|
|
|
|
115,991
|
|
|
Raley’s
|
|
|
Southampton Center
|
|
Vallejo-Fairfield, CA
|
|
100.0
|
%
|
|
|
|
162,026
|
|
|
Raley’s
|
|
Ace Hardware, Dollar Tree
|
California Total:
|
|
|
|
|
|
|
|
4,625,509
|
|
|
|
|
|
|
Colorado
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Aurora City Place
|
|
Denver-Aurora-Lakewood, CO
|
|
50.0
|
%
|
|
(1)(3)
|
|
542,956
|
|
|
(Super Target)
|
|
Barnes & Noble, Ross Dress For Less, PetSmart, Michael's, Conn's
|
Cherry Creek Retail Center
|
|
Denver-Aurora-Lakewood, CO
|
|
100.0
|
%
|
|
|
|
272,658
|
|
|
(Super Target)
|
|
PetSmart, Bed Bath & Beyond
|
CityCenter Englewood
|
|
Denver-Aurora-Lakewood, CO
|
|
100.0
|
%
|
|
|
|
307,255
|
|
|
|
|
(Walmart), Ross Dress for Less, Petco, Office Depot, 24 Hour Fitness
|
Crossing at Stonegate
|
|
Denver-Aurora-Lakewood, CO
|
|
100.0
|
%
|
|
|
|
109,079
|
|
|
King Sooper’s
|
|
|
Edgewater Marketplace
|
|
Denver-Aurora-Lakewood, CO
|
|
100.0
|
%
|
|
|
|
270,548
|
|
|
King Sooper's
|
|
Ace Hardware, (Target)
|
Green Valley Ranch - AutoZone
|
|
Denver-Aurora-Lakewood, CO
|
|
100.0
|
%
|
|
|
|
7,381
|
|
|
(King Sooper’s)
|
|
|
Center
|
|
CBSA
(5)
|
|
Owned %
|
|
Foot
Notes
|
|
GLA
|
|
Grocer Anchor
( ) indicates owned
by others
|
|
Other Anchors
( ) indicates owned by others
|
||
Lowry Town Center
|
|
Denver-Aurora-Lakewood, CO
|
|
100.0
|
%
|
|
|
|
127,717
|
|
|
(Safeway)
|
|
|
River Point at Sheridan
|
|
Denver-Aurora-Lakewood, CO
|
|
100.0
|
%
|
|
|
|
623,726
|
|
|
|
|
(Target), (Costco), Regal Cinema, Michaels, Conn's, PetSmart
|
Colorado Total:
|
|
|
|
|
|
|
|
2,261,320
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Argyle Village Shopping Center
|
|
Jacksonville, FL
|
|
100.0
|
%
|
|
|
|
306,461
|
|
|
Publix
|
|
Bed Bath & Beyond, T.J. Maxx, Babies “R” Us, Jo-Ann’s Fabrics, Michaels
|
Atlantic West
|
|
Jacksonville, FL
|
|
50.0
|
%
|
|
(1)(3)
|
|
180,578
|
|
|
(Walmart Supercenter)
|
|
T.J. Maxx, HomeGoods, Dollar Tree, Shoe Carnival, (Kohl's)
|
Epic Village St. Augustine
|
|
Jacksonville, FL
|
|
70.0
|
%
|
|
(1)
|
|
64,180
|
|
|
|
|
(Epic Theaters)
|
Kernan Village
|
|
Jacksonville, FL
|
|
50.0
|
%
|
|
(1)(3)
|
|
288,780
|
|
|
(Walmart Supercenter)
|
|
Ross Dress for Less, Petco
|
Boca Lyons Plaza
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
100.0
|
%
|
|
|
|
117,423
|
|
|
Aroma Market & Catering
|
|
Ross Dress for Less
|
Deerfield
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
100.0
|
%
|
|
|
|
404,944
|
|
|
Publix
|
|
T.J. Maxx, Marshalls, Cinépolis, YouFit, Ulta
|
Embassy Lakes Shopping Center
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
100.0
|
%
|
|
|
|
142,751
|
|
|
Winn Dixie
|
|
Tuesday Morning, Dollar Tree
|
Flamingo Pines
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
20.0
|
%
|
|
(1)(3)
|
|
148,840
|
|
|
Publix
|
|
|
Hollywood Hills Plaza
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
20.0
|
%
|
|
(1)(3)
|
|
416,767
|
|
|
Publix
|
|
Target, CVS
|
Northridge
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
20.0
|
%
|
|
(1)(3)
|
|
236,628
|
|
|
Publix
|
|
Petco, Ross Dress for Less, Dollar Tree
|
Pembroke Commons
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
20.0
|
%
|
|
(1)(3)
|
|
323,679
|
|
|
Publix
|
|
Marshalls, Office Depot, LA Fitness, Dollar Tree
|
Sea Ranch Centre
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
100.0
|
%
|
|
|
|
99,029
|
|
|
Publix
|
|
CVS, Dollar Tree
|
Tamiami Trail Shops
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
20.0
|
%
|
|
(1)(3)
|
|
132,564
|
|
|
Publix
|
|
CVS
|
The Palms at Town & County
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
100.0
|
%
|
|
|
|
657,592
|
|
|
Publix
|
|
Kohl's, Marshalls, HomeGoods, Dick's Sporting Goods, Toys R Us, 24 Hour Fitness, Nordstrom Rack, CVS
|
|
TJ Maxx Plaza
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
100.0
|
%
|
|
|
|
161,429
|
|
|
Fresco Y Mas
|
|
T.J. Maxx, Dollar Tree
|
Vizcaya Square Shopping Center
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
100.0
|
%
|
|
|
|
110,081
|
|
|
Winn Dixie
|
|
|
Wellington Green Commons
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
100.0
|
%
|
|
|
|
143,854
|
|
|
Whole Foods Market
|
|
|
Clermont Landing
|
|
Orlando-Kissimmee-Sanford, FL
|
|
75.0
|
%
|
|
(1)(3)
|
|
354,418
|
|
|
|
|
(J.C. Penney), (Epic Theater), T.J. Maxx, Ross Dress for Less, Michaels
|
Colonial Plaza
|
|
Orlando-Kissimmee-Sanford, FL
|
|
100.0
|
%
|
|
|
|
498,761
|
|
|
|
|
Staples, Ross Dress for Less, Marshalls, Old Navy, Stein Mart, Barnes & Noble, Petco, Big Lots, Hobby Lobby
|
Marketplace at Seminole Towne
|
|
Orlando-Kissimmee-Sanford, FL
|
|
100.0
|
%
|
|
|
|
496,953
|
|
|
(Super Target)
|
|
Marshalls, Ross Dress for Less, Old Navy, Petco
|
Phillips Crossing
|
|
Orlando-Kissimmee-Sanford, FL
|
|
100.0
|
%
|
|
|
|
145,644
|
|
|
Whole Foods
|
|
Golf Galaxy, Michaels
|
Shoppes of South Semoran
|
|
Orlando-Kissimmee-Sanford, FL
|
|
100.0
|
%
|
|
|
|
101,611
|
|
|
Walmart Neighborhood Market
|
|
Dollar Tree
|
The Marketplace at Dr. Phillips
|
|
Orlando-Kissimmee-Sanford, FL
|
|
20.0
|
%
|
|
(1)(3)
|
|
326,868
|
|
|
Publix
|
|
Stein Mart, HomeGoods, Morton's of Chicago, Office Depot
|
Winter Park Corners
|
|
Orlando-Kissimmee-Sanford, FL
|
|
100.0
|
%
|
|
|
|
83,161
|
|
|
Sprouts Farmers Market
|
|
|
Pineapple Commons
|
|
Port St. Lucie, FL
|
|
20.0
|
%
|
|
(1)(3)
|
|
269,451
|
|
|
|
|
Ross Dress for Less, Best Buy, PetSmart, Marshalls, (CVS)
|
Countryside Centre
|
|
Tampa-St. Petersburg-Clearwater, FL
|
|
100.0
|
%
|
|
|
|
245,958
|
|
|
|
|
T.J. Maxx, HomeGoods, Dick's Sporting Goods, Ross Dress for Less
|
East Lake Woodlands
|
|
Tampa-St. Petersburg-Clearwater, FL
|
|
20.0
|
%
|
|
(1)(3)
|
|
104,431
|
|
|
Walmart Neighborhood Market
|
|
Walgreens
|
Largo Mall
|
|
Tampa-St. Petersburg-Clearwater, FL
|
|
100.0
|
%
|
|
|
|
610,080
|
|
|
(Safeway)
|
|
Bealls, Marshalls, PetSmart, Bed Bath & Beyond, Staples, Michaels, (Target)
|
Sunset 19 Shopping Center
|
|
Tampa-St. Petersburg-Clearwater, FL
|
|
100.0
|
%
|
|
|
|
256,321
|
|
|
|
|
Bed Bath & Beyond, Barnes & Noble, Old Navy, Hobby Lobby, Cost Plus World Market
|
Florida Total:
|
|
|
|
|
|
|
|
7,429,237
|
|
|
|
|
|
|
Georgia
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Brookwood Marketplace
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
100.0
|
%
|
|
|
|
397,295
|
|
|
(Super Target)
|
|
Home Depot, Bed Bath & Beyond, Office Max
|
Brownsville Commons
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
100.0
|
%
|
|
|
|
81,913
|
|
|
(Kroger)
|
|
|
Camp Creek Marketplace II
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
100.0
|
%
|
|
|
|
228,003
|
|
|
|
|
DSW, LA Fitness, Shopper's World, American Signature
|
Dallas Commons Shopping Center
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
100.0
|
%
|
|
|
|
95,262
|
|
|
(Kroger)
|
|
|
Grayson Commons
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
100.0
|
%
|
|
|
|
76,611
|
|
|
Kroger
|
|
|
Lakeside Marketplace
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
100.0
|
%
|
|
|
|
332,889
|
|
|
(Super Target)
|
|
Ross Dress for Less, Petco
|
Center
|
|
CBSA
(5)
|
|
Owned %
|
|
Foot
Notes
|
|
GLA
|
|
Grocer Anchor
( ) indicates owned
by others
|
|
Other Anchors
( ) indicates owned by others
|
||
Mansell Crossing
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
20.0
|
%
|
|
(1)(3)
|
|
102,931
|
|
|
|
|
buybuy BABY, Ross Dress for Less, Party City
|
Perimeter Village
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
100.0
|
%
|
|
|
|
381,738
|
|
|
Walmart Supercenter
|
|
Cost Plus World Market, DSW, Hobby Lobby
|
Publix at Princeton Lakes
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
20.0
|
%
|
|
(1)(3)
|
|
72,207
|
|
|
Publix
|
|
|
Reynolds Crossing
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
100.0
|
%
|
|
|
|
115,983
|
|
|
(Kroger)
|
|
|
Roswell Corners
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
100.0
|
%
|
|
|
|
318,261
|
|
|
(Super Target), Fresh Market
|
|
T.J. Maxx
|
Roswell Crossing Shopping Center
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
100.0
|
%
|
|
|
|
201,759
|
|
|
Trader Joe's
|
|
Office Max, PetSmart, Walgreens
|
Thompson Bridge Commons
|
|
Gainesville, GA
|
|
100.0
|
%
|
|
|
|
95,587
|
|
|
(Kroger)
|
|
|
Georgia Total:
|
|
|
|
|
|
|
|
2,500,439
|
|
|
|
|
|
|
Kentucky
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Millpond Center
|
|
Lexington-Fayette, KY
|
|
100.0
|
%
|
|
|
|
151,498
|
|
|
Kroger
|
|
|
Regency Centre
|
|
Lexington-Fayette, KY
|
|
100.0
|
%
|
|
|
|
188,826
|
|
|
(Kroger)
|
|
T.J. Maxx, Michaels
|
Tates Creek Centre
|
|
Lexington-Fayette, KY
|
|
100.0
|
%
|
|
|
|
201,138
|
|
|
Kroger
|
|
Rite Aid
|
Festival on Jefferson Court
|
|
Louisville/Jefferson County, KY-IN
|
|
100.0
|
%
|
|
|
|
218,107
|
|
|
Kroger
|
|
(PetSmart), (T.J. Maxx), Staples, Party City
|
Kentucky Total:
|
|
|
|
|
|
|
|
759,569
|
|
|
|
|
|
|
Maryland
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Nottingham Commons
|
|
Baltimore-Columbia-Towson, MD
|
|
100.0
|
%
|
|
|
|
131,270
|
|
|
MOM's Organic Market
|
|
T.J. Maxx, DSW, Petco
|
Pike Center
|
|
Washington-Arlington-Alexandria, DC-VA-MD-WV
|
|
100.0
|
%
|
|
|
|
80,841
|
|
|
|
|
Pier 1, DXL Mens Apparel
|
Maryland Total:
|
|
|
|
|
|
|
|
212,111
|
|
|
|
|
|
|
Nevada
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Best in the West
|
|
Las Vegas-Henderson-Paradise, NV
|
|
100.0
|
%
|
|
|
|
428,066
|
|
|
|
|
Best Buy, T. J. Maxx, Babies "R" Us, Bed Bath & Beyond, PetSmart, Office Depot
|
Charleston Commons Shopping Center
|
|
Las Vegas-Henderson-Paradise, NV
|
|
100.0
|
%
|
|
|
|
366,952
|
|
|
Walmart
|
|
Ross Dress for Less, Office Max, 99 Cents Only, PetSmart
|
College Park Shopping Center
|
|
Las Vegas-Henderson-Paradise, NV
|
|
100.0
|
%
|
|
|
|
195,367
|
|
|
El Super
|
|
Factory 2 U, CVS
|
Decatur 215
|
|
Las Vegas-Henderson-Paradise, NV
|
|
100.0
|
%
|
|
|
|
345,720
|
|
|
(WinCo Foods)
|
|
(Target), Hobby Lobby, Ross Dress for Less
|
Eastern Commons
|
|
Las Vegas-Henderson-Paradise, NV
|
|
100.0
|
%
|
|
|
|
356,673
|
|
|
Trader Joe's
|
|
|
Francisco Center
|
|
Las Vegas-Henderson-Paradise, NV
|
|
100.0
|
%
|
|
|
|
148,815
|
|
|
La Bonita Grocery
|
|
(Ross Dress for Less)
|
Paradise Marketplace
|
|
Las Vegas-Henderson-Paradise, NV
|
|
100.0
|
%
|
|
|
|
152,672
|
|
|
(Smith’s Food)
|
|
Dollar Tree
|
Rancho Towne & Country
|
|
Las Vegas-Henderson-Paradise, NV
|
|
100.0
|
%
|
|
|
|
161,837
|
|
|
Smith’s Food
|
|
|
Tropicana Beltway Center
|
|
Las Vegas-Henderson-Paradise, NV
|
|
100.0
|
%
|
|
|
|
617,821
|
|
|
(Walmart Supercenter)
|
|
(Lowe’s), Ross Dress for Less, PetSmart, Office Depot, 99 Cents Only
|
Tropicana Marketplace
|
|
Las Vegas-Henderson-Paradise, NV
|
|
100.0
|
%
|
|
|
|
144,571
|
|
|
(Smith’s Food)
|
|
Family Dollar
|
Westland Fair
|
|
Las Vegas-Henderson-Paradise, NV
|
|
100.0
|
%
|
|
|
|
598,213
|
|
|
(Walmart Supercenter)
|
|
(Lowe’s), PetSmart, Office Depot, Michaels, Smart & Final
|
Nevada Total:
|
|
|
|
|
|
|
|
3,516,707
|
|
|
|
|
|
|
New Mexico
|
|
|
|
|
|
|
|
|
|
|
|
|
||
North Towne Plaza
|
|
Albuquerque, NM
|
|
100.0
|
%
|
|
|
|
144,796
|
|
|
Whole Foods Market
|
|
HomeGoods
|
New Mexico Total:
|
|
|
|
|
|
|
|
144,796
|
|
|
|
|
|
|
North Carolina
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Galleria Shopping Center
|
|
Charlotte-Concord-Gastonia, NC-SC
|
|
100.0
|
%
|
|
|
|
324,704
|
|
|
(Walmart Supercenter)
|
|
Off Broadway Shoes
|
Bull City Market
|
|
Durham-Chapel Hill, NC
|
|
100.0
|
%
|
|
|
|
40,875
|
|
|
Whole Foods Market
|
|
|
Hope Valley Commons
|
|
Durham-Chapel Hill, NC
|
|
100.0
|
%
|
|
|
|
81,371
|
|
|
Harris Teeter
|
|
|
Avent Ferry Shopping Center
|
|
Raleigh, NC
|
|
100.0
|
%
|
|
|
|
119,652
|
|
|
Food Lion
|
|
Family Dollar
|
Capital Square
|
|
Raleigh, NC
|
|
100.0
|
%
|
|
|
|
143,063
|
|
|
Food Lion
|
|
|
Falls Pointe Shopping Center
|
|
Raleigh, NC
|
|
100.0
|
%
|
|
|
|
198,549
|
|
|
Harris Teeter
|
|
(Kohl’s)
|
High House Crossing
|
|
Raleigh, NC
|
|
100.0
|
%
|
|
|
|
90,155
|
|
|
|
|
|
Leesville Towne Centre
|
|
Raleigh, NC
|
|
100.0
|
%
|
|
|
|
127,106
|
|
|
Harris Teeter
|
|
Rite Aid
|
Northwoods Shopping Center
|
|
Raleigh, NC
|
|
100.0
|
%
|
|
|
|
77,803
|
|
|
Walmart Neighborhood Market
|
|
Dollar Tree
|
Center
|
|
CBSA
(5)
|
|
Owned %
|
|
Foot
Notes
|
|
GLA
|
|
Grocer Anchor
( ) indicates owned
by others
|
|
Other Anchors
( ) indicates owned by others
|
||
Six Forks Shopping Center
|
|
Raleigh, NC
|
|
100.0
|
%
|
|
|
|
468,414
|
|
|
Food Lion
|
|
Kmart, Home Depot, Bed Bath & Beyond, PetSmart
|
Stonehenge Market
|
|
Raleigh, NC
|
|
100.0
|
%
|
|
|
|
188,437
|
|
|
Harris Teeter
|
|
Stein Mart, Rite Aid
|
Wake Forest Crossing II
|
|
Raleigh, NC
|
|
100.0
|
%
|
|
|
|
296,037
|
|
|
(Lowes Foods)
|
|
(Kohl's), (T.J. Maxx), (Michaels), (Ross Dress for Less), (Petco)
|
Surf City Crossing
|
|
Wilmington, NC
|
|
100.0
|
%
|
|
|
|
63,016
|
|
|
Harris Teeter
|
|
|
Waterford Village
|
|
Wilmington, NC
|
|
100.0
|
%
|
|
|
|
108,249
|
|
|
Harris Teeter
|
|
|
North Carolina Total:
|
|
|
|
|
|
|
|
2,327,431
|
|
|
|
|
|
|
Oregon
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Clackamas Square
|
|
Portland-Vancouver-Hillsboro, OR-WA
|
|
20.0
|
%
|
|
(1)(3)
|
|
140,227
|
|
|
(Winco Foods)
|
|
T.J. Maxx
|
Oak Grove Market Center
|
|
Portland-Vancouver-Hillsboro, OR-WA
|
|
100.0
|
%
|
|
|
|
97,177
|
|
|
|
|
|
Raleigh Hills Plaza
|
|
Portland-Vancouver-Hillsboro, OR-WA
|
|
20.0
|
%
|
|
(1)(3)
|
|
39,520
|
|
|
New Seasons Market
|
|
Walgreens
|
Oregon Total:
|
|
|
|
|
|
|
|
276,924
|
|
|
|
|
|
|
Tennessee
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Highland Square
|
|
Memphis, TN-MS-AR
|
|
100.0
|
%
|
|
|
|
14,490
|
|
|
|
|
Walgreens
|
Mendenhall Commons
|
|
Memphis, TN-MS-AR
|
|
100.0
|
%
|
|
|
|
88,108
|
|
|
Kroger
|
|
|
Ridgeway Trace
|
|
Memphis, TN-MS-AR
|
|
100.0
|
%
|
|
|
|
314,224
|
|
|
|
|
(Target), Best Buy, PetSmart
|
The Commons at Dexter Lake
|
|
Memphis, TN-MS-AR
|
|
100.0
|
%
|
|
|
|
245,396
|
|
|
Kroger
|
|
Stein Mart, Marshalls, HomeGoods
|
Tennessee Total:
|
|
|
|
|
|
|
|
662,218
|
|
|
|
|
|
|
Texas
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Mueller Regional Retail Center
|
|
Austin-Round Rock, TX
|
100.0
|
%
|
|
|
|
351,099
|
|
|
|
|
Marshalls, PetSmart, Bed Bath & Beyond, Home Depot, Best Buy
|
|
North Park Plaza
|
|
Beaumont-Port Arthur, TX
|
|
50.0
|
%
|
|
(1)(3)
|
|
281,255
|
|
|
|
|
(Target), (Toys “R” Us), Spec's, Kirkland's
|
North Towne Plaza
|
|
Brownsville-Harlingen, TX
|
|
100.0
|
%
|
|
|
|
145,000
|
|
|
|
|
(Lowe's)
|
Rock Prairie Marketplace
|
|
College Station-Bryan, TX
|
|
100.0
|
%
|
|
|
|
18,163
|
|
|
|
|
Corner Store
|
Moore Plaza
|
|
Corpus Christi, TX
|
|
100.0
|
%
|
|
|
|
599,415
|
|
|
(H-E-B)
|
|
Office Depot, Marshalls, (Target), Old Navy, Hobby Lobby, Stein Mart
|
Horne Street Market
|
|
Dallas-Fort Worth-Arlington, TX
|
|
100.0
|
%
|
|
|
|
51,918
|
|
|
|
|
(24 Hour Fitness)
|
Overton Park Plaza
|
|
Dallas-Fort Worth-Arlington, TX
|
|
100.0
|
%
|
|
|
|
462,150
|
|
|
Sprouts Farmers Market
|
|
PetSmart, T.J. Maxx, (Home Depot), Goody Goody Wines, buybuy BABY
|
Preston Shepard Place
|
|
Dallas-Fort Worth-Arlington, TX
|
|
20.0
|
%
|
|
(1)(3)
|
|
363,337
|
|
|
|
|
Stein Mart, Nordstrom, Marshalls, Office Depot, Petco
|
10-Federal Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
15.0
|
%
|
|
(1)
|
|
132,472
|
|
|
Sellers Bros.
|
|
Palais Royal, Harbor Freight Tools
|
1919 North Loop West
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
138,028
|
|
|
|
|
State of Texas
|
Alabama Shepherd Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
59,120
|
|
|
Trader Joe's
|
|
PetSmart
|
Baybrook Gateway
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
237,195
|
|
|
|
|
Ashley Furniture, Cost Plus World Market, Barnes & Noble, Michaels
|
Bellaire Blvd. Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
43,891
|
|
|
Randall’s
|
|
|
Blalock Market at I-10
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
97,277
|
|
|
99 Ranch Market
|
|
|
Braeswood Square Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
99,078
|
|
|
Belden’s
|
|
Walgreens
|
Citadel Building
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
121,000
|
|
|
|
|
Weingarten Realty Investors Corporate Office
|
Cullen Plaza Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
15.0
|
%
|
|
(1)
|
|
84,517
|
|
|
Fiesta
|
|
Family Dollar
|
Cypress Pointe
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
283,381
|
|
|
Kroger
|
|
Babies “R” Us
|
Galveston Place
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
210,370
|
|
|
Randall’s
|
|
Office Depot, Palais Royal, Spec's
|
Griggs Road Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
15.0
|
%
|
|
(1)
|
|
80,091
|
|
|
|
|
Family Dollar, Citi Trends
|
Harrisburg Plaza
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
15.0
|
%
|
|
(1)
|
|
93,438
|
|
|
|
|
dd's Discount
|
HEB - Dairy Ashford & Memorial
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
36,874
|
|
|
H-E-B
|
|
|
Heights Plaza Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
71,277
|
|
|
Kroger
|
|
Goodwill
|
I45/Telephone Rd.
