ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
TEXAS
|
74-1464203
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
2600 Citadel Plaza Drive
|
|
P.O. Box 924133
|
|
Houston, Texas
|
77292-4133
|
(Address of principal executive offices)
|
(Zip Code)
|
|
(713) 866-6000
|
|
|
(Registrant's telephone number)
|
|
Large accelerated filer
ý
|
Accelerated filer
¨
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
¨
|
|
Emerging growth company
¨
|
PART I.
|
|
Financial Information:
|
Page Number
|
|
|
|
|
|
Item 1.
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
PART II.
|
|
Other Information:
|
|
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
Item 5.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
||||||||
Rentals, net
|
$
|
125,261
|
|
|
$
|
141,064
|
|
|
$
|
392,510
|
|
|
$
|
424,845
|
|
Other
|
3,529
|
|
|
3,046
|
|
|
10,818
|
|
|
8,951
|
|
||||
Total
|
128,790
|
|
|
144,110
|
|
|
403,328
|
|
|
433,796
|
|
||||
Expenses:
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization
|
38,042
|
|
|
41,509
|
|
|
126,558
|
|
|
126,115
|
|
||||
Operating
|
22,555
|
|
|
27,813
|
|
|
69,929
|
|
|
83,944
|
|
||||
Real estate taxes, net
|
17,601
|
|
|
18,634
|
|
|
52,706
|
|
|
57,783
|
|
||||
Impairment loss
|
2,398
|
|
|
—
|
|
|
2,398
|
|
|
15,012
|
|
||||
General and administrative
|
5,971
|
|
|
6,450
|
|
|
17,715
|
|
|
20,252
|
|
||||
Total
|
86,567
|
|
|
94,406
|
|
|
269,306
|
|
|
303,106
|
|
||||
Operating Income
|
42,223
|
|
|
49,704
|
|
|
134,022
|
|
|
130,690
|
|
||||
Interest Expense, net
|
(15,996
|
)
|
|
(19,850
|
)
|
|
(47,685
|
)
|
|
(61,405
|
)
|
||||
Interest and Other Income (Expense)
|
1,847
|
|
|
1,398
|
|
|
4,735
|
|
|
4,210
|
|
||||
Benefit (Provision) for Income Taxes
|
99
|
|
|
(577
|
)
|
|
(1,368
|
)
|
|
2,035
|
|
||||
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net
|
8,022
|
|
|
5,219
|
|
|
19,333
|
|
|
17,966
|
|
||||
Income from Continuing Operations
|
36,195
|
|
|
35,894
|
|
|
109,037
|
|
|
93,496
|
|
||||
Gain on Sale of Property
|
17,079
|
|
|
38,579
|
|
|
173,077
|
|
|
86,566
|
|
||||
Net Income
|
53,274
|
|
|
74,473
|
|
|
282,114
|
|
|
180,062
|
|
||||
Less: Net Income Attributable to Noncontrolling Interests
|
(10,293
|
)
|
|
(1,844
|
)
|
|
(14,020
|
)
|
|
(12,755
|
)
|
||||
Net Income Attributable to Common Shareholders
|
$
|
42,981
|
|
|
$
|
72,629
|
|
|
$
|
268,094
|
|
|
$
|
167,307
|
|
Earnings Per Common Share - Basic:
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common shareholders
|
$
|
.34
|
|
|
$
|
.57
|
|
|
$
|
2.10
|
|
|
$
|
1.31
|
|
Earnings Per Common Share - Diluted:
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common shareholders
|
$
|
.34
|
|
|
$
|
.56
|
|
|
$
|
2.08
|
|
|
$
|
1.30
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net Income
|
$
|
53,274
|
|
|
$
|
74,473
|
|
|
$
|
282,114
|
|
|
$
|
180,062
|
|
Cumulative effect adjustment of new accounting standards (see Note 2)
|
—
|
|
|
—
|
|
|
(1,541
|
)
|
|
—
|
|
||||
Other Comprehensive Income (Loss):
|
|
|
|
|
|
|
|
||||||||
Net unrealized gain on investments, net of taxes
|
—
|
|
|
222
|
|
|
—
|
|
|
678
|
|
||||
Net unrealized gain (loss) on derivatives
|
—
|
|
|
77
|
|
|
1,379
|
|
|
(29
|
)
|
||||
Reclassification adjustment of derivatives and designated hedges into net income
|
(224
|
)
|
|
(90
|
)
|
|
(4,078
|
)
|
|
74
|
|
||||
Retirement liability adjustment
|
325
|
|
|
365
|
|
|
903
|
|
|
1,111
|
|
||||
Total
|
101
|
|
|
574
|
|
|
(1,796
|
)
|
|
1,834
|
|
||||
Comprehensive Income
|
53,375
|
|
|
75,047
|
|
|
278,777
|
|
|
181,896
|
|
||||
Comprehensive Income Attributable to Noncontrolling Interests
|
(10,293
|
)
|
|
(1,844
|
)
|
|
(14,020
|
)
|
|
(12,755
|
)
|
||||
Comprehensive Income Adjusted for Noncontrolling Interests
|
$
|
43,082
|
|
|
$
|
73,203
|
|
|
$
|
264,757
|
|
|
$
|
169,141
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
ASSETS
|
|
|
|
||||
Property
|
$
|
4,245,514
|
|
|
$
|
4,498,859
|
|
Accumulated Depreciation
|
(1,137,548
|
)
|
|
(1,166,126
|
)
|
||
Property Held for Sale, net
|
81,224
|
|
|
54,792
|
|
||
Property, net *
|
3,189,190
|
|
|
3,387,525
|
|
||
Investment in Real Estate Joint Ventures and Partnerships, net
|
344,024
|
|
|
317,763
|
|
||
Total
|
3,533,214
|
|
|
3,705,288
|
|
||
Unamortized Lease Costs, net
|
151,165
|
|
|
181,047
|
|
||
Accrued Rent, Accrued Contract Receivables and Accounts Receivable (net of allowance for doubtful accounts of $6,354 in 2018 and $7,516 in 2017) *
|
94,807
|
|
|
104,357
|
|
||
Cash and Cash Equivalents *
|
24,412
|
|
|
13,219
|
|
||
Restricted Deposits and Mortgage Escrows
|
22,369
|
|
|
8,115
|
|
||
Other, net
|
171,160
|
|
|
184,613
|
|
||
Total Assets
|
$
|
3,997,127
|
|
|
$
|
4,196,639
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Debt, net *
|
$
|
1,793,128
|
|
|
$
|
2,081,152
|
|
Accounts Payable and Accrued Expenses
|
111,691
|
|
|
116,463
|
|
||
Other, net
|
169,587
|
|
|
189,182
|
|
||
Total Liabilities
|
2,074,406
|
|
|
2,386,797
|
|
||
Commitments and Contingencies
|
—
|
|
|
—
|
|
||
Equity:
|
|
|
|
||||
Shareholders’ Equity:
|
|
|
|
||||
Common Shares of Beneficial Interest - par value, $.03 per share;
shares authorized: 275,000; shares issued and outstanding: 128,325 in 2018 and 128,447 in 2017 |
3,893
|
|
|
3,897
|
|
||
Additional Paid-In Capital
|
1,766,528
|
|
|
1,772,066
|
|
||
Net Income Less Than Accumulated Dividends
|
(15,584
|
)
|
|
(137,065
|
)
|
||
Accumulated Other Comprehensive Loss
|
(9,507
|
)
|
|
(6,170
|
)
|
||
Total Shareholders’ Equity
|
1,745,330
|
|
|
1,632,728
|
|
||
Noncontrolling Interests
|
177,391
|
|
|
177,114
|
|
||
Total Equity
|
1,922,721
|
|
|
1,809,842
|
|
||
Total Liabilities and Equity
|
$
|
3,997,127
|
|
|
$
|
4,196,639
|
|
* Consolidated variable interest entities' assets and debt included in the above balances (see Note 15):
