Attached files

file filename
8-K - 8-K - WEINGARTEN REALTY INVESTORS /TX/wri-20161231x8kearningsrel.htm


Exhibit 99.1

a2016supfininfocvr4thqtr117v.jpg





wrisupplementallogo122016.jpg
 
 
 
Table of Contents
Page
Quarterly Earnings Press Release
i - x
Company Information
1
 
 
 
Financial Summary
 
 
Condensed Consolidated Statements of Income
3
 
Condensed Consolidated Balance Sheets
4
 
Funds From Operations Attributable to Common Shareholders
5
 
Supplemental Income Statement Detail
6
 
Supplemental Balance Sheet Detail
7
 
Capitalization and Debt Coverage Ratios
8
 
Guidance
9
 
 
 
Investment Activity
 
 
Capital Expenditures
11
 
New Development / Redevelopment
12 -13
 
Land Held for Development
14
 
Disposition and Acquisition Summary
15
 
 
 
Summary of Debt
 
 
Debt Information
17
 
Debt Information Additional Disclosure
18
 
Schedule of Maturities
19
 
Schedule of Maturities Additional Disclosure
20
 
 
 
Joint Ventures
 
 
Unconsolidated Joint Venture Financial Statements at 100%
22
 
Unconsolidated Joint Venture Financial Statements at Pro rata Share
23
 
Investments in Unconsolidated Real Estate Joint Ventures & Partnerships at 100%
24
 
Unconsolidated Joint Venture Mortgage Debt Information at 100%
25
 
Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure
26
 
 
 
Portfolio Summary
 
 
Tenant Diversification by Percent of Base Minimum Rent
28
 
Portfolio Operating Information
29 - 30
 
Total Net Operating Income by Geographic Region
31
 
 
 
Property Listing
 
 
Summary Property Listing
33
 
Property Listing
34 - 42
 
Ground Lease Commitments
43
 
 
 
Other Topics of Interest
 
 
At-The-Market Program Inception-To-Date
45
 
Ground Lease Summary
46
 
 
 
Corporate Profile
 
 
 
 
Weingarten Realty Investors is a real estate investment trust organized under the Texas Business Organizations Code that, through its predecessor entity, began the ownership and development of shopping centers and other commercial real estate in 1948. As of December 31, 2016, we owned or operated under long-term leases, interests in 220 properties which are located in 18 states that span the United States from coast to coast. These properties represent approximately 44.7 million square feet of which our interests in these properties aggregated approximately 28.5 million square feet of leasable area. Our properties were 94.3% leased as of December 31, 2016, and historically our portfolio occupancy rate has never been below 90%.
 
 
 
 
 
www.weingarten.com
 



wriedgarpressrelease122016a.jpg
2600 Citadel Plaza Drive
P.O. Box 924133
Houston, Texas 77292-4133

NEWS RELEASE

Information: Michelle Wiggs, Phone: (713) 866-6050


WEINGARTEN REALTY
REPORTS STRONG QUARTER AND A 5.5% DIVIDEND INCREASE

HOUSTON, February 21, 2017 (BUSINESS WIRE) -- Weingarten Realty (NYSE: WRI) announced today the results of its operations for the fourth quarter and full year ended December 31, 2016. The supplemental financial package with additional information can be found on the Company's website under the Investor Relations tab.
Fourth Quarter and Full Year Operating and Financial Highlights
Net income attributable to common shareholders (“Net Income”) was $0.34 per diluted share (hereinafter “per share”) for the quarter and $1.87 per share for the year compared to $0.38 and $1.29 per share for the respective periods in 2015;

Core Funds From Operations Attributable to Common Shareholders ("Core FFO") increased 8.9% to $0.61 per share for the fourth quarter of 2016 and 7.3% to $2.34 per share for the full year 2016 compared to comparable 2015 periods;

Same Property Net Operating Income (“SPNOI”) including redevelopments increased by 3.8% over the fourth quarter of 2015 and by 3.3% over the full year 2015;

Rental rates on new leases and renewals completed during the year were up 26.7% and 10.2%, respectively;

Acquisitions totaled $515 million for the year;

Dispositions totaled $223 million for the year; and

Common dividends per share increased 5.5% to $0.385 per quarter or $1.54 on an annualized basis.

Financial Results
The Company reported Net Income of $44.1 million or $0.34 per share for the fourth quarter of 2016, as compared to $47.3 million or $0.38 per share for the same period in 2015. This decrease was due primarily to an increase in net income attributable to noncontrolling interests due to higher gains on sales of properties in 2016. For the year, Net Income was $238.9 million or $1.87 per share for 2016 compared to $160.8 million or $1.29 per share for 2015. This increase was due primarily to higher gains on sales of properties in 2016.
Funds From Operations Attributable to Common Shareholders in accordance with the National Association of Real Estate Investment Trusts definition (“NAREIT FFO”) was $78.9 million or $0.61 per share for the

i




fourth quarter of 2016 compared to $71.4 million or $0.57 per share for 2015. The increase is primarily due to increased income from the existing portfolio, incremental income from our new developments and redevelopments, and the significant acquisitions completed in 2016. Reduced interest expense from favorable debt refinancings also contributed to the increase; however, these increases were offset by the dilution resulting from the issuance of common shares during 2015 and 2016. For the year, NAREIT FFO was $293.7 million or $2.28 per share for 2016 compared to $260.0 million or $2.07 per share for 2015. Included in NAREIT FFO for 2016 were deferred taxes related to gains on property sales and property acquisitions, the write-off of new development pursuit costs and costs related to a term loan commitment. Each of these items is added back in arriving at Core FFO for 2016.
Core FFO for the quarter ended December 31, 2016 was $79.4 million or $0.61 per share compared to $70.7 million or $0.56 per share for the same quarter of last year, an increase of 8.9% on a per share basis. For the full year, Core FFO was $300.9 million or $2.34 per share for 2016 compared to $274.8 million or $2.18 per share for 2015, an increase of 7.3% on a per share basis.
A reconciliation of Net Income to NAREIT FFO and Core FFO is included herein.
Operating Results
For the period ending December 31, 2016, the Company’s operating highlights were as follows:
 
Q4 2016
YTD
Occupancy (Signed Basis):
 
 
Occupancy - Total
94.3%
 
Occupancy - Small Shop Spaces
90.6%
 
Occupancy - Same Property Portfolio
95.6%
 
 
 
 
Same Property Net Operating Income, with redevelopments
3.8%
3.3%
 
 
 
Rental Rate Growth - Total:
12.8%
13.1%
New Leases
22.4%
26.7%
Renewals
11.0%
10.2%
 
 
 
Leasing Transactions:
 
 
Number of New Leases
78
348
New Leases - Annualized Revenue (in millions)
$5.1
$22.7
Number of Renewals
178
739
Renewals - Annualized Revenue (in millions)
$14.8
$59.6

A reconciliation of Net Income to SPNOI is included herein.
Portfolio Activity
During the quarter, the Company closed $19.9 million of acquisitions including:
Two freestanding buildings adjacent to the Company’s River Oaks Shopping Center that will facilitate planned future redevelopment at this premier, inner-city Houston location.

A vacant 96,000 square foot former Target building adjacent to the Company’s highly successful Fiesta Trails shopping center in San Antonio which the Company believes it can profitably redevelop.


ii




This brought the Company’s acquisitions for the year to $514.8 million.

The highlights of the Company’s new development program are as follows:

Purchased 5.2 acres of land that will be the site of The Gateway Alexandria, a premier, mixed-use development in Alexandria, Virginia. This project will include 282 multi-family units, 100,000 square feet of retail anchored by a 62,000 square foot Harris Teeter grocery store, 23,000 square feet of office and a below-grade parking garage. The Company’s net investment upon completion is estimated at $180 million before the planned sale of the majority of the office and all of the residential components. This high-barrier, infill site has impressive demographics within three miles of 290,000 people with average incomes of about $108,000 and with nearly 62% of the population having college degrees. The Company has engaged a prominent residential developer to assist in the development of the property and the leasing and management of the residential component.

Executed a partnership agreement with a prominent residential developer for the development of Columbia Pike, a premier, mixed-use project in Arlington, Virginia. This project will include 365 multi-family units and 72,000 square feet of retail anchored by a 50,000 square foot Harris Teeter grocery store. The Company’s prorata net investment upon completion is estimated at $135 million before the sale of the residential component. The Company expects to purchase the land and commence development in April of 2017.

Stabilized Nottingham Commons, a $46 million development in White Marsh, Maryland anchored by MOM’s Organic Market, Petco, TJ Maxx and DSW. This project was completed in 27 months and is generating an 8% return.

Currently have four projects including all of the above, under development representing an estimated final investment of $391.9 million and nine redevelopments underway representing $61.9 million of incremental investment.

During the fourth quarter, the Company sold four land parcels, five shopping centers held in joint ventures and one wholly-owned center for $24.9 million, bringing the dispositions for the year to $222.6 million.

Balance Sheet
The Company’s credit metrics remain very strong at quarter end with Net Debt to EBITDA at 5.9 times and Debt to Total Market Cap at 33.7%. Debt maturities for 2017 are $86.7 million.


iii




2017 Guidance

The Company’s guidance for 2017 is as follows:
 
2017 Guidance
NAREIT FFO (per diluted share)
$2.36 - $2.42
Core FFO (per diluted share)
$2.37 - $2.43
Acquisitions
$125 - $225 million
Re / New Development
$135 - $235 million
Dispositions
$125 - $225 million
Same Property NOI with redevelopments
2.50% - 3.50%
Same Property NOI w/o redevelopments
2.00% - 3.00%

Dividends

The Board of Trust Managers declared a quarterly cash dividend of $0.385 per common share payable on March 15, 2017 to shareholders of record on March 8, 2017, representing a 5.5% increase on an annualized basis.

Conference Call Information

The Company also announced that it will host a live webcast of its quarterly conference call on February 22, 2017 at 10:00 a.m. Central Time. The live webcast can be accessed via the Company’s website at www.weingarten.com. Alternatively, if you are not able to access the call on the web, you can listen live by phone by calling (888) 771-4371 (conference ID # 43147576). A replay will be available through the Company’s website starting approximately two hours following the live call.

About Weingarten Realty Investors

Weingarten Realty Investors (NYSE: WRI) is a shopping center owner, manager and developer. At December 31, 2016, the Company owned or operated under long-term leases, either directly or through its interest in real estate joint ventures or partnerships, a total of 220 properties which are located in 18 states spanning the country from coast to coast. These properties represent approximately 44.7 million square feet of which our interests in these properties aggregated approximately 28.5 million square feet of leasable area. To learn more about the Company’s operations and growth strategies, please visit www.weingarten.com.

Forward-Looking Statements

Statements included herein that state the Company’s or Management’s intentions, hopes, beliefs, expectations or predictions of the future are “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995 which by their nature, involve known and unknown risks and uncertainties. The Company’s actual results, performance or achievements could differ materially from those expressed or implied by such statements. Reference is made to the Company’s regulatory filings with the Securities and Exchange Commission for information or factors that may impact the Company’s performance.

Projections involve numerous assumptions such as rental income (including assumptions on percentage rent), interest rates, tenant defaults, occupancy rates, volume and pricing of properties held for disposition, volume and pricing of acquisitions, expenses (including salaries and employee costs), insurance costs and numerous

iv




other factors. Not all of these factors are determinable at this time and actual results may vary from the projected results, and may be above or below the ranges indicated. The above ranges represents management’s estimate of results based upon these assumptions as of the date of this press release. Accordingly, there is no assurance that our projections will be realized.


Weingarten Realty Investors
(in thousands, except per share amounts)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 




Three Months Ended
December 31,

Twelve Months Ended
December 31,




2016

2015

2016

2015
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)

(Unaudited)
Rentals, net
$
139,507


$
127,242


$
537,265


$
502,464

Other Income
3,356


2,412


12,290


10,380


Total Revenues
142,863


129,654


549,555


512,844

Depreciation and Amortization
43,374


37,011


162,535


145,940

Operating Expense
25,896


25,168


98,855


94,244

Real Estate Taxes, net
16,213


14,394


66,358


60,289

Impairment Loss
55




98


153

General and Administrative Expense
7,193


7,503


27,266


27,524


Total Expenses
92,731


84,076


355,112


328,150

Operating Income
50,132


45,578


194,443


184,694

Interest Expense, net
(21,711
)

(20,426
)

(83,003
)

(87,783
)
Interest and Other Income
729


2,311


2,569


4,563

Gain on Sale and Acquisition of Real Estate Joint Venture and Partnership Interests
1,915




48,322


879

Equity in Earnings of Real Estate Joint Ventures and Partnerships, net
5,531


5,620


20,642


19,300

Benefit (Provision) for Income Taxes
164


239


(6,856
)

(52
)

Income from Continuing Operations
36,760


33,322


176,117


121,601

Gain on Sale of Property
32,416


15,704


100,714


59,621

Net Income
69,176


49,026


276,831


181,222

Less:
Net Income Attributable to Noncontrolling Interests
(25,034
)

(1,751
)

(37,898
)

(6,870
)
Net Income Adjusted for Noncontrolling Interests
44,142


47,275


238,933


174,352

Less:
Preferred Share Dividends






(3,830
)
Less:
Redemption Costs of Preferred Shares






(9,687
)
Net Income Attributable to Common Shareholders -- Basic
$
44,142


$
47,275


$
238,933


$
160,835

Net Income Attributable to Common Shareholders -- Diluted
$
44,142


$
47,746


$
240,929


$
160,835



v




Weingarten Realty Investors
(in thousands)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 
December 31,
2016
 
December 31,
2015
 
 
 
 
(Unaudited)
 
(Audited)
CONDENSED CONSOLIDATED BALANCE SHEETS
 
 
 
ASSETS
 
 
 
Property
$
4,789,145

 
$
4,262,959

Accumulated Depreciation
(1,184,546
)
 
(1,087,642
)
Property Held for Sale, net
479

 
34,363

Investment in Real Estate Joint Ventures and Partnerships, net
289,192

 
267,041

Unamortized Lease Costs, net
208,063

 
137,609

Accrued Rent and Accounts Receivable, net
94,466

 
84,782

Cash and Cash Equivalents
16,257

 
22,168

Restricted Deposits and Mortgage Escrows
25,022

 
3,074

Other, net
188,850

 
177,591

 
             Total Assets
$
4,426,928

 
$
3,901,945

 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt, net
$
2,356,528

 
$
2,113,277

Accounts Payable and Accrued Expenses
116,859

 
112,205

Other, net
191,887

 
131,453

 
Total Liabilities
2,665,274

 
2,356,935

 
 
 
 
 
 
 
Commitments and Contingencies

 

Deferred Compensation Share Awards
44,758

 

 
 
 
 
EQUITY
 
 
 
Common Shares of Beneficial Interest
3,885

 
3,744

Additional Paid-In Capital
1,718,101

 
1,616,242

Net Income Less Than Accumulated Dividends
(177,647
)
 
(222,880
)
Accumulated Other Comprehensive Loss
(9,161
)
 
(7,644
)
 
Shareholders' Equity
1,535,178

 
1,389,462

Noncontrolling Interests
181,718

 
155,548

 
             Total Liabilities and Equity
$
4,426,928

 
$
3,901,945


vi




Non-GAAP Financial Measures

Certain aspects of our key performance indicators are considered non-GAAP financial measures. Management uses these measures along with our Generally Accepted Accounting Principles ("GAAP") financial statements in order to evaluate our operating results. Management believes these additional measures provide users of our financial information additional comparable indicators of our industry, as well as, our performance.

Funds from Operations Attributable to Common Shareholders
The National Association of Real Estate Investment Trusts ("NAREIT") defines NAREIT FFO as net income (loss) attributable to common shareholders computed in accordance with GAAP, excluding extraordinary items and gains or losses from sales of operating real estate assets and interests in real estate equity investments, plus depreciation and amortization of operating properties and impairment of depreciable real estate and in substance real estate equity investments, including our share of unconsolidated real estate joint ventures and partnerships. The Company calculates NAREIT FFO in a manner consistent with the NAREIT definition.

Management believes NAREIT FFO is a widely recognized measure of REIT operating performance which provides our shareholders with a relevant basis for comparison among other REITs. Management uses NAREIT FFO as a supplemental internal measure to conduct and evaluate our business because there are certain limitations associated with using GAAP net income by itself as the primary measure of our operating performance. Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, management believes that the presentation of operating results for real estate companies that uses historical cost accounting is insufficient by itself. There can be no assurance that NAREIT FFO presented by the Company is comparable to similarly titled measures of other REITs.

The Company also presents Core FFO as an additional supplemental measure as it is more reflective of the core operating performance of our portfolio of properties. Core FFO is defined as NAREIT FFO excluding charges and gains related to non-cash and non-operating transactions and other events that hinder the comparability of operating results. Specific examples of items excluded from Core FFO include, but are not limited to, gains or losses associated with the extinguishment of debt or other liabilities, impairments of land, transactional costs associated with acquisition and development activities, certain deferred tax provisions/benefits, redemption costs of preferred shares and gains on the disposal of non-real estate assets. NAREIT FFO and Core FFO should not be considered as alternatives to net income or other measurements under GAAP as indicators of operating performance or to cash flows from operating, investing or financing activities as measures of liquidity. NAREIT FFO and Core FFO do not reflect working capital changes, cash expenditures for capital improvements or principal payments on indebtedness.


vii




NAREIT FFO and Core FFO is calculated as follows (in thousands):
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2016
 
2015
 
2016
 
2015
 
(Unaudited)
 
(Unaudited)
Net income attributable to common shareholders
$
44,142

 
$
47,275

 
$
238,933

 
$
160,835

Depreciation and amortization
42,245

 
36,350

 
159,938

 
143,067

Depreciation and amortization of unconsolidated real estate joint ventures and partnerships
3,774

 
3,849

 
15,118

 
14,451

Impairment of operating properties and real estate equity investments

 

 

 
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
(11,177
)
 
(15,625
)
 
(72,552
)
 
(60,309
)
(Gain) on dispositions of unconsolidated real estate joint ventures and partnerships
(538
)
 
(943
)
 
(3,693
)
 
(1,558
)
Other
(8
)
 
(6
)
 
(16
)
 
(10
)
NAREIT FFO – basic
78,438

 
70,900

 
291,656

 
258,126

Income attributable to operating partnership units
499

 
471

 
1,996

 
1,903

NAREIT FFO – diluted
78,937

 
71,371

 
293,652

 
260,029

Adjustments to Core FFO:
 
 
 
 
 
 
 
Redemption costs of preferred shares

 

 

 
9,749

Deferred tax expense, net

 

 
7,024

 

Acquisition costs
622

 
305

 
1,782

 
1,007

Other impairment loss, net of tax
55

 

 
98

 

(Gain) loss on extinguishment of debt

 

 
(1,679
)
 
6,100

Other, net of tax
(254
)
 
(952
)
 
17

 
(2,113
)
Core FFO – diluted
$
79,360

 
$
70,724

 
$
300,894

 
$
274,772

 
 
 
 
 
 
 
 
FFO weighted average shares outstanding – basic
127,476

 
123,357

 
126,048

 
123,037

Effect of dilutive securities:
 
 
 
 
 
 
 
Share options and awards
933

 
1,258

 
1,059

 
1,292

Operating partnership units
1,462

 
1,462

 
1,462

 
1,472

FFO weighted average shares outstanding – diluted
129,871

 
126,077

 
128,569

 
125,801

 
 
 
 
 
 
 
 
NAREIT FFO per common share – basic
$
.62

 
$
.57

 
$
2.31

 
$
2.10

 
 
 
 
 
 
 
 
NAREIT FFO per common share – diluted
$
.61

 
$
.57

 
$
2.28

 
$
2.07

 
 
 
 
 
 
 
 