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
15.0
|
%
|
|
(1)
|
|
171,599
|
|
|
Sellers Bros.
|
|
Famsa, Fallas Paredes, Harbor Freight Tools
|
League City Plaza
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
15.0
|
%
|
|
(1)
|
|
129,500
|
|
|
|
|
Spec’s
|
Center
|
|
CBSA
(5)
|
|
Owned %
|
|
Foot
Notes
|
|
GLA
|
|
Grocer Anchor
( ) indicates owned
by others
|
|
Other Anchors
( ) indicates owned by others
|
||
Market at Westchase Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
84,084
|
|
|
|
|
|
Northbrook Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
174,181
|
|
|
Randall’s
|
|
Office Depot, Citi Trends, Dollar Tree
|
Oak Forest Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
157,669
|
|
|
Kroger
|
|
Ross Dress for Less, Dollar Tree, PetSmart
|
Randalls Center/Kings Crossing
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
126,997
|
|
|
Randall’s
|
|
CVS
|
Richmond Square
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
92,657
|
|
|
|
|
Best Buy, Cost Plus
|
River Oaks Shopping Center - East
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
71,265
|
|
|
Kroger
|
|
|
River Oaks Shopping Center - West
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
247,673
|
|
|
Kroger
|
|
Barnes & Noble, Talbots, Ann Taylor, GAP, JoS. A. Bank
|
Shoppes at Memorial Villages
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
185,974
|
|
|
|
|
Gulf Coast Veterinary Specialists
|
Shops at Kirby Drive
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
55,460
|
|
|
|
|
(Toys R Us), Freebirds Burrito
|
Shops at Three Corners
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
70.0
|
%
|
|
(1)
|
|
277,603
|
|
|
Fiesta
|
|
Ross Dress for Less, PetSmart, Office Depot, Big Lots
|
Southgate Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
15.0
|
%
|
|
(1)
|
|
124,454
|
|
|
Food-A-Rama
|
|
CVS, Family Dollar, Palais Royal
|
Stella Link Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
21,605
|
|
|
|
|
Spec’s
|
The Centre at Post Oak
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
183,940
|
|
|
|
|
Marshalls, Old Navy, Grand Lux Café, Nordstrom Rack, Arhaus
|
Tomball Marketplace
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
311,820
|
|
|
|
|
(Academy), (Kohl's), Ross Dress For Less, Marshalls
|
Village Plaza at Bunker Hill
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
57.8
|
%
|
|
(1)(3)
|
|
490,634
|
|
|
H-E-B
|
|
PetSmart, Babies "R" Us, Academy, Nordstrom Rack
|
West Gray
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
37,278
|
|
|
|
|
Pier 1
|
Westchase Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
350,320
|
|
|
Whole Foods Market
|
|
(Target), Ross Dress for Less, Palais Royal, Petco
|
Westhill Village Shopping Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
100.0
|
%
|
|
|
|
130,851
|
|
|
|
|
Ross Dress for Less, Office Depot, 99 Cents Only
|
Independence Plaza
|
|
Laredo, TX
|
|
100.0
|
%
|
|
|
|
347,302
|
|
|
H-E-B
|
|
T.J. Maxx, Ross Dress for Less, Hobby Lobby, Petco, Ulta Beauty
|
North Creek Plaza
|
|
Laredo, TX
|
|
100.0
|
%
|
|
|
|
485,463
|
|
|
(H-E-B)
|
|
(Target), Marshalls, Old Navy, Best Buy, Bed Bath & Beyond
|
Plantation Centre
|
|
Laredo, TX
|
|
100.0
|
%
|
|
|
|
143,015
|
|
|
H-E-B
|
|
|
Las Tiendas Plaza
|
|
McAllen-Edinburg-Mission, TX
|
|
50.0
|
%
|
|
(1)(3)
|
|
500,084
|
|
|
|
|
(Target), Dick's Sporting Goods, Conn's, Ross Dress for Less, Marshalls, Office Depot
|
Market at Nolana
|
|
McAllen-Edinburg-Mission, TX
|
|
50.0
|
%
|
|
(1)(3)
|
|
244,602
|
|
|
(Walmart Supercenter)
|
|
|
Market at Sharyland Place
|
|
McAllen-Edinburg-Mission, TX
|
|
50.0
|
%
|
|
(1)(3)
|
|
301,174
|
|
|
(Walmart Supercenter)
|
|
Kohl's, Dollar Tree
|
North Sharyland Crossing
|
|
McAllen-Edinburg-Mission, TX
|
|
50.0
|
%
|
|
(1)(3)
|
|
—
|
|
|
|
|
Raising Cane's
|
Northcross
|
|
McAllen-Edinburg-Mission, TX
|
|
50.0
|
%
|
|
(1)(3)
|
|
75,288
|
|
|
|
|
Barnes & Noble
|
Old Navy Building
|
|
McAllen-Edinburg-Mission, TX
|
|
50.0
|
%
|
|
(1)(3)
|
|
15,000
|
|
|
|
|
Old Navy
|
Sharyland Towne Crossing
|
|
McAllen-Edinburg-Mission, TX
|
|
50.0
|
%
|
|
(1)(3)
|
|
487,724
|
|
|
H-E-B
|
|
(Target), T.J. Maxx, Petco, Office Depot, Ross Dress for Less
|
South 10th St. HEB
|
|
McAllen-Edinburg-Mission, TX
|
|
50.0
|
%
|
|
(1)(3)
|
|
103,702
|
|
|
H-E-B
|
|
|
Trenton Crossing
|
|
McAllen-Edinburg-Mission, TX
|
|
100.0
|
%
|
|
|
|
569,881
|
|
|
|
|
(Target), Hobby Lobby, Ross Dress for Less, Marshalls, PetSmart
|
Starr Plaza
|
|
Rio Grande City, TX
|
|
50.0
|
%
|
|
(1)(3)
|
|
176,693
|
|
|
H-E-B
|
|
Bealls
|
Fiesta Trails
|
|
San Antonio-New Braunfels, TX
|
|
100.0
|
%
|
|
|
|
485,370
|
|
|
(H-E-B)
|
|
Act III Theatres, Marshalls, Office Max, Stein Mart, Petco
|
Parliament Square II
|
|
San Antonio-New Braunfels, TX
|
|
100.0
|
%
|
|
|
|
54,541
|
|
|
|
|
Incredible Pizza
|
Thousand Oaks Shopping Center
|
|
San Antonio-New Braunfels, TX
|
|
15.0
|
%
|
|
(1)
|
|
161,806
|
|
|
H-E-B
|
|
Bealls, Tuesday Morning
|
Valley View Shopping Center
|
|
San Antonio-New Braunfels, TX
|
|
100.0
|
%
|
|
|
|
91,446
|
|
|
|
|
Marshalls, Dollar Tree
|
Texas Total:
|
|
|
|
|
|
|
|
11,729,001
|
|
|
|
|
|
|
Utah
|
|
|
|
|
|
|
|
|
|
|
|
|
||
West Jordan Town Center
|
|
Salt Lake City, UT
|
|
100.0
|
%
|
|
|
|
304,899
|
|
|
|
|
(Target), Petco
|
Utah Total:
|
|
|
|
|
|
|
|
304,899
|
|
|
|
|
|
|
Virginia
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Hilltop Village Center
|
|
Washington-Arlington-Alexandria, DC-VA-MD-WV
|
|
100.0
|
%
|
|
(4)
|
|
250,811
|
|
|
Wegmans
|
|
L.A. Fitness
|
Virginia Total:
|
|
|
|
|
|
|
|
250,811
|
|
|
|
|
|
(1)
|
Denotes property is held by a real estate joint venture or partnership; however, the gross leasable area square feet figures include our partners’ ownership interest in the property and property owned by others.
|
(2)
|
Denotes property currently under development.
|
(3)
|
Denotes properties that are not consolidated under generally accepted accounting principles.
|
(4)
|
Denotes Hilltop Village Center, a 50/50 Joint Venture reflecting current 100% economics to WRI.
|
(5)
|
CBSA represents the Core Based Statistical Area.
|
|
High
|
|
Low
|
|
Dividends
|
|
||||||
2017:
|
|
|
|
|
|
|
||||||
Fourth
|
$
|
33.60
|
|
|
$
|
30.45
|
|
|
$
|
1.135
|
|
(1)
|
Third
|
33.46
|
|
|
29.48
|
|
|
.385
|
|
|
|||
Second
|
35.27
|
|
|
29.37
|
|
|
.385
|
|
|
|||
First
|
36.70
|
|
|
31.37
|
|
|
.385
|
|
|
|||
2016:
|
|
|
|
|
|
|
||||||
Fourth
|
$
|
38.25
|
|
|
$
|
34.17
|
|
|
$
|
.365
|
|
|
Third
|
43.44
|
|
|
38.53
|
|
|
.365
|
|
|
|||
Second
|
40.82
|
|
|
36.54
|
|
|
.365
|
|
|
|||
First
|
37.84
|
|
|
32.48
|
|
|
.365
|
|
|
(1)
|
Comprised of a regular dividend of $.385 per common share and a special dividend of $.75 per common share.
|
Plan category
|
|
Number of
shares to
be issued
upon
exercise of outstanding options,
warrants and rights
|
|
Weighted
average
exercise price of
outstanding options,
warrants and rights
|
|
Number of
shares
remaining available
for future issuance
|
Equity compensation plans approved by shareholders
|
|
828,354
|
|
$23.58
|
|
546,530
|
Equity compensation plans not approved by shareholders
|
|
—
|
|
—
|
|
—
|
Total
|
|
828,354
|
|
$23.58
|
|
546,530
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
||||||||||
Weingarten Realty Investors
|
$
|
106.73
|
|
|
$
|
142.40
|
|
|
$
|
146.93
|
|
|
$
|
158.07
|
|
|
$
|
155.79
|
|
S&P 500 Index
|
132.39
|
|
|
150.51
|
|
|
152.59
|
|
|
170.84
|
|
|
208.14
|
|
|||||
FTSE NAREIT Equity Shopping Centers Index
|
104.99
|
|
|
136.45
|
|
|
142.89
|
|
|
148.14
|
|
|
131.31
|
|
(1)
|
The retrospective application of adopting certain Accounting Standard Updates on prior years' Consolidated Statements of Cash Flows to the consolidated financial statements were made to conform to the current year presentation (see Notes 1 and 2 for additional information).
|
(2)
|
See Item 7 for the National Association of Real Estate Investment Trusts definition of funds from operations attributable to common shareholders for this non-GAAP measure.
|
•
|
occupancy of
94.8%
at
December 31, 2017
;
|
•
|
an increase of 2.6% in SPNOI including redevelopments for the twelve months ended
December 31, 2017
over the same period of 2016; and
|
•
|
rental rate increases of 23.1% for new leases and 9.0% for renewals during the twelve months ended
December 31, 2017
.
|
|
December 31,
|
||||
|
2017
|
|
2016
|
||
Anchor (space of 10,000 square feet or greater)
|
97.3
|
%
|
|
96.5
|
%
|
Non-Anchor
|
90.5
|
%
|
|
90.6
|
%
|
Total Occupancy
|
94.8
|
%
|
|
94.3
|
%
|
|
Three Months Ended
December 31, 2017 |
|
Twelve Months Ended
December 31, 2017 |
||
SPNOI Growth including Redevelopments
(1)
|
2.4
|
%
|
|
2.6
|
%
|
(1)
|
See Non-GAAP Financial Measures for a definition of the measurement of SPNOI and a reconciliation to operating income within this section of Item 7.
|
|
Number
of
Leases
|
|
Square
Feet
('000's)
|
|
Average
New
Rent per
Square
Foot ($)
|
|
Average
Prior
Rent per
Square
Foot ($)
|
|
Average Cost
of Tenant
Improvements
per Square
Foot ($)
|
|
Change in
Base Rent
on Cash
Basis
|
|||||||||
Leasing Activity:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Three Months Ended December 31, 2017
|
|
|
|
|
|
|
||||||||||||||
New leases
(1)
|
56
|
|
|
107
|
|
|
$
|
31.37
|
|
|
$
|
26.76
|
|
|
$
|
36.74
|
|
|
17.2
|
%
|
Renewals
|
159
|
|
|
574
|
|
|
18.95
|
|
|
17.86
|
|
|
—
|
|
|
6.1
|
%
|
|||
Not comparable spaces
|
32
|
|
|
87
|
|
|
|
|
|
|
|
|
|
|||||||
Total
|
247
|
|
|
768
|
|
|
$
|
20.90
|
|
|
$
|
19.26
|
|
|
$
|
5.77
|
|
|
8.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Twelve Months Ended December 31, 2017
|
|
|
|
|
|
|
||||||||||||||
New leases
(1)
|
202
|
|
|
612
|
|
|
$
|
23.42
|
|
|
$
|
19.04
|
|
|
$
|
38.99
|
|
|
23.1
|
%
|
Renewals
|
705
|
|
|
3,145
|
|
|
18.33
|
|
|
16.81
|
|
|
—
|
|
|
9.0
|
%
|
|||
Not comparable spaces
|
136
|
|
|
557
|
|
|
|
|
|
|
|
|
|
|||||||
Total
|
1,043
|
|
|
4,314
|
|
|
$
|
19.16
|
|
|
$
|
17.17
|
|
|
$
|
6.35
|
|
|
11.6
|
%
|
(1)
|
Average external lease commissions per square foot for the
three
and
twelve
months ended
December 31, 2017
were $5.71 and $5.51, respectively.
|
|
Year Ended December 31,
|
|||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
% Change
|
|||||||
Revenues
|
$
|
573,163
|
|
|
$
|
549,555
|
|
|
$
|
23,608
|
|
|
4.3
|
%
|
Depreciation and amortization
|
167,101
|
|
|
162,535
|
|
|
4,566
|
|
|
2.8
|
|
|||
Operating expenses
|
109,310
|
|
|
98,855
|
|
|
10,455
|
|
|
10.6
|
|
|||
Real estate taxes, net
|
75,636
|
|
|
66,358
|
|
|
9,278
|
|
|
14.0
|
|
|||
Impairment loss
|
15,257
|
|
|
98
|
|
|
15,159
|
|
|
15,468.4
|
|
|||
Interest expense, net
|
80,326
|
|
|
83,003
|
|
|
(2,677
|
)
|
|
(3.2
|
)
|
|||
Interest and other income
|
7,915
|
|
|
2,569
|
|
|
5,346
|
|
|
208.1
|
|
|||
Gain on sale and acquisition of real estate joint venture and partnership interests
|
—
|
|
|
48,322
|
|
|
(48,322
|
)
|
|
(100.0
|
)
|
|||
Benefit (provision) for income taxes
|
17
|
|
|
(6,856
|
)
|
|
6,873
|
|
|
100.2
|
|
|||
Equity in earnings of real estate joint ventures and partnerships, net
|
27,074
|
|
|
20,642
|
|
|
6,432
|
|
|
31.2
|
|
|
Year Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Gross interest expense
|
$
|
82,404
|
|
|
$
|
85,134
|
|
Gain on extinguishment of debt
|
—
|
|
|
(2,037
|
)
|
||
Amortization of debt deferred costs, net
|
3,890
|
|
|
3,515
|
|
||
Over-market mortgage adjustment
|
(1,100
|
)
|
|
(953
|
)
|
||
Capitalized interest
|
(4,868
|
)
|
|
(2,656
|
)
|
||
Total
|
$
|
80,326
|
|
|
$
|
83,003
|
|
|
Year Ended December 31,
|
|||||||||||||
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
Revenues
|
$
|
549,555
|
|
|
$
|
512,844
|
|
|
$
|
36,711
|
|
|
7.2
|
%
|
Depreciation and amortization
|
162,535
|
|
|
145,940
|
|
|
16,595
|
|
|
11.4
|
|
|||
Real estate taxes, net
|
66,358
|
|
|
60,289
|
|
|
6,069
|
|
|
10.1
|
|
|||
Interest expense, net
|
83,003
|
|
|
87,783
|
|
|
(4,780
|
)
|
|
(5.4
|
)
|
|||
Interest and other income
|
2,569
|
|
|
4,563
|
|
|
(1,994
|
)
|
|
(43.7
|
)
|
|||
Gain on sale and acquisition of real estate joint
venture and partnership interests |
48,322
|
|
|
879
|
|
|
47,443
|
|
|
5,397.4
|
|
|||
Provision for income taxes
|
6,856
|
|
|
52
|
|
|
6,804
|
|
|
13,084.6
|
|
|
Year Ended December 31,
|
||||||
|
2016
|
|
2015
|
||||
Gross interest expense
|
$
|
85,134
|
|
|
$
|
82,385
|
|
(Gain) loss on extinguishment of debt
|
(2,037
|
)
|
|
6,100
|
|
||
Amortization of debt deferred costs, net
|
3,515
|
|
|
3,333
|
|
||
Over-market mortgage adjustment
|
(953
|
)
|
|
(783
|
)
|
||
Capitalized interest
|
(2,656
|
)
|
|
(3,252
|
)
|
||
Total
|
$
|
83,003
|
|
|
$
|
87,783
|
|
2018
|
$
|
6.4
|
|
2019
|
6.4
|
|
|
2020
|
93.0
|
|
|
2021
|
173.0
|
|
|
2022
|
2.1
|
|
|
Thereafter
|
17.8
|
|
|
Total
|
$
|
298.7
|
|
|
Year Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Acquisitions
|
$
|
—
|
|
|
$
|
504,876
|
|
Tenant Improvements
|
24,823
|
|
|
22,982
|
|
||
New Development
|
93,120
|
|
|
64,174
|
|
||
Redevelopment
|
31,693
|
|
|
30,789
|
|
||
Capital Improvements
|
20,391
|
|
|
16,562
|
|
||
Other
|
2,384
|
|
|
12,980
|
|
||
Total
|
$
|
172,411
|
|
|
$
|
652,363
|
|
|
Year Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Acquisition of real estate and land
|
$
|
1,902
|
|
|
$
|
500,421
|
|
Development and capital improvements
|
133,336
|
|
|
101,179
|
|
||
Real estate joint ventures and partnerships - Investments
|
37,173
|
|
|
50,763
|
|
||
Total
|
$
|
172,411
|
|
|
$
|
652,363
|
|
Covenant
|
|
Restriction
|
|
Actual
|
Debt to Asset Ratio
|
|
Less than 60.0%
|
|
40.7%
|
Secured Debt to Asset Ratio
|
|
Less than 40.0%
|
|
8.1%
|
Fixed Charge Ratio
|
|
Greater than 1.5
|
|
4.3
|
Unencumbered Asset Test
|
|
Greater than 150%
|
|
264.4%
|
|
Payments due by period
|
||||||||||||||||||
|
Total
|
|
Less than 1 year
|
|
1 - 3 years
|
|
3 - 5 years
|
|
More than 5 years
|
||||||||||
Mortgages and Notes Payable
(1)
|
|
|
|
|
|
|
|
|
|
||||||||||
Unsecured Debt
|
$
|
1,990,959
|
|
|
$
|
79,202
|
|
|
$
|
116,512
|
|
|
$
|
307,484
|
|
|
$
|
1,487,761
|
|
Secured Debt
|
498,264
|
|
|
120,004
|
|
|
116,170
|
|
|
43,220
|
|
|
218,870
|
|
|||||
Lease Payments
|
114,971
|
|
|
2,889
|
|
|
5,337
|
|
|
4,682
|
|
|
102,063
|
|
|||||
Other Obligations
(2)
|
107,903
|
|
|
75,485
|
|
|
32,418
|
|
|
|
|
|
|||||||
Total Contractual Obligations
|
$
|
2,712,097
|
|
|
$
|
277,580
|
|
|
$
|
270,437
|
|
|
$
|
355,386
|
|
|
$
|
1,808,694
|
|
(1)
|
Includes principal and interest with interest on variable-rate debt calculated using rates at
December 31, 2017
, excluding the effect of interest rate swaps. Also, excludes a
$64.1 million
debt service guaranty liability. See Note 6 for additional information.
|
(2)
|
Other obligations include income and real estate tax payments, commitments associated with our secured debt and other employee payments. Included in 2018, is the estimated contribution to our pension plan, which meets or exceeds the minimum statutory funding requirements; however, we have the right to discontinue contributions at any time. See Note 17 for additional information.
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income attributable to common shareholders
|
$
|
335,274
|
|
|
$
|
238,933
|
|
|
$
|
160,835
|
|
Depreciation and amortization of real estate
|
166,125
|
|
|
162,989
|
|
|
145,199
|
|
|||
Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships
|
14,020
|
|
|
15,118
|
|
|
14,451
|
|
|||
Impairment of operating properties and real estate equity investments
|
12,247
|
|
|
—
|
|
|
153
|
|
|||
Impairment of operating properties of unconsolidated real estate joint ventures and partnerships
|
—
|
|
|
326
|
|
|
1,497
|
|
|||
Gain on acquisition including associated real estate equity investment
|
—
|
|
|
(46,398
|
)
|
|
—
|
|
|||
Gain on sale of property and interests in real estate equity investments
|
(217,659
|
)
|
|
(101,124
|
)
|
|
(60,472
|
)
|
|||
Gain on dispositions of unconsolidated real estate joint ventures and partnerships
|
(6,187
|
)
|
|
(3,693
|
)
|
|
(1,558
|
)
|
|||
Benefit for income taxes
(1)
|
(711
|
)
|
|
—
|
|
|
—
|
|
|||
Noncontrolling interests
(2)
|
5,424
|
|
|
25,521
|
|
|
(1,969
|
)
|
|||
Other
|
(16
|
)
|
|
(16
|
)
|
|
(10
|
)
|
|||
NAREIT FFO – basic
|
308,517
|
|
|
291,656
|
|
|
258,126
|
|
|||
Income attributable to operating partnership units
|
3,084
|
|
|
1,996
|
|
|
1,903
|
|
|||
NAREIT FFO – diluted
|
311,601
|
|
|
293,652
|
|
|
260,029
|
|
|||
Adjustments to Core FFO:
|
|
|
|
|
|
||||||
Redemption costs of preferred shares
|
—
|
|
|
—
|
|
|
9,749
|
|
|||
(Benefit) provision for income taxes
|
(729
|
)
|
|
7,024
|
|
|
—
|
|
|||
Acquisition costs
|
—
|
|
|
1,782
|
|
|
1,007
|
|
|||
Other impairment loss
|
3,031
|
|
|
98
|
|
|
—
|
|
|||
(Gain) loss on extinguishment of debt
|
—
|
|
|
(1,679
|
)
|
|
6,100
|
|
|||
Severance costs
|
1,378
|
|
|
—
|
|
|
—
|
|
|||
Storm damage costs
|
1,822
|
|
|
—
|
|
|
—
|
|
|||
Recovery of pre-development costs
|
(949
|
)
|
|
—
|
|
|
—
|
|
|||
Other
|
2,292
|
|
|
17
|
|
|
(2,113
|
)
|
|||
Core FFO – diluted
|
$
|
318,446
|
|
|
$
|
300,894
|
|
|
$
|
274,772
|
|
|
|
|
|
|
|
||||||
Weighted average shares outstanding – basic
|
127,755
|
|
|
126,048
|
|
|
123,037
|
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
||||||
Share options and awards
|
870
|
|
|
1,059
|
|
|
1,292
|
|
|||
Operating partnership units
|
1,446
|
|
|
1,462
|
|
|
1,472
|
|
|||
Weighted average shares outstanding – diluted
|
130,071
|
|
|
128,569
|
|
|
125,801
|
|
|||
|
|
|
|
|
|
||||||
NAREIT FFO per common share – basic
|
$
|
2.41
|
|
|
$
|
2.31
|
|
|
$
|
2.10
|
|
|
|
|
|
|
|
||||||
NAREIT FFO per common share – diluted
|
$
|
2.40
|
|
|
$
|
2.28
|
|
|
$
|
2.07
|
|
|
|
|
|
|
|
||||||
Core FFO per common share – diluted
|
$
|
2.45
|
|
|
$
|
2.34
|
|
|
$
|
2.18
|
|
|
Three Months Ended
December 31, 2017 |
|
Twelve Months Ended
December 31, 2017 |
||
Beginning of the period
|
190
|
|
|
193
|
|
Properties added:
|
|
|
|
||
Acquisitions
|
—
|
|
|
4
|
|
New Developments
|
—
|
|
|
1
|
|
Redevelopments
|
—
|
|
|
6
|
|
Properties removed:
|
|
|
|
||
Dispositions
|
(7
|
)
|
|
(20
|
)
|
Other
|
—
|
|
|
(1
|
)
|
End of the period
|
183
|
|
|
183
|
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income attributable to common shareholders
|
$
|
167,967
|
|
|
$
|
44,142
|
|
|
$
|
335,274
|
|
|
$
|
238,933
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
Net income attributable to noncontrolling interests
|
2,686
|
|
|
25,034
|
|
|
15,441
|
|
|
37,898
|
|
||||
Provision (benefit) for income taxes
|
2,018
|
|
|
(164
|
)
|
|
(17
|
)
|
|
6,856
|
|
||||
Interest expense, net
|
18,921
|
|
|
21,711
|
|
|
80,326
|
|
|
83,003
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||
Gain on sale of property
|
(132,045
|
)
|
|
(32,416
|
)
|
|
(218,611
|
)
|
|
(100,714
|
)
|
||||
Equity in earnings of real estate joint ventures and partnership interests
|
(9,108
|
)
|
|
(5,531
|
)
|
|
(27,074
|
)
|
|
(20,642
|
)
|
||||
Gain on sale and acquisition of real estate joint venture and partnership interests
|
—
|
|
|
(1,915
|
)
|
|
—
|
|
|
(48,322
|
)
|
||||
Interest and other income
|
(3,390
|
)
|
|
(729
|
)
|
|
(7,915
|
)
|
|
(2,569
|
)
|
||||
Operating Income
|
47,049
|
|
|
50,132
|
|
|
177,424
|
|
|
194,443
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||
Revenue adjustments
(1)
|
(4,308
|
)
|
|
(4,959
|
)
|
|
(16,877
|
)
|
|
(16,364
|
)
|
||||
Add:
|
|
|
|
|
|
|
|
||||||||
Property management fees
|
649
|
|
|
681
|
|
|
2,902
|
|
|
2,854
|
|
||||
Depreciation and amortization
|
40,986
|
|
|
43,374
|
|
|
167,101
|
|
|
162,535
|
|
||||
Impairment loss
|
245
|
|
|
55
|
|
|
15,257
|
|
|
98
|
|
||||
General and administrative
|
7,868
|
|
|
7,193
|
|
|
28,435
|
|
|
27,266
|
|
||||
Acquisition costs
|
—
|
|
|
614
|
|
|
—
|
|
|
1,350
|
|
||||
Other
(2)
|
(798
|
)
|
|
(233
|
)
|
|
3,586
|
|
|
129
|
|
||||
Net Operating Income
|
91,691
|
|
|
96,857
|
|
|
377,828
|
|
|
372,311
|
|
||||
Less: NOI related to consolidated entities not defined as same property and noncontrolling interests
|
(9,684
|
)
|
|
(17,389
|
)
|
|
(55,160
|
)
|
|
(58,434
|
)
|
||||
Add: Pro rata share of unconsolidated entities defined as same property
|
8,094
|
|
|
8,500
|
|
|
32,903
|
|
|
32,715
|
|
||||
Same Property Net Operating Income
|
90,101
|
|
|
87,968
|
|
|
355,571
|
|
|
346,592
|
|
||||
Less: Redevelopment Net Operating Income
|
(8,762
|
)
|
|
(8,502
|
)
|
|
(34,914
|
)
|
|
(32,932
|
)
|
||||
Same Property Net Operating Income excluding Redevelopments
|
$
|
81,339
|
|
|
$
|
79,466
|
|
|
$
|
320,657
|
|
|
$
|
313,660
|
|
(1)
|
Revenue adjustments consist primarily of straight-line rentals, lease cancellation income and fee income primarily from real estate joint ventures and partnerships.