|
|||||||
Property, net
|
$
|
200,276
|
|
|
$
|
207,969
|
|
Accrued Rent, Accrued Contract Receivables and Accounts Receivable, net
|
11,239
|
|
|
12,011
|
|
||
Cash and Cash Equivalents
|
8,989
|
|
|
9,025
|
|
||
Debt, net
|
45,964
|
|
|
46,253
|
|
|
Nine Months Ended
September 30, |
||||||
|
2018
|
|
2017
|
||||
Cash Flows from Operating Activities:
|
|
|
|
||||
Net Income
|
$
|
282,114
|
|
|
$
|
180,062
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
126,558
|
|
|
126,115
|
|
||
Amortization of debt deferred costs and intangibles, net
|
2,354
|
|
|
2,105
|
|
||
Impairment loss
|
2,398
|
|
|
15,012
|
|
||
Equity in earnings of real estate joint ventures and partnerships, net
|
(19,333
|
)
|
|
(17,966
|
)
|
||
Gain on sale of property
|
(173,077
|
)
|
|
(86,566
|
)
|
||
Distributions of income from real estate joint ventures and partnerships
|
12,817
|
|
|
12,683
|
|
||
Changes in accrued rent, accrued contract receivables and accounts receivable, net
|
3,459
|
|
|
(10,142
|
)
|
||
Changes in unamortized lease costs and other assets, net
|
(10,697
|
)
|
|
(15,237
|
)
|
||
Changes in accounts payable, accrued expenses and other liabilities, net
|
(1,858
|
)
|
|
10,664
|
|
||
Other, net
|
(10,133
|
)
|
|
4,529
|
|
||
Net cash provided by operating activities
|
214,602
|
|
|
221,259
|
|
||
Cash Flows from Investing Activities:
|
|
|
|
||||
Acquisition of real estate and land
|
(1,265
|
)
|
|
(1,902
|
)
|
||
Development and capital improvements
|
(112,927
|
)
|
|
(101,438
|
)
|
||
Proceeds from sale of property and real estate equity investments, net
|
372,439
|
|
|
216,343
|
|
||
Real estate joint ventures and partnerships - Investments
|
(25,731
|
)
|
|
(31,053
|
)
|
||
Real estate joint ventures and partnerships - Distribution of capital
|
4,487
|
|
|
5,759
|
|
||
Purchase of investments
|
—
|
|
|
(4,241
|
)
|
||
Proceeds from investments
|
1,500
|
|
|
4,250
|
|
||
Other, net
|
5,180
|
|
|
3,734
|
|
||
Net cash provided by investing activities
|
243,683
|
|
|
91,452
|
|
||
Cash Flows from Financing Activities:
|
|
|
|
||||
Proceeds from issuance of debt
|
638
|
|
|
—
|
|
||
Principal payments of debt
|
(255,472
|
)
|
|
(23,217
|
)
|
||
Changes in unsecured credit facilities
|
—
|
|
|
(120,000
|
)
|
||
Proceeds from issuance of common shares of beneficial interest, net
|
6,729
|
|
|
1,115
|
|
||
Repurchase of common shares of beneficial interest, net
|
(18,564
|
)
|
|
—
|
|
||
Common share dividends paid
|
(152,110
|
)
|
|
(148,286
|
)
|
||
Debt issuance and extinguishment costs paid
|
(1,189
|
)
|
|
(395
|
)
|
||
Distributions to noncontrolling interests
|
(15,063
|
)
|
|
(16,752
|
)
|
||
Contributions from noncontrolling interests
|
1,324
|
|
|
—
|
|
||
Other, net
|
869
|
|
|
(2,236
|
)
|
||
Net cash used in financing activities
|
(432,838
|
)
|
|
(309,771
|
)
|
||
Net increase (decrease) in cash, cash equivalents and restricted cash equivalents
|
25,447
|
|
|
2,940
|
|
||
Cash, cash equivalents and restricted cash equivalents at January 1
|
21,334
|
|
|
41,279
|
|
||
Cash, cash equivalents and restricted cash equivalents at September 30
|
$
|
46,781
|
|
|
$
|
44,219
|
|
Interest paid during the period (net of amount capitalized of $5,387 and $3,314, respectively)
|
$
|
53,890
|
|
|
$
|
63,564
|
|
Income taxes paid during the period
|
$
|
1,515
|
|
|
$
|
1,009
|
|
|
|||||||||||||||||||||||
|
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, 2017
|
$
|
3,885
|
|
|
$
|
1,718,101
|
|
|
$
|
(177,647
|
)
|
|
$
|
(9,161
|
)
|
|
$
|
181,718
|
|
|
$
|
1,716,896
|
|
Net income
|
|
|
|
|
167,307
|
|
|
|
|
12,755
|
|
|
180,062
|
|
|||||||||
Shares issued under benefit plans, net
|
11
|
|
|
7,767
|
|
|
|
|
|
|
|
|
7,778
|
|
|||||||||
Change in classification of deferred compensation plan
|
|
|
45,377
|
|
|
|
|
|
|
|
|
45,377
|
|
||||||||||
Change in redemption value of deferred compensation plan
|
|
|
|
|
(619
|
)
|
|
|
|
|
|
(619
|
)
|
||||||||||
Dividends paid – common shares (1)
|
|
|
|
|
(148,286
|
)
|
|
|
|
|
|
(148,286
|
)
|
||||||||||
Distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
(16,752
|
)
|
|
(16,752
|
)
|
||||||||||
Other comprehensive income
|
|
|
|
|
|
|
1,834
|
|
|
|
|
1,834
|
|
||||||||||
Other, net
|
|
|
(228
|
)
|
|
|
|
|
|
(703
|
)
|
|
(931
|
)
|
|||||||||
Balance, September 30, 2017
|
$
|
3,896
|
|
|
$
|
1,771,017
|
|
|
$
|
(159,245
|
)
|
|
$
|
(7,327
|
)
|
|
$
|
177,018
|
|
|
$
|
1,785,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance, January 1, 2018
|
$
|
3,897
|
|
|
$
|
1,772,066
|
|
|
$
|
(137,065
|
)
|
|
$
|
(6,170
|
)
|
|
$
|
177,114
|
|
|
$
|
1,809,842
|
|
Net income
|
|
|
|
|
268,094
|
|
|
|
|
14,020
|
|
|
282,114
|
|
|||||||||
Shares repurchased and cancelled
|
(20
|
)
|
|
(18,544
|
)
|
|
|
|
|
|
|
|
(18,564
|
)
|
|||||||||
Shares issued under benefit plans, net
|
16
|
|
|
13,006
|
|
|
|
|
|
|
|
|
13,022
|
|
|||||||||
Cumulative effect adjustment of new accounting standards (see Note 2)
|
|
|
|
|
5,497
|
|
|
(1,541
|
)
|
|
|
|
3,956
|
|
|||||||||
Dividends paid – common shares (1)
|
|
|
|
|
(152,110
|
)
|
|
|
|
|
|
(152,110
|
)
|
||||||||||
Distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
(15,063
|
)
|
|
(15,063
|
)
|
||||||||||
Contributions from noncontrolling interests
|
|
|
|
|
|
|
|
|
1,324
|
|
|
1,324
|
|
||||||||||
Other comprehensive loss
|
|
|
|
|
|
|
(1,796
|
)
|
|
|
|
(1,796
|
)
|
||||||||||
Other, net
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
|
(4
|
)
|
||||||||
Balance, September 30, 2018
|
$
|
3,893
|
|
|
$
|
1,766,528
|
|
|
$
|
(15,584
|
)
|
|
$
|
(9,507
|
)
|
|
$
|
177,391
|
|
|
$
|
1,922,721
|
|
(1)
|
Common dividend per share was
$1.19
and
$1.16
for the
nine
months ended
September 30, 2018
and
2017
, respectively.