Core FFO per common share – diluted
$
.61

 
$
.56

 
$
2.34

 
$
2.18


viii




Same Property Net Operating Income
Management considers SPNOI an important additional financial measure because it reflects only those income and expense items that are incurred at the property level and when compared across periods, reflects the impact on operations from trends in occupancy rates, rental rates and operating costs. The Company calculates this most useful measurement by determining our proportional share of SPNOI from all owned properties, including the Company’s share of SPNOI from unconsolidated joint ventures and partnerships, which cannot be readily determined under GAAP measurements and presentation. Although SPNOI (see page 1 of the supplemental disclosure regarding this presentation and limitations thereof) is a widely used measure among REITs, there can be no assurance that SPNOI presented by the Company is comparable to similarly titled measures of other REITs. Additionally, the Company does not control these unconsolidated joint ventures and partnerships, and the assets, liabilities, revenues or expenses of these joint ventures and partnerships, as presented, do not represent its legal claim to such items.
Properties are included in the SPNOI calculation if they are owned and operated for the entirety of the most recent two fiscal year periods, except for properties for which significant redevelopment or expansion occurred during either of the periods presented, and properties classified as discontinued operations. While there is judgment surrounding changes in designations, management moves new development and redevelopment properties once they have stabilized, which is typically upon attainment of 90% occupancy. A rollforward of the properties included in the Company’s same property designation is as follows:


 
Three Months Ended
December 31, 2016
 
Twelve Months Ended
December 31, 2016
Beginning of the period
200

 
206

Properties added:
 
 
 
Acquisitions

 
1

Redevelopments

 
11

Other

 
1

Properties removed:
 
 
 
Dispositions
(6
)
 
(16
)
Redevelopments

 
(5
)
Other
(1
)
 
(5
)
End of the period
193

 
193



ix




The Company calculates SPNOI using operating income as defined by GAAP excluding property management fees, certain non-cash revenues and expenses such as straight-line rental revenue and the related reversal of such amounts upon early lease termination, depreciation, amortization, impairment losses, general and administrative expenses, acquisition costs and other items such as lease cancellation income, environmental abatement costs and demolition expenses. Consistent with the capital treatment of such costs under GAAP, tenant improvements, leasing commissions and other direct leasing costs are excluded from SPNOI. A reconciliation of Net Income to SPNOI is as follows (in thousands):
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2016
 
2015
 
2016
 
2015
 
(Unaudited)
 
(Unaudited)
Net income attributable to common shareholders
$
44,142

 
$
47,275

 
$
238,933

 
$
160,835

Add:
 
 
 
 
 
 
 
Redemption costs of preferred shares

 

 

 
9,687

Dividends on preferred shares

 

 

 
3,830

Net income attributable to noncontrolling interests
25,034

 
1,751

 
37,898

 
6,870

(Benefit) provision for income taxes
(164
)
 
(239
)
 
6,856

 
52

Interest expense, net
21,711

 
20,426

 
83,003

 
87,783

Less:
 
 
 
 
 
 
 
Gain on sale of property
(32,416
)
 
(15,704
)
 
(100,714
)
 
(59,621
)
Equity in earnings of real estate joint ventures and partnership interests
(5,531
)
 
(5,620
)
 
(20,642
)
 
(19,300
)
Gain on sale and acquisition of real estate joint venture and partnership interests
(1,915
)
 

 
(48,322
)
 
(879
)
Interest and other income
(729
)
 
(2,311
)
 
(2,569
)
 
(4,563
)
Operating Income
50,132

 
45,578

 
194,443

 
184,694

Less:
 
 
 
 
 
 
 
Revenue adjustments (1)
(4,959
)
 
(2,870
)
 
(16,364
)
 
(11,973
)
Add:
 
 
 
 
 
 
 
Property management fees
681

 
680

 
2,854

 
2,958

Depreciation and amortization
43,374

 
37,011

 
162,535

 
145,940

Impairment loss
55

 

 
98

 
153

General and administrative
7,193

 
7,503

 
27,266

 
27,524

Acquisition costs
614

 
303

 
1,350

 
968

Other (2)
(246
)
 
191

 
72

 
481

Net Operating Income
96,844

 
88,396

 
372,254

 
350,745

Less: NOI related to consolidated entities not defined as same property and noncontrolling interests
(14,214
)
 
(8,775
)
 
(45,986
)
 
(35,658
)
Add: Pro rata share of unconsolidated entities defined as same property
7,937

 
7,600

 
30,516

 
30,190

Same Property Net Operating Income
$
90,567

 
$
87,221

 
$
356,784

 
$
345,277

___________________
(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 and demolition expenses.


x



Weingarten Realty Investors
Company Information



Corporate Office
 
 
 
2600 Citadel Plaza Drive
 
P. O. Box 924133
 
Houston, TX 77292-4133
 
713-866-6000
 
www.weingarten.com
 
 
 
Stock Listings
 
 
 
New York Stock Exchange:
 
Common Shares
WRI
 
 

Forward-Looking Statements
This supplement, together with other statements and information publicly disseminated by us, contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and include this statement for purposes of complying with these safe harbor provisions. These forward-looking statements relate to the company’s intentions, beliefs, expectations or projections of the future. It is important to note that the company’s actual results could differ materially from those projected in such forward-looking statements. Factors which may cause actual results to differ materially from current expectations include, but are not limited to: (i) disruptions in financial markets, (ii) general economic and local real estate conditions, (iii) the inability of major tenants to continue paying their rent obligations due to bankruptcy, insolvency or general downturn in their business, (iv) financing risks, such as the inability to obtain equity, debt, or other sources of financing on favorable terms, (v) changes in governmental laws and regulations, (vi) the level and volatility of interest rates, (vii) the availability of suitable acquisition opportunities, (viii) the ability to dispose of properties, (ix) changes in expected development activity, (x) increases in operating costs, (xi) tax matters, including the failure to qualify as a real estate investment trust, and (xii) investments through real estate joint ventures and partnerships, which involve risks not present in investments in which we are the sole investor. Accordingly, there is no assurance that our expectations will be realized.

Pro rata Financial Information
Included herein is certain financial information presented on a pro rata share basis as we believe this information assists users of our financial information in understanding our proportionate economic interest in the operating results of our portfolio of properties. Such amounts include WRI’s proportional share of each financial line item or operational metric for both our consolidated and unconsolidated joint ventures and partnerships. Multiplying a financial statement line item or operational metric of an investee and adding it to WRI’s totals may not accurately depict the legal and economic implications of holding a non-controlling interest in the investee, nor does WRI control any of the investees presented under the equity method of accounting. Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles.





Page 1












Financial Summary




Weingarten Realty Investors
Condensed Consolidated Statements of Income
(in thousands, except per share amounts)

 
Three Months Ended
December 31,
 
Twelve Months Ended December 31,
 
2016
 
2015
 
2016
 
2015
 
2014
 
2013
 
2012
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
Rentals, net
$
139,507

 
$
127,242

 
$
537,265

 
$
502,464

 
$
503,128

 
$
477,340

 
$
439,993

Other
3,356

 
2,412

 
12,290

 
10,380

 
11,278

 
11,855

 
11,184

Total
142,863

 
129,654

 
549,555

 
512,844

 
514,406

 
489,195

 
451,177

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
43,374

 
37,011

 
162,535

 
145,940

 
150,356

 
146,763

 
127,703

Operating
25,896

 
25,168

 
98,855

 
94,244

 
95,318

 
97,099

 
88,924

Real estate taxes, net
16,213

 
14,394

 
66,358

 
60,289

 
60,768

 
57,515

 
52,066

Impairment loss
55

 

 
98

 
153

 
1,024

 
2,579

 
9,585

General and administrative
7,193

 
7,503

 
27,266

 
27,524

 
24,902

 
25,371

 
28,538

Total
92,731

 
84,076

 
355,112

 
328,150

 
332,368

 
329,327

 
306,816

Operating Income
50,132

 
45,578

 
194,443

 
184,694

 
182,038

 
159,868

 
144,361

Interest Expense, net
(21,711
)
 
(20,426
)
 
(83,003
)
 
(87,783
)
 
(94,725
)
 
(96,312
)
 
(106,248
)
Interest and Other Income, net
729

 
2,311

 
2,569

 
4,563

 
3,756

 
7,685

 
6,047

Gain on Sale and Acquisition of Real Estate Joint Venture
 and Partnership Interests
1,915

 

 
48,322

 
879

 
1,718

 
33,670

 
14,203

Equity in Earnings (Losses) of Real Estate Joint Ventures
 and Partnerships, net (a)
5,531

 
5,620

 
20,642

 
19,300

 
22,317

 
35,112

 
(1,558
)
Benefit (Provision) for Income Taxes
164

 
239

 
(6,856
)
 
(52
)
 
1,261

 
(7,046
)
 
75

Income from Continuing Operations
36,760

 
33,322

 
176,117

 
121,601

 
116,365

 
132,977

 
56,880

Operating Income from Discontinued Operations

 

 

 

 
342

 
12,214

 
25,918

Gain on Sale of Property from Discontinued Operations

 

 

 

 
44,582

 
119,203

 
68,619

Income from Discontinued Operations

 

 

 

 
44,924

 
131,417

 
94,537

Gain on Sale of Property
32,416

 
15,704

 
100,714

 
59,621

 
146,290

 
762

 
1,004

Net Income
69,176

 
49,026

 
276,831

 
181,222

 
307,579

 
265,156

 
152,421

Less: Net Income Attributable to Noncontrolling Interests
(25,034
)
 
(1,751
)
 
(37,898
)
 
(6,870
)
 
(19,571
)
 
(44,894
)
 
(5,781
)
Net Income Adjusted for Noncontrolling Interests
44,142

 
47,275

 
238,933

 
174,352

 
288,008

 
220,262

 
146,640

Dividends on Preferred Shares

 

 

 
(3,830
)
 
(10,840
)
 
(18,173
)
 
(34,930
)
Redemption Costs of Preferred Shares

 

 

 
(9,687
)
 

 
(17,944
)
 
(2,500
)
Net Income Attributable to Common Shareholders
$
44,142

 
$
47,275

 
$
238,933

 
$
160,835

 
$
277,168

 
$
184,145

 
$
109,210

Earnings Per Common Share - Basic
$
0.35

 
$
0.38

 
$
1.90

 
$
1.31

 
$
2.28

 
$
1.52

 
$
0.90

Earnings Per Common Share - Diluted
$
0.34

 
$
0.38

 
$
1.87

 
$
1.29

 
$
2.25

 
$
1.50

 
$
0.90

(a)
See Page 23 for the Company’s pro rata share of the operating results of its unconsolidated real estate joint ventures and partnerships.

Page 3


Weingarten Realty Investors
Condensed Consolidated Balance Sheets
(in thousands, except per share amounts)

 
December 31,
 
2016
 
2015
 
 
 
 
ASSETS
 
 
 
Property
$
4,789,145

 
$
4,262,959

Accumulated Depreciation
(1,184,546
)
 
(1,087,642
)
Property Held for Sale, net
479

 
34,363

Property, net
3,605,078

 
3,209,680

 
 
 
 
Investment in Real Estate Joint Ventures and Partnerships, net (a)
289,192

 
267,041

Total
3,894,270

 
3,476,721

 
 
 
 
Unamortized Lease Costs, net
208,063

 
137,609

Accrued Rent and Accounts Receivable (net of allowance for doubtful
      accounts of $6,700 in 2016 and $6,072 in 2015)
94,466

 
84,782

Cash and Cash Equivalents
16,257

 
22,168

Restricted Deposits and Mortgage Escrows
25,022

 
3,074

Other, net
188,850

 
177,591

Total Assets
$
4,426,928

 
$
3,901,945

 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt, net
$
2,356,528

 
$
2,113,277

Accounts Payable and Accrued Expenses
116,859

 
112,205

Other, net
191,887

 
131,453

Total Liabilities
2,665,274

 
2,356,935

 
 
 
 
Commitments and Contingencies

 

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:
 128,072 in 2016 and 123,951 in 2015
3,885

 
3,744

Additional Paid-In Capital
1,718,101

 
1,616,242

Net Income Less Than Accumulated Dividends
(177,647
)
 
(222,880
)
Accumulated Other Comprehensive Loss
(9,161
)
 
(7,644
)
Total Shareholders' Equity
1,535,178

 
1,389,462

Noncontrolling Interests
181,718

 
155,548

Total Equity
1,716,896

 
1,545,010

Total Liabilities and Equity
$
4,426,928

 
$
3,901,945

(a)
This represents the Company’s investment of its unconsolidated real estate joint ventures and partnerships. See page 23 for additional information.


Page 4


Weingarten Realty Investors
Funds From Operations Attributable to Common Shareholders
(in thousands, except per share amounts)

 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2016
 
2015
 
2016
 
2015
Funds From Operations Attributable to Common Shareholders (NAREIT FFO)
 
 
 
 
 
 
 
Numerator:
 
 
 
 
 
 
 
Net income attributable to common shareholders
$
44,142

 
$
47,275

 
$
238,933

 
$
160,835

Depreciation and amortization
42,245

 
36,350

 
159,938

 
143,067

Depreciation and amortization of unconsolidated real estate
 joint ventures and partnerships
3,774

 
3,849

 
15,118

 
14,451

Impairment of operating properties and real estate equity investments

 

 

 
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
(11,177
)
 
(15,625
)
 
(72,552
)
 
(60,309
)
(Gain) on dispositions of unconsolidated real estate
 joint ventures and partnerships
(538
)
 
(943
)
 
(3,693
)
 
(1,558
)
Other
(8
)
 
(6
)
 
(16
)
 
(10
)
NAREIT FFO - Basic
78,438

 
70,900

 
291,656

 
258,126

Income attributable to operating partnership units
499

 
471

 
1,996

 
1,903

NAREIT FFO - Diluted
78,937

 
71,371

 
293,652

 
260,029

Adjustments for Core FFO:
 
 
 
 
 
 
 
Redemption costs of preferred shares

 

 

 
9,749

(Gain) loss on extinguishment of debt

 

 
(1,679
)
 
6,100

Deferred tax expense, net

 

 
7,024

 

Acquisition costs
622

 
305

 
1,782

 
1,007

Other impairment loss, net of tax
55

 

 
98

 

Other, net of tax
(254
)
 
(952
)
 
17

 
(2,113
)
Core FFO - Diluted
$
79,360

 
$
70,724

 
$
300,894

 
$
274,772

 
 
 
 
 
 
 
 
Denominator:
 
 
 
 
 
 
 
FFO weighted average number of common shares outstanding - Basic
127,476

 
123,357

 
126,048

 
123,037

Effect of dilutive securities:
 
 
 
 
 
 
 
Share options and awards
933

 
1,258

 
1,059

 
1,292

Operating partnership units
1,462

 
1,462

 
1,462

 
1,472

FFO weighted average number of common shares outstanding - Diluted
129,871

 
126,077

 
128,569

 
125,801

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Basic
$
0.62

 
$
0.57

 
$
2.31

 
$
2.10

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Diluted
$
0.61

 
$
0.57

 
$
2.28

 
$
2.07

Adjustments for Core FFO per common share:
 
 
 
 
 
 
 
Redemption costs of preferred shares

 

 

 
0.08

(Gain) loss on extinguishment of debt

 

 
(0.01
)
 
0.05

Deferred tax expense, net

 

 
0.05

 

Acquisition costs

 

 
0.02

 

Other, net of tax

 
(0.01
)
 

 
(0.02
)
Core FFO Per Common Share - Diluted
$
0.61

 
$
0.56

 
$
2.34

 
$
2.18

 
 
 
 
 
 
 
 

Page 5


Weingarten Realty Investors
Supplemental Income Statement Detail
(in thousands)
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2016
 
2015
 
2016
 
2015
Rentals, net
 
 
 
 
 
 
 
Base minimum rent, net
$
107,409

 
$
99,233

 
$
414,080

 
$
388,912

Straight line rent
1,641

 
1,446

 
6,536

 
6,076

Over/Under-market rentals, net
1,222

 
(106
)
 
2,144

 
(456
)
Percentage rent
1,255

 
1,270

 
4,397

 
4,259

Tenant reimbursements
27,980

 
25,399

 
110,108

 
103,673

Total
$
139,507

 
$
127,242

 
$
537,265

 
$
502,464

 
 
 
 
 
 
 
 
Other Income
 
 
 
 
 
 
 
Recurring fee income
$
1,776

 
$
1,380

 
$
6,317

 
$
5,684

Non-Recurring fee income
23

 

 
194

 
199

Miscellaneous revenue
1,260

 
882

 
4,606

 
4,027

Lease cancellation revenue
297

 
150

 
1,173

 
470

Total
$
3,356

 
$
2,412

 
$
12,290

 
$
10,380

 
 
 
 
 
 
 
 
Interest Expense, net
 
 
 
 
 
 
 
Interest paid or accrued
$
21,995

 
$
20,485

 
$
85,134

 
$
82,385

(Gain)/Loss on extinguishment of debt

 

 
(2,037
)
 
6,100

Amortization of debt deferred costs
855

 
851

 
3,515

 
3,333

Over/Under-market mortgage adjustment of acquired properties, net
(245
)
 
(175
)
 
(953
)
 
(783
)
Gross interest expense
22,605

 
21,161

 
85,659

 
91,035

Capitalized interest
(894
)
 
(735
)
 
(2,656
)
 
(3,252
)
Total
$
21,711

 
$
20,426

 
$
83,003

 
$
87,783

 
 
 
 
 
 
 
 
Interest and Other Income
 
 
 
 
 
 
 
Gain on litigation settlement
$

 
$

 
$

 
$
1,721

Deferred compensation investment income
538

 
1,011

 
1,995

 
702

Other
191

 
1,300

 
574

 
2,140

Total
$
729

 
$
2,311

 
$
2,569

 
$
4,563

 
 
 
 
 
 
 
 
Supplemental Analyst Information
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net
Net income from unconsolidated real estate joint ventures and partnerships
$
4,651

 
$
5,040

 
$
17,847

 
$
16,848

Intercompany fee income reclass
682

 
595

 
2,574

 
2,278

Other adjustments
198

 
(15
)
 
221

 
174

Equity in earnings of real estate joint ventures and partnerships, net
$
5,531

 
$
5,620

 
$
20,642

 
$
19,300

 
 
 
 
 
 
 
 
Dividends
 
 
 
 
 
 
 
Common Dividends per Share
$
0.365

 
$
0.345

 
$
1.460

 
$
1.380

 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Reported Funds from Operations - Basic
59.6
%
 
60.3
%
 
63.5
%
 
66.2
%
 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Core Funds from Operations - Basic
59.3
%
 
60.9
%
 
61.9
%
 
62.6
%
 
 
 
 
 
 
 
 
General and Administrative Expenses
 
 
 
 
 
 
 
General and Administrative Expenses/Total Revenue
5.0
%
 
5.8
%
 
5.0
%
 
5.4
%
 
 
 
 
 
 
 
 
General and Administrative Expenses/Total Assets before Depreciation
0.13
%
 
0.15
%
 
0.49
%
 
0.55
%
 
 
 
 
 
 
 
 
Net Operating Income Additional Disclosures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Minority Interests Share of Net Operating Income and Other Adjustments
(2,155
)
 
(1,752
)
 
(8,441
)
 
(7,798
)
Pro rata Share of Unconsolidated Joint Ventures
 
 
 
 
 
 
 
Revenues
13,343

 
14,392

 
53,013

 
56,126

Operating expense
(2,476
)
 
(2,735
)
 
(10,438
)
 
(10,018
)
Real estate taxes
(1,632
)
 
(1,812
)
 
(6,787
)
 
(7,150
)

Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 6


Weingarten Realty Investors
Supplemental Balance Sheet Detail
(in thousands)
 
December 31,
 
2016
 
2015
 
 
 
 
Property
Land
$
1,107,072

 
$
929,958

Land held for development
82,953

 
95,524

Land under development
51,761

 
17,367

Buildings and improvements
3,489,685

 
3,152,215

Construction in-progress
57,674

 
67,895

Total
$
4,789,145

 
$
4,262,959

 
 