|
(2)
|
Other includes items such as environmental abatement costs, demolition expenses and lease termination fees.
|
WEINGARTEN REALTY INVESTORS
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Rentals, net
|
$
|
560,643
|
|
|
$
|
537,265
|
|
|
$
|
502,464
|
|
Other
|
12,520
|
|
|
12,290
|
|
|
10,380
|
|
|||
Total
|
573,163
|
|
|
549,555
|
|
|
512,844
|
|
|||
Expenses:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
167,101
|
|
|
162,535
|
|
|
145,940
|
|
|||
Operating
|
109,310
|
|
|
98,855
|
|
|
94,244
|
|
|||
Real estate taxes, net
|
75,636
|
|
|
66,358
|
|
|
60,289
|
|
|||
Impairment loss
|
15,257
|
|
|
98
|
|
|
153
|
|
|||
General and administrative
|
28,435
|
|
|
27,266
|
|
|
27,524
|
|
|||
Total
|
395,739
|
|
|
355,112
|
|
|
328,150
|
|
|||
Operating Income
|
177,424
|
|
|
194,443
|
|
|
184,694
|
|
|||
Interest Expense, net
|
(80,326
|
)
|
|
(83,003
|
)
|
|
(87,783
|
)
|
|||
Interest and Other Income
|
7,915
|
|
|
2,569
|
|
|
4,563
|
|
|||
Gain on Sale and Acquisition of Real Estate Joint Venture and
Partnership Interests
|
—
|
|
|
48,322
|
|
|
879
|
|
|||
Benefit (Provision) for Income Taxes
|
17
|
|
|
(6,856
|
)
|
|
(52
|
)
|
|||
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net
|
27,074
|
|
|
20,642
|
|
|
19,300
|
|
|||
Income from Continuing Operations
|
132,104
|
|
|
176,117
|
|
|
121,601
|
|
|||
Gain on Sale of Property
|
218,611
|
|
|
100,714
|
|
|
59,621
|
|
|||
Net Income
|
350,715
|
|
|
276,831
|
|
|
181,222
|
|
|||
Less: Net Income Attributable to Noncontrolling Interests
|
(15,441
|
)
|
|
(37,898
|
)
|
|
(6,870
|
)
|
|||
Net Income Adjusted for Noncontrolling Interests
|
335,274
|
|
|
238,933
|
|
|
174,352
|
|
|||
Dividends on Preferred Shares
|
—
|
|
|
—
|
|
|
(3,830
|
)
|
|||
Redemption Costs of Preferred Shares
|
—
|
|
|
—
|
|
|
(9,687
|
)
|
|||
Net Income Attributable to Common Shareholders
|
$
|
335,274
|
|
|
$
|
238,933
|
|
|
$
|
160,835
|
|
Earnings Per Common Share - Basic:
|
|
|
|
|
|
||||||
Net income attributable to common shareholders
|
$
|
2.62
|
|
|
$
|
1.90
|
|
|
$
|
1.31
|
|
Earnings Per Common Share - Diluted:
|
|
|
|
|
|
||||||
Net income attributable to common shareholders
|
$
|
2.60
|
|
|
$
|
1.87
|
|
|
$
|
1.29
|
|
WEINGARTEN REALTY INVESTORS
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net Income
|
$
|
350,715
|
|
|
$
|
276,831
|
|
|
$
|
181,222
|
|
Other Comprehensive Income (Loss):
|
|
|
|
|
|
||||||
Net unrealized gain (loss) on investments, net of taxes
|
1,228
|
|
|
407
|
|
|
(99
|
)
|
|||
Realized gain on investments
|
(651
|
)
|
|
—
|
|
|
—
|
|
|||
Realized (loss) gain on derivatives
|
—
|
|
|
(2,084
|
)
|
|
5,007
|
|
|||
Net unrealized gain (loss) on derivatives
|
1,063
|
|
|
(1,204
|
)
|
|
(3,061
|
)
|
|||
Reclassification adjustment of derivatives and designated hedges into net income
|
(42
|
)
|
|
1,531
|
|
|
2,798
|
|
|||
Retirement liability adjustment
|
1,393
|
|
|
(167
|
)
|
|
147
|
|
|||
Total
|
2,991
|
|
|
(1,517
|
)
|
|
4,792
|
|
|||
Comprehensive Income
|
353,706
|
|
|
275,314
|
|
|
186,014
|
|
|||
Comprehensive Income Attributable to Noncontrolling Interests
|
(15,441
|
)
|
|
(37,898
|
)
|
|
(6,870
|
)
|
|||
Comprehensive Income Adjusted for Noncontrolling Interests
|
$
|
338,265
|
|
|
$
|
237,416
|
|
|
$
|
179,144
|
|
WEINGARTEN REALTY INVESTORS
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts)
|
|||||||
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
ASSETS
|
|
|
|
||||
Property
|
$
|
4,498,859
|
|
|
$
|
4,789,145
|
|
Accumulated Depreciation
|
(1,166,126
|
)
|
|
(1,184,546
|
)
|
||
Property Held for Sale, net
|
54,792
|
|
|
479
|
|
||
Property, net *
|
3,387,525
|
|
|
3,605,078
|
|
||
Investment in Real Estate Joint Ventures and Partnerships, net *
|
317,763
|
|
|
289,192
|
|
||
Total
|
3,705,288
|
|
|
3,894,270
|
|
||
Unamortized Lease Costs, net
|
181,047
|
|
|
208,063
|
|
||
Accrued Rent and Accounts Receivable (net of allowance for doubtful
accounts of $7,516 in 2017 and $6,700 in 2016) * |
104,357
|
|
|
94,466
|
|
||
Cash and Cash Equivalents *
|
13,219
|
|
|
16,257
|
|
||
Restricted Deposits and Mortgage Escrows
|
8,115
|
|
|
25,022
|
|
||
Other, net
|
184,613
|
|
|
188,850
|
|
||
Total Assets
|
$
|
4,196,639
|
|
|
$
|
4,426,928
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Debt, net *
|
$
|
2,081,152
|
|
|
$
|
2,356,528
|
|
Accounts Payable and Accrued Expenses
|
116,463
|
|
|
116,859
|
|
||
Other, net
|
189,182
|
|
|
191,887
|
|
||
Total Liabilities
|
2,386,797
|
|
|
2,665,274
|
|
||
Commitments and Contingencies (see Note 19)
|
—
|
|
|
—
|
|
||
Deferred Compensation Share Awards
|
—
|
|
|
44,758
|
|
||
Equity:
|
|
|
|
||||
Shareholders' Equity:
|
|
|
|
||||
Common Shares of Beneficial Interest - par value, $.03 per share;
shares authorized: 275,000; shares issued and outstanding: 128,447 in 2017 and 128,072 in 2016 |
3,897
|
|
|
3,885
|
|
||
Additional Paid-In Capital
|
1,772,066
|
|
|
1,718,101
|
|
||
Net Income Less Than Accumulated Dividends
|
(137,065
|
)
|
|
(177,647
|
)
|
||
Accumulated Other Comprehensive Loss
|
(6,170
|
)
|
|
(9,161
|
)
|
||
Total Shareholders' Equity
|
1,632,728
|
|
|
1,535,178
|
|
||
Noncontrolling Interests
|
177,114
|
|
|
181,718
|
|
||
Total Equity
|
1,809,842
|
|
|
1,716,896
|
|
||
Total Liabilities and Equity
|
$
|
4,196,639
|
|
|
$
|
4,426,928
|
|
* Consolidated variable interest entities' assets and debt included in the above balances (see Note 20):
|
|||||||
Property, net
|
$
|
207,969
|
|
|
$
|
476,117
|
|
Accrued Rent and Accounts Receivable, net
|
12,011
|
|
|
11,066
|
|
||
Cash and Cash Equivalents
|
9,025
|
|
|
9,560
|
|
||
Debt, net
|
46,253
|
|
|
47,112
|
|
WEINGARTEN REALTY INVESTORS
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash Flows from Operating Activities:
|
|
|
|
|
|
||||||
Net Income
|
$
|
350,715
|
|
|
$
|
276,831
|
|
|
$
|
181,222
|
|
Adjustments to reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
167,101
|
|
|
162,535
|
|
|
145,940
|
|
|||
Amortization of debt deferred costs and intangibles, net
|
2,790
|
|
|
2,562
|
|
|
2,650
|
|
|||
Impairment loss
|
15,257
|
|
|
98
|
|
|
153
|
|
|||
Equity in earnings of real estate joint ventures and partnerships, net
|
(27,074
|
)
|
|
(20,642
|
)
|
|
(19,300
|
)
|
|||
Gain on sale and acquisition of real estate joint venture and partnership
interests
|
—
|
|
|
(48,322
|
)
|
|
(879
|
)
|
|||
Gain on sale of property
|
(218,611
|
)
|
|
(100,714
|
)
|
|
(59,621
|
)
|
|||
Distributions of income from real estate joint ventures and partnerships
|
1,321
|
|
|
1,149
|
|
|
1,216
|
|
|||
Changes in accrued rent and accounts receivable, net
|
(18,964
|
)
|
|
(14,488
|
)
|
|
(8,884
|
)
|
|||
Changes in unamortized lease costs and other assets, net
|
(13,299
|
)
|
|
(16,900
|
)
|
|
(14,617
|
)
|
|||
Changes in accounts payable, accrued expenses and other liabilities, net
|
4,970
|
|
|
8,963
|
|
|
5,971
|
|
|||
Other, net
|
5,552
|
|
|
1,339
|
|
|
11,584
|
|
|||
Net cash provided by operating activities
|
269,758
|
|
|
252,411
|
|
|
245,435
|
|
|||
Cash Flows from Investing Activities:
|
|
|
|
|
|
||||||
Acquisition of real estate and land
|
(1,902
|
)
|
|
(500,421
|
)
|
|
(221,779
|
)
|
|||
Development and capital improvements
|
(133,336
|
)
|
|
(101,179
|
)
|
|
(83,702
|
)
|
|||
Proceeds from sale of property and real estate equity investments
|
433,661
|
|
|
234,952
|
|
|
101,516
|
|
|||
Real estate joint ventures and partnerships - Investments
|
(37,173
|
)
|
|
(52,834
|
)
|
|
(30,053
|
)
|
|||
Real estate joint ventures and partnerships - Distributions of capital
|
28,791
|
|
|
51,714
|
|
|
35,341
|
|
|||
Purchase of investments
|
(5,730
|
)
|
|
(4,740
|
)
|
|
—
|
|
|||
Proceeds from investments
|
8,502
|
|
|
1,250
|
|
|
1,250
|
|
|||
Other, net
|
6,179
|
|
|
5,086
|
|
|
295
|
|
|||
Net cash provided by (used in) investing activities
|
298,992
|
|
|
(366,172
|
)
|
|
(197,132
|
)
|
|||
Cash Flows from Financing Activities:
|
|
|
|
|
|
||||||
Proceeds from issuance of debt
|
—
|
|
|
249,999
|
|
|
448,083
|
|
|||
Principal payments of debt
|
(28,723
|
)
|
|
(144,788
|
)
|
|
(240,505
|
)
|
|||
Changes in unsecured credit facilities
|
(245,000
|
)
|
|
95,500
|
|
|
(39,500
|
)
|
|||
Proceeds from issuance of common shares of beneficial interest, net
|
1,588
|
|
|
137,460
|
|
|
42,572
|
|
|||
Redemption of preferred shares of beneficial interest
|
—
|
|
|
—
|
|
|
(150,000
|
)
|
|||
Common and preferred dividends paid
|
(294,073
|
)
|
|
(185,100
|
)
|
|
(174,628
|
)
|
|||
Debt issuance and extinguishment costs paid
|
(488
|
)
|
|
(5,396
|
)
|
|
(9,878
|
)
|
|||
Distributions to noncontrolling interests
|
(19,342
|
)
|
|
(9,563
|
)
|
|
(5,478
|
)
|
|||
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
1,318
|
|
|||
Other, net
|
(2,657
|
)
|
|
(8,314
|
)
|
|
1,768
|
|
|||
Net cash (used in) provided by financing activities
|
(588,695
|
)
|
|
129,798
|
|
|
(126,248
|
)
|
|||
Net (decrease) increase in cash, cash equivalents and restricted cash equivalents
|
(19,945
|
)
|
|
16,037
|
|
|
(77,945
|
)
|
|||
Cash, cash equivalents and restricted cash equivalents at January 1
|
41,279
|
|
|
25,242
|
|
|
103,187
|
|
|||
Cash, cash equivalents and restricted cash equivalents at December 31
|
$
|
21,334
|
|
|
$
|
41,279
|
|
|
$
|
25,242
|
|
Interest paid during the period (net of amount capitalized of $4,868, $2,656 and
$3,252, respectively)
|
$
|
79,161
|
|
|
$
|
79,515
|
|
|
$
|
79,580
|
|
Income taxes paid during the period
|
$
|
1,009
|
|
|
$
|
958
|
|
|
$
|
1,474
|
|
|
Preferred
Shares of
Beneficial
Interest
|
|
Common
Shares of
Beneficial
Interest
|
|
Additional
Paid-In
Capital
|
|
Net Income
Less Than
Accumulated
Dividends
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Noncontrolling
Interests
|
|
Total
|
||||||||||||||
Balance, January 1, 2015
|
$
|
2
|
|
|
$
|
3,700
|
|
|
$
|
1,706,880
|
|
|
$
|
(212,960
|
)
|
|
$
|
(12,436
|
)
|
|
$
|
153,757
|
|
|
$
|
1,638,943
|
|
Net income
|
|
|
|
|
|
|
174,352
|
|
|
|
|
6,870
|
|
|
181,222
|
|
|||||||||||
Redemption of preferred shares
|
(2
|
)
|
|
|
|
(140,311
|
)
|
|
(9,687
|
)
|
|
|
|
|
|
(150,000
|
)
|
||||||||||
Issuance of common shares, net
|
|
|
34
|
|
|
40,294
|
|
|
|
|
|
|
|
|
40,328
|
|
|||||||||||
Shares issued under benefit plans, net
|
|
|
10
|
|
|
8,989
|
|
|
|
|
|
|
|
|
8,999
|
|
|||||||||||
Shares issued in exchange for noncontrolling interests
|
|
|
|
|
111
|
|
|
|
|
|
|
(111
|
)
|
|
—
|
|
|||||||||||
Dividends paid – common shares
|
|
|
|
|
|
|
(170,755
|
)
|
|
|
|
|
|
(170,755
|
)
|
||||||||||||
Dividends paid – preferred shares
|
|
|
|
|
|
|
(3,873
|
)
|
|
|
|
|
|
(3,873
|
)
|
||||||||||||
Distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
(5,478
|
)
|
|
(5,478
|
)
|
||||||||||||
Contributions from noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
1,318
|
|
|
1,318
|
|
||||||||||||
Other comprehensive income
|
|
|
|
|
|
|
|
|
4,792
|
|
|
|
|
4,792
|
|
||||||||||||
Other, net
|
|
|
|
|
279
|
|
|
43
|
|
|
|
|
(808
|
)
|
|
(486
|
)
|
||||||||||
Balance, December 31, 2015
|
—
|
|
|
3,744
|
|
|
1,616,242
|
|
|
(222,880
|
)
|
|
(7,644
|
)
|
|
155,548
|
|
|
1,545,010
|
|
|||||||
Net income
|
|
|
|
|
|
|
238,933
|
|
|
|
|
37,898
|
|
|
276,831
|
|
|||||||||||
Issuance of common shares, net
|
|
|
105
|
|
|
131,317
|
|
|
|
|
|
|
|
|
131,422
|
|
|||||||||||
Shares issued under benefit plans, net
|
|
|
36
|
|
|
7,430
|
|
|
|
|
|
|
|
|
7,466
|
|
|||||||||||
Change in classification of deferred compensation plan
|
|
|
|
|
(39,977
|
)
|
|
|
|
|
|
|
|
(39,977
|
)
|
||||||||||||
Change in redemption value of deferred compensation plan
|
|
|
|
|
|
|
(8,600
|
)
|
|
|
|
|
|
(8,600
|
)
|
||||||||||||
Diversification of share awards within deferred compensation plan
|
|
|
|
|
3,819
|
|
|
|
|
|
|
|
|
3,819
|
|
||||||||||||
Dividends paid – common shares
|
|
|
|
|
|
|
(185,100
|
)
|
|
|
|
|
|
(185,100
|
)
|
||||||||||||
Distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
(9,563
|
)
|
|
(9,563
|
)
|
||||||||||||
Acquisition of noncontrolling interests
|
|
|
|
|
(730
|
)
|
|
|
|
|
|
(2,139
|
)
|
|
(2,869
|
)
|
|||||||||||
Other comprehensive loss
|
|
|
|
|
|
|
|
|
(1,517
|
)
|
|
|
|
(1,517
|
)
|
||||||||||||
Other, net
|
|
|
|
|
|
|
|
|
|
|
|
|
(26
|
)
|
|
(26
|
)
|
||||||||||
Balance, December 31, 2016
|
—
|
|
|
3,885
|
|
|
1,718,101
|
|
|
(177,647
|
)
|
|
(9,161
|
)
|
|
181,718
|
|
|
1,716,896
|
|
|||||||
Net income
|
|
|
|
|
|
|
335,274
|
|
|
|
|
15,441
|
|
|
350,715
|
|
|||||||||||
Shares issued under benefit plans, net
|
|
|
12
|
|
|
8,816
|
|
|
|
|
|
|
|
|
8,828
|
|
|||||||||||
Change in classification of deferred compensation plan (see Note 1)
|
|
|
|
|
45,377
|
|
|
|
|
|
|
|
|
45,377
|
|
||||||||||||
Change in redemption value of deferred compensation plan
|
|
|
|
|
|
|
(619
|
)
|
|
|
|
|
|
(619
|
)
|
||||||||||||
Dividends paid – common shares
|
|
|
|
|
|
|
(294,073
|
)
|
|
|
|
|
|
(294,073
|
)
|
||||||||||||
Distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
(19,342
|
)
|
|
(19,342
|
)
|
||||||||||||
Other comprehensive income
|
|
|
|
|
|
|
|
|
2,991
|
|
|
|
|
2,991
|
|
||||||||||||
Other, net
|
|
|
|
|
(228
|
)
|
|
|
|
|
|
|
(703
|
)
|
|
(931
|
)
|
||||||||||
Balance, December 31, 2017
|
$
|
—
|
|
|
$
|
3,897
|
|
|
$
|
1,772,066
|
|
|
$
|
(137,065
|
)
|
|
$
|
(6,170
|
)
|
|
$
|
177,114
|
|
|
$
|
1,809,842
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Restricted deposits
(1)
|
6,291
|
|
|
23,489
|
|
||
Mortgage escrows
|
1,824
|
|
|
1,533
|
|
||
Total
|
$
|
8,115
|
|
|
$
|
25,022
|
|
(1)
|
The decrease between the periods presented is primarily attributable to
$21.0 million
of funds being released from a qualified escrow account for the purpose of completing like-kind exchange transactions.
|
•
|
Service-based awards and accumulated dividends typically vest
three
years from the grant date. These grants are subject only to continued employment and not dependent on future performance measures. Accordingly, if such vesting criteria are not met, compensation cost previously recognized would be reversed.
|
•
|
Market-based awards vest based upon the performance metrics at the end of a
three
-year period. These awards are based
50%
on our
three
-year relative total shareholder return (“TSR”) as compared to the FTSE NAREIT U.S. Shopping Center Index. The other
50%
is tied to our
three
-year absolute TSR, which is currently compared to an
8%
hurdle. At the end of a three-year period, the performance measures are analyzed; the actual number of shares earned is determined; and the earned shares and the accumulated dividends vest. The probability of meeting the market criteria is considered when calculating the estimated fair value on the date of grant using a Monte Carlo simulation. These awards are accounted for as awards with market criteria, with compensation cost recognized over the service period, regardless of whether the market criteria are achieved and the awards are ultimately earned and vest.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Balance at beginning of the period/inception
|
$
|
44,758
|
|
|
$
|
36,261
|
|
Change in redemption value
|
619
|
|
|
8,600
|
|
||
Change in classification
|
988
|
|
|
3,716
|
|
||
Diversification of share awards
|
—
|
|
|
(3,819
|
)
|
||
Amendment reclassification
|
(46,365
|
)
|
|
—
|
|
||
Balance at end of period
|
$
|
—
|
|
|
$
|
44,758
|
|
|
Gain
on
Investments
|
|
Gain on
Cash Flow
Hedges
|
|
Defined
Benefit
Pension
Plan
|
|
Total
|
||||||||
Balance, December 31, 2016
|
$
|
(964
|
)
|
|
$
|
(6,403
|
)
|
|
$
|
16,528
|
|
|
$
|
9,161
|
|
Change excluding amounts reclassified from accumulated other comprehensive loss
|
(1,228
|
)
|
|
(1,063
|
)
|
|
82
|
|
|
(2,209
|
)
|
||||
Amounts reclassified from accumulated other comprehensive loss
|
651
|
|
(1)
|
42
|
|
(2)
|
(1,475
|
)
|
(3)
|
(782
|
)
|
||||
Net other comprehensive (income) loss
|
(577
|
)
|
|
(1,021
|
)
|
|
(1,393
|
)
|
|
(2,991
|
)
|
||||
Balance, December 31, 2017
|
$
|
(1,541
|
)
|
|
$
|
(7,424
|
)
|
|
$
|
15,135
|
|
|
$
|
6,170
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gain
on
Investments
|
|
Gain
on
Cash Flow
Hedges
|
|
Defined
Benefit
Pension
Plan
|
|
Total
|
||||||||
Balance, December 31, 2015
|
$
|
(557
|
)
|
|
$
|
(8,160
|
)
|
|
$
|
16,361
|
|
|
$
|
7,644
|
|
Change excluding amounts reclassified from accumulated other comprehensive loss
|
(407
|
)
|
|
3,288
|
|
|
1,719
|
|
|
4,600
|
|
||||
Amounts reclassified from accumulated other comprehensive loss
|
|
|
|
(1,531
|
)
|
(2)
|
(1,552
|
)
|
(3)
|
(3,083
|
)
|
||||
Net other comprehensive (income) loss
|
(407
|
)
|
|
1,757
|
|
|
167
|
|
|
1,517
|
|
||||
Balance, December 31, 2016
|
$
|
(964
|
)
|
|
$
|
(6,403
|
)
|
|
$
|
16,528
|
|
|
$
|
9,161
|
|
(1)
|
This reclassification component is included in interest and other income.
|
(2)
|
This reclassification component is included in interest expense (see Note 7 for additional information).
|
(3)
|
This reclassification component is included in the computation of net periodic benefit cost (see Note 17 for additional information).
|
•
|
The bifurcation of lease arrangements in which contractual amounts due are on a gross basis and the amount under contract is not allocated between rental and expense reimbursements, such as real estate taxes and insurance. This process would be based on the underlying fair values of these items.
|
•
|
We have ground lease agreements in which we are the lessee for land underneath all or a portion of
13
centers and
three
administrative office leases that we account for as operating leases. Rental expense associated with these operating leases was, in millions:
$2.9
in
2017
;
$3.0
in
2016
and
$3.2
in
2015
. We have
one
capital lease in which we are the lessee of
two
centers with a
$21 million
lease obligation. We will record any rights and obligations under these leases as an asset and liability at fair value in our consolidated balance sheets.