|
Contract Type
|
|
Performance Obligation Description
|
|
Elements of Performance Obligations
|
|
Payment Timing
|
Management Agreements
|
|
• Management and asset management services
• Construction and development services • Marketing fees |
|
• Over time
• Right to invoice • Long-term contracts |
|
Typically monthly or quarterly
|
|
|
• Leasing and legal preparation services
• Sales commissions |
|
• Point in time
• Long-term contracts |
|
|
Licensing and Occupancy Agreements
|
|
• Rent of non-specific space
|
|
• Over time
• Right to invoice • Short-term contracts |
|
Typically monthly
|
|
|
• Set-up services
|
|
• Point in time
• Right to invoice |
|
|
Non-tenant Contracts
|
|
• Placement of miscellaneous items at our centers that do not qualify as a lease, i.e. advertisements, trash bins, etc.
|
|
• Point in time
• Long-term contracts |
|
Typically monthly
|
|
|
• Set-up services
|
|
• Point in time
• Right to invoice |
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
Restricted deposits
(1)
|
$
|
21,909
|
|
|
$
|
6,291
|
|
Mortgage escrows
|
460
|
|
|
1,824
|
|
||
Total
|
$
|
22,369
|
|
|
$
|
8,115
|
|
(1)
|
The increase between the periods presented is primarily attributable to
$12.4 million
placed in a qualified escrow account for the purpose of completing a like-kind exchange transaction.
|
|
Gain
on
Investments
|
|
Gain
on
Cash Flow
Hedges
|
|
Defined Benefit Pension Plan-Actuarial Loss
|
|
Total
|
||||||||
Balance, December 31, 2017
|
$
|
(1,541
|
)
|
|
$
|
(7,424
|
)
|
|
$
|
15,135
|
|
|
$
|
6,170
|
|
Cumulative effect adjustment of accounting standards (see Note 2)
|
1,541
|
|
|
|
|
|
|
1,541
|
|
||||||
Change excluding amounts reclassified from accumulated other comprehensive loss
|
|
|
(1,379
|
)
|
|
|
|
(1,379
|
)
|
||||||
Amounts reclassified from accumulated other comprehensive loss
|
|
|
4,078
|
|
(1)
|
(903
|
)
|
(2)
|
3,175
|
|
|||||
Net other comprehensive loss (income)
|
—
|
|
|
2,699
|
|
|
(903
|
)
|
|
1,796
|
|
||||
Balance, September 30, 2018
|
$
|
—
|
|
|
$
|
(4,725
|
)
|
|
$
|
14,232
|
|
|
$
|
9,507
|
|
|
Gain
on
Investments
|
|
Gain
on
Cash Flow
Hedges
|
|
Defined Benefit Pension Plan-Actuarial Loss
|
|
Total
|
||||||||
Balance, December 31, 2016
|
$
|
(964
|
)
|
|
$
|
(6,403
|
)
|
|
$
|
16,528
|
|
|
$
|
9,161
|
|
Change excluding amounts reclassified from accumulated other comprehensive loss
|
(678
|
)
|
|
29
|
|
|
|
|
(649
|
)
|
|||||
Amounts reclassified from accumulated other comprehensive loss
|
|
|
|
(74
|
)
|
(1)
|
(1,111
|
)
|
(2)
|
(1,185
|
)
|
||||
Net other comprehensive income
|
(678
|
)
|
|
(45
|
)
|
|
(1,111
|
)
|
|
(1,834
|
)
|
||||
Balance, September 30, 2017
|
$
|
(1,642
|
)
|
|
$
|
(6,448
|
)
|
|
$
|
15,417
|
|
|
$
|
7,327
|
|
•
|
The transition method in which the application date will be the beginning of the reporting period that we first apply the new guidance.
|
•
|
The practical expedient package which allows an entity not to reassess (1) whether any expired or existing contracts are or contain leases; (2) the lease classification for expired or existing leases; and (3) initial direct costs for any existing leases.
|
•
|
The practical expedient which allows an entity not to reassess whether any existing or expired land easements that were not previously accounted for as a lease or if the contract contains a lease.
|
•
|
As an accounting policy election, a lessor may choose not to separate the nonlease components from the lease components and instead account for both types of components as a single component under certain conditions.
|
•
|
We have ground lease agreements in which we are the lessee for land underneath all or a portion of
12
centers and
four
administrative office leases that we account for as operating leases. Rental expense associated with these operating leases for the
nine
months ended
September 30, 2018
and 2017 was
$2.0 million
and
$2.2 million
, respectively. We have
one
capital lease in which we are the lessee of
two
centers with a
$21 million
lease obligation. We have also identified several contracts related to office equipment and IT services which are being analyzed. We will record, if applicable, any rights and obligations under these leases as an asset and a liability in our consolidated balance sheets. Additionally, operating leases will be amortized to rent expense while any finance leases will charge a portion to both asset amortization and interest expense.
|
•
|
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
$7.0 million
for the
nine
months ended
September 30, 2018
, and
$9.5 million
for the year ended
December 31, 2017
. We believe we will be able to continue to capitalize internal leasing commissions that are a direct result of obtaining a lease.
