Attached files

file filename
8-K - 8-K - WEINGARTEN REALTY INVESTORS /TX/wri-20180930x8xkearningsre.htm


Exhibit 99.1
supplementalcover930.jpg






wrisupplementallogo092018.jpg
 
 
 
Table of Contents
Page
Quarterly Earnings Press Release
i - xi
Company Information
1
 
 
 
Financial Summary
 
 
Condensed Consolidated Statements of Income
3
 
Condensed Consolidated Balance Sheets
4
 
Funds From Operations Attributable to Common Shareholders
5
 
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate and Net Debt to Core EBITDAre
6
 
Supplemental Income Statement Detail
7
 
Supplemental Balance Sheet Detail
8
 
Capitalization and Debt Coverage Ratios
9
 
Guidance
10
 
 
 
Investment Activity
 
 
Capital Expenditures
12
 
Development and Redevelopment Projects
13
 
Land Held for Development
14
 
Acquisition and Disposition 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 Information at 100%
22
 
Unconsolidated Joint Venture Financial Information 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
 
Top 40 Core-Based Statistical Area (CBSA) Ranked by Population
31
 
 
 
Property Listing
 
 
Summary Property Listing
33
 
Property Listing
34 - 42
 
 
 
Other Topics of Interest
 
 
Share and Bond Repurchase Program Inception-To-Date
44
 
Revenue Classification Changes Impact
45
 
 
 
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 September 30, 2018, we owned or operated under long-term leases, interests in 185 properties which are located in 17 states that span the United States from coast to coast. These properties represent approximately 37.4 million square feet of which our interests in these properties aggregated approximately 24.1 million square feet of leasable area. Our properties were 94.4% leased as of September 30, 2018, and historically our portfolio occupancy rate has never been below 90%.
 
 
 
 
 
www.weingarten.com
 



wriedgarpressrelease092018.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 THIRD QUARTER OPERATING RESULTS

HOUSTON, October 24, 2018 (BUSINESS WIRE) -- Weingarten Realty (NYSE: WRI) announced today the results of its operations for the quarter ended September 30, 2018. The supplemental financial package with additional information can be found on the Company's website under the Investor Relations tab.

Third Quarter Operating and Financial Highlights

Net income attributable to common shareholders (“Net Income”) for the quarter was $0.34 per diluted share (hereinafter “per share”) compared to $0.56 per share in the same quarter of 2017;

Core Funds From Operations Attributable to Common Shareholders ("Core FFO") for the quarter was $0.58 per share compared to $0.61 per share a year ago;

Same Property Net Operating Income (“SPNOI”) including redevelopments increased 2.2% over the same quarter of the prior year;

Occupancy was 94.4% at quarter-end compared to 94.6% in the prior quarter;

Rental rates on new leases and renewals for the quarter were up 12.7% and 5.9%, respectively; and

Dispositions totaled $49 million for the quarter and $394 million for the first nine months of 2018.

Financial Results

The Company reported Net Income of $43.0 million or $0.34 per share for the third quarter of 2018, as compared to $72.6 million or $0.56 per share for the same period in 2017. This decrease was due primarily to lower gains on sales of properties during the third quarter of 2018. Year-to-date, Net Income was $268.1 million or $2.08 per share for 2018 compared to $167.3 million or $1.30 per share for 2017, due primarily to higher gains on the sale of properties in 2018.

Core FFO for the quarter ended September 30, 2018 was $0.58 per share or $74.8 million compared to $0.61 per share or $79.7 million for the same quarter of last year. Dispositions in 2017 and 2018 decreased Core FFO which was partially offset by higher operating income driven by increased base rents and bad debt recoveries, reduced interest expense due to the reduction in debt outstanding with disposition proceeds and higher interest income from invested excess cash. For the nine months, Core FFO was $223.9 million or $1.72 per share for 2018 compared to $238.5 million or $1.83 per share for 2017.


Page i




NAREIT FFO was $76.5 million or $0.59 per share for the third quarter of 2018 compared to $78.9 million or $0.61 per share for 2017. Year-to-date, NAREIT FFO was $239.3 million or $1.84 per share for 2018 compared to $232.7 million or $1.79 per share for 2017. Included in 2018 is a benefit of $10.0 million, or $0.08 per share, from the write-off of under market rent intangibles related to terminated Toys R Us leases.