|
•
|
Determination of costs to be capitalized associated with leases. This ASU will limit the capitalization associated with certain costs, primarily certain internally-generated leasing and legal costs, of which we capitalized internal costs of
$10.8 million
and
$10.3 million
for the year ended
December 31, 2017
and
2016
, respectively. We believe we will be able to continue to capitalize internal leasing commissions that are a direct result of obtaining a lease.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Land
|
$
|
1,068,022
|
|
|
$
|
1,107,072
|
|
Land held for development
|
69,205
|
|
|
82,953
|
|
||
Land under development
|
48,985
|
|
|
51,761
|
|
||
Buildings and improvements
|
3,232,074
|
|
|
3,489,685
|
|
||
Construction in-progress
|
80,573
|
|
|
57,674
|
|
||
Total
|
$
|
4,498,859
|
|
|
$
|
4,789,145
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Combined Condensed Balance Sheets
|
|
|
|
||||
|
|
|
|
||||
ASSETS
|
|
|
|
||||
Property
|
$
|
1,241,004
|
|
|
$
|
1,196,770
|
|
Accumulated depreciation
|
(285,033
|
)
|
|
(261,392
|
)
|
||
Property, net
|
955,971
|
|
|
935,378
|
|
||
Other assets, net
|
115,743
|
|
|
114,554
|
|
||
Total Assets
|
$
|
1,071,714
|
|
|
$
|
1,049,932
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY
|
|
|
|
||||
Debt, net (primarily mortgages payable)
|
$
|
298,124
|
|
|
$
|
301,480
|
|
Amounts payable to Weingarten Realty Investors and Affiliates
|
12,017
|
|
|
12,585
|
|
||
Other liabilities, net
|
24,759
|
|
|
24,902
|
|
||
Total Liabilities
|
334,900
|
|
|
338,967
|
|
||
Equity
|
736,814
|
|
|
710,965
|
|
||
Total Liabilities and Equity
|
$
|
1,071,714
|
|
|
$
|
1,049,932
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Combined Condensed Statements of Operations
|
|
|
|
|
|
||||||
Revenues, net
|
$
|
137,419
|
|
|
$
|
138,316
|
|
|
$
|
148,875
|
|
Expenses:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
34,818
|
|
|
38,242
|
|
|
37,771
|
|
|||
Interest, net
|
11,836
|
|
|
16,076
|
|
|
17,053
|
|
|||
Operating
|
23,876
|
|
|
26,126
|
|
|
26,797
|
|
|||
Real estate taxes, net
|
18,865
|
|
|
17,408
|
|
|
18,525
|
|
|||
General and administrative
|
623
|
|
|
816
|
|
|
839
|
|
|||
Provision for income taxes
|
112
|
|
|
113
|
|
|
197
|
|
|||
Impairment loss
|
—
|
|
|
1,303
|
|
|
7,487
|
|
|||
Total
|
90,130
|
|
|
100,084
|
|
|
108,669
|
|
|||
Gain on sale of non-operating property
|
—
|
|
|
373
|
|
|
—
|
|
|||
Gain on dispositions
|
12,492
|
|
|
14,816
|
|
|
5,171
|
|
|||
Net Income
|
$
|
59,781
|
|
|
$
|
53,421
|
|
|
$
|
45,377
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Identified Intangible Assets:
|
|
|
|
||||
Above-market leases (included in Other Assets, net)
|
$
|
44,231
|
|
|
$
|
44,595
|
|
Above-market leases - Accumulated Amortization
|
(17,397
|
)
|
|
(13,579
|
)
|
||
Below-market assumed mortgages (included in Debt, net)
|
—
|
|
|
1,671
|
|
||
Below-market assumed mortgages - Accumulated Amortization
|
—
|
|
|
(1,564
|
)
|
||
In place leases (included in Unamortized Lease Costs, net)
|
224,201
|
|
|
232,528
|
|
||
In place leases - Accumulated Amortization
|
(96,202
|
)
|
|
(82,571
|
)
|
||
|
$
|
154,833
|
|
|
$
|
181,080
|
|
Identified Intangible Liabilities:
|
|
|
|
||||
Below-market leases (included in Other Liabilities, net)
|
$
|
105,794
|
|
|
$
|
110,878
|
|
Below-market leases - Accumulated Amortization
|
(28,072
|
)
|
|
(23,109
|
)
|
||
Above-market assumed mortgages (included in Debt, net)
|
10,063
|
|
|
10,375
|
|
||
Above-market assumed mortgages - Accumulated Amortization
|
(6,081
|
)
|
|
(5,186
|
)
|
||
|
$
|
81,704
|
|
|
$
|
92,958
|
|
2018
|
$
|
2,789
|
|
2019
|
3,161
|
|
|
2020
|
3,234
|
|
|
2021
|
3,186
|
|
|
2022
|
3,007
|
|
2018
|
$
|
16,617
|
|
2019
|
14,638
|
|
|
2020
|
13,663
|
|
|
2021
|
11,573
|
|
|
2022
|
9,516
|
|
2018
|
$
|
1,207
|
|
2019
|
1,207
|
|
|
2020
|
436
|
|
|
2021
|
287
|
|
|
2022
|
141
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Debt payable, net to 2038
(1)
|
$
|
1,996,007
|
|
|
$
|
2,023,403
|
|
Unsecured notes payable under credit facilities
|
—
|
|
|
245,000
|
|
||
Debt service guaranty liability
|
64,145
|
|
|
67,125
|
|
||
Obligations under capital leases
|
21,000
|
|
|
21,000
|
|
||
Total
|
$
|
2,081,152
|
|
|
$
|
2,356,528
|
|
(1)
|
At
December 31, 2017
, interest rates ranged from
2.6%
to
7.9%
at a weighted average rate of
4.0%
. At
December 31, 2016
, interest rates ranged from
1.7%
to
7.9%
at a weighted average rate of
4.0%
.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
As to interest rate (including the effects of interest rate contracts):
|
|
|
|
||||
Fixed-rate debt
|
$
|
2,063,263
|
|
|
$
|
2,089,769
|
|
Variable-rate debt
|
17,889
|
|
|
266,759
|
|
||
Total
|
$
|
2,081,152
|
|
|
$
|
2,356,528
|
|
As to collateralization:
|
|
|
|
||||
Unsecured debt
|
$
|
1,667,462
|
|
|
$
|
1,913,399
|
|
Secured debt
|
413,690
|
|
|
443,129
|
|
||
Total
|
$
|
2,081,152
|
|
|
$
|
2,356,528
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Unsecured revolving credit facility:
|
|
|
|
||||
Balance outstanding
|
$
|
—
|
|
|
$
|
245,000
|
|
Available balance
|
493,610
|
|
|
250,140
|
|
||
Letter of credit outstanding under facility
|
6,390
|
|
|
4,860
|
|
||
Variable interest rate (excluding facility fee) at end date
|
—
|
%
|
|
1.5
|
%
|
||
Unsecured short-term facility:
|
|
|
|
||||
Balance outstanding
|
$
|
—
|
|
|
$
|
—
|
|
Variable interest rate at end date
|
—
|
%
|
|
—
|
%
|
||
Both facilities:
|
|
|
|
||||
Maximum balance outstanding during the year
|
$
|
245,000
|
|
|
$
|
372,000
|
|
Weighted average balance
|
133,386
|
|
|
141,017
|
|
||
Year-to-date weighted average interest rate (excluding facility fee)
|
1.8
|
%
|
|
1.3
|
%
|
2018
|
$
|
113,427
|
|
2019
|
56,245
|
|
|
2020
|
237,779
|
|
|
2021
|
17,667
|
|
|
2022
|
307,614
|
|
|
2023
|
305,694
|
|
|
2024
|
255,954
|
|
|
2025
|
303,302
|
|
|
2026
|
277,291
|
|
|
2027
|
38,288
|
|
|
Thereafter
|
93,024
|
|
|
Total
|
$
|
2,006,285
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Balance Sheet
Location
|
|
Amount
|
|
Balance Sheet
Location
|
|
Amount
|
||||
Designated Hedges:
|
|
|
|
|
|
|
|
||||
December 31, 2017
|
Other Assets, net
|
|
$
|
2,035
|
|
|
Other Liabilities, net
|
|
$
|
—
|
|
December 31, 2016
|
Other Assets, net
|
|
126
|
|
|
Other Liabilities, net
|
|
—
|
|
|
|
|
|
|
|
|
Gross Amounts Not
Offset in Balance
Sheet
|
|
|
||||||||||||||
|
Gross
Amounts
Recognized
|
|
Gross
Amounts
Offset in
Balance
Sheet
|
|
Net
Amounts
Presented
in Balance
Sheet
|
|
Financial
Instruments
|
|
Cash
Collateral
Received
|
|
Net Amount
|
||||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Assets
|
$
|
2,035
|
|
|
$
|
—
|
|
|
$
|
2,035
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,035
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Assets
|
126
|
|
|
—
|
|
|
126
|
|
|
—
|
|
|
—
|
|
|
126
|
|
Derivatives in Cash Flow Hedging Relationships
|
|
Amount of (Gain)
Loss
Recognized
in Other
Comprehensive
Income on
Derivative
(Effective
Portion)
|
|
Location of Gain
(Loss)
Reclassified
from Accumulated
Other
Comprehensive
Loss into Income
|
|
Amount of Gain
(Loss)
Reclassified
from Accumulated
Other
Comprehensive
Loss into Income
(Effective Portion)
|
|
Location of Gain
(Loss)
Recognized in
Income on
Derivative
(Ineffective
Portion and
Amount
Excluded from
Effectiveness
Testing)
|
|
Amount of Gain
(Loss)
Recognized
in Income on
Derivative
(Ineffective
Portion and
Amount
Excluded from
Effectiveness
Testing)
|
||||||
Year Ended December 31, 2017
|
|
$
|
(1,063
|
)
|
|
Interest expense,
net
|
|
$
|
42
|
|
|
Interest expense,
net
|
|
$
|
—
|
|
Year Ended December 31, 2016
|
|
3,192
|
|
|
Interest expense,
net |
|
(1,435
|
)
|
|
Interest expense,
net |
|
(96
|
)
|
|||
Year Ended December 31, 2015
|
|
(1,946
|
)
|
|
Interest expense,
net |
|
(2,798
|
)
|
|
Interest expense,
net |
|
—
|
|
|
Gain (Loss)
on
Contracts
|
|
Gain (Loss)
on
Borrowings
|
|
Net Settlements
and Accruals
on Contracts
(1) (3)
|
|
Amount of Gain
(Loss)
Recognized in
Income
(2) (3)
|
||||||||
Year Ended December 31, 2016
|
|
|
|
|
|
|
|
||||||||
Interest expense, net
|
$
|
(418
|
)
|
|
$
|
418
|
|
|
$
|
3,140
|
|
|
$
|
3,140
|
|
Year Ended December 31, 2015
|
|
|
|
|
|
|
|
||||||||
Interest expense, net
|
(1,228
|
)
|
|
1,228
|
|
|
2,030
|
|
|
2,030
|
|
(1)
|
Amounts in this caption include gain (loss) recognized in income on derivatives and net cash settlements.
|
(2)
|
No ineffectiveness was recognized during the respective periods.
|
(3)
|
Included in each caption for the year ended
December 31, 2016
is
$2.2 million
received upon the termination of
two
interest rate swap contracts.
|
|
|
Year Ended December 31, 2015
|
||
Series of Preferred Shares:
|
|
|
||
Series F
|
|
$
|
64.55
|
|
|
|
Year Ended December 31, 2016
|
||
Shares sold
|
|
3,465
|
|
|
Weighted average price per share
|
|
$
|
38.35
|
|
Gross proceeds
|
|
$
|
132,884
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income adjusted for noncontrolling interests
|
$
|
335,274
|
|
|
$
|
238,933
|
|
|
$
|
174,352
|
|
Transfers from the noncontrolling interests:
|
|
|
|
|
|
||||||
Increase in equity for operating partnership units
|
—
|
|
|
—
|
|
|
111
|
|
|||
Net increase in equity for the acquisition of noncontrolling interests
|
—
|
|
|
2,139
|
|
|
—
|
|
|||
Change from net income adjusted for noncontrolling interests
and transfers from the noncontrolling interests
|
$
|
335,274
|
|
|
$
|
241,072
|
|
|
$
|
174,463
|
|
2018
|
$
|
392,337
|
|
2019
|
342,151
|
|
|
2020
|
289,691
|
|
|
2021
|
231,199
|
|
|
2022
|
166,880
|
|
|
Thereafter
|
533,824
|
|
|
Total
|
$
|
1,956,082
|
|
2017
|
$
|
129,635
|
|
2016
|
114,505
|
|
|
2015
|
107,931
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Continuing operations:
|
|
|
|
|
|
||||||
Properties held for sale, marketed for sale or sold
(1)
|
$
|
12,203
|
|
|
$
|
98
|
|
|
$
|
153
|
|
Land held for development and undeveloped land
(1)
|
2,719
|
|
|
—
|
|
|
—
|
|
|||
Other
|
335
|
|
|
—
|
|
|
—
|
|
|||
Total impairment charges
|
15,257
|
|
|
98
|
|
|
153
|
|
|||
Other financial statement captions impacted by impairment:
|
|
|
|
|
|
||||||
Equity in earnings of real estate joint ventures and partnerships, net
|
—
|
|
|
326
|
|
|
1,497
|
|
|||
Net income attributable to noncontrolling interests
|
21
|
|
|
—
|
|
|
—
|
|
|||
Net impact of impairment charges
|
$
|
15,278
|
|
|
$
|
424
|
|
|
$
|
1,650
|
|
(1)
|
Amounts reported were based on changes in management's plans for the properties, third party offers, recent comparable market transactions and/or a change in market conditions.
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income adjusted for noncontrolling interests
|
$
|
335,274
|
|
|
$
|
238,933
|
|
|
$
|
174,352
|
|
Net loss (income) of taxable REIT subsidiary included above
|
4,220
|
|
|
(14,497
|
)
|
|
340
|
|
|||
Net income from REIT operations
|
339,494
|
|
|
224,436
|
|
|
174,692
|
|
|||
Book depreciation and amortization
|
162,964
|
|
|
162,534
|
|
|
145,940
|
|
|||
Tax depreciation and amortization
|
(95,512
|
)
|
|
(104,734
|
)
|
|
(87,416
|
)
|
|||
Book/tax difference on gains/losses from capital transactions
|
6,261
|
|
|
(64,917
|
)
|
|
(53,902
|
)
|
|||
Deferred/prepaid/above and below-market rents, net
|
(11,146
|
)
|
|
(13,114
|
)
|
|
(5,375
|
)
|
|||
Impairment loss from REIT operations
|
5,071
|
|
|
369
|
|
|
1,536
|
|
|||
Other book/tax differences, net
|
(244
|
)
|
|
(2,694
|
)
|
|
(1,679
|
)
|
|||
REIT taxable income
|
406,888
|
|
|
201,880
|
|
|
173,796
|
|
|||
Dividends paid deduction
(1)
|
(406,888
|
)
|
|
(201,880
|
)
|
|
(174,628
|
)
|
|||
Dividends paid in excess of taxable income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(832
|
)
|
(1)
|
For
2017
and
2016
, the dividends paid deduction includes designated dividends of
$112.8 million
and
$16.8 million
from
2018
and
2017
, respectively.
|
|
Year Ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Ordinary income
|
23.0
|
%
|
|
80.7
|
%
|
|
92.7
|
%
|
Capital gain distributions
|
77.0
|
%
|
|
19.3
|
%
|
|
4.3
|
%
|
Return of capital (nontaxable distribution)
|
—
|
%
|
|
—
|
%
|
|
3.0
|
%
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Deferred tax assets
(1)
:
|
|
|
|
||||
Impairment loss
(2)
|
$
|
7,220
|
|
|
$
|
13,476
|
|
Allowance on other assets
|
15
|
|
|
117
|
|
||
Interest expense
|
5,703
|
|
|
9,246
|
|
||
Net operating loss carryforwards
(3)
|
7,428
|
|
|
8,413
|
|
||
Straight-line rentals
|
916
|
|
|
813
|
|
||
Book-tax basis differential
|
1,676
|
|
|
4,380
|
|
||
Other
|
188
|
|
|
348
|
|
||
Total deferred tax assets
|
23,146
|
|
|
36,793
|
|
||
Valuation allowance
(4)
|
(15,587
|
)
|
|
(25,979
|
)
|
||
Total deferred tax assets, net of allowance
|
$
|
7,559
|
|
|
$
|
10,814
|
|
Deferred tax liabilities
(1)
:
|
|
|
|
||||
Book-tax basis differential
(2)
|
$
|
6,618
|
|
|
$
|
10,998
|
|
Other
|
517
|
|
|
553
|
|
||
Total deferred tax liabilities
|
$
|
7,135
|
|
|
$
|
11,551
|
|
(1)
|
As of
December 31, 2017
and
2016
, deferred tax assets and liabilities were measured at the statutory rate of
21%
and
35%
, respectively, as a result of the enactment of the Tax Act on December 22, 2017.
|
(2)
|
Impairment losses and book-tax basis differential liabilities will not be recognized until the related properties are sold. Realization of impairment losses is dependent upon generating sufficient taxable income in the year the property is sold.
|
(3)
|
We have net operating loss carryforwards of
$35.4 million
that expire between the years of
2029
and
2037
.
|
(4)
|
Management believes it is more likely than not that a portion of the deferred tax assets, which primarily consists of impairment losses, interest expense and net operating losses, will not be realized and established a valuation allowance. However, the amount of the deferred tax asset considered realizable could be reduced if estimates of future taxable income are reduced.
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net (loss) income before taxes of taxable REIT subsidiary
|
$
|
(5,788
|
)
|
|
$
|
20,295
|
|
|
$
|
(989
|
)
|
Federal (benefit) provision at statutory rate of 35%
|
$
|
(2,026
|
)
|
|
$
|
7,103
|
|
|
$
|
(346
|
)
|
Valuation allowance decrease
|
—
|
|
|
(1,251
|
)
|
|
(309
|
)
|
|||
Effect of change in statutory rate on net deferrals
|
282
|
|
|
—
|
|
|
—
|
|
|||
Other
|
176
|
|
|
(54
|
)
|
|
6
|
|
|||
Federal income tax (benefit) provision of taxable REIT subsidiary
(1)
|
(1,568
|
)
|
|
5,798
|
|
|
(649
|
)
|
|||
Texas franchise tax
|
1,551
|
|
|
1,058
|
|
|
701
|
|
|||
Total
|
$
|
(17
|
)
|
|
$
|
6,856
|
|
|
$
|
52
|
|
(1)
|
All periods presented are open for examination by the IRS.
|
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash and cash equivalents
|
$
|
13,219
|
|
|
$
|
16,257
|
|
|
$
|
22,168
|
|
Restricted deposits and mortgage escrows (see Note 1)
|
8,115
|
|
|
25,022
|
|
|
3,074
|
|
|||
Total
|
$
|
21,334
|
|
|
$
|
41,279
|
|
|
$
|
25,242
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Accrued property construction costs
|
$
|
7,728
|
|
|
$
|
5,738
|
|
|
$
|
9,566
|
|
Increase in equity for the acquisition of noncontrolling interests in consolidated real estate joint ventures
|
—
|
|
|
2,139
|
|
|
—
|
|
|||
Exchange of operating partnership units for common shares
|
—
|
|
|
—
|
|
|
111
|
|
|||
Reduction of debt service guaranty liability
|
(2,980
|
)
|
|
(2,710
|
)
|
|
(2,270
|
)
|
|||
Property acquisitions and investments in unconsolidated real estate joint ventures:
|
|
|
|
|
|
||||||
Increase in property, net
|
—
|
|
|
10,573
|
|
|
—
|
|
|||
Decrease in real estate joint ventures and partnerships - investments
|
—
|
|
|
(2,315
|
)
|
|
—
|
|
|||
Increase in debt, net
|
—
|
|
|
—
|
|
|
20,966
|
|
|||
Consolidation of joint ventures (see Note 22):
|
|
|
|
|
|
||||||
Increase in property, net
|
—
|
|
|
58,665
|
|
|
—
|
|
|||
Increase in security deposits
|
—
|
|
|
169
|
|
|
—
|
|
|||
Increase in debt, net
|
—
|
|
|
48,727
|
|
|
—
|
|
|||
Increase (decrease) in equity associated with deferred compensation plan (see Note 1)
|
44,758
|
|
|
(44,758
|
)
|
|
—
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Numerator:
|
|
|
|
|
|
||||||
Continuing Operations:
|
|
|
|
|
|
||||||
Income from continuing operations
|
$
|
132,104
|
|
|
$
|
176,117
|
|
|
$
|
121,601
|
|
Gain on sale of property
|
218,611
|
|
|
100,714
|
|
|
59,621
|
|
|||
Net income attributable to noncontrolling interests
|
(15,441
|
)
|
|
(37,898
|
)
|
|
(6,870
|
)
|
|||
Dividends on preferred shares
|
—
|
|
|
—
|
|
|
(3,830
|
)
|
|||
Redemption costs of preferred shares
|
—
|
|
|
—
|
|
|
(9,687
|
)
|
|||
Income from continuing operations attributable to
common shareholders – basic |
335,274
|
|
|
238,933
|
|
|
160,835
|
|
|||
Income attributable to operating partnership units
|
3,084
|
|
|
1,996
|
|
|
—
|
|
|||
Income from continuing operations attributable to
common shareholders – diluted |
$
|
338,358
|
|
|
$
|
240,929
|
|
|
$
|
160,835
|
|
Denominator:
|
|
|
|
|
|
||||||
Weighted average shares outstanding – basic
|
127,755
|
|
|
126,048
|
|
|
123,037
|
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
||||||
Share options and awards
|
870
|
|
|
1,059
|
|
|
1,292
|
|
|||
Operating partnership units
|
1,446
|
|
|
1,462
|
|
|
—
|
|
|||
Weighted average shares outstanding – diluted
|
130,071
|
|
|
128,569
|
|
|
124,329
|
|
|
Year Ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Share options
(1)
|
—
|
|
|
2
|
|
|
463
|
|
Operating partnership units
|
—
|
|
|
—
|
|
|
1,472
|
|
Total anti-dilutive securities
|
—
|
|
|
2
|
|
|
1,935
|
|
(1)
|
Exclusion results as exercise prices were greater than the average market price for each respective period.
|
|
Shares
Under
Option
|
|
Weighted
Average
Exercise
Price
|
|||
Outstanding, January 1, 2015
|
2,897,123
|
|
|
$
|
28.76
|
|
Forfeited or expired
|
(435,840
|
)
|
|
37.37
|
|
|
Exercised
|
(94,633
|
)
|
|
26.55
|
|
|
Outstanding, December 31, 2015
|
2,366,650
|
|
|
27.26
|
|
|
Forfeited or expired
|
(460,722
|
)
|
|
47.42
|
|
|
Exercised
|
(971,727
|
)
|
|
21.95
|
|
|
Outstanding, December 31, 2016
|
934,201
|
|
|
22.85
|
|
|
Forfeited or expired
|
(4,042
|
)
|
|
43.37
|
|
|
Exercised
|
(101,805
|
)
|
|
16.11
|
|
|
Outstanding, December 31, 2017
|
828,354
|
|
|
$
|
23.58
|
|
Range of
Exercise Prices
|
|
Outstanding
|
|
Exercisable
|
||||||||||||||||||||||
|
Number
|
|
Weighted
Average
Remaining
Contractual
Life
|
|
Weighted
Average
Exercise
Price
|
|
Aggregate
Intrinsic
Value
(000’s)
|
|
Number
|
|
Weighted
Average
Remaining
Contractual
Life
|
|
Weighted
Average
Exercise
Price
|
|
Aggregate
Intrinsic
Value
(000’s)
|
|||||||||||
$11.85 - $17.78
|
|
166,981
|
|
|
1.2 years
|
|
$
|
11.85
|
|
|
|
|
166,981
|
|
|
1.2 years
|
|
$
|
11.85
|
|
|
|
||||
$17.79 - $26.69
|
|
465,214
|
|
|
2.9 years
|
|
$
|
24.14
|
|
|
|
|
465,214
|
|
|
2.9 years
|
|
$
|
24.14
|
|
|
|
||||
$26.70 - $40.05
|
|
196,159
|
|
|
0.2 years
|
|
$
|
32.22
|
|
|
|
|
196,159
|
|
|
0.2 years
|
|
$
|
32.22
|
|
|
|
||||
Total
|
|
828,354
|
|
|
1.9 years
|
|
$
|
23.58
|
|
|
$
|
7,695
|
|
|
828,354
|
|
|
1.9 years
|
|
$
|
23.58
|
|
|
$
|
7,695
|
|
|
Year Ended December 31, 2017
|
||||
|
Minimum
|
|
Maximum
|
||
Dividend yield
|
0.0
|
%
|
|
4.1
|
%
|
Expected volatility
(1)
|
16.1
|
%
|
|
19.1
|
%
|
Expected life (in years)
|
N/A
|
|
|
3
|
|
Risk-free interest rate
|
0.7
|
%
|
|
1.5
|
%
|
(1)
|
Includes the volatility of the FTSE NAREIT U.S. Shopping Center Index and Weingarten Realty Investors.
|
|
Unvested
Share
Awards
|
|
Weighted
Average
Grant
Date Fair
Value
|
|||
Outstanding, January 1, 2017
|
590,854
|
|
|
$
|
32.52
|
|
Granted:
|
|
|
|
|||
Service-based awards
|
124,549
|
|
|
35.77
|
|
|
Market-based awards relative to FTSE NAREIT U.S. Shopping Center
Index
|
54,454
|
|
|
39.00
|
|
|
Market-based awards relative to three-year absolute TSR
|
54,454
|
|
|
25.65
|
|
|
Trust manager awards
|
28,280
|
|
|
32.77
|
|
|
Vested
|
(231,056
|
)
|
|
30.77
|
|
|
Forfeited
|
(1,929
|
)
|
|
34.00
|
|
|
Outstanding, December 31, 2017
|
619,606
|
|
|
$
|
33.81
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Change in Projected Benefit Obligation:
|
|
|
|
||||
Benefit obligation at beginning of year
|
$
|
52,975
|
|
|
$
|
49,715
|
|
Service cost
|
1,223
|
|
|
1,277
|
|
||
Interest cost
|
2,123
|
|
|
2,078
|
|
||
Actuarial loss
(1)
|
4,502
|
|
|
1,976
|
|
||
Benefit payments
|
(1,825
|
)
|
|
(2,071
|
)
|
||
Benefit obligation at end of year
|
$
|
58,998
|
|
|
$
|
52,975
|
|
Change in Plan Assets:
|
|
|
|
||||
Fair value of plan assets at beginning of year
|
$
|
45,498
|
|
|
$
|
42,341
|
|
Actual return on plan assets
|
7,635
|
|
|
3,228
|
|
||
Employer contributions
|
2,500
|
|
|
2,000
|
|
||
Benefit payments
|
(1,825
|
)
|
|
(2,071
|
)
|
||
Fair value of plan assets at end of year
|
$
|
53,808
|
|
|
$
|
45,498
|
|
Unfunded status at end of year (included in accounts payable and accrued expenses in 2017 and 2016)
|
$
|
(5,190
|
)
|
|
$
|
(7,477
|
)
|
Accumulated benefit obligation
|
$
|
58,860
|
|
|
$
|
52,824
|
|
Net loss recognized in accumulated other comprehensive loss
|
$
|
15,135
|
|
|
$
|
16,528
|
|
(1)
|
The change in actuarial loss is associated primarily to census and mortality table updates and a decrease in the discount rate in 2017.