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
Land
|
$
|
957,362
|
|
|
$
|
1,068,022
|
|
Land held for development
|
57,736
|
|
|
69,205
|
|
||
Land under development
|
53,570
|
|
|
48,985
|
|
||
Buildings and improvements
|
3,045,537
|
|
|
3,232,074
|
|
||
Construction in-progress
|
131,309
|
|
|
80,573
|
|
||
Total
|
$
|
4,245,514
|
|
|
$
|
4,498,859
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
Combined Condensed Balance Sheets
|
|
|
|
||||
ASSETS
|
|
|
|
||||
Property
|
$
|
1,254,846
|
|
|
$
|
1,241,004
|
|
Accumulated depreciation
|
(300,201
|
)
|
|
(285,033
|
)
|
||
Property, net
|
954,645
|
|
|
955,971
|
|
||
Other assets, net
|
123,247
|
|
|
115,743
|
|
||
Total Assets
|
$
|
1,077,892
|
|
|
$
|
1,071,714
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Debt, net (primarily mortgages payable)
|
$
|
270,443
|
|
|
$
|
298,124
|
|
Amounts payable to Weingarten Realty Investors and Affiliates
|
11,740
|
|
|
12,017
|
|
||
Other liabilities, net
|
29,597
|
|
|
24,759
|
|
||
Total Liabilities
|
311,780
|
|
|
334,900
|
|
||
Equity
|
766,112
|
|
|
736,814
|
|
||
Total Liabilities and Equity
|
$
|
1,077,892
|
|
|
$
|
1,071,714
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Combined Condensed Statements of Operations
|
|
|
|
|
|
|
|
||||||||
Revenues, net
|
$
|
33,626
|
|
|
$
|
33,383
|
|
|
$
|
100,322
|
|
|
$
|
104,182
|
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization
|
7,925
|
|
|
8,595
|
|
|
24,164
|
|
|
26,399
|
|
||||
Interest, net
|
2,974
|
|
|
2,851
|
|
|
9,478
|
|
|
8,928
|
|
||||
Operating
|
6,001
|
|
|
5,727
|
|
|
18,074
|
|
|
17,655
|
|
||||
Real estate taxes, net
|
4,728
|
|
|
4,775
|
|
|
14,861
|
|
|
14,494
|
|
||||
General and administrative
|
253
|
|
|
(139
|
)
|
|
573
|
|
|
523
|
|
||||
Provision for income taxes
|
33
|
|
|
30
|
|
|
106
|
|
|
77
|
|
||||
Total
|
21,914
|
|
|
21,839
|
|
|
67,256
|
|
|
68,076
|
|
||||
Gain on dispositions
|
4,052
|
|
|
67
|
|
|
9,491
|
|
|
3,963
|
|
||||
Net income
|
$
|
15,764
|
|
|
$
|
11,611
|
|
|
$
|
42,557
|
|
|
$
|
40,069
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
Debt payable, net to 2038
(1)
|
$
|
1,707,983
|
|
|
$
|
1,996,007
|
|
Debt service guaranty liability
|
64,145
|
|
|
64,145
|
|
||
Obligations under capital leases
|
21,000
|
|
|
21,000
|
|
||
Total
|
$
|
1,793,128
|
|
|
$
|
2,081,152
|
|
(1)
|
At
September 30, 2018
, interest rates ranged from
3.3%
to
7.0%
at a weighted average rate of
4.0%
. At
December 31, 2017
, interest rates ranged from
2.6%
to
7.9%
at a weighted average rate of
4.0%
.
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
As to interest rate (including the effects of interest rate contracts):
|
|
|
|
||||
Fixed-rate debt
|
$
|
1,775,381
|
|
|
$
|
2,063,263
|
|
Variable-rate debt
|
17,747
|
|
|
17,889
|
|
||
Total
|
$
|
1,793,128
|
|
|
$
|
2,081,152
|
|
As to collateralization:
|
|
|
|
||||
Unsecured debt
|
$
|
1,455,225
|
|
|
$
|
1,667,462
|
|
Secured debt
|
337,903
|
|
|
413,690
|
|
||
Total
|
$
|
1,793,128
|
|
|
$
|
2,081,152
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
Unsecured revolving credit facility:
|
|
|
|
||||
Balance outstanding
|
$
|
—
|
|
|
$
|
—
|
|
Available balance
|
497,946
|
|
|
493,610
|
|
||
Letters of credit outstanding under facility
|
2,054
|
|
|
6,390
|
|
||
Variable interest rate (excluding facility fee)
|
—
|
%
|
|
—
|
%
|
||
Unsecured short-term facility:
|
|
|
|
||||
Balance outstanding
|
$
|
—
|
|
|
$
|
—
|
|
Variable interest rate (excluding facility fee)
|
—
|
%
|
|
—
|
%
|
||
Both facilities:
|
|
|
|
||||
Maximum balance outstanding during the period
|
$
|
26,500
|
|
|
$
|
245,000
|
|
Weighted average balance
|
1,373
|
|
|
133,386
|
|
||
Year-to-date weighted average interest rate (excluding facility fee)
|
2.8
|
%
|
|
1.8
|
%
|
2018 remaining
|
$
|
1,599
|
|
2019
|
72,962
|
|
|
2020
|
5,296
|
|
|
2021
|
18,434
|
|
|
2022
|
307,922
|
|
|
2023
|
347,815
|
|
|
2024
|
252,153
|
|
|
2025
|
293,807
|
|
|
2026
|
277,291
|
|
|
2027
|
38,288
|
|
|
Thereafter
|
102,594
|
|
|
Total
|
$
|
1,718,161
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Balance Sheet
Location
|
|
Amount
|
|
Balance Sheet
Location
|
|
Amount
|
||||
Designated Hedges:
|
|
|
|
|
|
|
|
||||
September 30, 2018
|
Other Assets, net
|
|
$
|
—
|
|
|
Other Liabilities, net
|
|
$
|
—
|
|
December 31, 2017
|
Other Assets, net
|
|
2,035
|
|
|
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
|
||||||||||||
September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Assets
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Assets
|
2,035
|
|
|
—
|
|
|
2,035
|
|
|
—
|
|
|
—
|
|
|
2,035
|
|
Derivatives in Cash Flow Hedging Relationships
|
|
Amount of (Gain) Loss Recognized in Other Comprehensive Income (Loss) on Derivative
|
|
Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income
|
|
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income
|
|
Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income as a Result That a Forecasted Transaction is No Longer Probable of Occurring
|
|
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income as a Result That a Forecasted Transaction is No Longer Probable of Occurring
|
|
Total Amount of Interest Expense, net Presented in the Condensed Consolidated Statement of Operations
|
||||||||
Three Months Ended September 30, 2018
|
|
$
|
—
|
|
|
Interest expense,
net
|
|
$
|
224
|
|
|
Interest expense,
net
|
|
$
|
—
|
|
|
$
|
(15,996
|
)
|
Nine Months Ended September 30, 2018
|
|
(1,379
|
)
|
|
Interest expense,
net
|
|
688
|
|
|
Interest expense,
net
|
|
3,390
|
|
|
(47,685
|
)
|
||||
Three Months Ended September 30, 2017
|
|
(77
|
)
|
|
Interest expense,
net
|
|
90
|
|
|
Interest expense,
net
|
|
—
|
|
|
(19,850
|
)
|
||||
Nine Months Ended September 30, 2017
|
|
29
|
|
|
Interest expense,
net
|
|
(74
|
)
|
|
Interest expense,
net
|
|
—
|
|
|
(61,405
|
)
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Continuing operations:
|
|
|
|
|
|
|
|
||||||||
Properties held for sale, under contract for sale or sold
(1)
|
$
|
2,398
|
|
|
$
|
—
|
|
|
$
|
2,398
|
|
|
$
|
12,198
|
|
Land held for development and undeveloped land
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
2,719
|
|
||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
95
|
|
||||
Total impairment charges
|
2,398
|
|
|
—
|
|
|
2,398
|
|
|
15,012
|
|
||||
Other financial statement captions impacted by impairment:
|
|
|
|
|
|
|
|
||||||||
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
24
|
|
||||
Net impact of impairment charges
|
$
|
2,398
|
|
|
$
|
—
|
|
|
$
|
2,398
|
|
|
$
|
15,036
|
|
(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.