 
 
Straight Line Rent Receivable
 
$
62,955

 
$
58,830

 
 
 
 
Other Assets, net
Notes receivable and mortgage bonds, net
$
28,784

 
$
30,235

Debt service guaranty asset
67,125

 
69,835

Non-qualified benefit plan assets
26,331

 
20,582

Out-of-market leases, net
31,016

 
23,174

Investments
12,910

 
8,793

Deferred income tax asset
10,834

 
12,749

Interest rate derivative
126

 
2,663

Unamortized debt costs, net
3,229

 
1,412

Other
8,495

 
8,148

Total
$
188,850

 
$
177,591

 
 
 
 
Other Liabilities, net
Deferred revenue
$
9,535

 
$
14,251

Non-qualified benefit plan liabilities
61,916

 
54,261

Deferred income tax payable
11,640

 
7,626

Out-of-market leases, net
87,769

 
28,290

Interest rate derivative

 
725

Other
21,027

 
26,300

Total
$
191,887

 
$
131,453

 
 
 
 
Identified Intangible Assets and Liabilities
Identified Intangible Assets:
 
 
 
Above-market leases (included in Other Assets, net)
$
44,595

 
$
37,595

Above-market leases - Accumulated Amortization
(13,579
)
 
(14,421
)
Below-market assumed mortgages (included in Debt, net)
1,671

 
1,671

Below-market assumed mortgages - Accumulated Amortization
(1,564
)
 
(1,307
)
In place leases (included in Unamortized Lease Costs, net)
232,528

 
148,904

In place leases - Accumulated Amortization
(82,571
)
 
(67,762
)
Total
$
181,080

 
$
104,680

 
 
 
 
Identified Intangible Liabilities:
 
 
 
Below-market leases (included in Other Liabilities, net)
$
110,878

 
$
50,370

Below-market leases - Accumulated Amortization
(23,109
)
 
(22,080
)
Above-market assumed mortgages (included in Debt, net)
10,375

 
32,777

Above-market assumed mortgages - Accumulated Amortization
(5,186
)
 
(27,272
)
Total
$
92,958

 
$
33,795


Page 7


Weingarten Realty Investors
Capitalization and Debt Coverage Ratios
(in thousands, except common share data and percentages)

 
December 31,
 
2016
 
2015
 
 
 
 
Common Share Data
Closing Market Price
$
35.79

 
$
34.58

 
 
 
 
Capitalization
Debt
$
2,356,528

 
$
2,113,277

Common Shares at Market
4,583,697

 
4,286,226

Operating Partnership Units at Market
52,325

 
50,556

Total Market Capitalization (As reported)
$
6,992,550

 
$
6,450,059

Debt to Total Market Capitalization (As reported)
33.7
%
 
32.8
%
Debt to Total Market Capitalization (As reported at a constant share price of $34.58)
34.5
%
 
32.8
%
Debt to Total Market Capitalization (Pro rata)
34.4
%
 
33.9
%
 
 
 
 
Capital Availability
Revolving Credit Facility
$
500,000

 
$
500,000

Less:
 
 
 
Balance Outstanding Under Revolving Credit Facility
245,000

 
140,000

Outstanding Letters of Credit Under Revolving Facility
4,860

 
4,810

Unused Portion of Credit Facility
$
250,140

 
$
355,190

Significant Covenant Ratios
 
 
Restrictions
 
 
 
 
Debt to Asset Ratio (Public)
 
Less than 60.0%
 
44.3
%
 
44.0
%
Secured Debt to Asset Ratio (Public)
 
Less than 40.0%
 
8.3
%
 
9.6
%
Unencumbered Asset Test (Public)
 
Greater than 150%
 
241.0
%
 
227.4
%
Fixed Charge Coverage (Revolver) (Pro rata EBITDA/
(interest expense + scheduled principal payments))
 
Greater than 1.5x
 
3.8x

 
 3.4x

Net Debt to Adjusted EBITDA
EBITDA (Current Quarter)
$
134,097

 
$
106,224

Gain on Sale of Real Estate
(34,869
)
 
(16,647
)
Ground Rent
251

 
292

Other Non-Recurring Items
55

 

Adjusted EBITDA
$
99,534

 
$
89,869

 
 
 
 
Net Debt (less cash & equivalents)
$
2,340,271

 
$
2,091,109

Net Debt to Adjusted EBITDA (annualized)
5.88x

 
 5.82x

Credit Ratings
 
 
 
 
S&P
 
Moody's
Senior Debt
BBB
 
Baa1
Outlook
Stable
 
Stable

Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.


Page 8


Weingarten Realty Investors
Guidance
 



 
2017 Guidance
 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to common shareholders
 
 
 $1.18 - $1.22
Depreciation and amortization
 
 
 1.16 - 1.18
NAREIT FFO - Basic
 
 
 2.34 - 2.40
Income attributable to operating partnership units
 
 
 0.02 - 0.02
NAREIT FFO Per Common Share - Diluted
 
 
 $2.36 - $2.42
Other
 
 
0.01 - 0.01
Core FFO Per Common Share - Diluted
 
 
 $2.37 - $2.43
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Activity ($ in millions)
 
 
 
Acquisitions
 
 
$125 - $225
 
 
 
 
Re / New Development
 
 
$135 - $235
 
 
 
 
Dispositions
 
 
$125 - $225
 
 
 
 
 
 
 
 
Operating Information
 
 
 
Same Property Net Operating Income with redevelopments
 
 
+2.5% to +3.5%
 
 
 
 
Same Property Net Operating Income without redevelopments
 
 
+2.0% to +3.0%
 
 
 
 
 
 
 
 
 

Page 9













Investment Activity





Weingarten Realty Investors
Capital Expenditures
(at pro rata share)
(in thousands)


 
 
 
 
 
 
 
 
 
Three Months Ended
December 31, 2016
 
Twelve Months Ended December 31, 2016
 
Twelve Months Ended
December 31, 2015
Acquisitions
 
$
19,909

 
$
514,756

 
$
267,755

New Development
 
51,025

 
67,722

 
27,462

Redevelopment
 
8,815

 
32,185

 
22,934

Tenant Finish
 
5,463

 
24,989

 
21,017

Building and Site Improvements
 
8,108

 
20,474

 
14,844

External Leasing Commissions
 
1,668

 
5,429

 
3,690

Capital Expenditures
 
$
94,988

 
$
665,555

 
$
357,701

 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
Internal Leasing Fees are approximately $8.7 million and $10 million for the twelve months ended December 31, 2016 and 2015, respectively.

 
 
 
 
 
 

 
 
 
 
 
 

Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.



Page 11


Weingarten Realty Investors
New Development / Redevelopment
As of December 31, 2016
(at pro rata share)
(in thousands, except percentages and multi-family units)
see notes on page 13
New Development
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net SF/Units
 
Total
Cost
Cost
Completed
 
Est./Act.
Est./Act.
 
 
 
 
by Product
Percent
Estimated
Incurred-
Incurred -
Inception-
Est. Final
Anchor
Stabilized
 
 
Center
MSA
Type
Leased
Investment
Year-To-Date
To-Date
To-Date
ROI%
Opening
Quarter
Key Tenants / Description
 
Active Developments
 
 
 
 
 
 
 
 
 
 
1
Nottingham Commons
Baltimore, MD
Retail = 136 SF
100.0%
$
45,784

$
17,329

$
43,987

$
37,844

 
 Q3 16
2H 16
Merritt Athletic Club (OBO), Petco, MOM's Organic Market, TJ Maxx, DSW
2
The Whittaker (1)
Seattle, WA
Retail = 63 SF
82.9%
30,673

1

240


 
 1H 18
2H 18
Whole Foods
3
Gateway Alexandria
Alexandria, VA
Retail = 100 SF
16.4%
180,228

46,193

46,193


 
 Q3 19
2H 20
Harris Teeter
 
 
 
Office = 23 SF
 
 
 
 
 
 
 
 
 
 
 
 
MF = 282 Units
 
 
 
 
 
 
 
 
 
4
Columbia Pike (2)
Arlington, VA
Retail = 65 SF
13.8%
135,192

886

886


 
Q4 19
2H 20
Harris Teeter
 
 
 
MF = 330 Units
 
 
 
 
 
 
 
 
 
 
Total Active Developments

31.9%
$
391,877

$
64,409

$
91,306

$
37,844

6.0
%
 
 
 

 
QTR Completed
YTD Completed
1Q'17E
2Q'17E
3Q'17E
4Q'17E
1Q'18E
Remaining Balance
Completion ($)
$20,384
$37,844
$0 - $1,500
$0 - $2,000
$22,500 - $27,500
$0 - $2,500
 $0 - $2,500
$280,600 - $285,600
Weighted Return (%)
8.0%
8.0%
7.8% - 8.3%
7.8% - 8.3%
6.8% - 7.3%
0%
0%
5.8% - 6.3%
Net Operating Income (Annualized)
$1,634
$3,035
$0 - $200
$0 - $170
$1,530 - $2,010
$0 - $100
 $0 - $100
$16,200 - $18,000

Redevelopment (3)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Included
Total
Cost
Cost
%
Est./Act.
Est./Act.
Est./Act.
 
 
 
 
in SPNOI
Estimated
Incurred-
Incurred -
Placed in
Incremental
Anchor
Stabilized
 
 
Center
MSA
w/redev (4)
Investment
Year-To-Date
To-Date
Service (6)
ROI%
Opening
Quarter
Key Tenants / Description
 
Active Redevelopments (incremental investment)
 
 
 
 
 
 
 
 
1
Decatur 215
Las Vegas, NV
Y
$
18,350

$
7,400

$
15,486

94%
12.0 - 14.0%
Q2 15
1H 17
Hobby Lobby, Ross, Ulta and shops and restaurants
2
Sunset Point 19
Clearwater, FL
Y
16,667

1,691

1,691

11.0 - 13.0
1H 17
2H 17
Total Center redevelopment with three new shop space buildings
3
Rock Prairie Marketplace
College Station, TX
Y
6,373

80

1,755

17%
11.0 - 13.0
NA
2H 17
5,000 SF Valero gas station, 13,480 SF multi-tenant building, and pads
4
Humblewood Shopping Center
Houston, TX
Y
5,718

3,355

4,253

80%
5.5 - 7.5
Q3 15
1H 17
Relocation of Conn's
5
Waterford Village
Wilmington, NC
Y
4,152

232

232

9.5 - 11.5
NA
1H 17
Two multi-tenant buildings, totaling 18,750 SF
6
Wake Forest II
Raleigh, NC
N (7)
3,692

1,242

1,242

9.5 - 11.5
NA
2H 17
14,640 SF multi-tenant building
7
Tomball Marketplace
Houston, TX
Y
2,740

1,614

1,614

11.0 - 13.0
NA
1H 17
10,000 SF and 3,000 SF new shop space buildings
8
Wellington Green
Wellington, FL
N (5)
2,185

254

254

11.0 - 13.0
NA
2H 17
9,000 SF multi-tenant building
9
Ridgeway Trace
Memphis, TX
Y
2,028

1,370

1,384

45%
14.0 - 16.0
NA
1H 17
6,500 SF new shop space building
 
Total Active Redevelopments
61,905

17,238

27,911


10.5 -12.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Completed Redevelopments (incremental investment)
 
 
 
 
 
 
 
 
1
RiverPoint at Sheridan
Denver, CO
Y
$
17,542

$
7,218

$
16,700

100%
8.0 - 10.0%
NA
Q4 16
Conn's, Sportsman's Warehouse, BWW, Old Chicago, PetSmart and shop spaces
2
Westchase Shopping Center
Houston, TX
Y
7,553

3,116

7,100

100%
8.0 - 10.0
Q1 16
Q4 16
Whole Foods and Five Below
3
Horne Street Market
Fort Worth, TX
Y
2,517

1,105

2,378

92%
10.0 - 12.0
NA
Q4 16
10,200 SF multi-tenant building
4
Westhill Village Shopping Center
Houston, TX
Y
1,543

426

1,543

100%
20.0 - 22.0
NA
Q2 16
6,700 SF multi-tenant building
5
Crabtree Commons
Raleigh, NC
Y
1,438

1,770

1,837

100%
19.0 - 21.0
NA
Q4 16
J. Alexander's Restaurant
6
Markham West Shopping Center
Little Rock, AR
Y
1,252

932

943

100%
8.0 - 10.0
NA
Q4 16
5,000 SF multi-tenant building
7
Pineapple Commons
Port St. Lucie, FL
Y
386

380

386

100%
9.5 - 11.5
NA
Q4 16
5,000 SF multi-tenant building
 
Total Active / Completed Redevelopments
94,136

32,185

58,798


10.0 - 12.0%
 
 
 
 
Total Investment (New Development & Redevelopment)
$
486,013

$
96,594

$
150,104

 
 
 
 
 

Page 12


Weingarten Realty Investors
New Development / Redevelopment (continued)
As of December 31, 2016
(at pro rata share)
(in thousands, except percentages and multi-family units)

 
 
 
Summary of asset allocation:
Developments
Redevelopments
Total
 
Land
$
11,936

$

$
11,936

 
Land Under Development
51,761


51,761

 
Building and Improvements
13,209

47,176

60,385

 
CIP
9,797

11,622

21,419

 
Other various accounts
7,916


7,916

 
Property
$
94,619

$
58,798

$
153,417

 
 
 
 
 
 
Cash NOI Summary
 
 
 
 
Cash NOI included for the Three Months Ended December 31, 2016:
$
799

$
1,579

$
2,378



(1) WRI has committed to purchase the retail portion of a development project in West Seattle, contingent on the satisfaction of the developer's delivery obligations.
(2) WRI will participate in the development of this mixed-use property. Upon the purchase of the land, planned for Q2 of 2017, WRI will have a 90% equity interest in the property and is committed to fund up to $127 million in equity and debt.
(3) Redevelopment is defined where GLA is added either through new construction or expansion of an existing space or where incremental investment is over $5 million.
(4) A property is removed from the Company's same store portfolio if the project is considered to significantly impact the existing property's NOI and activities have begun in anticipation of the project.
(5) Property was acquired subsequent to December 31, 2014, and as such, does not meet the criteria to be included in the Company's same store portfolio.
(6) Represents the percentage of project GLA for which the leases of the applicable tenants have commenced.
(7) Most of the property was sold during 2016, and as such, does not meet the criteria to be included in the Company's same store portfolio.
 
The Company cannot guarantee that (i) ROI will be generated at the percentage listed or at all, (ii) total estimated investment associated with these projects will be equal to the total estimated investment, (iii) project completion or stabilization will occur when anticipated or (iv) that the Company will ultimately complete any of these projects. The ROI and total estimated investment reflect the Company's best estimate based upon current information, may change over time and are subject to certain conditions which are beyond the Company's control, including, without limitation, general economic conditions, market conditions and other business factors.
 
Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.


Page 13


Weingarten Realty Investors
Land Held for Development
As of December 31, 2016
(in thousands, except acres and percentages)

 
 
Ownership
 Interest
 
Gross
 Acres
 
Investment (1)
Location
 
 
 
100%
 
Pro Rata
 
 
 
 
 
 
 
 
 
New Development Phased Projects
 
 
 
 
 
 
 
 
Highway 17 and Highway 210, Surf City, NC
 
100.0
%
 
46.5

 
 
 
 
US Hwy. 1 and Caveness Farms Rd., Wake Forest, NC
 
100.0
%
 
22.7

 
 
 
 
US 77 & FM 802, Brownsville, TX
 
100.0
%
 
21.0

 
 
 
 
FM 2920 and Future 249, Tomball - Houston, TX
 
100.0
%
 
10.6

 
 
 
 
Hwy. 85 & Hwy. 285, Sheridan, CO
 
100.0
%
 
8.6

 
 
 
 
US Hwy. 17 & US Hwy. 74/76, Leland, NC
 
100.0
%
 
8.3

 
 
 
 
State Hwy. 95 & Bullhead Pkwy., Bullhead City, AZ
 
100.0
%
 
7.2

 
 
 
 
Belle Terre Pkwy. & State Rd. 100, Palm Coast, FL
 
100.0
%
 
6.7

 
 
 
 
SR 207 & Rolling Hills Drive, St. Augustine, FL
 
70.0
%
 
5.2

 
 
 
 
29th St. at Nolana Loop, McAllen, TX
 
50.0
%
 
3.8

 
 
 
 
Decatur at 215, Las Vegas, NV
 
100.0
%
 
1.1

 
 
 
 
Total New Development Phased Projects
 
 
 
141.7

 
$
24,879

 
$
23,392

Other Raw Land
 
 
 
 
 
 
 
 
FM 1957 (Potranco Rd.) and FM 211, San Antonio, TX
 
50.0
%
 
150.0

 
 
 
 
South Fulton Parkway and SH 92, Union City - Atlanta, GA
 
100.0
%
 
81.6

 
 
 
 
SH 281 & Wilderness Oaks, San Antonio, TX
 
100.0
%
 
29.2

 
 
 
 
Lon Adams Rd. at Tangerine Farms Rd. - Marana, AZ
 
100.0
%
 
9.7

 
 
 
 
Rock Prairie Rd. at Hwy. 6, College Station, TX
 
100.0
%
 
7.3

 
 
 
 
SH 151 & Ingram Rd., San Antonio, TX
 
66.7
%
 
5.8

 
 
 
 
Shary Road and US Hwy. 83, Mission, TX
 
50.0
%
 
5.5

 
 
 
 
Leslie Rd. at Bandera Rd., Helotes, TX
 
100.0
%
 
1.7

 
 
 
 
Other
 
100.0
%
 
22.3

 
 
 
 
Total Raw Land
 
 
 
313.1

 
$
57,651

 
$
41,339

 
 
 
 
 
 
 
 
 
Total Land Held For Development Properties
 
 
 
454.8

 
$
82,530

 
$
64,731



(1) Net of impairment and valuation adjustments.

Notes:
Land costs account for $69.1 million of total investment at 100%, $52.1 million at pro rata share.
Categorization based upon proximity to development property and does not indicate future development pipeline.

Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.