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net loss
|
$
|
82
|
|
|
$
|
1,719
|
|
|
$
|
1,276
|
|
Amortization of net loss
(1)
|
(1,475
|
)
|
|
(1,552
|
)
|
|
(1,423
|
)
|
|||
Total recognized in other comprehensive (income) loss
|
$
|
(1,393
|
)
|
|
$
|
167
|
|
|
$
|
(147
|
)
|
Total recognized in net periodic benefit cost and other comprehensive (income) loss
|
$
|
213
|
|
|
$
|
2,103
|
|
|
$
|
1,262
|
|
(1)
|
The estimated net loss that will be amortized from accumulated other comprehensive loss into net periodic benefit cost over the next fiscal year is
$1.1 million
.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Projected benefit obligation
|
$
|
58,998
|
|
|
$
|
52,975
|
|
Accumulated benefit obligation
|
58,860
|
|
|
52,824
|
|
||
Fair value of plan assets
|
53,808
|
|
|
45,498
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Service cost
|
$
|
1,223
|
|
|
$
|
1,277
|
|
|
$
|
1,252
|
|
Interest cost
|
2,123
|
|
|
2,078
|
|
|
1,899
|
|
|||
Expected return on plan assets
|
(3,215
|
)
|
|
(2,971
|
)
|
|
(3,165
|
)
|
|||
Amortization of net loss
|
1,475
|
|
|
1,552
|
|
|
1,423
|
|
|||
Total
|
$
|
1,606
|
|
|
$
|
1,936
|
|
|
$
|
1,409
|
|
|
Year Ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Discount rate
|
4.01
|
%
|
|
4.11
|
%
|
|
3.83
|
%
|
Salary scale increases
|
3.50
|
%
|
|
3.50
|
%
|
|
3.50
|
%
|
Long-term rate of return on assets
|
7.00
|
%
|
|
7.00
|
%
|
|
7.50
|
%
|
|
Year Ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Discount rate
|
3.50
|
%
|
|
4.01
|
%
|
|
4.11
|
%
|
Salary scale increases
|
3.50
|
%
|
|
3.50
|
%
|
|
3.50
|
%
|
2018
|
$
|
2,185
|
|
2019
|
2,339
|
|
|
2020
|
2,383
|
|
|
2021
|
2,545
|
|
|
2022
|
2,690
|
|
|
2023-2027
|
15,226
|
|
|
Portfolio
|
|
Benchmark
|
||
Cash and Short-Term Investments
|
4
|
%
|
|
3
|
%
|
U.S. Stocks
|
52
|
%
|
|
57
|
%
|
International Stocks
|
13
|
%
|
|
10
|
%
|
U.S. Bonds
|
25
|
%
|
|
27
|
%
|
International Bonds
|
4
|
%
|
|
3
|
%
|
Other
|
2
|
%
|
|
—
|
%
|
Total
|
100
|
%
|
|
100
|
%
|
|
December 31,
|
||||
|
2017
|
|
2016
|
||
Cash and Short-Term Investments
|
17
|
%
|
|
18
|
%
|
Large Company Funds
|
36
|
%
|
|
36
|
%
|
Mid Company Funds
|
6
|
%
|
|
6
|
%
|
Small Company Funds
|
6
|
%
|
|
6
|
%
|
International Funds
|
10
|
%
|
|
10
|
%
|
Fixed Income Funds
|
16
|
%
|
|
16
|
%
|
Growth Funds
|
9
|
%
|
|
8
|
%
|
Total
|
100
|
%
|
|
100
|
%
|
2018
|
$
|
2,889
|
|
2019
|
2,810
|
|
|
2020
|
2,527
|
|
|
2021
|
2,378
|
|
|
2022
|
2,304
|
|
|
Thereafter
|
102,063
|
|
|
Total
|
$
|
114,971
|
|
2018
|
$
|
28,392
|
|
2019
|
24,184
|
|
|
2020
|
20,712
|
|
|
2021
|
17,352
|
|
|
2022
|
14,031
|
|
|
Thereafter
|
57,869
|
|
|
Total
|
$
|
162,540
|
|
2018
|
$
|
1,683
|
|
2019
|
1,692
|
|
|
2020
|
1,700
|
|
|
2021
|
1,708
|
|
|
2022
|
1,717
|
|
|
Thereafter
|
22,726
|
|
|
Total
|
$
|
31,226
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Assets Held by VIEs
(1)
|
$
|
235,713
|
|
|
$
|
504,293
|
|
Assets Held as Collateral for Debt
(2)
|
42,979
|
|
|
46,136
|
|
||
Maximum Risk of Loss
(2)
|
29,784
|
|
|
29,784
|
|
(1)
|
$249.5 million
of assets at December 31, 2016 ceased to be considered a VIE (see above).
|
(2)
|
Represents the amount of debt and related assets held as collateral associated with the bottom dollar guaranty at
one
real estate joint venture.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Investment in Real Estate Joint Ventures and Partnerships, net
(1) (2)
|
$
|
36,784
|
|
|
$
|
886
|
|
Maximum Risk of Loss
(3)
|
34,000
|
|
|
34,000
|
|
(1)
|
The carrying amount of the investment represents our contributions to the real estate joint ventures, net of any distributions made and our portion of the equity in earnings of the joint ventures. The increase between the periods represents new development funding of a mixed-use project. See Note 4 for additional information.
|
(2)
|
As of
December 31, 2017
and
2016
, the carrying amount of the investment for
one
VIE is
$(6) million
and
$(9) million
, respectively, which is included in Other Liabilities and results from the distribution of proceeds from the issuance of debt.
|
(3)
|
The maximum risk of loss has been determined to be limited to our debt exposure for the real estate joint ventures.
|
|
Quoted Prices
in Active
Markets for
Identical Assets
and Liabilities
(Level 1)
|
|
Significant
Other Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Fair Value at
December 31,
2017
|
|||||||||
Assets:
|
|
|
|
|
|
|
|
|||||||||
Investments, mutual funds held in a grantor trust
|
$
|
31,497
|
|
|
|
|
|
|
$
|
31,497
|
|
|||||
Investments, mutual funds
|
7,206
|
|
|
|
|
|
|
7,206
|
|
|||||||
Derivative instruments:
|
|
|
|
|
|
|
|
|||||||||
Interest rate contracts
|
|
|
$
|
2,035
|
|
|
|
|
2,035
|
|
||||||
Total
|
$
|
38,703
|
|
|
$
|
2,035
|
|
|
$
|
—
|
|
|
$
|
40,738
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|||||||||
Deferred compensation plan obligations
|
$
|
31,497
|
|
|
|
|
|
|
$
|
31,497
|
|
|||||
Total
|
$
|
31,497
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
31,497
|
|
|
Quoted Prices
in Active
Markets for
Identical Assets
and Liabilities
(Level 1)
|
|
Significant
Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Fair Value at
December 31,
2016
|
|||||||||
Assets:
|
|
|
|
|
|
|
|
|||||||||
Investments, mutual funds held in a grantor trust
|
$
|
26,328
|
|
|
|
|
|
|
$
|
26,328
|
|
|||||
Investments, mutual funds
|
7,670
|
|
|
|
|
|
|
7,670
|
|
|||||||
Derivative instruments:
|
|
|
|
|
|
|
|
|||||||||
Interest rate contracts
|
|
|
$
|
126
|
|
|
|
|
126
|
|
||||||
Total
|
$
|
33,998
|
|
|
$
|
126
|
|
|
$
|
—
|
|
|
$
|
34,124
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|||||||||
Deferred compensation plan obligations
|
$
|
26,328
|
|
|
|
|
|
|
$
|
26,328
|
|
|||||
Total
|
$
|
26,328
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,328
|
|
|
Quoted Prices
in Active Markets for Identical Assets and Liabilities (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Fair Value
|
|
Total Gains
(Losses) (1) |
||||||||||
Property
(2)
|
|
|
$
|
12,901
|
|
|
$
|
4,184
|
|
|
$
|
17,085
|
|
|
$
|
(7,828
|
)
|
||
Total
|
$
|
—
|
|
|
$
|
12,901
|
|
|
$
|
4,184
|
|
|
$
|
17,085
|
|
|
$
|
(7,828
|
)
|
(1)
|
Total gains (losses) exclude impairments on disposed assets because they are no longer held by us.
|
(2)
|
In accordance with our policy of evaluating and recording impairments on the disposal of long-lived assets, property with a carrying amount of
$24.9 million
was written down to a fair value of
$17.1 million
, resulting in a loss of
$7.8 million
, which was included in earnings for the first quarter of 2017. Management’s estimate of fair value of these properties was determined using a bona fide purchase offer for the Level 2 inputs. See the quantitative information about the significant unobservable inputs used for our Level 3 fair value measurements table below.
|
|
December 31,
|
||||||||||||||||||||||
|
2017
|
|
2016
|
||||||||||||||||||||
|
Carrying Value
|
|
Fair Value
Using
Significant
Other
Observable
Inputs
(Level 2)
|
|
Fair Value
Using
Significant
Unobservable
Inputs
(Level 3)
|
|
Carrying Value
|
|
Fair Value
Using Significant Other Observable Inputs (Level 2) |
|
Fair Value
Using Significant Unobservable Inputs (Level 3) |
||||||||||||
Other Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Tax increment revenue bonds
(1)
|
$
|
22,097
|
|
|
|
|
$
|
25,000
|
|
|
$
|
23,910
|
|
|
|
|
$
|
23,910
|
|
||||
Investments, held to maturity
(2)
|
4,489
|
|
|
$
|
4,479
|
|
|
|
|
5,240
|
|
|
$
|
5,248
|
|
|
|
||||||
Debt:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Fixed-rate debt
|
2,063,263
|
|
|
|
|
2,109,658
|
|
|
2,089,769
|
|
|
|
|
2,132,082
|
|
||||||||
Variable-rate debt
|
17,889
|
|
|
|
|
16,393
|
|
|
266,759
|
|
|
|
|
265,230
|
|
(1)
|
At
December 31, 2017
and
2016
, the credit loss balance on our tax increment revenue bonds was
$31.0 million
.
|
(2)
|
Investments held to maturity are recorded at cost. As of
December 31, 2017
and
2016
, a
$10 thousand
unrealized loss and an
$8 thousand
unrealized gain was recognized, respectively.
|
|
||||||||||||||||||||||||
|
|
Fair Value at
December 31,
|
|
|
|
|
|
Range
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
|
|
|
|
Minimum
|
|
Maximum
|
||||||||||||
Description
|
|
(in thousands)
|
|
Valuation Technique
|
|
Unobservable Inputs
|
|
2017
|
2016
|
|
2017
|
2016
|
||||||||||||
Property
|
|
$
|
4,184
|
|
|
$
|
—
|
|
|
Discounted cash flows
|
|
Discount rate
|
|
10.5
|
%
|
|
|
12.0
|
%
|
|
||||
|
|
|
|
|
|
|
|
Capitalization rate
|
|
8.8
|
%
|
|
|
10.0
|
%
|
|
||||||||
|
|
|
|
|
|
|
|
Holding period
(years)
|
|
5
|
|
|
|
10
|
|
|
||||||||
|
|
|
|
|
|
|
|
Expected future
inflation rate
(1)
|
|
|
|
|
2.0
|
%
|
|
|||||||||
|
|
|
|
|
|
|
|
Market rent growth
rate
(1)
|
|
|
|
|
3.0
|
%
|
|
|||||||||
|
|
|
|
|
|
|
|
Expense growth
rate
(1)
|
|
|
|
|
2.0
|
%
|
|
|||||||||
|
|
|
|
|
|
|
|
Vacancy rate
(1)
|
|
|
|
|
20.0
|
%
|
|
|||||||||
|
|
|
|
|
|
|
|
Renewal rate
(1)
|
|
|
|
|
70.0
|
%
|
|
|||||||||
|
|
|
|
|
|
|
|
Average market
rent rate
(1)
|
|
$
|
11.00
|
|
|
|
$
|
16.00
|
|
|
||||||
|
|
|
|
|
|
|
|
Average leasing
cost per square
foot
(1)
|
|
$
|
10.00
|
|
|
|
$
|
35.00
|
|
|
||||||
Tax increment
revenue bonds
|
|
25,000
|
|
|
23,910
|
|
|
Discounted cash flows
|
|
Discount rate
|
|
6.5
|
%
|
6.5
|
%
|
|
7.5
|
%
|
7.5
|
%
|
||||
|
|
|
|
|
|
|
|
Expected future
growth rate
|
|
1.0
|
%
|
1.0
|
%
|
|
2.3
|
%
|
2.0
|
%
|
||||||
|
|
|
|
|
|
|
|
Expected future
inflation rate
|
|
1.0
|
%
|
1.0
|
%
|
|
3.0
|
%
|
3.0
|
%
|
||||||
Fixed-rate debt
|
|
2,109,658
|
|
|
2,132,082
|
|
|
Discounted cash flows
|
|
Discount rate
|
|
3.0
|
%
|
3.0
|
%
|
|
5.3
|
%
|
5.2
|
%
|
||||
Variable-rate
debt
|
|
16,393
|
|
|
265,230
|
|
|
Discounted cash flows
|
|
Discount rate
|
|
2.4
|
%
|
1.6
|
%
|
|
3.2
|
%
|
2.4
|
%
|
(1)
|
Only applies to one property valuation.
|
|
February 12, 2016
|
|
||
Fair value of our equity interest before business combination
|
$
|
22,514
|
|
(1)
|
Gain recognized on equity interest remeasured to fair value
|
$
|
37,383
|
|
(2)
|
|
|
|
||
Amounts recognized for assets and liabilities assumed:
|
|
|
||
Assets:
|
|
|
||
Property
|
$
|
58,665
|
|
|
Unamortized lease costs
|
8,936
|
|
|
|
Accrued rent and accounts receivable
|
102
|
|
|
|
Cash and cash equivalents
|
3,555
|
|
|
|
Other, net
|
4,992
|
|
|
|
Liabilities:
|
|
|
||
Debt, net
|
(48,727
|
)
|
|
|
Accounts payable and accrued expenses
|
(1,339
|
)
|
|
|
Other, net
|
(3,670
|
)
|
|
|
Total net assets
|
$
|
22,514
|
|
|
(1)
|
Includes
$2.5 million
of cash received from the partner.
|
(2)
|
Amount is included in Gain on Sale and Acquisition of Real Estate Joint Venture and Partnership Interests in our Consolidated Statement of Operations.
|
|
December 31, 2016
|
|
||
Fair value of our equity interest before acquisition
|
$
|
13,579
|
|
|
Fair value of consideration transferred
|
$
|
443,745
|
|
|
Acquisition costs (included in operating expenses)
|
$
|
936
|
|
|
Gain on acquisition
|
$
|
9,015
|
|
(1)
|
|
|
|
||
Amounts recognized for assets and liabilities assumed:
|
|
|
||
Assets:
|
|
|
||
Property
|
$
|
433,055
|
|
|
Unamortized lease costs
|
80,951
|
|
|
|
Accrued rent and accounts receivable
|
122
|
|
|
|
Cash and cash equivalents
|
556
|
|
|
|
Other, net
|
6,812
|
|
|
|
Liabilities:
|
|
|
||
Accounts payable and accrued expenses
|
(6,383
|
)
|
|
|
Other, net
|
(62,254
|
)
|
|
|
Total net assets
|
$
|
452,859
|
|
|
(1)
|
Amount is included in Gain on Sale and Acquisition of Real Estate Joint Venture and Partnership Interests in our Consolidated Statement of Operations.
|
|
Year Ended December 31,
2016
|
||
Increase in revenues
|
$
|
23,337
|
|
Increase in net income attributable to common shareholders
|
230
|
|
|
December 31, 2016
|
|
|
Assets:
|
|
In place leases
|
18.4
|
Above-market leases
|
29.7
|
|
|
Liabilities:
|
|
Below-market leases
|
20.3
|
Above-market assumed mortgages
|
4.8
|
|
|||||||
|
Pro Forma
2016 (1) |
|
Pro Forma
2015 (1) |
||||
Revenues
|
$
|
567,985
|
|
|
$
|
547,381
|
|
Net income
|
236,461
|
|
|
234,307
|
|
||
Net income attributable to common shareholders - basic
|
198,563
|
|
|
213,920
|
|
||
Net income attributable to common shareholders - diluted
|
200,559
|
|
|
215,823
|
|
||
Earnings per share – basic
|
1.58
|
|
|
1.74
|
|
||
Earnings per share – diluted
|
1.56
|
|
|
1.72
|
|
(1)
|
There are no non-recurring pro forma adjustments included within or excluded from the amounts in the preceding table.
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
||||||||
2017
|
|
|
|
|
|
|
|
|
||||||||
Revenues
|
$
|
143,663
|
|
|
$
|
146,023
|
|
|
$
|
144,110
|
|
|
$
|
139,367
|
|
|
Net income
|
36,396
|
|
(1)(2)(4)
|
69,193
|
|
(1)
|
74,473
|
|
(1)
|
170,653
|
|
(1)(4)
|
||||
Net income attributable to
common shareholders
|
30,826
|
|
(1)(2)(3)(4)
|
63,852
|
|
(1)(3)
|
72,629
|
|
(1)
|
167,967
|
|
(1)(4)
|
||||
Earnings per common
share – basic
|
.24
|
|
(1)(2)(3)(4)
|
.50
|
|
(1)(3)
|
.57
|
|
(1)
|
1.31
|
|
(1)(4)
|
||||
Earnings per common
share – diluted
|
.24
|
|
(1)(2)(3)(4)
|
.49
|
|
(1)(3)
|
.56
|
|
(1)
|
1.30
|
|
(1)(4)
|
||||
2016
|
|
|
|
|
|
|
|
|
||||||||
Revenues
|
$
|
132,417
|
|
|
$
|
135,676
|
|
|
$
|
138,599
|
|
|
$
|
142,863
|
|
|
Net income
|
108,667
|
|
(1)(4)
|
37,651
|
|
(1)(5)
|
61,337
|
|
(1)(4)
|
69,176
|
|
(1)
|
||||
Net income attributable to
common shareholders
|
107,074
|
|
(1)(4)
|
35,816
|
|
(1)(5)
|
51,901
|
|
(1)(3)(4)
|
44,142
|
|
(1)(3)
|
||||
Earnings per common
share – basic
|
.87
|
|
(1)(4)
|
.28
|
|
(1)(5)
|
.41
|
|
(1)(3)(4)
|
.35
|
|
(1)(3)
|
||||
Earnings per common
share – diluted
|
.85
|
|
(1)(4)
|
.28
|
|
(1)(5)
|
.40
|
|
(1)(3)(4)
|
.34
|
|
(1)(3)
|
(1)
|
The quarter results include significant gains on the sale of properties and real estate joint venture and partnership interests and on acquisitions, including gains in equity in earnings from real estate joint ventures and partnerships, net. Gain amounts are:
$15.8 million
,
$34.2 million
,
$38.6 million
and
$136.3 million
for the three months ended
March 31, 2017
,
June 30, 2017
,
September 30, 2017
and
December 31, 2017
, respectively, and
$82.8 million
,
$4.2 million
,
$31.1 million
and
$34.9 million
for the three months ended
March 31, 2016
,
June 30, 2016
,
September 30, 2016
and
December 31, 2016
, respectively.
|
(2)
|
The quarter results include a
$3.1 million
lease termination fee and
$15.0 million
of impairment losses for the quarter ended
March 31, 2017
.
|
(3)
|
The quarter results include gains discussed in (1) above in net income attributable to noncontrolling interests. Gain amounts in net income attributable to noncontrolling interests are:
$3.9 million
and
$3.6 million
for the three months ended
March 31, 2017
and
June 30, 2017
, respectively, and
$5.8 million
and
$23.1 million
for the three months ended
September 30, 2016
and
December 31, 2016
, respectively.
|
(4)
|
Deferred tax (benefit) amounts at our taxable REIT subsidiary include
$(3.3) million
and
$1.5 million
for the three months ended
March 31, 2017
and
December 31, 2017
, respectively and
$5.9 million
and
$1.1 million
for the three months ended
March 31, 2016
and
September 30, 2016
, respectively. These tax amounts result from gains associated with the disposition of centers, land and an exchange of properties. Additionally, a change in the statutory rate was recognized as a result of the enactment of the Tax Act on December 22, 2017.
|
(5)
|
The quarter results include a gain on extinguishment of debt totaling
$(2.0) million
for the three months ended
June 30, 2016
.
|
•
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of WRI’s assets;
|
•
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of WRI are being made only in accordance with authorizations of management and trust managers of WRI; and
|
•
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of WRI’s assets that could have a material effect on the financial statements.
|
Plan category
|
|
Number of
shares to
be issued upon exercise
of outstanding options,
warrants and rights
|
|
Weighted
average
exercise price of outstanding options,
warrants and
rights
|
|
Number of
shares
remaining
available
for future
issuance
|
Equity compensation plans approved by shareholders
|
|
828,354
|
|
$23.58
|
|
546,530
|
Equity compensation plans not approved by shareholders
|
|
—
|
|
—
|
|
—
|
Total
|
|
828,354
|
|
$23.58
|
|
546,530
|
(a)
|
The following documents are filed as part of this Report:
|
Page
|
||
|
|
|
|
|
|
(A)
|
|||
|
(B)
|
Financial Statements:
|
|
|
|
|
(i)
|
||
|
|
(ii)
|
||
|
|
(iii)
|
||
|
|
(iv)
|
||
|
|
(v)
|
||
|
|
(vi)
|
||
|
(C)
|
Financial Statement Schedules:
|
|
|
|
|
II
|
||
|
|
III
|
||
|
|
IV
|
(b)
|
|
Exhibits:
|
3.1
|
—
|
|
3.2
|
—
|
|
3.3
|
—
|
|
3.4
|
—
|
|
3.5
|
—
|
|
3.6
|
—
|
|
3.7
|
—
|
|
3.8
|
—
|
|
3.9
|
—
|
|
3.10
|
—
|
|
4.1
|
—
|
|
4.2
|
—
|
|
4.3
|
—
|
|
4.4
|
—
|
|
4.5
|
—
|
|
4.6
|
—
|
|
4.7
|
—
|
|
4.8
|
—
|
|
4.9
|
—
|
|
4.10
|
—
|
|
4.11
|
—
|
|
4.12
|
—
|
|
4.13
|
—
|
10.1†
|
—
|
|
10.2†
|
—
|
|
10.3†
|
—
|
|
10.4†
|
—
|
|
10.5†
|
—
|
|
10.6†
|
—
|
|
10.7†
|
—
|
|
10.8†
|
—
|
|
10.9†
|
—
|
|
10.10†
|
—
|
|
10.11†
|
—
|
|
10.12†
|
—
|
|
10.13†
|
—
|
|
10.14†
|
—
|
|
10.15†
|
—
|
|
10.16†
|
—
|
|
10.17†
|
—
|
|
10.18†
|
—
|
|
10.19†
|
—
|
|
10.20†
|
—
|
10.21†
|
—
|
|
10.22†
|
—
|
|
10.23†
|
—
|
|
10.24†
|
—
|
|
10.25†
|
—
|
|
10.26†
|
—
|
|
10.27†
|
—
|
|
10.28†
|
—
|
|
10.29†
|
—
|
|
10.30†
|
—
|
|
10.31†
|
—
|
|
10.32†
|
—
|
|
10.33†
|
—
|
|
10.34†
|
—
|
|
10.35†
|
—
|
|
10.36†
|
—
|
|
10.37†
|
—
|
|
10.38†
|
—
|
|
10.39†
|
—
|
|
10.40†
|
—
|
|
10.41†
|
—
|
10.42
|
—
|
|
10.43
|
—
|
|
10.44
|
—
|
|
10.45
|
—
|
|
10.46
|
—
|
|
10.47
|
—
|
|
10.48
|
—
|
|
10.49
|
—
|
|
10.50
|
—
|
|
10.51
|
—
|
|
10.52*
|
—
|
|
12.1*
|
—
|
|
21.1*
|
—
|
|
23.1*
|
—
|
|
31.1*
|
—
|
|
31.2*
|
—
|
|
32.1**
|
—
|
32.2**
|
—
|
|
101.INS**
|
—
|
XBRL Instance Document
|
101.SCH**
|
—
|
XBRL Taxonomy Extension Schema Document
|
101.CAL**
|
—
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.DEF**
|
—
|
XBRL Taxonomy Extension Definition Linkbase Document
|
101.LAB**
|
—
|
XBRL Taxonomy Extension Labels Linkbase Document
|
101.PRE**
|
—
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
*
|
Filed with this report.