|
|
September 30, 2018
|
|
September 30, 2017
|
||||
Cash and cash equivalents
|
$
|
24,412
|
|
|
$
|
39,246
|
|
Restricted deposits and mortgage escrows (see Note 1)
|
22,369
|
|
|
4,973
|
|
||
Total
|
$
|
46,781
|
|
|
$
|
44,219
|
|
|
Nine Months Ended
September 30, |
||||||
|
2018
|
|
2017
|
||||
Accrued property construction costs
|
$
|
9,081
|
|
|
$
|
5,367
|
|
Increase in equity associated with deferred compensation plan
|
—
|
|
|
44,758
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations
|
$
|
36,195
|
|
|
$
|
35,894
|
|
|
$
|
109,037
|
|
|
$
|
93,496
|
|
Gain on sale of property
|
17,079
|
|
|
38,579
|
|
|
173,077
|
|
|
86,566
|
|
||||
Net income attributable to noncontrolling interests
|
(10,293
|
)
|
|
(1,844
|
)
|
|
(14,020
|
)
|
|
(12,755
|
)
|
||||
Net income attributable to common shareholders - basic
|
42,981
|
|
|
72,629
|
|
|
268,094
|
|
|
167,307
|
|
||||
Income attributable to operating partnership units
|
—
|
|
|
515
|
|
|
1,584
|
|
|
1,567
|
|
||||
Net income attributable to common shareholders - diluted
|
$
|
42,981
|
|
|
$
|
73,144
|
|
|
$
|
269,678
|
|
|
$
|
168,874
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding – basic
|
127,525
|
|
|
127,801
|
|
|
127,651
|
|
|
127,734
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
Share options and awards
|
792
|
|
|
844
|
|
|
809
|
|
|
877
|
|
||||
Operating partnership units
|
—
|
|
|
1,432
|
|
|
1,432
|
|
|
1,450
|
|
||||
Weighted average shares outstanding – diluted
|
128,317
|
|
|
130,077
|
|
|
129,892
|
|
|
130,061
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
Share options
(1)
|
—
|
|
|
207
|
|
|
—
|
|
|
—
|
|
Operating partnership units
|
1,432
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total anti-dilutive securities
|
1,432
|
|
|
207
|
|
|
—
|
|
|
—
|
|
(1)
|
Exclusion results as exercise prices were greater than the average market price for each respective period.
|
|
Nine Months Ended
September 30, 2018 |
||||
|
Minimum
|
|
Maximum
|
||
Dividend yield
|
0.0
|
%
|
|
5.5
|
%
|
Expected volatility
(1)
|
18.5
|
%
|
|
20.4
|
%
|
Expected life (in years)
|
N/A
|
|
|
3
|
|
Risk-free interest rate
|
1.8
|
%
|
|
2.4
|
%
|
|
Unvested
Share
Awards
|
|
Weighted
Average
Grant
Date Fair
Value
|
|||
Outstanding, January 1, 2018
|
619,606
|
|
|
$
|
33.81
|
|
Granted:
|
|
|
|
|||
Service-based awards
|
133,125
|
|
|
28.12
|
|
|
Market-based awards relative to FTSE NAREIT U.S. Shopping Center
Index |
60,909
|
|
|
29.69
|
|
|
Market-based awards relative to three-year absolute TSR
|
60,908
|
|
|
13.68
|
|
|
Trust manager awards
|
34,328
|
|
|
27.95
|
|
|
Vested
|
(226,448
|
)
|
|
33.63
|
|
|
Forfeited
|
(9,605
|
)
|
|
32.40
|
|
|
Outstanding, September 30, 2018
|
672,823
|
|
|
$
|
30.27
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Service cost
|
$
|
319
|
|
|
$
|
278
|
|
|
$
|
976
|
|
|
$
|
926
|
|
Interest cost
|
666
|
|
|
482
|
|
|
1,505
|
|
|
1,527
|
|
||||
Expected return on plan assets
|
(1,192
|
)
|
|
(760
|
)
|
|
(2,605
|
)
|
|
(2,323
|
)
|
||||
Amortization of net loss
|
325
|
|
|
365
|
|
|
903
|
|
|
1,111
|
|
||||
Total
|
$
|
118
|
|
|
$
|
365
|
|
|
$
|
779
|
|
|
$
|
1,241
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
Assets Held by VIEs
|
$
|
227,164
|
|
|
$
|
235,713
|
|
Assets Held as Collateral for Debt
(1)
|
40,665
|
|
|
42,979
|
|
||
Maximum Risk of Loss
(1)
|
29,784
|
|
|
29,784
|
|
(1)
|
Represents the amount of debt and related assets held as collateral associated with the bottom dollar guaranty at
one
real estate joint venture.