Page 14


Weingarten Realty Investors
Disposition and Acquisition Summary
For the Period Ended December 31, 2016
(at pro rata share)
(in thousands)
Center
City/State
Sq. Ft.
 at 100%
Date Sold
Sales Proceeds
Weighted Sales Cap
 
Center
City/State
Sq. Ft.
 at 100%
Date Acquired
Purchase Price
Yield (2)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Dispositions
 
 
 
 
 
 
Acquisitions
 
 
 
 
 
1st Quarter
 
 
 
 
 
 
1st Quarter
 
 
 
 
 
 
Rainbow Plaza
Las Vegas, NV
419

01/12/16
 
 
 
 
League City Pad
League City, TX
N/A

02/11/16
 
 
 
Sheridan I Pad
Sheridan, CO
 N/A

01/15/16
 
 
 
 
2200 Westlake*
Seattle, WA
74

02/29/16
 
 
 
Promenade 23
Seattle, WA
97

02/17/16
 
 
 
 
 
 
 
 
 
 
 
Boswell Towne Center Pad
Saginaw, TX
 N/A

02/26/16
 
 
 
 
 
 
 
 
 
 
 
Chatham Crossing *
Chapel Hill, NC
97

03/04/16
 
 
 
 
 
 
 
 
 
 
 
Clermont Landing Pad *
Clermont, FL
 N/A

03/04/16
 
 
 
 
 
 
 
 
 
 
 
Eastdale Shopping Center
Albuquerque, NM
120

03/10/16
 
 
 
 
 
 
 
 
 
 
2nd Quarter
 
 
 
 
 
 
2nd Quarter
 
 
 
 
 
 
Galleria Shopping Center Pad
Charlotte, NC
 N/A

04/04/16
 
 
 
 
Deerfield
Deerfield Beach, FL
394

05/05/16
 
 
 
Northwest Freeway Center Pad
Houston, TX
 N/A

04/08/16
 
 
 
 
 
 
 
 
 
 
 
Stevens Ranch Pad
San Antonio, TX
 N/A

05/27/16
 
 
 
 
 
 
 
 
 
 
 
Indian Harbour Place *
Indian Harbour, FL
164

06/22/16
 
 
 
 
 
 
 
 
 
 
 
Quesada Commons *
Port Charlotte, FL
59

06/22/16
 
 
 
 
 
 
 
 
 
 
 
Shoppes of Port Charlotte *
Port Charlotte, FL
41

06/22/16
 
 
 
 
 
 
 
 
 
 
3rd Quarter
 
 
 
 
 
 
3rd Quarter
 
 
 
 
 
 
Waterford Village Shopping Center Pad
Leland, NC
 N/A

07/05/16
 
 
 
 
Palms at Town & Country
Miami, FL
650

07/27/16
 
 
 
Citadel Plaza Pad
Houston, TX
 N/A

07/28/16
 
 
 
 
Scottsdale Waterfront
Scottsdale, AZ
93

08/17/16
 
 
 
Taylorsville Town Center
Taylorsville, UT
127

08/08/16
 
 
 
 
2200 Westlake - additional retail (3)*
Seattle, WA
13

09/14/16
 
 
 
Glenbrook Square
Houston, TX
78

08/22/16
 
 
 
 
Lowry Town Center (4)
Denver, CO
131

09/14/16
 
 
 
Wake Forest Crossing I & II
Wake Forest, NC
206

09/27/16
 
 
 
 
 
 
 
 
 
 
Hallmark Town Center
Madera, CA
85

09/27/16
 
 
 
 
 
 
 
 
 
 
4th Quarter
 
 
 
 
 
 
4th Quarter
 
 
 
 
 
 
North Sharyland Crossing Shopping Center Pad
Mission, TX
 N/A

10/25/16
 
 
 
 
1934 W Gray
Houston, TX
24

10/25/16
 
 
 
Wake Forest Crossing II Pad
Wake Forest, NC
 N/A

10/28/16
 
 
 
 
Target at Fiesta Trails
San Antonio, TX
96

10/28/16
 
 
 
Bell Plaza
Amarillo, TX
131

10/31/16
 
 
 
 
1939 W Gray
Houston, TX
10

11/08/16
 
 
 
The Shoppes at Caveness Farms Shopping Center Pad
Wake Forest, NC
 N/A

11/09/16
 
 
 
 
Clermont Partner Buyout (5)
Clermont, FL
178

11/08/16
 
 
 
Fiesta Marketplace
Houston, TX
30

11/29/16
 
 
 
 
Fee Interest at Danville
Monroe, LA
 N/A

11/10/16
 
 
 
Arrowhead Festival
Glendale, AZ
30

12/08/16
 
 
 
 
 
 
 
 
 
 
 
Eastpark Shopping Center Pad
Houston, TX
 N/A

12/12/16
 
 
 
 
 
 
 
 
 
 
 
Little York Plaza
Houston, TX
118

12/16/16
 
 
 
 
 
 
 
 
 
 
 
Sunrise West Shopping Center*
Sunrise, FL
76

12/22/16
 
 
 
 
 
 
 
 
 
 
 
Lawndale Shopping Center
Houston, TX
52

12/22/16
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Dispositions
 
 
 
$
222,601

6.7
%
 
Total Acquisitions
 
 
 
$
514,756

4.7
%
Disposition of Unconsolidated Joint Venture Interest (1)
 
 
 
 
Acquisition of Unconsolidated Joint Venture Interest (1)
 
 
 
 
 
 
Interest
WRI Interest
Effective
 
 
 
 
Interest
WRI Interest
Effective
Joint Venture Detail
Center
Location
Disposed
Before
After
Date
 
Joint Venture Detail
Center
Location
Acquired
Before
After
Date
WRI River Hill Tower Joint Venture
Thorncreek Crossing
Thornton, CO
51%
51%
0%
02/12/16
 
WRI River Hill Tower Joint Venture
City Center Englewood
Englewood, CO
49%
51%
100%
02/12/16
 
 
 
 
 
 
 
 
WRI River Hill Tower Joint Venture
Crossing at Stonegate
Parker, CO
49%
51%
100%
02/12/16
 
 
 
 
 
 
 
 
WRI River Hill Tower Joint Venture
Green Valley Ranch Pad
Denver, CO
50%
50%
100%
02/12/16
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) A joint venture transaction with our joint venture partner.
 
 
 
 
 
 
 
 
 
 
 
 
(2) Economics reflect WRI's pro rata ownership interest, excluding the incremental return from fee income.
 
 
 
 
 
 
 
 
(3) Part of existing 2200 Westlake, owned with Bouwinvest. With this purchase, WRI's ownership in the total property goes from 65.7% to 69.4%.
 
 
 
 
 
 
(4) Q3 activity includes the purchase of our joint venture's 50% interest in an existing WRI center.
 
 
 
 
 
 
(5) Q4 activity includes the purchase of our joint venture's 9.31% interest in an existing WRI center increasing WRI's ownership from 65.7% to 75%.
 
 
 
 
 
 
* Unconsolidated real estate joint venture activity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 15












Summary of Debt




Weingarten Realty Investors
Debt Information
(in thousands, except percentages)
 
December 31,
2016
 
4th Quarter
Weighted
Average Rate (1)
 
December 31, 2015
 
4th Quarter
Weighted
Average Rate (1)
 
Outstanding Balance Summary
 
 
 
 
 
 
 
 
Mortgage Debt
$
423,791

 
5.10
%
 
$
446,356

 
5.64
%
 
3.375% Notes due 2022
299,288

 
3.38
%
 
299,178

 
3.38
%
 
3.5% Notes due 2023
299,059

 
3.50
%
 
298,927

 
3.50
%
 
4.45% Notes due 2024
249,241

 
4.45
%
 
249,148

 
4.45
%
 
3.85% Notes due 2025
248,346

 
3.85
%
 
248,183

 
3.85
%
 
3.25% Notes due 2026
247,957

 
3.25
%
 
 
 
 
 
Term Loan (2)
200,000

 
2.47
%
 
200,000

 
2.64
%
 
Unsecured Notes Payable (MTN)
66,290

 
6.00
%
 
141,290

 
6.09
%
 
Revolving Credit Agreements (3)
245,000

 
1.39
%
 
149,500

 
1.03
%
 
Obligations under Capital Leases
21,000

 
7.94
%
 
21,000

 
7.91
%
 
Unamortized Loan Costs
(10,569
)
 
 
 
(10,140
)
 
 
 
Subtotal Consolidated Debt
2,289,403

 
3.89
%
 
2,043,442

 
4.05
%
 
Debt Service Guarantee Liability (4)
67,125

 
 
 
69,835

 
 
 
Total Consolidated Debt - As Reported
$
2,356,528

 
3.89
%
 
$
2,113,277

 
4.05
%
 
 
 
 
 
 
 
 
 
 
 
As
 Reported
 
 
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 12/31/16
3.89
%
 
 
 
 
 
 
 
Twelve months ended 12/31/16
3.98
%
 
 
 
 
 
 
 
Three months ended 12/31/15
4.05
%
 
 
 
 
 
 
 
Twelve months ended 12/31/15
4.12
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Weighted average interest rates exclude the effects of ASC 805 "Business Combinations", revolver facility fee, and other loan costs related to financing.
(2)
Term Loan has a floating rate of LIBOR + 97.5 bps and has been swapped to a fixed rate of 2.47%, for the fourth quarter 2016. The Term Loan originally had a floating rate of LIBOR + 115 bps and a swapped fixed rate of 2.64%, for the fourth quarter 2015. The weighted average interest rate reflects the fixed rate.
(3)
Weighted average revolving interest rate excludes the effect of the facility fee of 15 basis points on the total commitment paid quarterly in arrears. The weighted average revolving interest rate with the facility fee was 1.88% and 1.93% in the fourth quarters 2016 and 2015, respectively.
(4)
Debt service guarantee liability represents bonds issued in association with a guarantee in connection with a project in Denver, Colorado.


Page 17


Weingarten Realty Investors
Debt Information Additional Disclosure
(at pro rata share)
(in thousands, except percentages)
 
Debt
 Balance
 
Weighted
Average Rate (1)
 
% of Total
 
Weighted
Average
Remaining
 Life (yrs)
 
Fixed vs. Variable Rate Debt
(includes the effect of interest rate swaps)
 
 
 
 
 
 
 
 
As of December 31, 2016
 
 
 
 
 
 
 
 
Fixed-rate debt
$
2,159,732

 
4.03
%
 
89.0
%
 
6.84

 
Variable-rate debt
266,759

 
1.67
%
 
11.0
%
 
3.09

 
Total
$
2,426,491

 
3.86
%
 
100.0
%
 
6.43

 
 
 
 
 
 
 
 
 
 
As of December 31, 2015
 
 
 
 
 
 
 
 
Fixed-rate debt
$
1,951,119

 
4.22
%
 
87.9
%
 
 
 
Variable-rate debt
269,421

 
2.46
%
 
12.1
%
 
 
 
Total
$
2,220,540

 
4.06
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
Secured vs. Unsecured Debt
 
 
 
 
 
 
 
 
As of December 31, 2016
 
 
 
 
 
 
 
 
Secured Debt
$
513,091

 
4.94
%
 
21.1
%
 
6.05

 
Unsecured Debt
1,913,400

 
3.56
%
 
78.9
%
 
6.53

 
Total
$
2,426,491

 
3.86
%
 
100.0
%
 
6.43

 
 
 
 
 
 
 
 
 
 
As of December 31, 2015
 
 
 
 
 
 
 
 
Secured Debt
$
570,364

 
5.42
%
 
25.7
%
 
 
 
Unsecured Debt
1,650,176

 
3.54
%
 
74.3
%
 
 
 
Total
$
2,220,540

 
4.06
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Additional Information
December 31,
 
 
 
December 31,
 
 
 
Reconciling items to pro rata debt
2016
 
 
 
2015
 
 
 
Noncontrolling Interests and Other Adjustments
(39,960
)
 
 
 
(38,303
)
 
 
 
WRI Share of Unconsolidated Joint Ventures
109,923

 
 
 
145,566

 
 
 
 
 
 
Pro rata
 Share
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 12/31/16
 
 
3.86
%
 
 
 
 
 
Twelve months ended 12/31/16
 
 
3.98
%
 
 
 
 
 
Three months ended 12/31/15
 
 
4.06
%
 
 
 
 
 
Twelve months ended 12/31/15
 
 
4.11
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(1) Weighted average interest rates exclude the effects of ASC 805 "Business Combinations", revolver facility fee, and other loan costs related to financing.

Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.


Page 18


Weingarten Realty Investors
Schedule of Maturities
As of December 31, 2016
(in thousands, except percentages)




 
As Reported
 
 
Maturities
 
Weighted
 Average Rate (2)
 
2017
$
86,710

 
5.86%
 
2018
80,427

 
5.45%
 
2019
56,245

 
5.14%
 
2020
237,779

 
2.91%
(3
)
2021
17,667

 
4.04%
 
2022
307,857

 
3.40%
 
2023
305,705

 
3.51%
 
2024
255,965

 
4.44%
 
2025
303,314

 
3.93%
 
2026
277,304

 
3.55%
 
Thereafter
106,025

 
4.36%
 
Subtotal
2,034,998

 
 
 
 
 
 
 
 
Revolving Credit Agreements
245,000

 
1.35%
 
Other (1)
76,530

 
 
 
Total
$
2,356,528

 
3.98%
 


(1)
Other includes capital leases, ASC 805 “Business Combinations” adjustment, debt service guarantee liability, market value of swaps, discounts on notes, and debt issuance costs.
The debt service guarantee liability represents bonds issued in association with a guarantee in connection with a project in Denver, Colorado.
(2)
Weighted average interest rates exclude the effects of ASC 805 “Business Combinations”, revolver facility fee paid quarterly on total commitment in arrears, and other loan costs related to financing.
(3)
Year 2020 includes the Term Loan ($200 million) which is at a floating rate of LIBOR + 97.5 bps that has been swapped to a fixed rate of 2.47%. The weighted average rate reflects the fixed rate.










Page 19


Weingarten Realty Investors
Schedule of Maturities Additional Disclosure
As of December 31, 2016
(at pro rata share)
(in thousands, except percentages)

 
Pro rata Share
 
Maturities
 
Weighted
 Average Rate (2)
 
Floating Rate
 
Fixed Rate
 
Secured
 
Unsecured
2017
$
92,271

 
5.72%
 
$
3,870

 
$
88,401

 
$
67,271

 
$
25,000

2018
44,387

 
5.47%
 
17,889

 
26,498

 
34,817

 
9,570

2019
59,700

 
5.09%
 


 
59,700

 
59,700

 

2020
293,185

 
3.23%
(3
)
200,000

 
93,185

 
93,185

 
200,000

2021
53,061

 
4.05%



 
53,061

 
53,061

 

2022
308,774

 
3.40%
 


 
308,774

 
8,774

 
300,000

2023
306,673

 
3.52%
 
 
 
306,673

 
6,673

 
300,000

2024
256,988

 
4.44%
 
 
 
256,988

 
6,988

 
250,000

2025
304,331

 
3.94%
 
 
 
304,331

 
54,331

 
250,000

2026
278,054

 
3.56%
 
 
 
278,054

 
5,084

 
272,970

Thereafter
107,531

 
4.37%

 
 
107,531

 
98,781

 
8,750

Subtotal
2,104,955

 
 
 
221,759

 
1,883,196

 
488,665

 
1,616,290

 
 
 
 
 
 
 
 
 
 
 
 
Revolving Credit Agreements
245,000

 
1.35%
 
245,000

 
 
 
 
 
245,000

Other (1)
76,536

 
 
 
 
 
76,536

 
24,426

 
52,110

Swap Maturities:
 
 
 
 
 
 
 
 
 
 
 
2020
 
 
 
 
(200,000
)
 
200,000

 
 
 
 
Total
$
2,426,491

 
3.98%
 
$
266,759

 
$
2,159,732

 
$
513,091

 
$
1,913,400


            
(1)
Other includes capital leases, fair value adjustments, debt service guarantee liability, market value of swaps, discounts on notes, and debt issuance costs.
The debt service guarantee liability represents bonds issued in association with a guarantee in connection with a project in Denver, Colorado.
(2)
Weighted average interest rates exclude the effects of fair value adjustments, revolver facility fee paid quarterly on total commitment
in arrears, and other loan costs related to financing.
(3)
Year 2020 includes the Term Loan ($200 million) which is at a floating rate of LIBOR + 97.5 bps that has been swapped to a fixed rate of 2.47%. The weighted
average rate reflects the fixed rate.

    
Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.


Page 20














Joint Ventures




Weingarten Realty Investors
Unconsolidated Joint Venture Financial Information at 100%
(in thousands)


 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
Condensed Statements of Income
2016
 
2015
 
2016
 
2015
 
 
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
Base minimum rent, net
$
26,120

 
$
28,208

 
$
104,193

 
$
111,835

Straight line rent
(408
)
 
95

 
164

 
839

Over/Under-market rentals, net
44

 
(37
)
 
800

 
646

Percentage rent
375

 
277

 
594

 
691

Tenant reimbursements
7,987

 
8,465

 
31,023

 
33,021

Other income
255

 
613

 
1,542

 
1,843

Total
34,373

 
37,621

 
138,316

 
148,875

 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
9,177

 
9,819

 
38,242

 
37,771

Interest, net
3,146

 
4,202

 
16,076

 
17,053

Operating
6,243

 
7,223

 
26,126

 
26,797

Real estate taxes, net
4,199

 
4,590

 
17,408

 
18,525

General and administrative
128

 
180

 
816

 
839

Provision for income taxes
43

 
52

 
113

 
197

Impairment loss

 

 
1,303

 
7,487

Total
22,936

 
26,066

 
100,084

 
108,669

 
 
 
 
 
 
 
 
Gain on sale of non-operating property

 

 
373

 

Gain on dispositions
2,154

 
3,778

 
14,816

 
5,171

 
 
 
 
 
 
 
 
Net income
$
13,591

 
$
15,333

 
$
53,421

 
$
45,377

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
 
 
 
 
 
 
 
 
December 31,
 
 
 
 
 
2016
 
2015
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property
 
 
 
 
$
1,196,770

 
$
1,290,784

Accumulated depreciation
 
 
 
 
(261,392
)
 
(293,474
)
Property, net
 
 
 
 
935,378

 
997,310

 
 
 
 
 
 
 
 
Other assets, net
 
 
 
 
114,554

 
130,251

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
1,049,932

 
$
1,127,561

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt, net
 
 
 
 
301,480

 
345,186

Amounts payable to Weingarten Realty Investors and Affiliates
12,585

 
12,285

Other liabilities, net
 
 
 
 
24,902

 
29,509

Total
 
 
 
 
338,967

 
386,980

 
 
 
 
 
 
 
 
Equity
 
 
 
 
710,965

 
740,581

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
1,049,932

 
$
1,127,561


Note:
The financial information on this page is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles.

Page 22


Weingarten Realty Investors
Unconsolidated Joint Venture Information
(at pro rata share)
(in thousands)
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
Condensed Statements of Income
2016
 
2015
 
2016
 
2015
Revenues:
 
 
 
 
 
 
 
Base minimum rent, net
$
10,342

 
$
10,755

 
$
40,292

 
$
42,326

Straight line rent
(278
)
 
24

 
(136
)
 
226

Over/Under-market rentals, net
(26
)
 
(57
)
 
(10
)
 
49

Percentage rent
148

 
108

 
245

 
240

Tenant reimbursements
3,048

 
3,287

 
11,934

 
12,484

Other income
109

 
275

 
688

 
801

Total
13,343

 
14,392

 
53,013

 
56,126

 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
3,774

 
3,849

 
15,118

 
14,451

Interest, net
1,288

 
1,820

 
6,131

 
7,350

Operating
2,476

 
2,735

 
10,438

 
10,018

Real estate taxes, net
1,632

 
1,812

 
6,787

 
7,150

General and administrative
38

 
53

 
249

 
271

Provision for income taxes
22

 
26

 
53

 
99

Impairment loss

 

 
326

 
1,497

Total
9,230

 
10,295

 
39,102

 
40,836

 
 
 
 
 
 
 
 
Gain on sale of non-operating property

 

 
243

 

Gain on dispositions
538

 
943

 
3,693

 
1,558

 
 
 
 
 
 
 
 
Net income
$
4,651

 
$
5,040

 
$
17,847

 
$
16,848

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
December 31,
 
 
 
 
 
2016
 
2015
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property
 
 
 
 
$
455,485

 
$
468,571

Accumulated depreciation
 
 
 
 
(97,574
)
 
(112,313
)
Property, net
 
 
 
 
357,911

 
356,258

 
 
 
 
 
 
 
 
Notes receivable from real estate joint ventures and partnerships
 
 
 
 
4,404

 
4,659

Unamortized lease costs, net
 
 
 
 
15,432

 
16,652

Accrued rent and accounts receivable (net of allowance for
doubtful accounts of $283 in 2016 and $155 in 2015)
 
 
 
 
9,949

 
13,719

Cash and cash equivalents
 
 
 
 
15,160

 
16,571

Restricted deposits and mortgage escrows
 
 
 
 
188

 
81

Out-of-market leases, net
 
 
 
 
1,451

 
1,166

Other assets, net
 
 
 
 
4,725

 
1,851

Total
 
 
 
 
$
409,220

 
$
410,957

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt, net
 
 
 
 
110,012

 
145,676

Amounts payable to Weingarten Realty Investors and Affiliates
 
 
 
 
5,669

 
5,420

Accounts payable and accrued expenses *
 
 
 
 
6,014

 
6,291

Deferred revenue *
 
 
 
 
995

 
1,354

Out-of-market leases, net
 
 
 
 
3,583

 
4,179

Interest rate derivative
 
 
 
 

 
40

Other liabilities, net
 
 
 
 
483

 
758

Total
 
 
 
 
126,756

 
163,718

 
 
 
 
 
 
 
 
Equity
 
 
 
 
282,464

 
247,239

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
409,220

 
$
410,957

Notes:
* Certain reclassifications have been made to conform with the current year presentation. The above pro rata share information includes only the real estate operations of joint ventures and partnerships at WRI's ownership percentages.

Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 23


Weingarten Realty Investors
Investments in Unconsolidated Real Estate Joint Ventures & Partnerships at 100%
December 31, 2016
(in thousands, except number of properties and percentages)


 
 
 
 
 
 
 
 
 
 
Joint Venture Partner
 
Number of
 Operating
Properties (1)(2)
 
Total GLA
 
Total Assets
 
Total Debt
 
 
 
 
 
 
 
 
 
 
 
TIAA Florida Retail LLC
 
2
 
431

 
$
125,968

 
$

 
Perlmutter SRP, LLC
(3)
 

 
6,170

 

 
Collins
 
8
 
1,165

 
115,890

 
19,658

 
AEW - Institutional Client
 
5
 
437

 
102,073

 

 
BIT Retail
 
3
 
721

 
144,184

 

 
Jamestown
 
6
 
1,199

 
133,679

 
169,113

 
Fidelis Realty Partners
 
1
 
491

 
131,483

 
76,334

 
Sleiman Enterprises
 
2
 
170

 
16,938

 
12,438

 
Bouwinvest
 
3
 
359

 
172,183

 

 
Other
 
7
 
1,104

 
101,364

 
23,937

 
 
 
 
 
 
 
 
 
 
 
Total
 
37
 
6,077

 
$
1,049,932

 
$
301,480

 
 
 
 
Joint Venture Description
 
 
 
 
 
TIAA Florida Retail LLC
 
Joint venture with an institutional partner, TIAA-CREF Global Real Estate
Perlmutter SRP, LLC
 
Retail joint venture with an institutional partner through Perlmutter Investment Company
Collins
 
Primarily a development joint venture in the Texas Rio Grande Valley
AEW - Institutional Client
 
Joint venture with an institutional partner through AEW Capital Management
BIT Retail
 
Retail joint venture with Mercantile Real Estate Advisors and its client, the AFL-CIO Building Investment Trust
Jamestown
 
Retail joint venture in Florida
Fidelis Realty Partners
 
Retail joint venture in Texas
Sleiman Enterprises
 
Retail joint venture in Florida
Bouwinvest
 
Retail joint venture with West Coast focus
 
 
 
 
 
 
 
 
 
(1) Excludes land held for development.
(2) Excludes additional consolidated joint ventures such as AEW Capital Management.
(3) All properties within the joint venture have been sold. The remaining assets primarily represent excess cash to be distributed pending the venture's dissolution.

Page 24


Weingarten Realty Investors
Unconsolidated Joint Venture Mortgage Debt Information at 100%
As of December 31, 2016
(in thousands, except number of properties, percentages and term)

Balance Summary
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Joint Venture Partner
 
# of Mortgaged
 Properties (2)
 
Mortgage
Balance (1)(2)
 
Average Interest
Rate
 
Average
Remaining
Term (yrs)
 
 
 
 
 
 
 
 
 
Collins
 
2
 
$
19,783

 
6.2%
 
8.2

Jamestown
 
6
 
169,287

 
2.7%
 
4.9

Fidelis Realty Partners
 
1
 
76,406

 
4.3%
 
3.9

Sleiman Enterprises
 
2
 
12,482

 
4.9%
 
4.5

Other
 
1
 
24,111

 
6.1%
 
5.8

 
 
 
 
 
 
 
 
 
Total
 
12
 
$
302,069

 
3.7%
 
5.4

 
 
 
 
 
 
 
 
 

Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted
Average Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
 
$
11,960

 
5.0%
 
 
 
 
2018
 
5,929

 
4.9%
 
 
 
 
2019
 
6,237

 
4.9%
 
 
 
 
2020
 
92,794

 
4.9%
 
 
 
 
2021
 
172,789

 
3.5%
 
 
 
 
2022
 
1,833

 
5.9%
 
 
 
 
2023
 
1,936

 
5.9%
 
 
 
 
2024
 
2,046

 
6.1%
 
 
 
 
2025
 
2,034

 
6.3%
 
 
 
 
2026
 
1,500

 
6.4%
 
 
 
 
Thereafter
 
3,011

 
6.4%
 
 
 
 
Total
 
$
302,069

 
 
 
 
 
 


(1)
Excludes non-cash debt related items.
(2)
Excludes additional consolidated joint ventures such as AEW Capital Management.
Note:
All mortgages are fixed rate.


Page 25


Weingarten Realty Investors
Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure
As of December 31, 2016
(at pro rata share)
(in thousands, except number of properties, percentages and term)
Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted Average Rate
 
 
 
 
 
 
 
2017
 
$
6,203

 
5.0%
 
2018
 
3,285

 
5.0%
 
2019
 
3,455

 
4.9%
 
2020
 
55,406

 
4.9%
 
2021
 
35,394

 
4.1%
 
2022
 
916

 
5.9%
 
2023
 
968

 
5.9%
 
2024
 
1,023

 
6.1%
 
2025
 
1,017

 
6.3%
 
2026
 
750

 
6.4%
 
Thereafter
 
1,506

 
6.4%
 
Total
 
$
109,923

 
 
 


(1)
Excludes non-cash debt related items.
(2)
Excludes additional consolidated joint ventures such as AEW Capital Management.
Notes:
All mortgages are fixed rate.

Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.



Page 26













Portfolio Summary




Weingarten Realty Investors
Tenant Diversification by Percent of Base Minimum Rent
As of December 31, 2016
(at pro rata share)
(in thousands, except percentages and # of units)

Rank
 
Tenant Name (1)(2)
 
Credit Ranking
 (S&P / Moody's)
 
# of
 Units
 
Total
Annualized
Base Minimum Rent
 
% of
 Total Annualized
 Base Minimum Rent
 
Total
 SF
 
% of
Total
 SF
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
 
The Kroger Co.
 
BBB/Baa1
 
26

 
$
12,394

 
2.82
%
 
1,515

 
5.31
%
2
 
TJX Companies, Inc.
 
A+/A2
 
45

 
12,008

 
2.73
%
 
1,185

 
4.15
%
3
 
Ross Stores, Inc.
 
A-/A3
 
34

 
9,075

 
2.06
%
 
758

 
2.66
%
4
 
PetSmart, Inc.
 
B+/B1
 
24

 
7,344

 
1.67
%
 
450

 
1.58
%
5
 
Whole Foods Market, Inc.
 
BBB-/Baa3
 
9

 
6,867

 
1.56
%
 
363

 
1.27
%
6
 
H-E-B
 
N/A/N/A
 
8

 
6,856

 
1.56
%
 
539

 
1.89
%
7
 
Bed Bath & Beyond, Inc.
 
BBB+/Baa1
 
21

 
6,396

 
1.45
%
 
518

 
1.82
%
8
 
Albertsons
 
N/A/N/A
 
17

 
6,037

 
1.37
%
 
761

 
2.67
%
9
 
Office Depot, Inc.
 
N/A/B1
 
24

 
5,574

 
1.27
%
 
455

 
1.59
%
10
 
24 Hour Fitness Inc.
 
B/B2
 
8

 
5,027

 
1.14
%
 
225

 
0.79
%
11
 
Best Buy, Inc.
 
BBB-/Baa1
 
10

 
4,903

 
1.11
%
 
290

 
1.02
%
12
 
Dollar Tree Stores, Inc.
 
BB+/Ba2
 
44

 
4,677

 
1.06
%
 
426

 
1.49
%
13
 
Home Depot, Inc.
 
A/A2
 
4

 
4,488

 
1.02
%
 
435

 
1.53
%
14
 
Petco Animal Supplies, Inc.
 
B/B2
 
20

 
4,185

 
0.95
%
 
237

 
0.83
%
15
 
Hobby Lobby Stores, Inc.
 
N/A/N/A
 
7

 
3,529

 
0.80
%
 
415

 
1.45
%
16
 
Gap, Inc.
 
BB+/Baa2
 
12

 
3,235

 
0.73
%
 
174

 
0.61
%
17
 
Walmart Stores, Inc.
 
AA/Aa2
 
6

 
3,017

 
0.69
%
 
453

 
1.59
%
18
 
Nordstrom Rack
 
BBB+/Baa1
 
5

 
2,934

 
0.67
%
 
125

 
0.44
%
19
 
Dick’s Sporting Goods, Inc.
 
N/A/N/A
 
5

 
2,926

 
0.66
%
 
148

 
0.52
%
20
 
Ascena Retail Group
 
BB-/Ba2
 
25

 
2,885

 
0.66
%
 
136

 
0.48
%
21
 
Starbucks Corporation
 
A/A2
 
42

 
2,720

 
0.62
%
 
67

 
0.23
%
22
 
Mattress Firm
 
N/A/N/A
 
23

 
2,648

 
0.60
%
 
85

 
0.30
%
23
 
LA Fitness
 
B+/B2
 
4

 
2,618

 
0.59
%
 
133

 
0.47
%
24
 
JPMorgan Chase Bank
 
A+/A3
 
24

 
2,609

 
0.59
%
 
85

 
0.30
%
25
 
Barnes & Noble Inc.
 
N/A/N/A
 
6

 
2,447

 
0.56
%
 
153

 
0.54
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
 
 
453

 
$
127,399

 
28.94
%
 
10,131

 
35.53
%
 
 
 
 
 
(1
)
Tenant Names:
DBA Names:
 
 
The Kroger Co.
Kroger (12), Harris Teeter (7), Fry's Food (3), King Soopers (2), Ralph's (1), Smith's Food (1)
 
 
TJX Companies, Inc.
Marshalls (22), T.J. Maxx (15), Home Goods (8)
 
 
Ross Stores, Inc.
Ross Dress for Less (32), dd's Discounts (2)
 
 
Bed Bath & Beyond, Inc.
Bed Bath & Beyond (13), Cost Plus (6), buybuy BABY (2)
 
 
Albertsons
Safeway (8), Randall's (4), Albertsons (3), Von's (2)
 
 
Office Depot, Inc.
Office Depot (15), Office Max (9)
 
 
Dollar Tree Stores, Inc.
Dollar Tree (37), Family Dollar (7)
 
 
Gap, Inc.
Old Navy (10), Gap (2)
 
 
Walmart Stores, Inc.
Walmart Neighborhood Market (3), Walmart (2), Walmart Supercenter (1)
 
 
Dick’s Sporting Goods, Inc.
Golf Galaxy (3), Dick's Sporting Goods (2)
 
 
Ascena Retail Group
Dressbarn (9), Lane Bryant (9), Justice (4), AnnTaylor (1), Catherines (1), Loft (1)
 
 
Mattress Firm
Mattress Firm (20), Bedmart (1), Mattress Giant (1), Mattress Pro (1)
 
 
 
 
 
(2
)
Target owns and occupies 25 units not included above.
 
 
 
Note:
 
 
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 28


Weingarten Realty Investors
Portfolio Operating Information
(at pro rata share)
(in thousands, except percentages and leases)
Leasing Activity / Rent Growth
Signed Leases
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comparable:
 
Number of
 Leases
Square Feet
New Rent
 $/SF
Prior Rent
 $/SF
TI's $/SF
Cash Change
 in Base Rent
Weighted
 Average
 Term
 (Years)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
All Leases
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2016
 
227

892

$
19.87

$
17.62

$
5.35

12.8
%
 
 
 
Quarter Ended September 30, 2016
 
240

972

18.35

16.75

5.50

9.5
%
 
 
 
Quarter Ended June 30, 2016
 
216

743

19.75

16.70

9.78

18.2
%
 
 
 
Quarter Ended March 31, 2016
 
273

1,423

16.98

15.01

3.62

13.1
%
 
 
 
Rolling 12 months
 
 
956

4,030

$
18.46

$
16.32

$
5.59

13.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Leases
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2016
 
49

155

$
19.02

$
15.54

$
30.92

22.4
%
7.4

 
 
Quarter Ended September 30, 2016
 
55

160

22.65

18.99

33.29

19.3
%
7.8

 
 
Quarter Ended June 30, 2016
 
59

211

19.63

15.16

33.26

29.4
%
8.5

 
 
Quarter Ended March 31, 2016
 
54

145

28.21

20.94

35.13

34.7
%
7.3

 
 
Rolling 12 months
 
 
217

671

$
22.07

$
17.42

$
33.13

26.7
%
7.8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Renewals
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2016
 
178

737

$
20.05

$
18.05

$

11.0
%
 
 
 
Quarter Ended September 30, 2016
 
185

812

17.50

16.31

0.01

7.3
%
 
 
 
Quarter Ended June 30, 2016
 
157

532

19.80

17.31

0.47

14.4
%
 
 
 
Quarter Ended March 31, 2016
 
219

1,278

15.70

14.33

0.03

9.5
%
 
 
 
Rolling 12 months
 
 
739

3,359

$
17.74

$
16.10

$
0.09

10.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comparable & Non-Comparable:
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2016
 
256

991

 
 
 
 
 
 
 
Quarter Ended September 30, 2016
 
276

1,058

 
 
 
 
 
 
 
Quarter Ended June 30, 2016
 
251

812

 
 
 
 
 
 
 
Quarter Ended March 31, 2016
 
304

1,485

 
 
 
 
 
 
 
Rolling 12 months
 
 
1,087

4,346

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lease
Expirations (1)
 
 
 
 
 
 
 
 
 
 
 
 
 
Assumes No Exercise of Renewal Options
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Anchor Tenants (2)
Non-Anchor Tenants
Total Tenants
Year
Square
Feet
Percent of
 Total Square
 Feet
In Place
Min Rent
PSF
Percent of
Total
Revenue
(3)
Square
Feet
Percent of
 Total Square
 Feet
In Place
Min Rent
PSF
Percent of
Total
Revenue
 (3)
Square
Feet
Percent of
 Total Square
 Feet
In Place
Min Rent
PSF
Percent of
Total
Revenue
(3)
M-T-M
15

0
%
$
22.06

0
%
53

1
%
$
21.43

0
%
68

0
%
$
21.57

0
%
2017
1,019

6
%
10.94

6
%
1,417

16
%
25.53

15
%
2,436

9
%
19.43

11
%
2018
2,327

14
%
10.74

13
%
1,434

16
%
26.79

16
%
3,761

15
%
16.86

14
%
2019
2,300

14
%
11.04

13
%
1,328

15
%
27.69

15
%
3,628

14
%
17.14

14
%
2020
2,216

13
%
11.45

13
%
1,287

14
%
27.90

15
%
3,503

14
%
17.49

14
%
2021
2,191

13
%
11.08

12
%
1,459

16
%
26.64

16
%
3,650

14
%
17.30

14
%
2022 - 2027
5,284

32
%
13.00

35
%
1,954

22
%
27.88

22
%
7,238

28
%
17.02

28
%
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)
Reflects in-place leases as of December 31, 2016.
(2)
Anchor tenants represent any tenant at least 10,000 square feet.
(3)
Revenue includes minimum base rent only.

Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.


Page 29


Weingarten Realty Investors
Portfolio Operating Information (continued)
(at pro rata share)
(in thousands, except percentages)
Occupancy
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
December 31,
2016
 
September 30,
2016
 
June 30,
2016
 
March 31,
2016
 
December 31,
2015
 
 
Signed Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
96.5%
 
96.5%
 
97.7%
 
98.3%
 
98.2%
 
 
Non-Anchor
 
90.6%
 
90.2%
 
90.2%
 
90.0%
 
90.2%
 
 
Total Retail
 
94.3%
 
94.2%
 
94.9%
 
95.2%
 
95.2%
 
 
Other
 
89.1%
 
90.0%
 
90.0%
 
89.6%
 
85.4%
 
 
Total Signed
 
94.3%
 
94.1%
 
94.9%
 
95.2%
 
95.1%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
95.2%
 
95.5%
 
96.6%
 
97.1%
 
96.7%
 
 
Non-Anchor
 
88.1%
 
87.6%
 
87.1%
 
87.5%
 
87.4%
 
 
Total Retail
 
92.6%
 
92.6%
 
93.1%
 
93.6%
 
93.3%
 
 
Other
 
88.8%
 
86.7%
 
86.8%
 
85.4%
 
85.4%
 
 
Total Commenced
 
92.5%
 
92.5%
 
93.0%
 
93.5%
 
93.2%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same Property (2)
 
 
 
 
 
 
 
 
 
 
 
 
Signed Basis
 
95.6%
 
95.5%
 
95.9%
 
96.1%
 
96.3%
 
 
Commenced Basis
 
94.2%
 
94.2%
 
94.5%
 
94.7%
 
94.7%
 
 
Average Base Rents (3)
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
December 31,
2016
 
September 30,
2016
 
June 30,
2016
 
March 31,
2016
 
December 31,
2015
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
$
12.67

 
$
12.56

 
$
12.42

 
$
12.40

 
$
12.20

 
 
Non-Anchor
 
26.93

 
26.59

 
25.93

 
25.76

 
25.25

 
 
Total
 
$
17.93

 
$
17.72

 
$
17.32

 
$
17.23

 
$
16.92

 
 
Same Property Net Operating Income Growth (4)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended 
  December 31,
 
Twelve Months Ended 
  December 31,
 
 
2016
 
2015
 
% Change
 
2016
 
2015
 
% Change
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
Minimum Rent
 
$
96,889

 
$
94,254

 
2.8
 %
 
$
384,650

 
$
372,003

 
3.4
 %
Bad Debt (net of recoveries)
 
287

 
(56
)
 
-612.5
 %
 
109

 
654

 
-83.3
 %
Percentage Rent
 
1,154

 
1,161

 
-0.6
 %
 
3,824

 
3,720

 
2.8
 %
Tenant Reimbursements
 
26,365

 
25,924

 
1.7
 %
 
103,557

 
100,103

 
3.5
 %
Other
 
433

 
357

 
21.3
 %
 
2,258

 
2,378

 
-5.0
 %
 
 
125,128

 
121,640

 
2.9
 %
 
494,398

 
478,858

 
3.2
 %
Expenses
 
 
 
 
 
 
 
 
 
 
 
 
Property Operating Expenses
 
20,262

 
21,075

 
-3.9
 %
 
77,959

 
76,954

 
1.3
 %
Real Estate Taxes
 
14,299

 
13,344

 
7.2
 %
 
59,655

 
56,627

 
5.3
 %
 
 
34,561

 
34,419

 
0.4
 %
 
137,614

 
133,581

 
3.0
 %
SPNOI
 
90,567

 
87,221

 
3.8
 %
 
356,784

 
345,277

 
3.3
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopment NOI (5)
 
6,360

 
5,680

 
12.0
 %
 
24,105

 
21,265

 
13.4
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
SPNOI (Excl. Redevelopment)
 
$
84,207

 
$
81,541

 
3.3
 %
 
$
332,679

 
$
324,012

 
2.7
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Anchor tenants represent any tenant at least 10,000 square feet.
(2)
Same Property Occupancy includes operating centers that have been owned for the same comparable time duration.
Same Property excludes any new development, redevelopment, and any acquired or sold centers during the same time duration.
(3)
Average Base rent per Leased SF excludes ground leases.
(4)
Same Property NOI Growth includes the Company's share of unconsolidated real estate joint ventures and partnerships and
provisions for uncollectible amounts and related recoveries. It excludes the effect of lease cancellation income and
straight-line rent adjustments and is reported on a cash basis.
(5)
Redevelopments include the properties listed on Page 12 and Brookwood Square Shopping Center which was completed in 2015.
Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 30