|
|
**
|
Furnished with this report.
|
|
†
|
Management contract or compensation plan or arrangement.
|
|
WEINGARTEN REALTY INVESTORS
|
|
|
|
|
|
By:
|
/s/ Andrew M. Alexander
|
|
|
Andrew M. Alexander
|
|
|
Chief Executive Officer
|
|
Signature
|
Title
|
Date
|
|
|
|
|
By:
|
/s/ Andrew M. Alexander
|
Chief Executive Officer,
President and Trust Manager
|
February 28, 2018
|
|
Andrew M. Alexander
|
||
|
|
|
|
By:
|
/s/ Stanford Alexander
|
Chairman
and Trust Manager
|
February 28, 2018
|
|
Stanford Alexander
|
||
|
|
|
|
By:
|
/s/ Shelaghmichael Brown
|
Trust Manager
|
February 28, 2018
|
|
Shelaghmichael Brown
|
||
|
|
|
|
By:
|
/s/ James W. Crownover
|
Trust Manager
|
February 28, 2018
|
|
James W. Crownover
|
||
|
|
|
|
By:
|
/s/ Stephen A. Lasher
|
Trust Manager
|
February 28, 2018
|
|
Stephen A. Lasher
|
||
|
|
|
|
By:
|
/s/ Stephen C. Richter
|
Executive Vice President and
Chief Financial Officer
|
February 28, 2018
|
|
Stephen C. Richter
|
||
|
|
|
|
By:
|
/s/ Thomas L. Ryan
|
Trust Manager
|
February 28, 2018
|
|
Thomas L. Ryan
|
||
|
|
|
|
By:
|
/s/ Douglas W. Schnitzer
|
Trust Manager
|
February 28, 2018
|
|
Douglas W. Schnitzer
|
||
|
|
|
|
By:
|
/s/ Joe D. Shafer
|
Senior Vice President/Chief Accounting Officer
(Principal Accounting Officer)
|
February 28, 2018
|
|
Joe D. Shafer
|
||
|
|
|
|
By:
|
/s/ C. Park Shaper
|
Trust Manager
|
February 28, 2018
|
|
C. Park Shaper
|
||
|
|
|
|
By:
|
/s/ Marc J. Shapiro
|
Trust Manager
|
February 28, 2018
|
|
Marc J. Shapiro
|
Description
|
|
Balance at
beginning
of period
|
|
Charged
to costs
and
expenses
|
|
Deductions
(1)
|
|
Balance
at end of
period
|
||||||||
2017
|
|
|
|
|
|
|
|
|
||||||||
Allowance for Doubtful Accounts
|
|
$
|
6,700
|
|
|
$
|
4,255
|
|
|
$
|
3,439
|
|
|
$
|
7,516
|
|
Tax Valuation Allowance
|
|
25,979
|
|
|
—
|
|
|
10,392
|
|
|
15,587
|
|
||||
2016
|
|
|
|
|
|
|
|
|
||||||||
Allowance for Doubtful Accounts
|
|
$
|
6,072
|
|
|
$
|
2,427
|
|
|
$
|
1,799
|
|
|
$
|
6,700
|
|
Tax Valuation Allowance
|
|
27,230
|
|
|
—
|
|
|
1,251
|
|
|
25,979
|
|
||||
2015
|
|
|
|
|
|
|
|
|
||||||||
Allowance for Doubtful Accounts
|
|
$
|
7,680
|
|
|
$
|
1,179
|
|
|
$
|
2,787
|
|
|
$
|
6,072
|
|
Tax Valuation Allowance
|
|
27,539
|
|
|
—
|
|
|
309
|
|
|
27,230
|
|
(1)
|
The tax valuation allowance deductions for the year ended
December 31, 2017
represents the effect of the change in the statutory tax rate as a result of the enactment of the Tax Act on December 22, 2017. For other periods presented, deductions included write-offs of amounts previously reserved.
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amounts Carried at Close of Period
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Description
|
|
Land
|
|
Building and
Improvements
|
|
Cost
Capitalized Subsequent to Acquisition |
|
Land
|
|
Building and
Improvements
|
|
Total
(1)
|
|
Accumulated
Depreciation
|
|
Total Costs,
Net of
Accumulated
Depreciation
|
|
Encumbrances
(2)
|
|
Date of
Acquisition /
Construction
|
||||||||||||||||||
Centers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
10-Federal Shopping Center
|
|
$
|
1,791
|
|
|
$
|
7,470
|
|
|
$
|
1,214
|
|
|
$
|
1,791
|
|
|
$
|
8,684
|
|
|
$
|
10,475
|
|
|
$
|
(7,396
|
)
|
|
$
|
3,079
|
|
|
$
|
(5,624
|
)
|
|
03/20/2008
|
1919 North Loop West
|
|
1,334
|
|
|
8,451
|
|
|
12,906
|
|
|
1,337
|
|
|
21,354
|
|
|
22,691
|
|
|
(11,448
|
)
|
|
11,243
|
|
|
—
|
|
|
12/05/2006
|
|||||||||
580 Market Place
|
|
3,892
|
|
|
15,570
|
|
|
3,918
|
|
|
3,889
|
|
|
19,491
|
|
|
23,380
|
|
|
(8,467
|
)
|
|
14,913
|
|
|
(15,246
|
)
|
|
04/02/2001
|
|||||||||
8000 Sunset Strip Shopping Center
|
|
18,320
|
|
|
73,431
|
|
|
6,642
|
|
|
18,320
|
|
|
80,073
|
|
|
98,393
|
|
|
(13,475
|
)
|
|
84,918
|
|
|
—
|
|
|
06/27/2012
|
|||||||||
Alabama Shepherd Shopping Center
|
|
637
|
|
|
2,026
|
|
|
7,870
|
|
|
1,062
|
|
|
9,471
|
|
|
10,533
|
|
|
(5,458
|
)
|
|
5,075
|
|
|
—
|
|
|
04/30/2004
|
|||||||||
Argyle Village Shopping Center
|
|
4,524
|
|
|
18,103
|
|
|
5,416
|
|
|
4,526
|
|
|
23,517
|
|
|
28,043
|
|
|
(10,116
|
)
|
|
17,927
|
|
|
—
|
|
|
11/30/2001
|
|||||||||
Avent Ferry Shopping Center
|
|
1,952
|
|
|
7,814
|
|
|
1,466
|
|
|
1,952
|
|
|
9,280
|
|
|
11,232
|
|
|
(4,225
|
)
|
|
7,007
|
|
|
—
|
|
|
04/04/2002
|
|||||||||
Baybrook Gateway
|
|
10,623
|
|
|
30,307
|
|
|
3,655
|
|
|
10,623
|
|
|
33,962
|
|
|
44,585
|
|
|
(3,342
|
)
|
|
41,243
|
|
|
—
|
|
|
02/04/2015
|
|||||||||
Bellaire Blvd. Shopping Center
|
|
124
|
|
|
37
|
|
|
936
|
|
|
1,011
|
|
|
86
|
|
|
1,097
|
|
|
(38
|
)
|
|
1,059
|
|
|
—
|
|
|
11/13/2008
|
|||||||||
Best in the West
|
|
13,191
|
|
|
77,159
|
|
|
7,817
|
|
|
13,194
|
|
|
84,973
|
|
|
98,167
|
|
|
(29,385
|
)
|
|
68,782
|
|
|
—
|
|
|
04/28/2005
|
|||||||||
Blalock Market at I-10
|
|
—
|
|
|
4,730
|
|
|
1,970
|
|
|
—
|
|
|
6,700
|
|
|
6,700
|
|
|
(5,202
|
)
|
|
1,498
|
|
|
—
|
|
|
12/31/1990
|
|||||||||
Boca Lyons Plaza
|
|
3,676
|
|
|
14,706
|
|
|
5,667
|
|
|
3,651
|
|
|
20,398
|
|
|
24,049
|
|
|
(7,741
|
)
|
|
16,308
|
|
|
—
|
|
|
08/17/2001
|
|||||||||
Braeswood Square Shopping Center
|
|
—
|
|
|
1,421
|
|
|
1,350
|
|
|
—
|
|
|
2,771
|
|
|
2,771
|
|
|
(2,397
|
)
|
|
374
|
|
|
—
|
|
|
05/28/1969
|
|||||||||
Broadway Marketplace
|
|
898
|
|
|
3,637
|
|
|
2,044
|
|
|
906
|
|
|
5,673
|
|
|
6,579
|
|
|
(3,400
|
)
|
|
3,179
|
|
|
—
|
|
|
12/16/1993
|
|||||||||
Brookwood Marketplace
|
|
7,050
|
|
|
15,134
|
|
|
7,428
|
|
|
7,511
|
|
|
22,101
|
|
|
29,612
|
|
|
(6,520
|
)
|
|
23,092
|
|
|
—
|
|
|
08/22/2006
|
|||||||||
Brownsville Commons
|
|
1,333
|
|
|
5,536
|
|
|
328
|
|
|
1,333
|
|
|
5,864
|
|
|
7,197
|
|
|
(1,852
|
)
|
|
5,345
|
|
|
—
|
|
|
05/22/2006
|
|||||||||
Bull City Market
|
|
930
|
|
|
6,651
|
|
|
817
|
|
|
930
|
|
|
7,468
|
|
|
8,398
|
|
|
(2,408
|
)
|
|
5,990
|
|
|
(3,394
|
)
|
|
06/10/2005
|
|||||||||
Cambrian Park Plaza
|
|
48,803
|
|
|
1,089
|
|
|
104
|
|
|
48,851
|
|
|
1,145
|
|
|
49,996
|
|
|
(938
|
)
|
|
49,058
|
|
|
—
|
|
|
02/27/2015
|
|||||||||
Camelback Village Square
|
|
—
|
|
|
8,720
|
|
|
1,244
|
|
|
—
|
|
|
9,964
|
|
|
9,964
|
|
|
(5,925
|
)
|
|
4,039
|
|
|
—
|
|
|
09/30/1994
|
|||||||||
Camp Creek Marketplace II
|
|
6,169
|
|
|
32,036
|
|
|
1,758
|
|
|
4,697
|
|
|
35,266
|
|
|
39,963
|
|
|
(10,404
|
)
|
|
29,559
|
|
|
—
|
|
|
08/22/2006
|
|||||||||
Capital Square
|
|
1,852
|
|
|
7,406
|
|
|
1,482
|
|
|
1,852
|
|
|
8,888
|
|
|
10,740
|
|
|
(4,280
|
)
|
|
6,460
|
|
|
—
|
|
|
04/04/2002
|
|||||||||
Centerwood Plaza
|
|
915
|
|
|
3,659
|
|
|
3,504
|
|
|
914
|
|
|
7,164
|
|
|
8,078
|
|
|
(2,924
|
)
|
|
5,154
|
|
|
—
|
|
|
04/02/2001
|
|||||||||
Charleston Commons Shopping Center
|
|
23,230
|
|
|
36,877
|
|
|
3,180
|
|
|
23,210
|
|
|
40,077
|
|
|
63,287
|
|
|
(12,025
|
)
|
|
51,262
|
|
|
—
|
|
|
12/20/2006
|
|||||||||
Cherry Creek Retail Center
|
|
5,416
|
|
|
14,624
|
|
|
463
|
|
|
5,416
|
|
|
15,087
|
|
|
20,503
|
|
|
(4,321
|
)
|
|
16,182
|
|
|
—
|
|
|
06/16/2011
|
|||||||||
Chino Hills Marketplace
|
|
7,218
|
|
|
28,872
|
|
|
12,786
|
|
|
7,234
|
|
|
41,642
|
|
|
48,876
|
|
|
(21,094
|
)
|
|
27,782
|
|
|
—
|
|
|
08/20/2002
|
|||||||||
Citadel Building
|
|
3,236
|
|
|
6,168
|
|
|
8,893
|
|
|
534
|
|
|
17,763
|
|
|
18,297
|
|
|
(14,553
|
)
|
|
3,744
|
|
|
—
|
|
|
12/30/1975
|
|||||||||
College Park Shopping Center
|
|
2,201
|
|
|
8,845
|
|
|
7,808
|
|
|
2,641
|
|
|
16,213
|
|
|
18,854
|
|
|
(12,536
|
)
|
|
6,318
|
|
|
(11,004
|
)
|
|
11/16/1998
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amounts Carried at Close of Period
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Description
|
|
Land
|
|
Building and
Improvements
|
|
Cost
Capitalized Subsequent to Acquisition |
|
Land
|
|
Building and
Improvements
|
|
Total
(1)
|
|
Accumulated
Depreciation
|
|
Total Costs,
Net of
Accumulated
Depreciation
|
|
Encumbrances
(2)
|
|
Date of
Acquisition /
Construction
|
||||||||||||||||||
Colonial Plaza
|
|
$
|
10,806
|
|
|
$
|
43,234
|
|
|
$
|
15,021
|
|
|
$
|
10,813
|
|
|
$
|
58,248
|
|
|
$
|
69,061
|
|
|
$
|
(29,114
|
)
|
|
$
|
39,947
|
|
|
$
|
—
|
|
|
02/21/2001
|
Countryside Centre
|
|
15,523
|
|
|
29,818
|
|
|
10,466
|
|
|
15,559
|
|
|
40,248
|
|
|
55,807
|
|
|
(13,286
|
)
|
|
42,521
|
|
|
—
|
|
|
07/06/2007
|
|||||||||
Creekside Center
|
|
1,732
|
|
|
6,929
|
|
|
2,160
|
|
|
1,730
|
|
|
9,091
|
|
|
10,821
|
|
|
(4,586
|
)
|
|
6,235
|
|
|
(7,386
|
)
|
|
04/02/2001
|
|||||||||
Crossing At Stonegate
|
|
6,400
|
|
|
23,384
|
|
|
223
|
|
|
6,400
|
|
|
23,607
|
|
|
30,007
|
|
|
(1,359
|
)
|
|
28,648
|
|
|
(14,277
|
)
|
|
02/12/2016
|
|||||||||
Cullen Plaza Shopping Center
|
|
106
|
|
|
2,841
|
|
|
497
|
|
|
106
|
|
|
3,338
|
|
|
3,444
|
|
|
(2,755
|
)
|
|
689
|
|
|
—
|
|
|
03/20/2008
|
|||||||||
Cypress Pointe
|
|
3,468
|
|
|
8,700
|
|
|
1,188
|
|
|
3,793
|
|
|
9,563
|
|
|
13,356
|
|
|
(6,373
|
)
|
|
6,983
|
|
|
—
|
|
|
04/04/2002
|
|||||||||
Dallas Commons Shopping Center
|
|
1,582
|
|
|
4,969
|
|
|
160
|
|
|
1,582
|
|
|
5,129
|
|
|
6,711
|
|
|
(1,496
|
)
|
|
5,215
|
|
|
—
|
|
|
09/14/2006
|
|||||||||
Deerfield Mall
|
|
10,522
|
|
|
94,321
|
|
|
2,243
|
|
|
37,128
|
|
|
69,958
|
|
|
107,086
|
|
|
(4,474
|
)
|
|
102,612
|
|
|
—
|
|
|
05/05/2016
|
|||||||||
Desert Village Shopping Center
|
|
3,362
|
|
|
14,969
|
|
|
2,094
|
|
|
3,362
|
|
|
17,063
|
|
|
20,425
|
|
|
(3,518
|
)
|
|
16,907
|
|
|
—
|
|
|
10/28/2010
|
|||||||||
Eastern Commons
|
|
10,282
|
|
|
16
|
|
|
327
|
|
|
1,569
|
|
|
9,056
|
|
|
10,625
|
|
|
(5,370
|
)
|
|
5,255
|
|
|
—
|
|
|
12/31/2002
|
|||||||||
Edgewater Marketplace
|
|
4,821
|
|
|
11,225
|
|
|
685
|
|
|
4,821
|
|
|
11,910
|
|
|
16,731
|
|
|
(2,651
|
)
|
|
14,080
|
|
|
—
|
|
|
11/19/2010
|
|||||||||
El Camino Promenade
|
|
4,431
|
|
|
20,557
|
|
|
4,896
|
|
|
4,429
|
|
|
25,455
|
|
|
29,884
|
|
|
(10,144
|
)
|
|
19,740
|
|
|
—
|
|
|
05/21/2004
|
|||||||||
Embassy Lakes Shopping Center
|
|
2,803
|
|
|
11,268
|
|
|
2,353
|
|
|
2,803
|
|
|
13,621
|
|
|
16,424
|
|
|
(5,075
|
)
|
|
11,349
|
|
|
—
|
|
|
12/18/2002
|
|||||||||
Entrada de Oro Plaza Shopping Center
|
|
6,041
|
|
|
10,511
|
|
|
2,187
|
|
|
6,115
|
|
|
12,624
|
|
|
18,739
|
|
|
(4,392
|
)
|
|
14,347
|
|
|
—
|
|
|
01/22/2007
|
|||||||||
Epic Village St. Augustine
|
|
283
|
|
|
1,171
|
|
|
4,092
|
|
|
320
|
|
|
5,226
|
|
|
5,546
|
|
|
(3,436
|
)
|
|
2,110
|
|
|
—
|
|
|
09/30/2009
|
|||||||||
Falls Pointe Shopping Center
|
|
3,535
|
|
|
14,289
|
|
|
1,094
|
|
|
3,542
|
|
|
15,376
|
|
|
18,918
|
|
|
(5,964
|
)
|
|
12,954
|
|
|
—
|
|
|
12/17/2002
|
|||||||||
Festival on Jefferson Court
|
|
5,041
|
|
|
13,983
|
|
|
4,248
|
|
|
5,022
|
|
|
18,250
|
|
|
23,272
|
|
|
(7,090
|
)
|
|
16,182
|
|
|
—
|
|
|
12/22/2004
|
|||||||||
Fiesta Trails
|
|
8,825
|
|
|
32,790
|
|
|
8,963
|
|
|
12,769
|
|
|
37,809
|
|
|
50,578
|
|
|
(14,756
|
)
|
|
35,822
|
|
|
—
|
|
|
09/30/2003
|
|||||||||
Fountain Plaza
|
|
1,319
|
|
|
5,276
|
|
|
1,742
|
|
|
1,095
|
|
|
7,242
|
|
|
8,337
|
|
|
(4,458
|
)
|
|
3,879
|
|
|
—
|
|
|
03/10/1994
|
|||||||||
Francisco Center
|
|
1,999
|
|
|
7,997
|
|
|
4,960
|
|
|
2,403
|
|
|
12,553
|
|
|
14,956
|
|
|
(9,643
|
)
|
|
5,313
|
|
|
(9,996
|
)
|
|
11/16/1998
|
|||||||||
Freedom Centre
|
|
2,929
|
|
|
15,302
|
|
|
5,970
|
|
|
6,944
|
|
|
17,257
|
|
|
24,201
|
|
|
(6,646
|
)
|
|
17,555
|
|
|
—
|
|
|
06/23/2006
|
|||||||||
Galleria Shopping Center
|
|
10,795
|
|
|
10,339
|
|
|
8,589
|
|
|
10,504
|
|
|
19,219
|
|
|
29,723
|
|
|
(5,559
|
)
|
|
24,164
|
|
|
—
|
|
|
12/11/2006
|
|||||||||
Galveston Place
|
|
2,713
|
|
|
5,522
|
|
|
5,931
|
|
|
3,279
|
|
|
10,887
|
|
|
14,166
|
|
|
(8,733
|
)
|
|
5,433
|
|
|
—
|
|
|
11/30/1983
|
|||||||||
Gateway Plaza
|
|
4,812
|
|
|
19,249
|
|
|
5,361
|
|
|
4,808
|
|
|
24,614
|
|
|
29,422
|
|
|
(10,684
|
)
|
|
18,738
|
|
|
(23,000
|
)
|
|
04/02/2001
|
|||||||||
Grayson Commons
|
|
3,180
|
|
|
9,023
|
|
|
496
|
|
|
3,163
|
|
|
9,536
|
|
|
12,699
|
|
|
(3,195
|
)
|
|
9,504
|
|
|
(4,612
|
)
|
|
11/09/2004
|
|||||||||
Green Valley Ranch - Auto Zone
|
|
440
|
|
|
—
|
|
|
—
|
|
|
440
|
|
|
—
|
|
|
440
|
|
|
—
|
|
|
440
|
|
|
—
|
|
|
02/12/2016
|
|||||||||
Greenhouse Marketplace
|
|
4,607
|
|
|
22,771
|
|
|
4,166
|
|
|
4,750
|
|
|
26,794
|
|
|
31,544
|
|
|
(10,259
|
)
|
|
21,285
|
|
|
—
|
|
|
01/28/2004
|
|||||||||
Griggs Road Shopping Center
|
|
257
|
|
|
2,303
|
|
|
478
|
|
|
257
|
|
|
2,781
|
|
|
3,038
|
|
|
(1,862
|
)
|
|
1,176
|
|
|
—
|
|
|
03/20/2008
|
|||||||||
Harrisburg Plaza
|
|
1,278
|
|
|
3,924
|
|
|
1,083
|
|
|
1,278
|
|
|
5,007
|
|
|
6,285
|
|
|
(4,271
|
)
|
|
2,014
|
|
|
(8,132
|
)
|
|
03/20/2008
|
|||||||||
HEB - Dairy Ashford & Memorial
|
|
1,717
|
|
|
4,234
|
|
|
—
|
|
|
1,717
|
|
|
4,234
|
|
|
5,951
|
|
|
(1,098
|
)
|
|
4,853
|
|
|
—
|
|
|
03/06/2012
|
|||||||||
Heights Plaza Shopping Center
|
|
58
|
|
|
699
|
|
|
2,596
|
|
|
1,055
|
|
|
2,298
|
|
|
3,353
|
|
|
(1,622
|
)
|
|
1,731
|
|
|
—
|
|
|
06/30/1995
|
|||||||||
High House Crossing
|
|
2,576
|
|
|
10,305
|
|
|
553
|
|
|
2,576
|
|
|
10,858
|
|
|
13,434
|
|
|
(4,496
|
)
|
|
8,938
|
|
|
—
|
|
|
04/04/2002
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amounts Carried at Close of Period
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Description
|
|
Land
|
|
Building and
Improvements
|
|
Cost
Capitalized Subsequent to Acquisition |
|
Land
|
|
Building and
Improvements
|
|
Total
(1)
|
|
Accumulated
Depreciation
|
|
Total Costs,
Net of
Accumulated
Depreciation
|
|
Encumbrances
(2)
|
|
Date of
Acquisition /
Construction
|
||||||||||||||||||
Highland Square
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,887
|
|
|
$
|
—
|
|
|
$
|
1,887
|
|
|
$
|
1,887
|
|
|
$
|
(610
|
)
|
|
$
|
1,277
|
|
|
$
|
—
|
|
|
10/06/1959
|
Hilltop Village Center
|
|
3,196
|
|
|
7,234
|
|
|
53,872
|
|
|
3,960
|
|
|
60,342
|
|
|
64,302
|
|
|
(13,553
|
)
|
|
50,749
|
|
|
—
|
|
|
01/01/2016
|
|||||||||
Hope Valley Commons
|
|
2,439
|
|
|
8,487
|
|
|
485
|
|
|
2,439
|
|
|
8,972
|
|
|
11,411
|
|
|
(1,891
|
)
|
|
9,520
|
|
|
—
|
|
|
08/31/2010
|
|||||||||
I45/Telephone Rd.