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
Investment in Real Estate Joint Ventures and Partnerships, net
(1)
|
$
|
63,408
|
|
|
$
|
36,784
|
|
Other Liabilities, net
(2)
|
5,656
|
|
|
5,799
|
|
||
Maximum Risk of Loss
(3)
|
34,000
|
|
|
34,000
|
|
(1)
|
The carrying amount of the investment represents our contributions to a real estate joint venture, net of any distributions made and our portion of the equity in earnings of the real estate joint venture. The increase between periods represents new development funding of a mixed-use project.
|
(2)
|
Includes the carrying amount of an investment where distributions have exceeded our contributions and our portion of the equity in earnings for a real estate joint venture.
|
(3)
|
The maximum risk of loss has been determined to be limited to our debt exposure for the real estate joint ventures. Additionally, our investment, including contributions and distributions, associated with a mixed-use project is disclosed in (1) above.
|
|
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
September 30, 2018 |
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Cash equivalents, primarily money market funds
(1)
|
$
|
16,842
|
|
|
|
|
|
|
$
|
16,842
|
|
||||
Restricted cash, primarily commercial paper and mutual funds
(1)
|
6,939
|
|
|
|
|
|
|
6,939
|
|
||||||
Investments, mutual funds held in a grantor trust
(1)
|
33,191
|
|
|
|
|
|
|
33,191
|
|
||||||
Investments, mutual funds
(1)
|
7,783
|
|
|
|
|
|
|
7,783
|
|
||||||
Total
|
$
|
64,755
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
64,755
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Deferred compensation plan obligations
|
$
|
33,191
|
|
|
|
|
|
|
$
|
33,191
|
|
||||
Total
|
$
|
33,191
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
33,191
|
|
|
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
|
|
Total Gains
(Losses) |
||||||||||
Property
(1)
|
|
|
$
|
9,292
|
|
|
|
|
$
|
9,292
|
|
|
$
|
(1,950
|
)
|
||||
Property held for sale
(2)
|
|
|
39,193
|
|
|
|
|
39,193
|
|
|
(448
|
)
|
|||||||
Total
|
$
|
—
|
|
|
$
|
48,485
|
|
|
$
|
—
|
|
|
$
|
48,485
|
|
|
$
|
(2,398
|
)
|
(1)
|
In accordance with our policy of evaluating and recording impairments on the disposal of long-lived assets, property with a carrying amount of
$11.3 million
was written down to a fair value of
$9.3 million
, resulting in a loss of
$2.0 million
, which was included in earnings for the period. Management’s estimate of fair value of this property was determined using a bona fide purchase offer for the Level 2 inputs.
|
(2)
|
Property held for sale with a carrying amount of
$39.6 million
was written down to a fair value of
$39.2 million
, net of costs to sell, resulting in a loss of
$.4 million
, which was included in earnings for the period. Management's estimate of the fair value of this property was determined using a bona fide purchase offer for the Level 2 inputs.
|
|
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.
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
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
|
|
|
$
|
22,097
|
|
|
|
|
$
|
25,000
|
|
||||
Investments, held to maturity
(2)
|
3,000
|
|
|
$
|
2,984
|
|
|
|
|
4,489
|
|
|
$
|
4,479
|
|
|
|
||||||
Debt:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Fixed-rate debt
|
1,775,381
|
|
|
|
|
1,760,863
|
|
|
2,063,263
|
|
|
|
|
2,109,658
|
|
||||||||
Variable-rate debt
|
17,747
|
|
|
|
|
18,303
|
|
|
17,889
|
|
|
|
|
16,393
|
|
(1)
|
At
September 30, 2018
and
December 31, 2017
, 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
September 30, 2018
and
December 31, 2017
, these investments had unrealized losses of
$16 thousand
and
$10 thousand
, respectively.
|
|
||||||||||||||||
Description
|
|
Fair Value at
|
|
Valuation Technique
|
|
Unobservable Inputs
|
|
Range
|
||||||||
|
December 31,
2017 |
|
|
|
Minimum
|
|
Maximum
|
|||||||||
|
(in thousands)
|
|
|
|
2017
|
|
2017
|
|||||||||
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
|
|
(1)
|
Only applies to one property valuation.
|
•
|
occupancy of
94.4%
at
September 30, 2018
;
|
•
|
an increase of
2.2%
in SPNOI that includes redevelopments for the
three
months ended
September 30, 2018
over the same period of 2017; and
|
•
|
rental rate increases of
12.7%
for new leases and
5.9%
for renewals during the
three
months ended
September 30, 2018
.
|
|
September 30,
|
||||
|
2018
|
|
2017
|
||
Anchor (space of 10,000 square feet or greater)
|
96.6
|
%
|
|
97.7
|
%
|
Non-Anchor
|
91.0
|
%
|
|
90.4
|
%
|
Total Occupancy
|
94.4
|
%
|
|
94.8
|
%
|
|
Three Months Ended
September 30, 2018 |
|
Nine Months Ended
September 30, 2018 |
||
SPNOI Growth (including Redevelopments)
(1)
|
2.2
|
%
|
|
2.2
|
%
|
(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 2.
|
|
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 September 30, 2018
|
|
|
|
|
|
|
||||||||||||||
New leases
(1)
|
36
|
|
|
77
|
|
|
$
|
28.22
|
|
|
$
|
25.04
|
|
|
$
|
26.78
|
|
|
12.7
|
%
|
Renewals
|
156
|
|
|
550
|
|
|
19.03
|
|
|
17.97
|
|
|
.07
|
|
|
5.9
|
%
|
|||
Not comparable spaces
|
23
|
|
|
52
|
|
|
|
|
|
|
|
|
|
|||||||
Total
|
215
|
|
|
679
|
|
|
$
|
20.16
|
|
|
$
|
18.84
|
|
|
$
|
3.34
|
|
|
7.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Nine Months Ended September 30, 2018
|
|
|
|
|
|
|
||||||||||||||
New leases
(1)
|
139
|
|
|
349
|
|
|
$
|
25.26
|
|
|
$
|
22.31
|
|
|
$
|
39.27
|
|
|
13.2
|
%
|
Renewals
|
456
|
|
|
2,055
|
|
|
18.08
|
|
|
17.01
|
|
|
.05
|
|
|
6.3
|
%
|
|||
Not comparable spaces
|
74
|
|
|
237
|
|
|
|
|
|
|
|
|
|
|||||||
Total
|
669
|
|
|
2,641
|
|
|
$
|
19.13
|
|
|
$
|
17.78
|
|
|
$
|
5.75
|
|
|
7.6
|
%
|
(1)
|
Average external lease commissions per square foot for the
three and nine
months ended
September 30, 2018
were $6.45 and $5.45, respectively.