Weingarten Realty Investors
Total Net Operating Income by Geographic Region (1)
(at pro rata share)
(in thousands, except percentages)
 
Twelve Months Ended December 31,
 
2016
 
%
 
2015
 
%
 
2014
 
%
 
2013
 
%
 
2012
 
%
West Region
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
California
$
70,457

 
17.8
%
 
$
66,900

 
17.4
%
 
$
66,510

 
17.2
%
 
$
63,885

 
16.7
%
 
$
59,163

 
15.0
%
Washington
3,763

 
1.0
%
 
3,074

 
0.8
%
 
2,925

 
0.8
%
 
2,547

 
0.7
%
 
2,048

 
0.5
%
Oregon
1,657

 
0.5
%
 
1,603

 
0.4
%
 
1,513

 
0.4
%
 
1,565

 
0.4
%
 
1,528

 
0.4
%
Total West Region
75,877

 
19.3
%
 
71,577

 
18.6
%
 
70,948

 
18.4
%
 
67,997

 
17.8
%
 
62,738

 
15.9
%
Mountain Region
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Arizona
$
32,459

 
8.2
%
 
$
30,622

 
8.0
%
 
$
28,804

 
7.5
%
 
$
27,079

 
7.1
%
 
$
26,032

 
6.6
%
Nevada
28,394

 
7.2
%
 
31,162

 
8.1
%
 
30,238

 
7.8
%
 
28,334

 
7.4
%
 
30,094

 
7.6
%
Colorado
14,950

 
3.8
%
 
13,961

 
3.6
%
 
12,519

 
3.2
%
 
11,393

 
3.0
%
 
13,778

 
3.5
%
New Mexico
2,634

 
0.7
%
 
3,006

 
0.8
%
 
3,033

 
0.8
%
 
4,500

 
1.2
%
 
4,622

 
1.2
%
Utah
1,981

 
0.5
%
 
2,428

 
0.6
%
 
2,808

 
0.7
%
 
3,458

 
0.9
%
 
3,556

 
0.9
%
Total Mountain Region
80,418

 
20.4
%
 
81,180

 
21.1
%
 
77,401

 
20.0
%
 
74,764

 
19.6
%
 
78,082

 
19.8
%
Central Region
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Texas
$
97,613

 
24.7
%
 
$
104,874

 
27.3
%
 
$
109,843

 
28.4
%
 
$
105,849

 
27.6
%
 
$
116,645

 
29.5
%
Arkansas
1,848

 
0.5
%
 
2,055

 
0.5
%
 
3,132

 
0.8
%
 
3,266

 
0.9
%
 
3,089

 
0.8
%
Louisiana
927

 
0.2
%
 
1,094

 
0.3
%
 
5,152

 
1.4
%
 
10,387

 
2.7
%
 
9,185

 
2.3
%
Oklahoma

 
%
 
513

 
0.1
%
 
632

 
0.2
%
 
682

 
0.2
%
 
921

 
0.2
%
Missouri

 
%
 

 
%
 
1,071

 
0.3
%
 
1,123

 
0.3
%
 
852

 
0.2
%
Illinois

 
%
 

 
%
 

 
%
 

 
%
 
2,464

 
0.6
%
Kansas

 
%
 

 
%
 

 
%
 

 
%
 
474

 
0.1
%
Total Central Region
100,388

 
25.4
%
 
108,536

 
28.2
%
 
119,830

 
31.1
%
 
121,307

 
31.7
%
 
133,629

 
33.7
%
Mid-Atlantic Region
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Georgia
$
22,663

 
5.7
%
 
$
20,815

 
5.4
%
 
$
19,080

 
4.9
%
 
$
20,340

 
5.3
%
 
$
19,767

 
5.0
%
North Carolina
22,567

 
5.7
%
 
21,116

 
5.5
%
 
20,602

 
5.3
%
 
23,123

 
6.0
%
 
25,074

 
6.3
%
Tennessee
8,263

 
2.1
%
 
8,480

 
2.2
%
 
8,152

 
2.1
%
 
6,903

 
1.8
%
 
7,770

 
2.0
%
Kentucky
7,159

 
1.8
%
 
7,352

 
1.9
%
 
7,554

 
2.0
%
 
7,324

 
1.9
%
 
7,050

 
1.8
%
Maryland
5,682

 
1.4
%
 
4,695

 
1.2
%
 
4,025

 
1.0
%
 
2,965

 
0.8
%
 
1,063

 
0.3
%
Virginia
5,456

 
1.4
%
 
2,842

 
0.7
%
 
334

 
0.1
%
 

 
%
 
1,805

 
0.5
%
South Carolina

 
%
 
290

 
0.1
%
 
277

 
0.1
%
 
273

 
0.1
%
 
265

 
0.1
%
Maine

 
%
 

 
0.1
%
 

 
0.1
%
 

 
0.1
%
 

 
0.1
%
Total Mid-Atlantic Region
71,790

 
18.1
%
 
65,590

 
17.1
%
 
60,023

 
15.5
%
 
60,927

 
15.9
%
 
62,833

 
16.0
%
Southeast Region
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Florida
$
66,562

 
16.8
%
 
$
57,300

 
15.0
%
 
$
58,029

 
15.0
%
 
$
57,443

 
15.0
%
 
$
57,620

 
14.6
%
Total Southeast Region
66,562

 
16.8
%
 
57,300

 
15.0
%
 
58,029

 
15.0
%
 
57,443

 
15.0
%
 
57,620

 
14.6
%
Total Net Operating Income
$
395,035

 
100.0
%
 
$
384,184

 
100.0
%
 
$
386,231

 
100.0
%
 
$
382,438

 
100.0
%
 
$
394,902

 
100.0
%

(1) The Net Operating Income at pro rata share includes the real estate operations of joint ventures at WRI's ownership percentages ranging from 15% to 75% except for the operations of downreit partnerships, which are included at 100%. Net Operating Income excludes the effect of lease cancellation income, straight-line rent adjustments and impairment charges.
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 31












Property Listing





Weingarten Realty Investors
Summary Property Listing
As of December 31, 2016
 
 
 
 
 
Gross Leasable Area
ALL PROPERTIES BY STATE
 
# of
  Properties  
 
WRI
Owned
 
  Joint Venture  
Share
 
Owned
  by Other   
 
Total        
 
 
 
 
 
 
 
 
 
 
 
Arizona
 
22

 
2,309,292

 
93,345

 
1,463,909

 
3,866,546

Arkansas
 
1

 
180,200

 

 

 
180,200

California
 
27

 
4,031,652

 
52,614

 
946,616

 
5,030,882

Colorado
 
8

 
1,108,994

 
205,228

 
1,036,338

 
2,350,560

Florida
 
32

 
5,070,126

 
1,586,603

 
1,228,110

 
7,884,839

Georgia
 
14

 
1,647,437

 
137,071

 
897,264

 
2,681,772

Kentucky
 
4

 
631,761

 

 
127,614

 
759,375

Louisiana
 
2

 
244,342

 
107,974

 
9,200

 
361,516

Maryland
 
2

 
206,198

 

 

 
206,198

Nevada
 
11

 
1,920,071

 

 
1,596,766

 
3,516,837

New Mexico
 
1

 
112,666

 

 
27,330

 
139,996

North Carolina
 
16

 
1,778,534

 

 
978,034

 
2,756,568

Oregon
 
3

 
119,871

 
90,777

 
66,276

 
276,924

Tennessee
 
5

 
696,903

 

 
154,340

 
851,243

Texas
 
64

 
7,877,492

 
2,201,024

 
2,599,431

 
12,677,947

Utah
 
1

 
182,099

 

 
122,800

 
304,899

Virginia
 
2

 
250,811

 

 

 
250,811

Washington
 
5

 
166,511

 
325,238

 
65,571

 
557,321

Total
 
220

 
28,534,960

 
4,799,874

 
11,319,599

 
44,654,434

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Footnotes for detail property listing
(1) Denotes partial ownership. The square feet figures represent WRI's proportionate ownership of the property held by the joint venture or partnership.
(2) Denotes property currently under development.
(3) Denotes properties that are not consolidated for SEC reporting purposes.
(4) Denotes Hilltop Village Center 50/50 Joint Venture reflecting current 100% economics to WRI.
( ) Retailers in parenthesis are not a part of the owned property.
Notes: Square feet is reflective of area available to be leased. Average Base Rent per Leased SF excludes ground leases.
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 33

Weingarten Realty Investors
Property Listing
As of December 31, 2016


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Operating Properties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Arizona
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mohave Crossroads
 
Lake Havasu City-Kingman, AZ
 
100.0
%
 

 
182,168

 
383,792

 
12.17

 
78.1
%
 

 
(Target), (Kohl's), PetSmart, Bed Bath & Beyond, Ross Dress for Less, 99 Cents Only
Broadway Marketplace
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
82,757

 
87,379

 
14.70

 
89.7
%
 

 
Office Max, Ace Hardware
Camelback Village Square
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
132,731

 
240,951

 
13.55

 
96.9
%
 
Fry’s Supermarket
 
Office Max
Desert Village Shopping Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
101,685

 
107,071

 
23.30

 
98.3
%
 
AJ Fine Foods
 
CVS
Fountain Plaza
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
113,536

 
305,588

 
9.40

 
91.8
%
 
Fry’s Supermarket
 
Dollar Tree, (Lowe's)
Laveen Village Marketplace
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
39,763

 
318,805

 
29.16

 
100.0
%
 
(Fry’s Supermarket)
 
(Home Depot)
Monte Vista Village Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
45,751

 
108,551

 
24.53

 
94.2
%
 
(Safeway)
 

Palmilla Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
103,568

 
178,219

 
18.60

 
97.1
%
 
(Fry’s Supermarket)
 
Office Max, PetSmart, Dollar Tree
Phoenix Office Building
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
21,122

 
21,122

 
N/A

 
100.0
%
 

 
Weingarten Realty Regional Office, Endurance Rehab
Pueblo Anozira Shopping Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
157,607

 
157,607

 
15.24

 
97.3
%
 
Fry’s Supermarket
 
Petco, Dollar Tree
Raintree Ranch Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
129,822

 
133,020

 
26.58

 
100.0
%
 
Whole Foods
 

Red Mountain Gateway
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
69,213

 
199,013

 
15.56

 
94.4
%
 

 
(Target), Bed Bath & Beyond, Famous Footwear
Scottsdale Horizon
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
155,093

 
155,093

 
18.10

 
100.0
%
 
Safeway
 
CVS
Scottsdale Waterfront
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
93,334

 
93,334

 
34.63

 
94.1
%
 
 
 
Olive & Ivy, Urban Outfitters
Squaw Peak Plaza
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
60,728

 
60,728

 
18.33

 
96.6
%
 
Sprouts Farmers Market
 

Summit at Scottsdale
 
Phoenix-Mesa-Scottsdale, AZ
 
51.0
%
 
(1)(3)
 
97,154

 
322,999

 
17.03

 
96.2
%
 
Safeway
 
(Target), CVS, OfficeMax, PetSmart
The Shoppes at Parkwood Ranch
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
92,626

 
106,738

 
12.79

 
95.4
%
 

 
Hobby Lobby, Dollar Tree
Entrada de Oro Plaza Shopping Center
 
Tucson, AZ
 
100.0
%
 

 
88,665

 
109,075

 
18.86

 
96.6
%
 
Walmart Neighborhood Market
 

Madera Village Shopping Center
 
Tucson, AZ
 
100.0
%
 

 
96,697

 
106,858

 
12.61

 
97.7
%
 
Safeway
 
Dollar Tree
Oracle Crossings
 
Tucson, AZ
 
100.0
%
 

 
251,194

 
261,194

 
18.34

 
96.0
%
 
Sprouts Farmers Market
 
Kohl's, HomeGoods
Oracle Wetmore Shopping Center
 
Tucson, AZ
 
100.0
%
 

 
150,150

 
343,278

 
25.19

 
97.4
%
 

 
(Home Depot), (Nordstrom Rack), Jo Ann Fabric, Cost Plus, PetSmart, Walgreens, Ulta Beauty
Shoppes at Bears Path
 
Tucson, AZ
 
100.0
%
 

 
43,928

 
66,131

 
17.78

 
83.2
%
 

 
(CVS Drug)
Arizona Total:
 
# of Properties:
22

 
 
 
 
2,309,292

 
3,866,546

 
18.24

 
94.8
%
 
 
 
 
Arkansas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Markham West Shopping Center
 
Little Rock-North Little Rock-Conway, AR
 
100.0
%
 

 
180,200

 
180,200

 
11.36

 
100.0
%
 

 
Academy, Office Depot, Michaels, Dollar Tree
Arkansas Total:
 
# of Properties:
1

 
 
 
 
180,200

 
180,200

 
11.36

 
100.0
%
 
 
 
 
California
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
8000 Sunset Strip Shopping Center
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 

 
169,797

 
169,797

 
40.77

 
100.0
%
 
Trader Joe's
 
Crunch, Sundance Cinemas, CB2
Buena Vista Marketplace
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 

 
91,846

 
91,846

 
24.97

 
100.0
%
 
Smart & Final Stores
 
Dollar Tree
Centerwood Plaza
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 

 
75,486

 
75,486

 
15.16

 
100.0
%
 
Superior Grocers
 
Dollar Tree
The Westside Center
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 
 
 
36,540

 
36,540

 
43.57

 
95.6
%
 
 
 
Guitar Center
Westminster Center
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 

 
417,567

 
440,437

 
18.75

 
96.5
%
 
Albertsons
 
Home Depot, Ross Dress for Less, Petco, Rite Aid, Dollar Tree, 24 Hour Fitness

Page 34

Weingarten Realty Investors
Property Listing
As of December 31, 2016


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Marshall's Plaza
 
Modesto, CA
 
100.0
%
 

 
78,752

 
85,952

 
15.44

 
84.6
%
 

 
Marshalls, Dress Barn, Guitar Center
Chino Hills Marketplace
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 

 
310,913

 
310,913

 
21.96

 
95.1
%
 
Smart & Final Stores
 
Dollar Tree, 24 Hour Fitness, Rite Aid
Jess Ranch Marketplace
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 

 
209,756

 
308,926

 
19.55

 
100.0
%
 
(Winco Foods)
 
Burlington Coat Factory, PetSmart, Rite Aid, Big 5
Jess Ranch Marketplace Phase III
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 

 
184,809

 
194,342

 
21.01

 
97.0
%
 
(Winco Foods)
 
Best Buy, Cinemark Theatres, Bed Bath & Beyond, 24 Hour Fitness
Menifee Town Center
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 

 
124,431

 
258,734

 
17.41

 
100.0
%
 
Ralph's
 
Ross Dress for Less, Dollar Tree
Stoneridge Town Centre
 
Riverside-San Bernardino-Ontario, CA
 
67.0
%
 
(1)(3)
 
106,821

 
434,450

 
23.61

 
76.8
%
 
(Super Target)
 
(Kohl's)
Discovery Plaza
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 

 
89,548

 
93,398

 
17.74

 
93.9
%
 
Bel Air Market
 

Prospector's Plaza
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 

 
243,907

 
252,521

 
19.67

 
93.4
%
 
SaveMart
 
Kmart, CVS, Ross Dress for Less
Summerhill Plaza
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 

 
133,318

 
133,318

 
11.68

 
87.7
%
 
Raley’s
 
Dollar Tree
Valley Shopping Center
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 

 
103,791

 
107,191

 
20.52

 
80.9
%
 
Food 4 Less
 

El Camino Promenade
 
San Diego-Carlsbad, CA
 
100.0
%
 

 
129,676

 
129,676

 
28.01

 
98.0
%
 

 
T.J. Maxx, Staples, Dollar Tree
Rancho San Marcos Village
 
San Diego-Carlsbad, CA
 
100.0
%
 

 
120,368

 
134,628

 
19.57

 
96.5
%
 
Vons
 
24 Hour Fitness
San Marcos Plaza
 
San Diego-Carlsbad, CA
 
100.0
%
 

 
35,880

 
81,086

 
33.87

 
93.6
%
 
(Albertsons)
 

580 Market Place
 
San Francisco-Oakland-Hayward, CA
 
100.0
%
 

 
100,097

 
100,097

 
30.67

 
100.0
%
 
Safeway
 
24 Hour Fitness, Petco
Gateway Plaza
 
San Francisco-Oakland-Hayward, CA
 
100.0
%
 

 
194,601

 
352,690

 
23.02

 
97.1
%
 
Raley’s
 
24 Hour Fitness
Greenhouse Marketplace
 
San Francisco-Oakland-Hayward, CA
 
100.0
%
 

 
146,658

 
236,427

 
22.42

 
97.3
%
 
(Safeway)
 
(CVS), Jo-Ann Fabrics, 99 Cents Only, Factory 2 U, Petco
Cambrian Park Plaza
 
San Jose-Sunnyvale-Santa Clara, CA
 
100.0
%
 

 
170,714

 
170,714

 
23.05

 
68.1
%
 

 
Beverages & More, Dollar Tree
Silver Creek Plaza
 
San Jose-Sunnyvale-Santa Clara, CA
 
100.0
%
 

 
132,925

 
202,820

 
27.08

 
97.7
%
 
Safeway
 
Walgreens, (Orchard Supply)
Freedom Centre
 
Santa Cruz-Watsonville, CA
 
100.0
%
 

 
150,865

 
150,865

 
15.30

 
100.0
%
 
Safeway
 
Rite Aid, Big Lots
Stony Point Plaza
 
Santa Rosa, CA
 
100.0
%
 

 
194,569

 
200,011

 
14.94

 
100.0
%
 
Food Maxx
 
Ross Dress for Less, Fallas Paredes
Creekside Center
 
Vallejo-Fairfield, CA
 
100.0
%
 

 
115,991

 
115,991

 
20.38

 
86.4
%
 
Raley’s
 

Southampton Center
 
Vallejo-Fairfield, CA
 
100.0
%
 

 
162,026

 
162,026

 
20.21

 
97.6
%
 
Raley’s
 
Ace Hardware, Dollar Tree
California Total:
 
# of Properties:
27

 
 
 
 
4,031,652

 
5,030,882

 
21.71

 
94.4
%
 
 
 
 
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aurora City Place
 
Denver-Aurora-Lakewood, CO
 
50.0
%
 
(1)(3)
 
180,478

 
542,956

 
16.43

 
82.9
%
 
(Super Target)
 
Barnes & Noble, Ross Dress For Less, PetSmart
Cherry Creek Retail Center
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
78,148

 
272,658

 
25.95

 
100.0
%
 
(Super Target)
 
PetSmart, Bed Bath & Beyond
CityCenter Englewood
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
217,255

 
307,255

 
15.87

 
91.0
%
 

 
(Walmart), Ross Dress for Less, Petco, Office Depot, 24 Hour Fitness
Crossing at Stonegate
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
109,079

 
109,079

 
17.60

 
100.0
%
 
King Sooper’s
 

Edgewater Marketplace
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
144,553

 
270,548

 
12.39

 
99.2
%
 
King Sooper's
 
Ace Hardware, (Target)
Green Valley Ranch - AutoZone
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
7,381

 
7,381

 
 
 
100.0
%
 
(King Sooper’s)
 
 
Green Valley Ranch Towne Center
 
Denver-Aurora-Lakewood, CO
 
50.0
%
 
(1)(3)
 
24,750

 
107,500

 
23.01

 
100.0
%
 
(King Sooper’s)
 

Lowry Town Center
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
76,697

 
129,397

 
27.43

 
95.1
%
 
(Albertsons)
 

River Point at Sheridan
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
270,653

 
603,786

 
15.03

 
95.9
%
 

 
(Target), (Costco), Regal Cinema, Michaels, Conn's
Colorado Total:
 
# of Properties:
8

 
 
 
 
1,108,994

 
2,350,560

 
17.44

 
94.0
%
 
 
 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Argyle Village Shopping Center
 