|
|
678
|
|
|
11,182
|
|
|
647
|
|
|
678
|
|
|
11,829
|
|
|
12,507
|
|
|
(6,584
|
)
|
|
5,923
|
|
|
(9,201
|
)
|
|
03/20/2008
|
|||||||||
Independence Plaza I & II
|
|
19,351
|
|
|
31,627
|
|
|
2,251
|
|
|
19,351
|
|
|
33,878
|
|
|
53,229
|
|
|
(7,056
|
)
|
|
46,173
|
|
|
(15,190
|
)
|
|
06/11/2013
|
|||||||||
Jess Ranch Marketplace
|
|
8,750
|
|
|
25,560
|
|
|
631
|
|
|
8,750
|
|
|
26,191
|
|
|
34,941
|
|
|
(4,803
|
)
|
|
30,138
|
|
|
—
|
|
|
12/23/2013
|
|||||||||
Jess Ranch Marketplace Phase III
|
|
8,431
|
|
|
21,470
|
|
|
372
|
|
|
8,431
|
|
|
21,842
|
|
|
30,273
|
|
|
(4,035
|
)
|
|
26,238
|
|
|
—
|
|
|
12/23/2013
|
|||||||||
Lakeside Marketplace
|
|
6,064
|
|
|
22,989
|
|
|
3,159
|
|
|
6,150
|
|
|
26,062
|
|
|
32,212
|
|
|
(8,861
|
)
|
|
23,351
|
|
|
—
|
|
|
08/22/2006
|
|||||||||
Largo Mall
|
|
10,817
|
|
|
40,906
|
|
|
7,231
|
|
|
10,810
|
|
|
48,144
|
|
|
58,954
|
|
|
(17,665
|
)
|
|
41,289
|
|
|
—
|
|
|
03/01/2004
|
|||||||||
Laveen Village Marketplace
|
|
1,190
|
|
|
—
|
|
|
5,124
|
|
|
1,006
|
|
|
5,308
|
|
|
6,314
|
|
|
(3,445
|
)
|
|
2,869
|
|
|
—
|
|
|
08/15/2003
|
|||||||||
League City Plaza
|
|
1,918
|
|
|
7,592
|
|
|
1,508
|
|
|
2,317
|
|
|
8,701
|
|
|
11,018
|
|
|
(5,407
|
)
|
|
5,611
|
|
|
(8,308
|
)
|
|
03/20/2008
|
|||||||||
Leesville Towne Centre
|
|
7,183
|
|
|
17,162
|
|
|
1,690
|
|
|
7,223
|
|
|
18,812
|
|
|
26,035
|
|
|
(6,879
|
)
|
|
19,156
|
|
|
—
|
|
|
01/30/2004
|
|||||||||
Lowry Town Center
|
|
1,889
|
|
|
23,165
|
|
|
163
|
|
|
3,777
|
|
|
21,440
|
|
|
25,217
|
|
|
(891
|
)
|
|
24,326
|
|
|
—
|
|
|
09/14/2016
|
|||||||||
Madera Village Shopping Center
|
|
3,788
|
|
|
13,507
|
|
|
1,391
|
|
|
3,816
|
|
|
14,870
|
|
|
18,686
|
|
|
(4,709
|
)
|
|
13,977
|
|
|
—
|
|
|
03/13/2007
|
|||||||||
Market at Westchase Shopping Center
|
|
1,199
|
|
|
5,821
|
|
|
3,652
|
|
|
1,415
|
|
|
9,257
|
|
|
10,672
|
|
|
(6,295
|
)
|
|
4,377
|
|
|
—
|
|
|
02/15/1991
|
|||||||||
Marketplace at Seminole Towne
|
|
16,067
|
|
|
53,743
|
|
|
10,687
|
|
|
22,711
|
|
|
57,786
|
|
|
80,497
|
|
|
(17,080
|
)
|
|
63,417
|
|
|
—
|
|
|
08/21/2006
|
|||||||||
Markham West Shopping Center
|
|
2,694
|
|
|
10,777
|
|
|
5,330
|
|
|
2,696
|
|
|
16,105
|
|
|
18,801
|
|
|
(9,006
|
)
|
|
9,795
|
|
|
—
|
|
|
09/18/1998
|
|||||||||
Mendenhall Commons
|
|
2,655
|
|
|
9,165
|
|
|
1,106
|
|
|
2,677
|
|
|
10,249
|
|
|
12,926
|
|
|
(3,343
|
)
|
|
9,583
|
|
|
—
|
|
|
11/13/2008
|
|||||||||
Menifee Town Center
|
|
1,827
|
|
|
7,307
|
|
|
5,664
|
|
|
1,824
|
|
|
12,974
|
|
|
14,798
|
|
|
(5,395
|
)
|
|
9,403
|
|
|
—
|
|
|
04/02/2001
|
|||||||||
Millpond Center
|
|
3,155
|
|
|
9,706
|
|
|
2,960
|
|
|
3,161
|
|
|
12,660
|
|
|
15,821
|
|
|
(4,599
|
)
|
|
11,222
|
|
|
—
|
|
|
07/28/2005
|
|||||||||
Monte Vista Village Center
|
|
1,485
|
|
|
58
|
|
|
5,904
|
|
|
755
|
|
|
6,692
|
|
|
7,447
|
|
|
(4,291
|
)
|
|
3,156
|
|
|
—
|
|
|
12/31/2004
|
|||||||||
Mueller Regional Retail Center
|
|
10,382
|
|
|
56,303
|
|
|
1,373
|
|
|
10,382
|
|
|
57,676
|
|
|
68,058
|
|
|
(10,874
|
)
|
|
57,184
|
|
|
(33,045
|
)
|
|
10/03/2013
|
|||||||||
North Creek Plaza
|
|
6,915
|
|
|
25,625
|
|
|
4,930
|
|
|
6,954
|
|
|
30,516
|
|
|
37,470
|
|
|
(12,364
|
)
|
|
25,106
|
|
|
—
|
|
|
08/19/2004
|
|||||||||
North Towne Plaza
|
|
960
|
|
|
3,928
|
|
|
8,820
|
|
|
879
|
|
|
12,829
|
|
|
13,708
|
|
|
(8,764
|
)
|
|
4,944
|
|
|
—
|
|
|
02/15/1990
|
|||||||||
North Towne Plaza
|
|
6,646
|
|
|
99
|
|
|
(5,580
|
)
|
|
259
|
|
|
906
|
|
|
1,165
|
|
|
(576
|
)
|
|
589
|
|
|
—
|
|
|
04/01/2010
|
|||||||||
Northbrook Shopping Center
|
|
1,629
|
|
|
4,489
|
|
|
3,764
|
|
|
1,713
|
|
|
8,169
|
|
|
9,882
|
|
|
(6,811
|
)
|
|
3,071
|
|
|
(9,032
|
)
|
|
11/06/1967
|
|||||||||
Northwoods Shopping Center
|
|
1,768
|
|
|
7,071
|
|
|
703
|
|
|
1,772
|
|
|
7,770
|
|
|
9,542
|
|
|
(3,193
|
)
|
|
6,349
|
|
|
—
|
|
|
04/04/2002
|
|||||||||
Nottingham Commons
|
|
19,523
|
|
|
2,398
|
|
|
20,133
|
|
|
19,664
|
|
|
22,390
|
|
|
42,054
|
|
|
(1,759
|
)
|
|
40,295
|
|
|
—
|
|
|
01/01/2017
|
|||||||||
Oak Forest Shopping Center
|
|
760
|
|
|
2,726
|
|
|
6,798
|
|
|
1,705
|
|
|
8,579
|
|
|
10,284
|
|
|
(6,302
|
)
|
|
3,982
|
|
|
(7,509
|
)
|
|
12/30/1976
|
|||||||||
Oak Grove Market Center
|
|
5,758
|
|
|
10,508
|
|
|
1,122
|
|
|
5,861
|
|
|
11,527
|
|
|
17,388
|
|
|
(3,532
|
)
|
|
13,856
|
|
|
—
|
|
|
06/15/2007
|
|||||||||
Oracle Crossings
|
|
4,614
|
|
|
18,274
|
|
|
29,817
|
|
|
10,582
|
|
|
42,123
|
|
|
52,705
|
|
|
(12,479
|
)
|
|
40,226
|
|
|
—
|
|
|
01/22/2007
|
|||||||||
Oracle Wetmore Shopping Center
|
|
24,686
|
|
|
26,878
|
|
|
7,651
|
|
|
13,813
|
|
|
45,402
|
|
|
59,215
|
|
|
(13,613
|
)
|
|
45,602
|
|
|
—
|
|
|
01/22/2007
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amounts Carried at Close of Period
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Description
|
|
Land
|
|
Building and
Improvements
|
|
Cost
Capitalized Subsequent to Acquisition |
|
Land
|
|
Building and
Improvements
|
|
Total
(1)
|
|
Accumulated
Depreciation
|
|
Total Costs,
Net of
Accumulated
Depreciation
|
|
Encumbrances
(2)
|
|
Date of
Acquisition /
Construction
|
||||||||||||||||||
Overton Park Plaza
|
|
$
|
9,266
|
|
|
$
|
37,789
|
|
|
$
|
14,080
|
|
|
$
|
9,264
|
|
|
$
|
51,871
|
|
|
$
|
61,135
|
|
|
$
|
(20,488
|
)
|
|
$
|
40,647
|
|
|
$
|
—
|
|
|
10/24/2003
|
Palmilla Center
|
|
1,258
|
|
|
—
|
|
|
13,235
|
|
|
2,882
|
|
|
11,611
|
|
|
14,493
|
|
|
(7,166
|
)
|
|
7,327
|
|
|
—
|
|
|
12/31/2002
|
|||||||||
Paradise Marketplace
|
|
2,153
|
|
|
8,612
|
|
|
(1,805
|
)
|
|
1,197
|
|
|
7,763
|
|
|
8,960
|
|
|
(4,561
|
)
|
|
4,399
|
|
|
—
|
|
|
07/20/1995
|
|||||||||
Parliament Square II
|
|
2
|
|
|
10
|
|
|
1,183
|
|
|
3
|
|
|
1,192
|
|
|
1,195
|
|
|
(960
|
)
|
|
235
|
|
|
—
|
|
|
06/24/2005
|
|||||||||
Perimeter Village
|
|
29,701
|
|
|
42,337
|
|
|
4,483
|
|
|
34,404
|
|
|
42,117
|
|
|
76,521
|
|
|
(13,941
|
)
|
|
62,580
|
|
|
(31,316
|
)
|
|
07/03/2007
|
|||||||||
Phillips Crossing
|
|
—
|
|
|
1
|
|
|
28,454
|
|
|
872
|
|
|
27,583
|
|
|
28,455
|
|
|
(13,948
|
)
|
|
14,507
|
|
|
—
|
|
|
09/30/2009
|
|||||||||
Phoenix Office Building
|
|
1,696
|
|
|
3,255
|
|
|
1,415
|
|
|
1,773
|
|
|
4,593
|
|
|
6,366
|
|
|
(1,920
|
)
|
|
4,446
|
|
|
—
|
|
|
01/31/2007
|
|||||||||
Pike Center
|
|
—
|
|
|
40,537
|
|
|
3,174
|
|
|
—
|
|
|
43,711
|
|
|
43,711
|
|
|
(10,299
|
)
|
|
33,412
|
|
|
—
|
|
|
08/14/2012
|
|||||||||
Plantation Centre
|
|
3,463
|
|
|
14,821
|
|
|
1,965
|
|
|
3,471
|
|
|
16,778
|
|
|
20,249
|
|
|
(6,208
|
)
|
|
14,041
|
|
|
—
|
|
|
08/19/2004
|
|||||||||
Prospector's Plaza
|
|
3,746
|
|
|
14,985
|
|
|
5,742
|
|
|
3,716
|
|
|
20,757
|
|
|
24,473
|
|
|
(8,537
|
)
|
|
15,936
|
|
|
—
|
|
|
04/02/2001
|
|||||||||
Pueblo Anozira Shopping Center
|
|
2,750
|
|
|
11,000
|
|
|
5,308
|
|
|
2,768
|
|
|
16,290
|
|
|
19,058
|
|
|
(10,150
|
)
|
|
8,908
|
|
|
(14,360
|
)
|
|
06/16/1994
|
|||||||||
Raintree Ranch Center
|
|
11,442
|
|
|
595
|
|
|
17,888
|
|
|
10,983
|
|
|
18,942
|
|
|
29,925
|
|
|
(12,030
|
)
|
|
17,895
|
|
|
—
|
|
|
03/31/2008
|
|||||||||
Rancho San Marcos Village
|
|
3,533
|
|
|
14,138
|
|
|
5,454
|
|
|
3,887
|
|
|
19,238
|
|
|
23,125
|
|
|
(7,871
|
)
|
|
15,254
|
|
|
—
|
|
|
02/26/2003
|
|||||||||
Rancho Towne & Country
|
|
1,161
|
|
|
4,647
|
|
|
785
|
|
|
1,166
|
|
|
5,427
|
|
|
6,593
|
|
|
(3,151
|
)
|
|
3,442
|
|
|
—
|
|
|
10/16/1995
|
|||||||||
Randalls Center/Kings Crossing
|
|
3,570
|
|
|
8,147
|
|
|
423
|
|
|
3,585
|
|
|
8,555
|
|
|
12,140
|
|
|
(5,565
|
)
|
|
6,575
|
|
|
—
|
|
|
11/13/2008
|
|||||||||
Red Mountain Gateway
|
|
2,166
|
|
|
89
|
|
|
11,782
|
|
|
3,317
|
|
|
10,720
|
|
|
14,037
|
|
|
(5,152
|
)
|
|
8,885
|
|
|
—
|
|
|
12/31/2003
|
|||||||||
Regency Centre
|
|
5,616
|
|
|
18,516
|
|
|
3,512
|
|
|
3,581
|
|
|
24,063
|
|
|
27,644
|
|
|
(7,529
|
)
|
|
20,115
|
|
|
—
|
|
|
07/28/2006
|
|||||||||
Reynolds Crossing
|
|
4,276
|
|
|
9,186
|
|
|
292
|
|
|
4,276
|
|
|
9,478
|
|
|
13,754
|
|
|
(2,772
|
)
|
|
10,982
|
|
|
—
|
|
|
09/14/2006
|
|||||||||
Richmond Square
|
|
1,993
|
|
|
953
|
|
|
13,472
|
|
|
14,512
|
|
|
1,906
|
|
|
16,418
|
|
|
(1,294
|
)
|
|
15,124
|
|
|
—
|
|
|
12/31/1996
|
|||||||||
Ridgeway Trace
|
|
26,629
|
|
|
544
|
|
|
23,645
|
|
|
16,100
|
|
|
34,718
|
|
|
50,818
|
|
|
(13,891
|
)
|
|
36,927
|
|
|
—
|
|
|
11/09/2006
|
|||||||||
River Oaks Shopping Center - East
|
|
1,354
|
|
|
1,946
|
|
|
338
|
|
|
1,363
|
|
|
2,275
|
|
|
3,638
|
|
|
(1,992
|
)
|
|
1,646
|
|
|
—
|
|
|
12/04/1992
|
|||||||||
River Oaks Shopping Center - West
|
|
3,534
|
|
|
17,741
|
|
|
35,470
|
|
|
4,207
|
|
|
52,538
|
|
|
56,745
|
|
|
(27,137
|
)
|
|
29,608
|
|
|
—
|
|
|
12/04/1992
|
|||||||||
River Point at Sheridan
|
|
28,898
|
|
|
4,042
|
|
|
16,381
|
|
|
10,659
|
|
|
38,662
|
|
|
49,321
|
|
|
(10,918
|
)
|
|
38,403
|
|
|
—
|
|
|
04/01/2010
|
|||||||||
Roswell Corners
|
|
6,136
|
|
|
21,447
|
|
|
3,439
|
|
|
5,835
|
|
|
25,187
|
|
|
31,022
|
|
|
(8,583
|
)
|
|
22,439
|
|
|
(3,749
|
)
|
|
06/24/2004
|
|||||||||
Roswell Crossing Shopping Center
|
|
7,625
|
|
|
18,573
|
|
|
1,229
|
|
|
7,625
|
|
|
19,802
|
|
|
27,427
|
|
|
(4,904
|
)
|
|
22,523
|
|
|
—
|
|
|
07/18/2012
|
|||||||||
San Marcos Plaza
|
|
1,360
|
|
|
5,439
|
|
|
910
|
|
|
1,358
|
|
|
6,351
|
|
|
7,709
|
|
|
(2,671
|
)
|
|
5,038
|
|
|
—
|
|
|
04/02/2001
|
|||||||||
Scottsdale Horizon
|
|
—
|
|
|
3,241
|
|
|
39,224
|
|
|
12,914
|
|
|
29,551
|
|
|
42,465
|
|
|
(4,587
|
)
|
|
37,878
|
|
|
—
|
|
|
01/22/2007
|
|||||||||
Scottsdale Waterfront
|
|
10,281
|
|
|
40,374
|
|
|
320
|
|
|
32,891
|
|
|
18,084
|
|
|
50,975
|
|
|
(1,142
|
)
|
|
49,833
|
|
|
—
|
|
|
08/17/2016
|
|||||||||
Sea Ranch Centre
|
|
11,977
|
|
|
4,219
|
|
|
1,702
|
|
|
11,977
|
|
|
5,921
|
|
|
17,898
|
|
|
(1,394
|
)
|
|
16,504
|
|
|
—
|
|
|
03/06/2013
|
|||||||||
Shoppes at Bears Path
|
|
3,252
|
|
|
5,503
|
|
|
1,615
|
|
|
3,290
|
|
|
7,080
|
|
|
10,370
|
|
|
(2,524
|
)
|
|
7,846
|
|
|
—
|
|
|
03/13/2007
|
|||||||||
Shoppes at Memorial Villages
|
|
1,417
|
|
|
4,786
|
|
|
9,501
|
|
|
3,332
|
|
|
12,372
|
|
|
15,704
|
|
|
(8,756
|
)
|
|
6,948
|
|
|
—
|
|
|
01/11/2012
|
|||||||||
Shoppes of South Semoran
|
|
5,339
|
|
|
9,785
|
|
|
(1,406
|
)
|
|
5,672
|
|
|
8,046
|
|
|
13,718
|
|
|
(2,470
|
)
|
|
11,248
|
|
|
—
|
|
|
08/31/2007
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amounts Carried at Close of Period
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Description
|
|
Land
|
|
Building and
Improvements
|
|
Cost
Capitalized Subsequent to Acquisition |
|
Land
|
|
Building and
Improvements
|
|
Total
(1)
|
|
Accumulated
Depreciation
|
|
Total Costs,
Net of
Accumulated
Depreciation
|
|
Encumbrances
(2)
|
|
Date of
Acquisition /
Construction
|
||||||||||||||||||
Shops at Kirby Drive
|
|
$
|
1,201
|
|
|
$
|
945
|
|
|
$
|
276
|
|
|
$
|
1,202
|
|
|
$
|
1,220
|
|
|
$
|
2,422
|
|
|
$
|
(507
|
)
|
|
$
|
1,915
|
|
|
$
|
—
|
|
|
05/27/2008
|
Shops at Three Corners
|
|
6,215
|
|
|
9,303
|
|
|
11,286
|
|
|
10,587
|
|
|
16,217
|
|
|
26,804
|
|
|
(10,806
|
)
|
|
15,998
|
|
|
—
|
|
|
12/31/1989
|
|||||||||
Silver Creek Plaza
|
|
3,231
|
|
|
12,924
|
|
|
4,532
|
|
|
3,228
|
|
|
17,459
|
|
|
20,687
|
|
|
(7,485
|
)
|
|
13,202
|
|
|
(14,312
|
)
|
|
04/02/2001
|
|||||||||
Six Forks Shopping Center
|
|
6,678
|
|
|
26,759
|
|
|
6,471
|
|
|
6,728
|
|
|
33,180
|
|
|
39,908
|
|
|
(14,383
|
)
|
|
25,525
|
|
|
—
|
|
|
04/04/2002
|
|||||||||
Southampton Center
|
|
4,337
|
|
|
17,349
|
|
|
3,162
|
|
|
4,333
|
|
|
20,515
|
|
|
24,848
|
|
|
(9,436
|
)
|
|
15,412
|
|
|
(19,750
|
)
|
|
04/02/2001
|
|||||||||
Southgate Shopping Center
|
|
232
|
|
|
8,389
|
|
|
726
|
|
|
231
|
|
|
9,116
|
|
|
9,347
|
|
|
(5,801
|
)
|
|
3,546
|
|
|
(5,438
|
)
|
|
03/20/2008
|
|||||||||
Squaw Peak Plaza
|
|
816
|
|
|
3,266
|
|
|
3,472
|
|
|
818
|
|
|
6,736
|
|
|
7,554
|
|
|
(3,841
|
)
|
|
3,713
|
|
|
—
|
|
|
12/20/1994
|
|||||||||
Stella Link Shopping Center
|
|
2,830
|
|
|
1,841
|
|
|
122
|
|
|
2,897
|
|
|
1,896
|
|
|
4,793
|
|
|
(1,641
|
)
|
|
3,152
|
|
|
—
|
|
|
07/10/1970
|
|||||||||
Stonehenge Market
|
|
4,740
|
|
|
19,001
|
|
|
2,415
|
|
|
4,740
|
|
|
21,416
|
|
|
26,156
|
|
|
(9,402
|
)
|
|
16,754
|
|
|
—
|
|
|
04/04/2002
|
|||||||||
Stony Point Plaza
|
|
3,489
|
|
|
13,957
|
|
|
11,400
|
|
|
3,453
|
|
|
25,393
|
|
|
28,846
|
|
|
(11,232
|
)
|
|
17,614
|
|
|
(10,832
|
)
|
|
04/02/2001
|
|||||||||
Sunset 19 Shopping Center
|
|
5,519
|
|
|
22,076
|
|
|
13,959
|
|
|
5,926
|
|
|
35,628
|
|
|
41,554
|
|
|
(10,219
|
)
|
|
31,335
|
|
|
—
|
|
|
10/29/2001
|
|||||||||
Surf City Crossing
|
|
3,220
|
|
|
52
|
|
|
5,100
|
|
|
2,655
|
|
|
5,717
|
|
|
8,372
|
|
|
(2,764
|
)
|
|
5,608
|
|
|
—
|
|
|
12/06/2006
|
|||||||||
Tates Creek Centre
|
|
4,802
|
|
|
25,366
|
|
|
1,869
|
|
|
5,766
|
|
|
26,271
|
|
|
32,037
|
|
|
(9,607
|
)
|
|
22,430
|
|
|
—
|
|
|
03/01/2004
|
|||||||||
The Centre at Post Oak
|
|
13,731
|
|
|
115
|
|
|
24,782
|
|
|
17,822
|
|
|
20,806
|
|
|
38,628
|
|
|
(13,460
|
)
|
|
25,168
|
|
|
—
|
|
|
12/31/1996
|
|||||||||
The Commons at Dexter Lake
|
|
4,946
|
|
|
18,948
|
|
|
3,500
|
|
|
4,988
|
|
|
22,406
|
|
|
27,394
|
|
|
(8,674
|
)
|
|
18,720
|
|
|
—
|
|
|
11/13/2008
|
|||||||||
The Palms at Town & Country
|
|
56,833
|
|
|
195,203
|
|
|
429
|
|
|
102,512
|
|
|
149,953
|
|
|
252,465
|
|
|
(8,324
|
)
|
|
244,141
|
|
|
—
|
|
|
07/27/2016
|
|||||||||
The Shoppes at Parkwood Ranch
|
|
4,369
|
|
|
52
|
|
|
10,339
|
|
|
2,420
|
|
|
12,340
|
|
|
14,760
|
|
|
(7,303
|
)
|
|
7,457
|
|
|
—
|
|
|
12/31/2009
|
|||||||||
The Westside Center
|
|
14,952
|
|
|
10,350
|
|
|
105
|
|
|
14,952
|
|
|
10,455
|
|
|
25,407
|
|
|
(665
|
)
|
|
24,742
|
|
|
—
|
|
|
12/22/2015
|
|||||||||
Thompson Bridge Commons
|
|
604
|
|
|
—
|
|
|
625
|
|
|
513
|
|
|
716
|
|
|
1,229
|
|
|
(130
|
)
|
|
1,099
|
|
|
—
|
|
|
04/26/2005
|
|||||||||
Thousand Oaks Shopping Center
|
|
2,973
|
|
|
13,142
|
|
|
1,030
|
|
|
2,973
|
|
|
14,172
|
|
|
17,145
|
|
|
(5,457
|
)
|
|
11,688
|
|
|
(9,560
|
)
|
|
03/20/2008
|
|||||||||
TJ Maxx Plaza
|
|
3,400
|
|
|
19,283
|
|
|
3,900
|
|
|
3,430
|
|
|
23,153
|
|
|
26,583
|
|
|
(8,240
|
)
|
|
18,343
|
|
|
—
|
|
|
03/01/2004
|
|||||||||
Tomball Marketplace
|
|
9,616
|
|
|
262
|
|
|
24,702
|
|
|
6,726
|
|
|
27,854
|
|
|
34,580
|
|
|
(11,666
|
)
|
|
22,914
|
|
|
—
|
|
|
04/12/2006
|
|||||||||
Trenton Crossing/North McAllen
|
|
9,855
|
|
|
29,133
|
|
|
827
|
|
|
9,855
|
|
|
29,960
|
|
|
39,815
|
|
|
(2,134
|
)
|
|
37,681
|
|
|
—
|
|
|
08/31/2015
|
|||||||||
Tropicana Beltway Center
|
|
13,947
|
|
|
42,186
|
|
|
2,094
|
|
|
13,949
|
|
|
44,278
|
|
|
58,227
|
|
|
(15,750
|
)
|
|
42,477
|
|
|
—
|
|
|
11/20/2007
|
|||||||||
Tropicana Marketplace
|
|
2,118
|
|
|
8,477
|
|
|
(1,263
|
)
|
|
1,206
|
|
|
8,126
|
|
|
9,332
|
|
|
(4,252
|
)
|
|
5,080
|
|
|
—
|
|
|
07/24/1995
|
|||||||||
Valley Shopping Center
|
|
4,293
|
|
|
13,736
|
|
|
1,635
|
|
|
8,910
|
|
|
10,754
|
|
|
19,664
|
|
|
(3,467
|
)
|
|
16,197
|
|
|
—
|
|
|
04/07/2006
|
|||||||||
Valley View Shopping Center
|
|
1,006
|
|
|
3,980
|
|
|
2,248
|
|
|
1,006
|
|
|
6,228
|
|
|
7,234
|
|
|
(3,697
|
)
|
|
3,537
|
|
|
—
|
|
|
11/20/1996
|
|||||||||
Vizcaya Square Shopping Center
|
|
3,044
|
|
|
12,226
|
|
|
2,358
|
|
|
3,044
|
|
|
14,584
|
|
|
17,628
|
|
|
(5,555
|
)
|
|
12,073
|
|
|
—
|
|
|
12/18/2002
|
|||||||||
Wake Forest Crossing II
|
|
395
|
|
|
940
|
|
|
2,503
|
|
|
415
|
|
|
3,423
|
|
|
3,838
|
|
|
(48
|
)
|
|
3,790
|
|
|
—
|
|
|
06/04/2014
|
|||||||||
Waterford Village
|
|
5,830
|
|
|
—
|
|
|
12,264
|
|
|
3,775
|
|
|
14,319
|
|
|
18,094
|
|
|
(6,656
|
)
|
|
11,438
|
|
|
—
|
|
|
06/11/2004
|
|||||||||
Wellington Green Commons & Pad
|
|
16,500
|
|
|
32,489
|
|
|
2,460
|
|
|
16,500
|
|
|
34,949
|
|
|
51,449
|
|
|
(2,609
|
)
|
|
48,840
|
|
|
(18,587
|
)
|
|
04/20/2015
|
|||||||||
West Jordan Town Center
|
|
4,306
|
|
|
17,776
|
|
|
(1,989
|
)
|
|
3,269
|
|
|
16,824
|
|
|
20,093
|
|
|
(7,284
|
)
|
|
12,809
|
|
|
—
|
|
|
12/19/2003
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amounts Carried at Close of Period
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Description
|
|
Land
|
|
Building and
Improvements
|
|
Cost
Capitalized Subsequent to Acquisition |
|
Land
|
|
Building and
Improvements
|
|
Total
(1)
|
|
Accumulated
Depreciation
|
|
Total Costs,
Net of
Accumulated
Depreciation
|
|
Encumbrances
(2)
|
|
Date of
Acquisition /
Construction
|
||||||||||||||||||
Westchase Shopping Center
|
|
$
|
3,085
|
|
|
$
|
7,920
|
|
|
$
|
13,586
|
|
|
$
|
3,189
|
|
|
$
|
21,402
|
|
|
$
|
24,591
|
|
|
$
|
(13,221
|
)
|
|
$
|
11,370
|
|
|
$
|
—
|
|
|
08/29/1978
|
Westhill Village Shopping Center
|
|
408
|
|
|
3,002
|
|
|
6,720
|
|
|
437
|
|
|
9,693
|
|
|
10,130
|
|
|
(5,621
|
)
|
|
4,509
|
|
|
—
|
|
|
05/01/1958
|
|||||||||
Westland Fair
|
|
27,562
|
|
|
10,506
|
|
|
(7,267
|
)
|
|
12,220
|
|
|
18,581
|
|
|
30,801
|
|
|
(10,027
|
)
|
|
20,774
|
|
|
—
|
|
|
12/29/2000
|
|||||||||
Westminster Center
|
|
11,215
|
|
|
44,871
|
|
|
8,832
|
|
|
11,204
|
|
|
53,714
|
|
|
64,918
|
|
|
(24,301
|
)
|
|
40,617
|
|
|
(47,250
|
)
|
|
04/02/2001
|
|||||||||
Winter Park Corners
|
|
2,159
|
|
|
8,636
|
|
|
2,057
|
|
|
2,189
|
|
|
10,663
|
|
|
12,852
|
|
|
(4,552
|
)
|
|
8,300
|
|
|
—
|
|
|
09/06/2001
|
|||||||||
|
|
956,026
|
|
|
2,409,874
|
|
|
857,210
|
|
|
1,043,996
|
|
|
3,179,114
|
|
|
4,223,110
|
|
|
(1,131,628
|
)
|
|
3,091,482
|
|
|
(360,110
|
)
|
|
|
|||||||||
New Development:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
West Alex
|
|
42,163
|
|
|
2,669
|
|
|
31,181
|
|
|
44,420
|
|
|
31,593
|
|
|
76,013
|
|
|
—
|
|
|
76,013
|
|
|
—
|
|
|
11/01/2016
|
|||||||||
The Whittaker
|
|
5,237
|
|
|
19,395
|
|
|
1,518
|
|
|
5,366
|
|
|
20,784
|
|
|
26,150
|
|
|
(116
|
)
|
|
26,034
|
|
|
—
|
|
|
03/24/2017
|
|||||||||
|
|
47,400
|
|
|
22,064
|
|
|
32,699
|
|
|
49,786
|
|
|
52,377
|
|
|
102,163
|
|
|
(116
|
)
|
|
102,047
|
|
|
—
|
|
|
|
|||||||||
Miscellaneous (not to exceed 5% of total)
|
|
136,434
|
|
|
10,310
|
|
|
26,842
|
|
|
92,430
|
|
|
81,156
|
|
|
173,586
|
|
|
(34,382
|
)
|
|
139,204
|
|
|
—
|
|
|
|
|||||||||
Total of Portfolio
|
|
$
|
1,139,860
|
|
|
$
|
2,442,248
|
|
|
$
|
916,751
|
|
|
$
|
1,186,212
|
|
|
$
|
3,312,647
|
|
|
$
|
4,498,859
|
|
|
$
|
(1,166,126
|
)
|
|
$
|
3,332,733
|
|
|
$
|
(360,110
|
)
|
|
|
(1)
|
The book value of our net fixed asset exceeds the tax basis by approximately
$193.4 million
at
December 31, 2017
.