|
|
Three Months Ended September 30,
|
|||||||||||||
|
2018
|
|
2017
|
|
Change
|
|
% Change
|
|||||||
Revenues
|
$
|
128,790
|
|
|
$
|
144,110
|
|
|
$
|
(15,320
|
)
|
|
(10.6
|
)%
|
Depreciation and amortization
|
38,042
|
|
|
41,509
|
|
|
(3,467
|
)
|
|
(8.4
|
)
|
|||
Operating expenses
|
22,555
|
|
|
27,813
|
|
|
(5,258
|
)
|
|
(18.9
|
)
|
|||
Impairment loss
|
2,398
|
|
|
—
|
|
|
2,398
|
|
|
NA
|
||||
Interest expense, net
|
15,996
|
|
|
19,850
|
|
|
(3,854
|
)
|
|
(19.4
|
)
|
|||
Equity in earnings of real estate joint
ventures and partnerships, net
|
8,022
|
|
|
5,219
|
|
|
2,803
|
|
|
53.7
|
|
|
Three Months Ended
September 30, |
||||||
|
2018
|
|
2017
|
||||
Gross interest expense
|
$
|
17,492
|
|
|
$
|
20,577
|
|
Amortization of debt deferred costs, net
|
869
|
|
|
985
|
|
||
Over-market mortgage adjustment
|
(81
|
)
|
|
(301
|
)
|
||
Capitalized interest
|
(2,284
|
)
|
|
(1,411
|
)
|
||
Total
|
$
|
15,996
|
|
|
$
|
19,850
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
2018
|
|
2017
|
|
Change
|
|
% Change
|
|||||||
Revenues
|
$
|
403,328
|
|
|
$
|
433,796
|
|
|
$
|
(30,468
|
)
|
|
(7.0
|
)%
|
Operating expenses
|
69,929
|
|
|
83,944
|
|
|
(14,015
|
)
|
|
(16.7
|
)
|
|||
Real estate taxes, net
|
52,706
|
|
|
57,783
|
|
|
(5,077
|
)
|
|
(8.8
|
)
|
|||
Impairment loss
|
2,398
|
|
|
15,012
|
|
|
(12,614
|
)
|
|
(84.0
|
)
|
|||
General and administrative expenses
|
17,715
|
|
|
20,252
|
|
|
(2,537
|
)
|
|
(12.5
|
)
|
|||
Interest expense, net
|
47,685
|
|
|
61,405
|
|
|
(13,720
|
)
|
|
(22.3
|
)
|
|||
(Provision) benefit for income taxes
|
(1,368
|
)
|
|
2,035
|
|
|
(3,403
|
)
|
|
167.2
|
|
|
Nine Months Ended
September 30, |
||||||
|
2018
|
|
2017
|
||||
Gross interest expense
|
$
|
54,477
|
|
|
$
|
62,614
|
|
Gain on extinguishment of debt including related swap activity
|
(3,759
|
)
|
|
—
|
|
||
Amortization of debt deferred costs, net
|
2,672
|
|
|
2,903
|
|
||
Over-market mortgage adjustment
|
(318
|
)
|
|
(798
|
)
|
||
Capitalized interest
|
(5,387
|
)
|
|
(3,314
|
)
|
||
Total
|
$
|
47,685
|
|
|
$
|
61,405
|
|
2018 remaining
|
$
|
1.6
|
|
2019
|
5.8
|
|
|
2020
|
71.0
|
|
|
2021
|
173.0
|
|
|
2022
|
2.1
|
|
|
Thereafter
|
17.8
|
|
|
Total
|
$
|
271.3
|
|
|
Nine Months Ended
September 30, |
||||||
|
2018
|
|
2017
|
||||
Acquisition of real estate and land
|
$
|
1,265
|
|
|
$
|
1,902
|
|
Development and capital improvements
|
112,927
|
|
|
101,438
|
|
||
Real estate joint ventures and partnerships - Investments
|
25,731
|
|
|
31,053
|
|
||
Total
|
$
|
139,923
|
|
|
$
|
134,393
|
|
Covenant
|
|
Restriction
|
|
Actual
|
Debt to Asset Ratio
|
|
Less than 60.0%
|
|
36.4%
|
Secured Debt to Asset Ratio
|
|
Less than 40.0%
|
|
6.8%
|
Fixed Charge Ratio
|
|
Greater than 1.5
|
|
4.8
|
Unencumbered Asset Test
|
|
Greater than 150%
|
|
299.8%
|
|
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
|
$
|
1,727,111
|
|
|
$
|
27,486
|
|
|
$
|
106,750
|
|
|
$
|
106,750
|
|
|
$
|
1,486,125
|
|
Secured Debt
|
422,348
|
|
|
5,372
|
|
|
102,264
|
|
|
49,623
|
|
|
265,089
|
|
|||||
Lease Payments
|
111,357
|
|
|
680
|
|
|
4,990
|
|
|
4,314
|
|
|
101,373
|
|
|||||
Other Obligations
(2)
|
64,421
|
|
|
30,695
|
|
|
33,726
|
|
|
|
|
|
|||||||
Total Contractual Obligations
|
$
|
2,325,237
|
|
|
$
|
64,233
|
|
|
$
|
247,730
|
|
|
$
|
160,687
|
|
|
$
|
1,852,587
|
|
(1)
|
Includes principal and interest with interest on variable-rate debt calculated using rates at
September 30, 2018
. Also, excludes a
$64.1 million
debt service guaranty liability. See Note 5 for additional information.
|
(2)
|
Other obligations include income and real estate tax payments and commitments associated with our secured debt. Contributions to our retirement plan were fully funded for 2018, and therefore are excluded from the above table. See Note 12 for additional information.
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income attributable to common shareholders
|
$
|
42,981
|
|
|
$
|
72,629
|
|
|
$
|
268,094
|
|
|
$
|
167,307
|
|
Depreciation and amortization of real estate
|
37,784
|
|
|
41,240
|
|
|
125,659
|
|
|
125,379
|
|
||||
Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships
|
3,035
|
|
|
3,453
|
|
|
9,480
|
|
|
10,640
|
|
||||
Impairment of operating properties and real estate equity investments
|
2,398
|
|
|
—
|
|
|
2,398
|
|
|
12,007
|
|
||||
Gain on sale of property and interests in real estate equity investments
|
(16,541
|
)
|
|
(38,548
|
)
|
|
(172,280
|
)
|
|
(86,266
|
)
|
||||
Gain on dispositions of unconsolidated real estate joint ventures and partnerships
|
(2,714
|
)
|
|
(28
|
)
|
|
(6,296
|
)
|
|
(1,978
|
)
|
||||
Provision (benefit) for income taxes
(1)
|
1,296
|
|
|
71
|
|
|
1,779
|
|
|
(1,943
|
)
|
||||
Noncontrolling interests and other
(2)
|
7,723
|
|
|
(451
|
)
|
|
8,848
|
|
|
5,955
|
|
||||
NAREIT FFO – basic
|
75,962
|
|
|
78,366
|
|
|
237,682
|
|
|
231,101
|
|
||||
Income attributable to operating partnership units
|
528
|
|
|
515
|
|
|
1,584
|
|
|
1,567
|
|
||||
NAREIT FFO – diluted
|
76,490
|
|
|
78,881
|
|
|
239,266
|
|
|
232,668
|
|
||||
Adjustments to Core FFO:
|
|
|
|
|
|
|
|
||||||||
Other impairment loss
|
—
|
|
|
—
|
|
|
—
|
|
|