Jacksonville, FL
 
100.0
%
 

 
306,461

 
306,461

 
11.20

 
96.4
%
 
Publix
 
Bed Bath & Beyond, T.J. Maxx, Babies “R” Us, Jo-Ann’s Fabrics, Michaels

Page 35

Weingarten Realty Investors
Property Listing
As of December 31, 2016


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Atlantic West
 
Jacksonville, FL
 
50.0
%
 
(1)(3)
 
42,284

 
180,578

 
12.45

 
100.0
%
 
(Walmart Supercenter)
 
T.J. Maxx, HomeGoods, Dollar Tree, Shoe Carnival, (Kohl's)
Epic Village St. Augustine
 
Jacksonville, FL
 
70.0
%
 
(1)
 
8,542

 
64,180

 
15.94

 
86.6
%
 

 
(Epic Theaters)
Kernan Village
 
Jacksonville, FL
 
50.0
%
 
(1)(3)
 
42,579

 
288,780

 
16.25

 
98.4
%
 
(Walmart Supercenter)
 
Ross Dress for Less, Petco
Boca Lyons Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
117,423

 
117,423

 
22.41

 
98.4
%
 
4th Generation Market
 
Ross Dress for Less
Deerfield
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
398,963

 
404,944

 
13.17

 
90.4
%
 
Publix
 
T.J. Maxx, Marshalls, Cinépolis, YouFit, Ulta
Embassy Lakes Shopping Center
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
131,723

 
142,751

 
14.02

 
95.0
%
 
Winn Dixie
 
Tuesday Morning, Dollar Tree
Flamingo Pines
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
25,373

 
148,840

 
18.13

 
97.4
%
 
Publix
 

Flamingo Pines Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
139,462

 
266,761

 
23.63

 
96.5
%
 
(Walmart Supercenter)
 
U.S. Post Office, Florida Technical College
Hollywood Hills Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
72,284

 
405,146

 
20.80

 
99.1
%
 
Publix
 
Target, CVS
Northridge
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
46,720

 
236,628

 
18.44

 
100.0
%
 
Publix
 
Petco, Ross Dress for Less, Dollar Tree
Pembroke Commons
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
59,585

 
318,184

 
15.57

 
100.0
%
 
Publix
 
Marshalls, Office Depot, LA Fitness, Dollar Tree
Sea Ranch Centre
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
99,029

 
99,029

 
17.39

 
89.9
%
 
Publix
 
CVS, Dollar Tree
Tamiami Trail Shops
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
22,173

 
132,564

 
16.93

 
96.0
%
 
Publix
 
CVS
The Palms at Town & County
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
650,225

 
650,225

 
22.91

 
95.3
%
 
Publix
 
Marshall's, 24 Hour Fitness, CVS, Toys R Us, Kohl's, Dick's Sporting Goods, Nordstrom Rack
TJ Maxx Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
161,429

 
161,429

 
16.76

 
96.3
%
 
Winn Dixie
 
T.J. Maxx, Dollar Tree
Vizcaya Square Shopping Center
 
Miami-Fort Lauderdale-West Palm Beach, FL
100.0
%
 

 
110,081

 
110,081

 
16.70

 
99.0
%
 
Winn Dixie
 

Wellington Green Commons
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
114,354

 
136,854

 
27.24

 
100.0
%
 
Whole Foods Market
 

Clermont Landing
 
Orlando-Kissimmee-Sanford, FL
 
75.0
%
 
(1)(3)
 
133,321

 
347,418

 
17.65

 
97.3
%
 

 
(J.C. Penney), (Epic Theater), T.J. Maxx, Ross Dress for Less, Michaels
Colonial Plaza
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 

 
498,893

 
498,893

 
14.41

 
97.3
%
 

 
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
%
 

 
315,040

 
496,953

 
16.23

 
99.5
%
 
(Super Target)
 
Marshalls, Ross Dress for Less, Old Navy, Petco
Phillips Crossing
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 

 
145,644

 
145,644

 
28.60

 
100.0
%
 
Whole Foods
 
Golf Galaxy, Michaels
Shoppes of South Semoran
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 

 
101,611

 
101,611

 
12.08

 
99.1
%
 
Walmart Neighborhood Market
 
Dollar Tree
The Marketplace at Dr. Phillips
 
Orlando-Kissimmee-Sanford, FL
 
20.0
%
 
(1)(3)
 
65,368

 
326,839

 
24.47

 
99.1
%
 
Publix
 
Stein Mart, HomeGoods, Morton's of Chicago, Office Depot
Winter Park Corners
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 

 
102,382

 
102,382

 
22.01

 
97.1
%
 

 
 
Pineapple Commons
 
Port St. Lucie, FL
 
20.0
%
 
(1)(3)
 
51,019

 
269,451

 
16.41

 
98.9
%
 

 
Ross Dress for Less, Best Buy, PetSmart, Marshalls, (CVS)
Countryside Centre
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 

 
245,801

 
245,801

 
14.81

 
97.5
%
 

 
T.J. Maxx, HomeGoods, Dick's Sporting Goods, Ross Dress for Less
East Lake Woodlands
 
Tampa-St. Petersburg-Clearwater, FL
 
20.0
%
 
(1)(3)
 
20,886

 
104,431

 
13.57

 
100.0
%
 
Walmart Neighborhood Market
 
Walgreens
Largo Mall
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 

 
376,993

 
610,080

 
17.07

 
95.5
%
 
(Safeway)
 
Bealls, Marshalls, PetSmart, Bed Bath & Beyond, Staples, Michaels, (Target)
Palms of Carrollwood
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 

 
150,623

 
150,623

 
14.83

 
94.6
%
 
The Fresh Market
 
Bed Bath & Beyond, Petco
Sunset 19 Shopping Center
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 

 
276,955

 
276,955

 
17.20

 
62.6
%
 

 
Bed Bath & Beyond, Barnes & Noble, Old Navy
Whole Foods @ Carrollwood
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 

 
36,900

 
36,900

 
N/A

 
100.0
%
 
Whole Foods Market
 

Florida Total:
 
# of Properties:
32

 
 
 
 
5,070,126

 
7,884,839

 
17.68

 
94.6
%
 
 
 
 
Georgia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brookwood Marketplace
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
199,594

 
397,295

 
19.49

 
100.0
%
 
(Super Target)
 
Home Depot, Bed Bath & Beyond, Office Max
Brookwood Square Shopping Center
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
181,333

 
181,333

 
13.24

 
87.2
%
 

 
Marshalls, LA Fitness

Page 36

Weingarten Realty Investors
Property Listing
As of December 31, 2016


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Brownsville Commons
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
27,747

 
81,913

 
20.72

 
84.5
%
 
(Kroger)
 

Camp Creek Marketplace II
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
196,283

 
228,003

 
14.56

 
100.0
%
 

 
DSW, LA Fitness, Shopper's World, American Signature
Dallas Commons Shopping Center
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
25,158

 
95,262

 
25.61

 
95.5
%
 
(Kroger)
 

Grayson Commons
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
76,611

 
76,611

 
14.65

 
92.5
%
 
Kroger
 

Lakeside Marketplace
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
137,693

 
332,889

 
16.50

 
98.0
%
 
(Super Target)
 
Ross Dress for Less, Petco
Mansell Crossing
 
Atlanta-Sandy Springs-Roswell, GA
 
20.0
%
 
(1)(3)
 
20,586

 
102,931

 
14.56

 
100.0
%
 

 
buybuy BABY, Ross Dress for Less, Party City
Perimeter Village
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
381,738

 
381,738

 
20.80

 
99.2
%
 
Walmart Supercenter
 
Cost Plus World Market, DSW, Hobby Lobby
Publix at Princeton Lakes
 
Atlanta-Sandy Springs-Roswell, GA
 
20.0
%
 
(1)(3)
 
13,681

 
72,207

 
17.23

 
100.0
%
 
Publix
 

Reynolds Crossing
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
45,758

 
115,983

 
25.96

 
96.7
%
 
(Kroger)
 

Roswell Corners
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
136,496

 
318,261

 
19.75

 
100.0
%
 
(Super Target), Fresh Market
 
T.J. Maxx
Roswell Crossing Shopping Center
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
201,759

 
201,759

 
15.61

 
97.8
%
 
Trader Joe's
 
Office Max, PetSmart, Walgreens
Thompson Bridge Commons
 
Gainesville, GA
 
100.0
%
 

 
3,000

 
95,587

 
N/A

 
100.0
%
 
(Kroger)
 

Georgia Total:
 
# of Properties:
14

 
 
 
 
1,647,437

 
2,681,772

 
17.29

 
97.2
%
 
 
 
 
Kentucky
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Millpond Center
 
Lexington-Fayette, KY
 
100.0
%
 

 
124,498

 
151,498

 
10.69

 
86.9
%
 
Kroger
 

Regency Centre
 
Lexington-Fayette, KY
 
100.0
%
 

 
142,738

 
188,782

 
13.65

 
87.8
%
 
(Kroger)
 
T.J. Maxx, Michaels
Tates Creek Centre
 
Lexington-Fayette, KY
 
100.0
%
 

 
195,828

 
200,988

 
13.95

 
98.2
%
 
Kroger
 
Rite Aid
Festival on Jefferson Court
 
Louisville/Jefferson County, KY-IN
 
100.0
%
 

 
168,697

 
218,107

 
13.41

 
96.8
%
 
Kroger
 
(PetSmart), (T.J. Maxx), Staples, Party City
Kentucky Total:
 
# of Properties:
4

 
 
 
 
631,761

 
759,375

 
13.14

 
93.3
%
 
 
 
 
Louisiana
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
K-Mart Plaza
 
Lake Charles, LA
 
50.0
%
 
(1)(3)
 
107,974

 
225,148

 
9.79

 
100.0
%
 
Albertsons
 
Kmart, Planet Fitness
Danville Plaza Shopping Center
 
Monroe, LA
 
100.0
%
 

 
136,368

 
136,368

 
5.93

 
85.3
%
 
County Market
 
Citi Trends, Surplus Warehouse
Louisiana Total:
 
# of Properties:
2

 
 
 
 
244,342

 
361,516

 
6.43

 
91.8
%
 
 
 
 
Maryland
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pike Center
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 

 
80,841

 
80,841

 
60.42

 
100.0
%
 

 
Pier 1, DXL Mens Apparel
Maryland Total:
 
# of Properties:
1

 
 
 
 
80,841

 
80,841

 
60.42

 
100.0
%
 
 
 
 
Nevada
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Best in the West
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
428,066

 
428,066

 
17.06

 
90.4
%
 

 
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
%
 

 
332,298

 
366,952

 
17.37

 
98.8
%
 
Walmart
 
Ross Dress for Less, Office Max, 99 Cents Only, PetSmart
College Park Shopping Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
167,654

 
195,367

 
12.57

 
94.6
%
 
El Super
 
Factory 2 U, CVS
Decatur 215
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
118,808

 
345,850

 
15.86

 
100.0
%
 
(WinCo Foods)
 
(Target), Hobby Lobby, Ross Dress for Less
Eastern Commons
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
65,817

 
356,673

 
23.10

 
93.8
%
 
Trader Joe's, (Kmart)
 

Francisco Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
116,973

 
148,815

 
12.26

 
82.9
%
 
La Bonita Grocery
 
(Ross Dress for Less)
Paradise Marketplace
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
78,077

 
152,672

 
19.16

 
89.1
%
 
(Smith’s Food)
 
Dollar Tree
Rancho Towne & Country
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
84,711

 
161,837

 
12.82

 
100.0
%
 
Smith’s Food
 


Page 37

Weingarten Realty Investors
Property Listing
As of December 31, 2016


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Tropicana Beltway Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
246,483

 
617,821

 
18.33

 
94.5
%
 
(Walmart Supercenter)
 
(Lowe’s), Ross Dress for Less, PetSmart, Office Depot, 99 Cents Only
Tropicana Marketplace
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
69,429

 
144,571

 
20.74

 
85.5
%
 
(Smith’s Food)
 
Family Dollar
Westland Fair
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
211,755

 
598,213

 
17.51

 
94.7
%
 
(Walmart Supercenter)
 
(Lowe’s), PetSmart, Office Depot, Michaels, Smart & Final
Nevada Total:
 
# of Properties:
11

 
 
 
 
1,920,071

 
3,516,837

 
16.79

 
93.7
%
 
 
 
 
New Mexico
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North Towne Plaza
 
Albuquerque, NM
 
100.0
%
 

 
112,666

 
139,996

 
22.39

 
99.0
%
 
Whole Foods Market
 
HomeGoods
New Mexico Total:
 
# of Properties:
1

 
 
 
 
112,666

 
139,996

 
22.39

 
99.0
%
 
 
 
 
North Carolina
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Galleria Shopping Center
 
Charlotte-Concord-Gastonia, NC-SC
 
100.0
%
 

 
117,102

 
324,704

 
16.80

 
96.6
%
 
(Walmart Supercenter)
 
Off Broadway Shoes
Whitehall Commons
 
Charlotte-Concord-Gastonia, NC-SC
 
100.0
%
 

 
42,183

 
444,803

 
26.53

 
100.0
%
 
(Walmart Supercenter), (Publix)
 
(Lowe's)
Bull City Market
 
Durham-Chapel Hill, NC
 
100.0
%
 

 
40,875

 
40,875

 
19.04

 
96.2
%
 
Whole Foods Market
 

Hope Valley Commons
 
Durham-Chapel Hill, NC
 
100.0
%
 

 
81,371

 
81,371

 
26.37

 
96.7
%
 
Harris Teeter
 

Avent Ferry Shopping Center
 
Raleigh, NC
 
100.0
%
 

 
119,652

 
119,652

 
17.74

 
93.5
%
 
Food Lion
 
Family Dollar
Capital Square
 
Raleigh, NC
 
100.0
%
 

 
143,063

 
143,063

 
7.44

 
98.8
%
 
Food Lion
 

Crabtree Towne Center
 
Raleigh, NC
 
100.0
%
 

 
8,800

 
8,800

 
N/A

 
100.0
%
 
 
 
J. Alexander's
Falls Pointe Shopping Center
 
Raleigh, NC
 
100.0
%
 

 
112,199

 
198,549

 
18.12

 
100.0
%
 
Harris Teeter
 
(Kohl’s)
High House Crossing
 
Raleigh, NC
 
100.0
%
 

 
90,155

 
90,155

 
15.04

 
98.2
%
 
Harris Teeter
 

Leesville Towne Centre
 
Raleigh, NC
 
100.0
%
 

 
127,106

 
127,106

 
20.01

 
95.8
%
 
Harris Teeter
 
Rite Aid
Northwoods Shopping Center
 
Raleigh, NC
 
100.0
%
 

 
77,803

 
77,803

 
12.02

 
90.9
%
 
Walmart Neighborhood Market
 
Dollar Tree
Six Forks Shopping Center
 
Raleigh, NC
 
100.0
%
 

 
467,914

 
467,914

 
11.56

 
100.0
%
 
Food Lion
 
Kmart, Home Depot, Bed Bath & Beyond, PetSmart
Stonehenge Market
 
Raleigh, NC
 
100.0
%
 

 
188,437

 
188,437

 
14.24

 
98.8
%
 
Harris Teeter
 
Stein Mart, Rite Aid
Wake Forest Crossing II
 
Raleigh, NC
 
100.0
%
 

 

 
281,462

 
N/A

 
N/A

 
(Lowes Foods)
 
(Kohl's), (T.J. Maxx), (Michaels), (Ross Dress for Less), (Petco)
Surf City Crossing
 
Wilmington, NC
 
100.0
%
 

 
63,016

 
63,016

 
21.09

 
91.2
%
 
Harris Teeter
 

Waterford Village
 
Wilmington, NC
 
100.0
%
 

 
98,858

 
98,858

 
21.34

 
89.9
%
 
Harris Teeter
 

North Carolina Total:
 
# of Properties:
16

 
 
 
 
1,778,534

 
2,756,568

 
15.23

 
97.2
%
 
 
 
 
Oregon
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Clackamas Square
 
Portland-Vancouver-Hillsboro, OR-WA
 
20.0
%
 
(1)(3)
 
14,790

 
140,227

 
18.54

 
88.5
%
 
(Winco Foods)
 
T.J. Maxx
Oak Grove Market Center
 
Portland-Vancouver-Hillsboro, OR-WA
 
100.0
%
 

 
97,177

 
97,177

 
14.17

 
95.6
%
 
Safeway
 

Raleigh Hills Plaza
 
Portland-Vancouver-Hillsboro, OR-WA
 
20.0
%
 
(1)(3)
 
7,904

 
39,520

 
26.09

 
100.0
%
 
New Seasons Market
 
Walgreens
Oregon Total:
 
# of Properties:
3

 
 
 
 
119,871

 
276,924

 
15.45

 
95.0
%
 
 
 
 
Tennessee
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bartlett Towne Center
 
Memphis, TN-MS-AR
 
100.0
%
 

 
192,624

 
192,624

 
12.21

 
98.2
%
 
Kroger
 
Petco, Dollar Tree, Shoe Carnival
Highland Square
 
Memphis, TN-MS-AR
 
100.0
%
 

 
14,490

 
14,490

 
N/A

 
100.0
%
 

 
Walgreens

Page 38

Weingarten Realty Investors
Property Listing
As of December 31, 2016


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Mendenhall Commons
 
Memphis, TN-MS-AR
 
100.0
%
 

 
88,108

 
88,108

 
11.57

 
97.4
%
 
Kroger
 

Ridgeway Trace
 
Memphis, TN-MS-AR
 
100.0
%
 

 
172,884

 
310,624

 
24.55

 
73.6
%
 

 
(Target), Best Buy, PetSmart
The Commons at Dexter Lake
 
Memphis, TN-MS-AR
 
100.0
%
 

 
166,959

 
178,559

 
9.42

 
97.0
%
 
Kroger
 
Stein Mart, Marshalls, HomeGoods
The Commons at Dexter Lake II
 
Memphis, TN-MS-AR
 
100.0
%
 

 
61,838

 
66,838

 
14.82

 
97.4
%
 
Kroger
 
Stein Mart, Marshalls, HomeGoods
Tennessee Total:
 
# of Properties:
5

 
 
 
 
696,903

 
851,243

 
14.10

 
91.7
%
 
 
 
 
Texas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mueller Regional Retail Center
 
Austin-Round Rock, TX
100.0
%
 

 
351,099

 
351,099

 
16.52

 
97.6
%
 

 
Marshalls, PetSmart, Bed Bath & Beyond, Home Depot, Best Buy
North Park Plaza
 
Beaumont-Port Arthur, TX
 
50.0
%
 
(1)(3)
 
69,963

 
302,460

 
17.85

 
90.3
%
 

 
(Target), (Toys “R” Us), Spec's, Kirkland's
North Towne Plaza
 
Brownsville-Harlingen, TX
 
100.0
%
 

 
36,000

 
153,000

 
17.26

 
33.3
%
 

 
(Lowe's)
Rock Prairie Marketplace
 
College Station-Bryan, TX
 
100.0
%
 

 
4,683

 
4,683

 
N/A

 
100.0
%
 
 
 
 
Moore Plaza
 
Corpus Christi, TX
 
100.0
%
 

 
371,443

 
599,415

 
15.75

 
99.2
%
 
(H-E-B)
 
Office Depot, Marshalls, (Target), Old Navy, Hobby Lobby, Stein Mart
Gateway Station
 
Dallas-Fort Worth-Arlington, TX
 
70.0
%
 
(1)
 
56,766

 
81,095

 
12.08

 
87.2
%
 

 
Conn's
Horne Street Market
 
Dallas-Fort Worth-Arlington, TX
 
100.0
%
 
 
 
9,815

 
52,082

 
30.30

 
88.9
%
 
 
 
(24 Hour Fitness)
Overton Park Plaza
 
Dallas-Fort Worth-Arlington, TX
 
100.0
%
 

 
353,431

 
463,431

 
16.08

 
88.7
%
 
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)
 
72,667

 
363,337

 
18.18

 
89.3
%
 

 
Stein Mart, Nordstrom, Marshalls, Office Depot, Petco
10-Federal Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
19,871

 
132,472

 
9.01

 
100.0
%
 
Sellers Bros.
 