|
(2)
|
Encumbrances do not include
$50.9 million
outstanding under fixed-rate mortgage debt associated with tenancy-in-common arrangements and properties held for sale,
$4.0 million
of non-cash debt related items and
$(1.3) million
of deferred debt costs.
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Balance at beginning of year
|
$
|
4,789,145
|
|
|
$
|
4,262,959
|
|
|
$
|
4,076,094
|
|
Additions at cost
|
137,462
|
|
|
654,513
|
|
|
319,789
|
|
|||
Retirements or sales
|
(334,105
|
)
|
|
(126,666
|
)
|
|
(79,608
|
)
|
|||
Property held for sale
|
(78,721
|
)
|
|
(1,563
|
)
|
|
(53,163
|
)
|
|||
Impairment loss
|
(14,922
|
)
|
|
(98
|
)
|
|
(153
|
)
|
|||
Balance at end of year
|
$
|
4,498,859
|
|
|
$
|
4,789,145
|
|
|
$
|
4,262,959
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Balance at beginning of year
|
$
|
1,184,546
|
|
|
$
|
1,087,642
|
|
|
$
|
1,028,619
|
|
Additions at cost
|
132,900
|
|
|
131,120
|
|
|
120,426
|
|
|||
Retirements or sales
|
(127,391
|
)
|
|
(33,132
|
)
|
|
(42,603
|
)
|
|||
Property held for sale
|
(23,929
|
)
|
|
(1,084
|
)
|
|
(18,800
|
)
|
|||
Balance at end of year
|
$
|
1,166,126
|
|
|
$
|
1,184,546
|
|
|
$
|
1,087,642
|
|
|
State
|
|
Interest
Rate
|
|
Final
Maturity
Date
|
|
Periodic
Payment
Terms
|
|
Face
Amount of
Mortgages
|
|
Carrying
Amount of
Mortgages
(1)
|
||||
Shopping Centers:
|
|
|
|
|
|
|
|
|
|
|
|
||||
First Mortgages:
|
|
|
|
|
|
|
|
|
|
|
|
||||
College Park Realty Company
|
NV
|
|
7.00%
|
|
10/31/2053
|
|
At Maturity
|
|
$
|
3,410
|
|
|
$
|
3,410
|
|
Total Mortgage Loans on
Real Estate
|
|
|
|
|
|
|
|
|
$
|
3,410
|
|
|
$
|
3,410
|
|
(1)
|
The aggregate cost at
December 31, 2017
for federal income tax purposes is
$3.4 million
, and there are no prior liens to be disclosed. As this is an interest only mortgage loan, there have been
no
changes in its carrying amount for each year ended
December 31, 2017
,
2016
and
2015
.
|
|
|
|
|
|
|
2.
|
As of the close of business March 11, 2017, the balance due under the Note, including accrued interest, is
$8,214,818.09.
|
|
|
|
RELIANCE TRUST COMPANY
|
|
|
|
|
|
|
By:
|
/s/ Kimberly Lowe
|
|
|
Its (Title):
|
SVP
|
|
|
Date:
|
02/14/17
|
|
|
|
|
|
|
|
WEINGARTEN REALTY INVESTORS
|
|
|
|
|
|
|
By:
|
/s/ Stephen C. Richter
|
|
|
Its (Title):
|
Executive VP / CFO
|
|
|
Date:
|
02/07/17
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Income from continuing operations
|
$
|
132,104
|
|
|
$
|
176,117
|
|
|
$
|
121,601
|
|
|
$
|
116,365
|
|
|
$
|
132,977
|
|
Equity in earnings of real estate joint ventures
and partnerships, net
|
(27,074
|
)
|
|
(20,642
|
)
|
|
(19,300
|
)
|
|
(22,317
|
)
|
|
(35,112
|
)
|
|||||
(Benefit) provision for income taxes
|
(17
|
)
|
|
6,856
|
|
|
52
|
|
|
(1,261
|
)
|
|
7,046
|
|
|||||
Gain on sale of property
|
218,611
|
|
|
100,714
|
|
|
59,621
|
|
|
146,290
|
|
|
762
|
|
|||||
Fixed charges
|
86,173
|
|
|
86,646
|
|
|
92,107
|
|
|
99,806
|
|
|
108,109
|
|
|||||
Amortization of capitalized interest
|
2,090
|
|
|
2,305
|
|
|
2,114
|
|
|
2,142
|
|
|
2,401
|
|
|||||
Distributions of income from real estate joint ventures
and partnerships
|
1,321
|
|
|
1,149
|
|
|
1,216
|
|
|
4,058
|
|
|
3,498
|
|
|||||
Capitalized interest
|
(4,868
|
)
|
|
(2,656
|
)
|
|
(3,252
|
)
|
|
(3,302
|
)
|
|
(2,403
|
)
|
|||||
Net income as adjusted
|
$
|
408,340
|
|
|
$
|
350,489
|
|
|
$
|
254,159
|
|
|
$
|
341,781
|
|
|
$
|
217,278
|
|
Fixed charges:
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest on indebtedness, net
|
$
|
80,326
|
|
|
$
|
83,003
|
|
|
$
|
87,783
|
|
|
$
|
94,744
|
|
|
$
|
103,839
|
|
Capitalized interest
|
4,868
|
|
|
2,656
|
|
|
3,252
|
|
|
3,302
|
|
|
2,403
|
|
|||||
Portion of rents representative of the interest factor
|
979
|
|
|
987
|
|
|
1,072
|
|
|
1,760
|
|
|
1,867
|
|
|||||
Fixed charges
|
86,173
|
|
|
86,646
|
|
|
92,107
|
|
|
99,806
|
|
|
108,109
|
|
|||||
Preferred dividends
|
—
|
|
|
—
|
|
|
3,830
|
|
|
10,840
|
|
|
18,173
|
|
|||||
Combined fixed charges and preferred dividends
|
$
|
86,173
|
|
|
$
|
86,646
|
|
|
$
|
95,937
|
|
|
$
|
110,646
|
|
|
$
|
126,282
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
RATIO OF EARNINGS TO FIXED CHARGES
|
4.74x
|
|
|
4.05x
|
|
|
2.76x
|
|
|
3.42x
|
|
|
2.01x
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
RATIO OF EARNINGS TO COMBINED FIXED CHARGES
AND PREFERRED DIVIDENDS
|
4.74x
|
|
|
4.05x
|
|
|
2.65x
|
|
|
3.09x
|
|
|
1.72x
|
|
Subsidiary
|
|
State of Incorporation
|
|
1935 West Gray Holdings LLC
|
|
Delaware
|
|
1935 West Gray LLC
|
|
Texas
|
|
2503 McCue, LLC
|
|
Texas
|
|
Cumberland Potranco Joint Venture
|
|
Texas
|
|
Decatur 215, LLC
|
|
Delaware
|
|
Driscoll at River Oaks, LLC
|
|
Delaware
|
|
Eastex Venture
|
|
Texas
|
|
Green Valley Lot 8B, LLC
|
|
Delaware
|
|
GVR SPE I LLC
|
|
Delaware
|
|
High House Holdings LLC
|
|
Delaware
|
|
Jackson West Holdings, LLC
|
|
Delaware
|
|
Las Tiendas Holdings, LLC
|
|
Delaware
|
|
Main/O.S.T., Ltd.
|
|
Texas
|
|
Mansell Crossing Retail LP
|
|
Delaware
|
|
Markham West Shopping Center, L.P.
|
|
Delaware
|
|
Northcross Holdings, LLC
|
|
Delaware
|
|
Northwest Hollister Venture
|
|
Texas
|
|
Pineapple Commons Retail LP
|
|
Delaware
|
|
Preston Shepard Retail LP
|
|
Delaware
|
|
RGC Starr Retail, Ltd.
|
|
Texas
|
|
Roswell Corners Holdings LLC
|
|
Delaware
|
|
Shary Retail, Ltd.
|
|
Texas
|
|
Strategic Retail Partners II, L.L.C.
|
|
Delaware
|
|
U.S. Fire & Indemnity Company
|
|
Vermont
|
|
Utah-WRI Holdings, L.L.C.
|
|
Delaware
|
|
Village Center Partners, LLC
|
|
Delaware
|
|
VPBH Associates, L.P.
|
|
Texas
|
|
WB Retail Sub GP LLC
|
|
Delaware
|
|
Weingarten 1815 S. 10th JV
|
|
Texas
|
|
Weingarten Aurora Inc.
|
|
Colorado
|
|
Weingarten DRC Clermont TRS, LLC
|
|
Florida
|
|
Weingarten DRC Clermont, LLC
|
|
Florida
|
|
Weingarten Herndon Plaza JV
|
|
Delaware
|
|
Weingarten I-4 Clermont Landing TRS, LLC
|
|
Florida
|
|
Weingarten I-4 Clermont Landing, LLC
|
|
Florida
|
|
Weingarten I-4 St. Augustine EV, LLC
|
|
Florida
|
|
Weingarten Las Tiendas JV
|
|
Texas
|
|
Weingarten Lowry Inc.
|
|
Colorado
|
|
Weingarten Maya Tropicana, LLC
|
|
Delaware
|
|
Weingarten NAP GP, LLC
|
|
Delaware
|
|
Weingarten NAP, LP
|
|
Delaware
|
|
Weingarten Newquist, LLC
|
|
Delaware
|
|
Weingarten Nolana JV
|
|
Texas
|
|
Weingarten Northcross JV
|
|
Texas
|
|
Weingarten Nostat, Inc.
|
|
Texas
|
|
Subsidiary
|
|
State of Incorporation
|
|
Weingarten Realty Management Company
|
|
Texas
|
|
Weingarten Shary Crossing JV
|
|
Texas
|
|
Weingarten Shary North JV
|
|
Texas
|
|
Weingarten Shary South JV
|
|
Texas
|
|
Weingarten Sheridan II LLC
|
|
Colorado
|
|
Weingarten Sheridan LLC
|
|
Colorado
|
|
Weingarten Sleiman, LLC
|
|
Delaware
|
|
Weingarten Starr Plaza JV
|
|
Texas
|
|
Weingarten Stoneridge, LLC
|
|
Delaware
|
|
Weingarten Tenth-Jackson West JV
|
|
Texas
|
|
Weingarten Thorncreek Inc.
|
|
Colorado
|
|
Weingarten/Finger Venture
|
|
Texas
|
|
Weingarten/Investments, Inc.
|
|
Texas
|
|
Weingarten/Miller/Aurora II LLC
|
|
Colorado
|
|
Weingarten/Miller/Fiest, LLC
|
|
Delaware
|
|
Weingarten/Miller/Lowry II LLC
|
|
Colorado
|
|
Weingarten/Monvis LLC
|
|
Arizona
|
|
WNI/Tennessee Holdings, Inc.
|
|
Delaware
|
|
WNI/Tennessee, L.P.
|
|
Delaware
|
|
WRI 151 Ingram GP, LLC
|
|
Delaware
|
|
WRI 151 Ingram LP
|
|
Delaware
|
|
WRI 2200 Westlake LP
|
|
Delaware
|
|
WRI Brookwood Marketplace, LLC
|
|
Delaware
|
|
WRI Camp Creek Marketplace II, LLC
|
|
Delaware
|
|
WRI Charleston Commons Holdings, LLC
|
|
Delaware
|
|
WRI Charleston Commons, LLC
|
|
Delaware
|
|
WRI Cumberland GP, LLC
|
|
Texas
|
|
WRI Cumberland, LP
|
|
Texas
|
|
WRI Edgewater Marketplace, LLC
|
|
Delaware
|
|
WRI Fiesta Trails Holdings, LLC
|
|
Texas
|
|
WRI Fiesta Trails, LP
|
|
Texas
|
|
WRI Freedom Centre, L.P.
|
|
Delaware
|
|
WRI Galleria Holdings, LLC
|
|
Delaware
|
|
WRI Galleria, LLC
|
|
Delaware
|
|
WRI Gateway Alexandria, LLC
|
|
Delaware
|
|
WRI Gateway Station GP, LLC
|
|
Delaware
|
|
WRI Gateway Station, LP
|
|
Delaware
|
|
WRI Golden State, LLC
|
|
Delaware
|
|
WRI GP I, Inc.
|
|
Texas
|
|
WRI Greenhouse LP
|
|
Delaware
|
|
WRI Hilltop Village, LLC
|
|
Delaware
|
|
WRI Independence Plaza, LLC
|
|
Delaware
|
|
WRI Jackson West, LP
|
|
Delaware
|
|
WRI Jess Ranch Venture
|
|
Texas
|
|
WRI JT Flamingo Pines, LP
|
|
Delaware
|
|
WRI JT GP, LLC
|
|
Delaware
|
|
WRI JT Hollywood Hills I GP, LLC
|
|
Delaware
|
|
WRI JT Hollywood Hills I, LP
|
|
Delaware
|
|
WRI JT Hollywood Hills II GP, LLC
|
|
Delaware
|
|
Subsidiary
|
|
State of Incorporation
|
|
WRI JT Hollywood Hills II, LP
|
|
Delaware
|
|
WRI JT Northridge, LP
|
|
Delaware
|
|
WRI JT Pembroke Commons, LP
|
|
Delaware
|
|
WRI JT Princeton Lakes GP, LLC
|
|
Delaware
|
|
WRI JT Princeton Lakes, LP
|
|
Delaware
|
|
WRI JT Retail Holdings GP, LLC
|
|
Delaware
|
|
WRI JT Retail Holdings, LP
|
|
Delaware
|
|
WRI JT Tamiami Trail, LP
|
|
Delaware
|
|
WRI Lakeside Marketplace, LLC
|
|
Delaware
|
|
WRI Las Tiendas, LP
|
|
Delaware
|
|
WRI Madera Village Holdings, LLC
|
|
Delaware
|
|
WRI Madera Village, LLC
|
|
Delaware
|
|
WRI Marshalls Plaza, LP
|
|
Texas
|
|
WRI Mueller, LLC
|
|
Texas
|
|
WRI North American Properties, L.P.
|
|
Delaware
|
|
WRI North Towne, LLC
|
|
Delaware
|
|
WRI Northcross, LP
|
|
Texas
|
|
WRI Oak Grove Market Center, LLC
|
|
Delaware
|
|
WRI Retail Pool I, L.P.
|
|
Texas
|
|
WRI Ridgeway, LLC
|
|
Delaware
|
|
WRI River Hill Tower, LLC
|
|
Delaware
|
|
WRI Roswell Corners, LLC
|
|
Delaware
|
|
WRI Roswell Crossing, LLC
|
|
Delaware
|
|
WRI Seminole Holdings, LLC
|
|
Delaware
|
|
WRI Seminole II, LLC
|
|
Delaware
|
|
WRI Seminole Marketplace, LLC
|
|
Delaware
|
|
WRI Shoppes at Bears Path, LLC
|
|
Delaware
|
|
WRI Shoppes of South Semoran Holdings, LLC
|
|
Delaware
|
|
WRI Shoppes of South Semoran, LLC
|
|
Delaware
|
|
WRI Southern Industrial Pool LLC
|
|
Delaware
|
|
WRI Summit REIT, LP
|
|
Delaware
|
|
WRI Trautmann, L.P.
|
|
Delaware
|
|
WRI Wellington Green, LLC
|
Delaware
|
|
|
WRI West Gate South, L.P.
|
|
Texas
|
|
WRI Western Queen Anne LLC
|
|
Delaware
|
|
WRI Western Retail Partners GP, LLC
|
|
Delaware
|
|
WRI Western Retail Partners LP
|
|
Delaware
|
|
WRI Western Retail REIT LP
|
|
Delaware
|
|
WRI Westgate Industrial Holdings LLC
|
|
Texas
|
|
WRI Westgate Industrial LP
|
|
Texas
|
|
WRI/BIT Retail JV, LP
|
|
Delaware
|
|
WRI/High House LLC
|
|
Delaware
|
|
WRI/Lone Star, Inc.
|
|
Texas
|
|
WRI/Louisiana Holdings, Inc.
|
|
Delaware
|
|
WRI/Raleigh L.P.
|
|
Delaware
|
|
WRI/TEXLA, LLC
|
|
Louisiana
|
|
WRI/West Jordan LLC
|
|
Delaware
|
|
WRI-AEW Lone Star Retail Portfolio, LLC
|
|
Delaware
|
|
WRI-GDC Englewood, LLC
|
|
Delaware
|
|
Subsidiary
|
|
State of Incorporation
|
|
WRI-JAMESTOWN Retail Venture, LP
|
|
Delaware
|
|
WRI-RET GP, LLC
|
|
Delaware
|
|
WRI-SRP Chatham Crossing, LLC
|
|
Delaware
|
|
WRI-SRP Hilton Head, LLC
|
|
Delaware
|
|
WRI-SRP Indian Harbour, LLC
|
|
Delaware
|
|
WRI-SRP Paradise Isle Holdings, LLC
|
|
Delaware
|
|
WRI-SRP Paradise Isle, LLC
|
|
Delaware
|
|
WRI-SRP Shoppes of Port Charlotte, LLC
|
|
Delaware
|
|
WRI-SRP Sunrise West, LLC
|
|
Delaware
|
|
WRI-TC Alafaya Square, LLC
|
|
Delaware
|
|
WRI-TC East Lake Woodlands, LLC
|
|
Delaware
|
|
WRI-TC International Drive Value Center, LLC
|
|
Delaware
|
|
WRI-TC Kendall Corners, LLC
|
|
Delaware
|
|
WRI-TC Marketplace at Dr. Phillips, LLC
|
|
Delaware
|
|
WRI-TC Palm Lakes Plaza, LLC
|
|
Delaware
|
|
WRI-TC South Dade Shopping Center, LLC
|
|
Delaware
|
|
WRI-URS Clackamas, LLC
|
|
Delaware
|
|
WRI-URS Meridian, LLC
|
|
Delaware
|
|
WRI-URS Mukilteo Speedway, LLC
|
|
Delaware
|
|
WRI-URS Rainier Valley, LLC
|
|
Delaware
|
|
WRI-URS Raleigh Hills, LLC
|
|
Delaware
|
|
WRI-URS South Hill, LLC
|
|
Delaware
|
|
WS Atlantic West, LLC
|
|
Delaware
|
|
WS Kernan Village, LLC
|
|
Delaware
|
|
WT Florida Ventures, LLC
|
|
Delaware
|
|
BY:
|
/s/ Andrew M. Alexander
|
|
|
Andrew M. Alexander
|
|
|
President/Chief Executive Officer
|
|
BY:
|
/s/ Stephen C. Richter
|
|
|
Stephen C. Richter
|
|
|
Executive Vice President/Chief Financial Officer
|
|
BY:
|
/s/ Andrew M. Alexander
|
|
|
Andrew M. Alexander
|
|
|
President/Chief Executive Officer
|
|
BY:
|
/s/ Stephen C. Richter
|
|
|
Stephen C. Richter
|
|
|
Executive Vice President/Chief Financial Officer
|
|