3,029
|
|
||||
(Benefit) provision for income taxes
(3)
|
(1,494
|
)
|
|
—
|
|
|
(1,494
|
)
|
|
(952
|
)
|
||||
Loss (gain) on extinguishment of debt including related swap activity
|
368
|
|
|
—
|
|
|
(3,090
|
)
|
|
—
|
|
||||
Lease terminations
|
—
|
|
|
—
|
|
|
(10,023
|
)
|
|
—
|
|
||||
Storm damage costs
|
—
|
|
|
804
|
|
|
—
|
|
|
804
|
|
||||
Other
|
(535
|
)
|
|
—
|
|
|
(775
|
)
|
|
2,904
|
|
||||
Core FFO – diluted
|
$
|
74,829
|
|
|
$
|
79,685
|
|
|
$
|
223,884
|
|
|
$
|
238,453
|
|
|
|
|
|
|
|
|
|
||||||||
FFO weighted average shares outstanding – basic
|
127,525
|
|
|
127,801
|
|
|
127,651
|
|
|
127,734
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
Share options and awards
|
792
|
|
|
844
|
|
|
809
|
|
|
877
|
|
||||
Operating partnership units
|
1,432
|
|
|
1,432
|
|
|
1,432
|
|
|
1,450
|
|
||||
FFO weighted average shares outstanding – diluted
|
129,749
|
|
|
130,077
|
|
|
129,892
|
|
|
130,061
|
|
||||
|
|
|
|
|
|
|
|
||||||||
NAREIT FFO per common share – basic
|
$
|
.60
|
|
|
$
|
.61
|
|
|
$
|
1.86
|
|
|
$
|
1.81
|
|
|
|
|
|
|
|
|
|
||||||||
NAREIT FFO per common share – diluted
|
$
|
.59
|
|
|
$
|
.61
|
|
|
$
|
1.84
|
|
|
$
|
1.79
|
|
|
|
|
|
|
|
|
|
||||||||
Core FFO per common share – diluted
|
$
|
.58
|
|
|
$
|
.61
|
|
|
$
|
1.72
|
|
|
$
|
1.83
|
|
|
Three Months Ended
September 30, 2018 |
|
Nine Months Ended
September 30, 2018 |
||
Beginning of the period
|
179
|
|
|
183
|
|
Properties added:
|
|
|
|
||
Acquisitions
|
—
|
|
|
6
|
|
New Developments
|
—
|
|
|
1
|
|
Redevelopments
|
2
|
|
|
4
|
|
Properties removed:
|
|
|
|
||
Dispositions
|
(4
|
)
|
|
(17
|
)
|
Other
|
(1
|
)
|
|
(1
|
)
|
End of the period
|
176
|
|
|
176
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income attributable to common shareholders
|
$
|
42,981
|
|
|
$
|
72,629
|
|
|
$
|
268,094
|
|
|
$
|
167,307
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
Net income attributable to noncontrolling interests
|
10,293
|
|
|
1,844
|
|
|
14,020
|
|
|
12,755
|
|
||||
(Benefit) provision for income taxes
|
(99
|
)
|
|
577
|
|
|
1,368
|
|
|
(2,035
|
)
|
||||
Interest expense, net
|
15,996
|
|
|
19,850
|
|
|
47,685
|
|
|
61,405
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||
Gain on sale of property
|
(17,079
|
)
|
|
(38,579
|
)
|
|
(173,077
|
)
|
|
(86,566
|
)
|
||||
Equity in earnings of real estate joint ventures and partnership interests
|
(8,022
|
)
|
|
(5,219
|
)
|
|
(19,333
|
)
|
|
(17,966
|
)
|
||||
Interest and other income/expense
|
(1,847
|
)
|
|
(1,398
|
)
|
|
(4,735
|
)
|
|
(4,210
|
)
|
||||
Operating Income
|
42,223
|
|
|
49,704
|
|
|
134,022
|
|
|
130,690
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||
Revenue adjustments
(1)
|
(3,945
|
)
|
|
(4,349
|
)
|
|
(21,985
|
)
|
|
(12,569
|
)
|
||||
Add:
|
|
|
|
|
|
|
|
||||||||
Property management fees
|
722
|
|
|
672
|
|
|
2,219
|
|
|
2,252
|
|
||||
Depreciation and amortization
|
38,042
|
|
|
41,509
|
|
|
126,558
|
|
|
126,115
|
|
||||
Impairment loss
|
2,398
|
|
|
—
|
|
|
2,398
|
|
|
15,012
|
|
||||
General and administrative
|
5,971
|
|
|
6,450
|
|
|
17,715
|
|
|
20,252
|
|
||||
Acquisition costs
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
Other
(2)
|
279
|
|
|
1,103
|
|
|
(33
|
)
|
|
4,384
|
|
||||
Net Operating Income
|
85,690
|
|
|
95,089
|
|
|
260,894
|
|
|
286,137
|
|
||||
Less: NOI related to consolidated entities not defined as same property and noncontrolling interests
|
(2,866
|
)
|
|
(14,131
|
)
|
|
(13,148
|
)
|
|
(44,733
|
)
|
||||
Add: Pro rata share of unconsolidated entities defined as same property
|
8,685
|
|
|
8,551
|
|
|
25,424
|
|
|
25,837
|
|
||||
Same Property Net Operating Income
|
91,509
|
|
|
89,509
|
|
|
273,170
|
|
|
267,241
|
|
||||
Less: Redevelopment Net Operating Income
|
(8,411
|
)
|
|
(8,166
|
)
|
|
(25,819
|
)
|
|
(24,576
|
)
|
||||
Same Property Net Operating Income excluding Redevelopments
|
$
|
83,098
|
|
|
$
|
81,343
|
|
|
$
|
247,351
|
|
|
$
|
242,665
|
|
(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.
|
|
|
(a)
|
|
(b)
|
|
(c)
|
|
(d)
|
|||
Period
|
|
Total Number of Shares Purchased
(1)
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Program
|
|
Maximum Dollar Value of Shares that May Yet be Purchased Under the Program
|
|||
July 1, 2018 to July 31, 2018
|
|
28
|
|
|
$
|
30.32
|
|
|
|
|
|
August 1, 2018 to August 31, 2018
|
|
13
|
|
|
31.08
|
|
|
|
|
|
|
Total
|
|
41
|
|
|
$
|
30.56
|
|
|
|
|
|
|
WEINGARTEN REALTY INVESTORS
|
|
|
(Registrant)
|
|
|
|
|
|
By:
|
/s/ Andrew M. Alexander
|
|
|
Andrew M. Alexander
|
|
|
President and Chief Executive Officer
|
|
|
|
|
By:
|
/s/ Joe D. Shafer
|
|
|
Joe D. Shafer
|
|
|
Senior Vice President/Chief Accounting Officer
|
|
|
(Principal Accounting Officer)
|
(a)
|
|
Exhibits:
|
10.1*
|
—
|
|
10.2*
|
—
|
|
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.
|
|
|
WEINGARTEN REALTY INVESTORS
|
By:
|
/s/ Stephen C. Richter
|
Name:
|
Stephen C. Richter
|
Title:
|
Executive Vice President/CFO
|
|
Weingarten Realty Investors
|
By:
|
/s/ Stephen C. Richter
|
Name:
|
Stephen C. Richter
|
Title:
|
Executive Vice President /CFO
|
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
|
|