Palais Royal, Harbor Freight Tools
1919 North Loop West
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
138,028

 
138,028

 
N/A

 
79.7
%
 

 
State of Texas
Alabama Shepherd Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
59,120

 
59,120

 
21.85

 
100.0
%
 
Trader Joe's
 
PetSmart
Baybrook Gateway
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
240,537

 
240,537

 
17.88

 
75.4
%
 

 
Ashley Furniture, Cost Plus World Market, Barnes & Noble, Michaels
Bellaire Blvd. Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
37,699

 
43,891

 
33.00

 
100.0
%
 
Randall’s
 

Blalock Market at I-10
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
97,277

 
97,277

 
16.55

 
100.0
%
 
99 Ranch Market
 

Braeswood Square Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
101,178

 
101,178

 
14.11

 
100.0
%
 
Belden’s
 
Walgreens
Broadway Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
11,191

 
74,604

 
8.58

 
100.0
%
 

 
Big Lots, Family Dollar
Citadel Building
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
121,000

 
121,000

 
N/A

 
100.0
%
 

 
Weingarten Realty Investors Corporate Office
Cullen Plaza Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
12,678

 
84,517

 
11.76

 
100.0
%
 
Fiesta
 
Family Dollar
Cypress Pointe
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
186,721

 
283,381

 
10.24

 
97.6
%
 
Kroger
 
Babies “R” Us
Galveston Place
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
210,370

 
210,370

 
11.75

 
100.0
%
 
Randall’s
 
Office Depot, Palais Royal, Spec's
Griggs Road Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
12,014

 
80,091

 
10.07

 
85.8
%
 

 
99 Cents Only, Family Dollar, Citi Trends
Harrisburg Plaza
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
14,016

 
93,438

 
18.96

 
94.7
%
 

 
dd's Discount
HEB - Dairy Ashford & Memorial
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
36,874

 
36,874

 
N/A

 
100.0
%
 
H-E-B
 

Heights Plaza Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
71,277

 
71,277

 
9.19

 
97.1
%
 
Kroger
 

Humblewood Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
180,226

 
279,226

 
18.74

 
87.7
%
 

 
Conn’s, Walgreens, Petco, (Michaels), (DSW)
I45/Telephone Rd.
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
25,740

 
171,599

 
12.64

 
99.4
%
 
Sellers Bros.
 
Famsa, Fallas Paredes, Harbor Freight Tools
League City Plaza
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
19,452

 
129,681

 
12.87

 
88.8
%
 

 
Spec’s

Page 39

Weingarten Realty Investors
Property Listing
As of December 31, 2016


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Lyons Avenue Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
10,144

 
67,629

 
8.19

 
100.0
%
 
Fiesta
 
Fallas Paredes
Market at Town Center - Sugarland
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
388,865

 
388,865

 
21.28

 
96.0
%
 

 
Old Navy, HomeGoods, Marshalls, Ross Dress for Less, Nordstrom Rack, Saks Fifth Avenue OFF 5TH
Market at Westchase Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
84,084

 
84,084

 
27.81

 
62.7
%
 

 

Northbrook Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
174,181

 
174,181

 
15.80

 
89.6
%
 
Randall’s
 
Office Depot, Citi Trends, Dollar Tree
Oak Forest Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
154,256

 
154,256

 
17.15

 
100.0
%
 
Kroger
 
Ross Dress for Less, Dollar Tree, Petsmart
Randalls Center/Kings Crossing
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
126,397

 
126,397

 
17.69

 
99.5
%
 
Randall’s
 
CVS
Richmond Square
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
92,356

 
92,356

 
26.97

 
100.0
%
 

 
Best Buy, Cost Plus
River Oaks Shopping Center - East
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
71,265

 
71,265

 
13.64

 
100.0
%
 
Kroger
 

River Oaks Shopping Center - West
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
247,673

 
247,673

 
36.70

 
97.1
%
 
Kroger
 
Barnes & Noble, Talbots, Ann Taylor, GAP, JoS. A. Bank
Shoppes at Memorial Villages
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
185,964

 
185,964

 
12.13

 
98.3
%
 

 
Rexel
Shops at Kirby Drive
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
10,000

 
55,460

 
34.59

 
100.0
%
 

 
(Toys R Us), Freebirds Burrito
Shops at Three Corners
 
Houston-The Woodlands-Sugar Land, TX
 
70.0
%
 
(1)
 
172,873

 
277,603

 
14.58

 
99.4
%
 
Fiesta
 
Ross Dress for Less, PetSmart, Office Depot, Big Lots
Southgate Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
18,668

 
124,454

 
11.19

 
92.1
%
 
Food-A-Rama
 
CVS, Family Dollar, Palais Royal
Stella Link Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
70,087

 
70,087

 
9.84

 
31.9
%
 

 
Spec’s
The Centre at Post Oak
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
183,940

 
183,940

 
34.84

 
99.4
%
 

 
Marshalls, Old Navy, Grand Lux Café, Nordstrom Rack, Arhaus
Tomball Marketplace
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
143,911

 
301,732

 
17.64

 
97.0
%
 

 
(Academy), (Kohl's), Ross Dress For Less, Marshalls
Village Plaza at Bunker Hill
 
Houston-The Woodlands-Sugar Land, TX
 
57.8
%
 
(1)(3)
 
283,341

 
490,634

 
24.82

 
100.0
%
 
H-E-B
 
PetSmart, Babies "R" Us, Academy, Nordstrom Rack
West Gray
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
37,264

 
37,264

 
24.50

 
84.5
%
 

 
Pier 1
Westchase Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
221,182

 
349,901

 
16.51

 
100.0
%
 
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

 
130,851

 
17.87

 
98.5
%
 

 
Ross Dress for Less, Office Depot, 99 Cents Only
Independence Plaza
 
Laredo, TX
 
100.0
%
 

 
347,302

 
347,302

 
13.14

 
100.0
%
 
H-E-B
 
T.J. Maxx, Ross Dress for Less, Hobby Lobby, Petco, Ulta Beauty
North Creek Plaza
 
Laredo, TX
 
100.0
%
 

 
243,596

 
485,463

 
15.04

 
97.9
%
 
(H-E-B)
 
(Target), Marshalls, Old Navy, Best Buy, Bed Bath & Beyond
Plantation Centre
 
Laredo, TX
 
100.0
%
 

 
135,373

 
143,015

 
16.72

 
97.6
%
 
H-E-B
 

Las Tiendas Plaza
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
143,976

 
500,084

 
11.09

 
98.9
%
 

 
(Target), Academy, Conn’s, Ross Dress for Less, Marshalls, Office Depot
Market at Nolana
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
20,342

 
243,874

 
23.61

 
75.7
%
 
(Walmart Supercenter)
 

Market at Sharyland Place
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
53,956

 
301,174

 
19.90

 
95.4
%
 
(Walmart Supercenter)
 
Kohl's, Dollar Tree
Northcross
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
37,644

 
75,288

 
17.93

 
92.9
%
 

 
Barnes & Noble
Old Navy Building
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
7,500

 
15,000

 
N/A

 
100.0
%
 

 
Old Navy
Sharyland Towne Crossing
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
178,820

 
489,549

 
15.61

 
97.3
%
 
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)
 
51,851

 
103,702

 
12.49

 
100.0
%
 
H-E-B
 

Trenton Crossing
 
McAllen-Edinburg-Mission, TX
 
100.0
%
 

 
264,720

 
569,881

 
12.31

 
87.2
%
 

 
(Target), Hobby Lobby, Ross Dress for Less, Marshalls, Petsmart
Starr Plaza
 
Rio Grande City, TX
 
50.0
%
 
(1)(3)
 
88,346

 
176,693

 
14.40

 
98.0
%
 
H-E-B
 
Bealls
Fiesta Trails
 
San Antonio-New Braunfels, TX
 
100.0
%
 

 
405,370

 
485,370

 
16.46

 
73.1
%
 
(H-E-B)
 
Act III Theatres, Marshalls, Office Max, Stein Mart, Petco
Parliament Square II
 
San Antonio-New Braunfels, TX
 
100.0
%
 

 
54,541

 
54,541

 
N/A

 
100.0
%
 

 
Incredible Pizza
Thousand Oaks Shopping Center
 
San Antonio-New Braunfels, TX
 
15.0
%
 
(1)
 
24,271

 
161,806

 
11.51

 
94.5
%
 
H-E-B
 
Bealls, Tuesday Morning

Page 40

Weingarten Realty Investors
Property Listing
As of December 31, 2016


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Valley View Shopping Center
 
San Antonio-New Braunfels, TX
 
100.0
%
 

 
91,446

 
91,446

 
10.95

 
80.4
%
 

 
Marshalls, Dollar Tree
Texas Total:
 
# of Properties:
64

 
 
 
 
7,877,492

 
12,677,947

 
17.26

 
93.1
%
 
 
 
 
Utah
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
West Jordan Town Center
 
Salt Lake City, UT
 
100.0
%
 

 
182,099

 
304,899

 
12.49

 
71.2
%
 

 
(Target), Petco
Utah Total:
 
# of Properties:
1

 
 
 
 
182,099

 
304,899

 
12.49

 
71.2
%
 
 
 
 
Virginia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hilltop Village Center
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 
 (4)
 
250,811

 
250,811

 
33.64

 
100.0
%
 
Wegmans
 
L.A. Fitness
Virginia Total:
 
# of Properties:
1

100.0
%
 
 
 
250,811

 
250,811

 
33.64

 
100.0
%
 
 
 
 
Washington
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2200 Westlake
 
Seattle-Tacoma-Bellevue, WA
 
69.4
%
 
(1)(3)
 
60,323

 
86,953

 
35.16

 
100.0
%
 
Whole Foods
 
 
Meridian Town Center
 
Seattle-Tacoma-Bellevue, WA
 
20.0
%
 
(1)(3)
 
15,533

 
143,237

 
18.26

 
97.2
%
 
(Safeway)
 
Jo-Ann Fabric & Craft Store, Tuesday Morning
Queen Anne Marketplace
 
Seattle-Tacoma-Bellevue, WA
 
51.0
%
 
(1)(3)
 
41,506

 
81,385

 
30.71

 
99.4
%
 
Metropolitan Market
 
Bartell's Drug
Rainer Square Plaza
 
Seattle-Tacoma-Bellevue, WA
 
20.0
%
 
(1)(3)
 
22,347

 
111,736

 
20.20

 
100.0
%
 
Safeway
 
Ross Dress for Less
South Hill Center
 
Seattle-Tacoma-Bellevue, WA
 
20.0
%
 
(1)(3)
 
26,802

 
134,010

 
16.55

 
97.8
%
 

 
Bed Bath & Beyond, Ross Dress for Less, Best Buy
Washington Total:
 
# of Properties:
5

 
 
 
 
166,511

 
557,321

 
27.61

 
99.2
%
 
 
 
 
Total Operating Properties
 
# of Properties:
218

 
 
 
 
28,409,603

 
44,529,077

 
17.93

 
94.3
%
 
 
 
 
New Development
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maryland
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nottingham Commons
 
Baltimore-Columbia-Towson, MD
 
100.0
%
 
 (2)
 
125,357

 
125,357

 
 
 
 
 
MOM's Organic Market
 
T.J. Maxx, DSW, Petco
Maryland Total:
 
# of Properties:
1

 
 
 
 
125,357

 
125,357

 
 
 
 
 
 
 
 
Virginia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gateway Alexandria
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 
 (2)
 

 

 
 
 
 
 
 
 
 
Virginia Total:
 
# of Properties:
 
1
 
 
 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total New Developments
 
# of Properties:
2

 
 
 
 
125,357

 
125,357

 
 
 
 
 
 
 
 
Operating & New Development Properties
 
# of Properties:
220

 
 
 
 
28,534,960

 
44,654,434

 
 
 
 
 
 
 
 
Unimproved Land
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Arizona
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bullhead Parkway at State Route 95, Bullhead City
 
 
 
 
 
 
 
312,761

 
 
 
 
 
 
 
 
Lon Adams Rd. at Tangerine Farms Rd., Marana
 
 
 
 
 
 
 
422,532

 
 
 
 
 
 
 
 
Arizona Total:
 
 
 
 
 
 
 
735,293

 
 
 
 
 
 
 
 
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Highway 85 and Highway 285, Sheridan
 
 
 
 
 
 
 
377,491

 
 
 
 
 
 
 
 

Page 41

Weingarten Realty Investors
Property Listing
As of December 31, 2016


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Colorado Total:
 
 
 
 
 
 
 
377,491

 
 
 
 
 
 
 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
State Road 100 & Belle Terre Parkway, Palm Coast
 
 
 
 
 
 
 
292,288

 
 
 
 
 
 
 
 
SR 207 at Rolling Hills Dr., St. Augustine
 
 
 
 
 
 
 
228,254

 
 
 
 
 
 
 
 
Florida Total:
 
 
 
 
 
 
 
520,542

 
 
 
 
 
 
 
 
Georgia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NWC South Fulton Pkwy. @ Hwy. 92, Union City
 
 
 
 
 
 
 
3,554,496

 
 
 
 
 
 
 
 
Georgia Total:
 
 
 
 
 
 
 
3,554,496

 
 
 
 
 
 
 
 
Nevada
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SWC Highway 215 at Decatur, Las Vegas
 
 
 
 
 
 
 
44,329

 
 
 
 
 
 
 
 
Nevada Total:
 
 
 
 
 
 
 
44,329

 
 
 
 
 
 
 
 
North Carolina
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Hwy. 17 & U.S. Hwy. 74/76, Leland
 
 
 
 
 
 
 
362,419

 
 
 
 
 
 
 
 
Highway 17 and Highway 210, Surf City
 
 
 
 
 
 
 
2,024,233

 
 
 
 
 
 
 
 
U.S. Highway 1 at Caveness Farms Rd., Wake Forest
 
 
 
 
 
 
 
992,123

 
 
 
 
 
 
 
 
North Carolina Total:
 
 
 
 
 
 
 
3,378,775

 
 
 
 
 
 
 
 
Texas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. 77 and 83 at SHFM 802, Brownsville
 
 
 
 
 
 
 
914,723

 
 
 
 
 
 
 
 
Rock Prairie Rd. at Hwy. 6, College Station
 
 
 
 
 
 
 
318,859

 
 
 
 
 
 
 
 
Leslie Rd. at Bandera Rd., Helotes
 
 
 
 
 
 
 
74,052

 
 
 
 
 
 
 
 
Bissonnet at Wilcrest, Houston
 
 
 
 
 
 
 
40,946

 
 
 
 
 
 
 
 
East Orem, Houston
 
 
 
 
 
 
 
121,968

 
 
 
 
 
 
 
 
Mesa Road at Tidwell, Houston
 
 
 
 
 
 
 
42,775

 
 
 
 
 
 
 
 
Northwest Freeway at Gessner, Houston
 
 
 
 
 
 
 
43,396

 
 
 
 
 
 
 
 
West Little York at Interstate 45, Houston
 
 
 
 
 
 
 
161,172

 
 
 
 
 
 
 
 
Nolana Ave. and 29th St., McAllen
 
 
 
 
 
 
 
163,350

 
 
 
 
 
 
 
 
Shary Rd. at North Hwy. 83, Mission
 
 
 
 
 
 
 
236,966

 
 
 
 
 
 
 
 
9th Ave. at 25th St., Port Arthur
 
 
 
 
 
 
 
243,065

 
 
 
 
 
 
 
 
Gattis School Rd. at A.W. Grimes Blvd., Round Rock
 
 
 
 
 
 
 
57,499

 
 
 
 
 
 
 
 
Culebra Road and Westwood Loop, San Antonio
 
 
 
 
 
 
 
60,984

 
 
 
 
 
 
 
 
FM 1957 (Potranco Road) and FM 211, San Antonio
 
 
 
 
 
 
 
6,533,042

 
 
 
 
 
 
 
 
SH 151 and Ingram Rd., San Antonio
 
 
 
 
 
 
 
252,692

 
 
 
 
 
 
 
 
US Hwy. 281 at Wilderness Oaks, San Antonio
 
 
 
 
 
 
 
1,269,774

 
 
 
 
 
 
 
 
Highway 3 at Highway 1765, Texas City
 
 
 
 
 
 
 
200,812

 
 
 
 
 
 
 
 
FM 2920 and Highway 249, Tomball
 
 
 
 
 
 
 
459,776

 
 
 
 
 
 
 
 
Texas Total:
 
 
 
 
 
 
 
11,195,851

 
 
 
 
 
 
 
 
Total Unimproved Land
 
 
 
 
 
 
 
19,806,777

 
 
 
 
 
 
 
 

Page 42

Weingarten Realty Investors
Property Listing
As of December 31, 2016




Center
 
Property Covered
 
Max Possible Term
Ground Lease Commitments
 
 
Blalock Market at I-10
 
 Entire Center
 
3/31/2039
Braeswood Square
 
 Entire Center
 
9/30/2026
Camelback Village Square
 
 Entire Center
 
6/30/2094
CityCenter Englewood
 
 Part of Center
 
8/3/2075
Discovery Plaza
 
 Entire Center
 
6/30/2090
Highland Square
 
 Entire Center
 
10/31/2044
K-Mart Plaza
 
 Part of Center
 
12/31/2053
Parliament Square II
 
 Entire Center
 
12/31/2030
Phillips Crossing
 
 Entire Center
 
12/31/2085
River Point at Sheridan
 
 Part of Center
 
11/27/2086
Rock Prairie
 
 Entire Center
 
12/31/2081
Shoppes at Memorial Villages
 
 Part of Center
 
5/31/2043
Six Forks Station
 
 Entire Center
 
6/30/2063
Pike Center (1)
 
 Entire Center
 
5/31/2059
 
 
 
 
 

Note:
(1) Project subject to a ground lease with WRI's option to purchase

Page 43












Other Topics of Interest




Weingarten Realty Investors
At-The-Market Program Inception-To-Date
as of December 31, 2016
(in thousands, except share prices)



 
# of Shares
Avg. Share Price
Gross Proceeds
Net Proceeds
2015 Total
1,129

$36.18
$40,836
$40,428
 
 
 
 
 
Q1 2016
485

37.25

18,065

17,884

Q2 2016
2,792

38.32

106,992

105,922

Q3 2016
188

41.67

7,827

7,749

Q4 2016




YTD 2016
3,465

$38.35
132,884

131,555

 
 
 
 
 
Grand Total
4,594

$37.82
$173,720
$171,983
 
 
 
 
 
 
 
 
 
 


Page 45


Weingarten Realty Investors
Ground Lease Summary
December 31, 2016
(at pro rata share)
(in thousands, except percentages)

 
 
 
 
 
 
 
 
 
Use Description
 
Number
of
Leases
 
GLA
 
ABR
 
ABR
$/SF
 
 
 
 
 
 
 
 
 
Home Improvement
 
2
 
220

 
$
814

 
$
3.70

Discount Department Store
 
11
 
789

 
3,742

 
4.75

Full-Service Restaurant
 
48
 
238

 
4,683

 
19.66

Fast Food
 
61
 
227

 
5,064

 
22.33

Bank
 
33
 
102

 
3,950

 
38.68

Supermarket
 
16
 
842

 
6,528

 
7.76

Pharmacy
 
6
 
88

 
788

 
8.96

Theater
 
1
 
56

 
422

 
7.54

Gas Station
 
12
 
25

 
1,242

 
49.36

Other
 
9
 
101

 
1,275

 
12.61

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
199
 
2,688

 
$
28,508

 
$
10.61

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.



Page 46