A reconciliation of Net Income to NAREIT FFO and Core FFO is included herein.

Operating Results

For the period ending September 30, 2018, the Company’s operating highlights were as follows:

 
Q3 2018
YTD 2018
Occupancy (Signed Basis):
 
 
Occupancy - Total
94.4%
 
Occupancy - Small Shop Spaces
91.0%
 
Occupancy - Same Property Portfolio
94.9%
 
 
 
 
Same Property Net Operating Income, with redevelopments
2.2%
2.2%
 
 
 
Rental Rate Growth - Total:
7.0%
7.6%
New Leases
12.7%
13.2%
Renewals
5.9%
6.3%
 
 
 
Leasing Transactions:
 
 
Number of New Leases
59
213
New Leases - Annualized Revenue (in millions)
$3.3
$14.0
Number of Renewals
156
456
Renewals - Annualized Revenue (in millions)
$10.5
$37.2

A reconciliation of Net Income to SPNOI is included herein.

“Operations remained strong this quarter, a reflection of our significantly improved portfolio of properties. Our increase in rental rates on new leases of 12.7% for the quarter and 13.2% year-to-date is a reflection of this improvement. Additionally, the number of tenant failures for the quarter was 25% lower than any other quarter in the last five years, a further validation of the improvement in the portfolio,” said Johnny Hendrix, Executive Vice President and Chief Operating Officer.

Portfolio Activity

During the quarter, the Company closed $49 million of dispositions. These dispositions included centers in Kentucky, North Carolina and Texas and the final portion of Stoneridge Towne Centre in Moreno Valley, California. The Company also sold 57 acres of land outside of Atlanta, Georgia.

The Company did not acquire any properties during the quarter.

During the quarter, the Company invested $40 million in new developments and redevelopments. We have broken ground on The Driscoll at River Oaks, a 30-story residential tower to be constructed at the Company’s River Oaks Shopping Center. Details of these projects can be found in the Company’s Supplemental Financial Information package on its website.


Page ii




“We continue to upgrade the quality of our portfolio by successfully disposing of assets that are in the bottom portion of our portfolio which has led to the increase in disposition guidance for 2018. As to our disposition outlook for 2019, we will continue to be opportunistic in our approach but we expect the volume of dispositions to be significantly less next year,” said Drew Alexander, President and Chief Executive Officer.

Balance Sheet

Proceeds from the Company’s 2017 and 2018 dispositions were used to strengthen its balance sheet. The Company has paid down all balances under its revolving credit facility and had $17 million of excess cash invested at quarter-end. Net Debt to Core EBITDAre was a strong 4.9 times and Debt to Total Market Capitalization was 31.7%.

“The use of proceeds from our disposition program has enabled us to further enhance our financial position. It will also provide funding for our new development and redevelopment programs, the repurchase of common shares on a leverage neutral basis and a relatively large special dividend at year-end that is required due to the significant tax gains generated by our disposition program. With one of the strongest balance sheets in our sector, we are positioned to pursue opportunities as they arise,” said Steve Richter, Executive Vice President and Chief Financial Officer.

2018 Guidance

With respect to 2018 guidance, the Company has increased the amount of property it is marketing for sale; therefore, it has increased its guidance for dispositions and tightened its guidance for Net Income, NAREIT FFO and Core FFO. Shown below is the Company’s guidance with adjusted items highlighted.

 
Previous Guidance
Revised Guidance
Net Income (per share)
$2.52 - $2.60
$2.52 - $2.55
NAREIT FFO (per share)
$2.37 - $2.43
$2.38 - $2.41
Core FFO (per share)
$2.27 - $2.33
$2.27 - $2.30
Acquisitions
$25 - $75 million
$25 - $75 million
Re / New Development
$125 - $175 million
$125 - $175 million
Dispositions
$400 - $550 million
$525 - $625 million
Same Property NOI with redevelopments
2.5% - 3.5%
2.5% - 3.5%
Same Property NOI w/o redevelopments
2.0% - 3.0%
2.0% - 3.0%

Dividends

The Board of Trust Managers declared a quarterly cash dividend of $0.395 per common share payable on December 14, 2018 to shareholders of record on December 7, 2018.

Conference Call Information

The Company also announced that it will host a live webcast of its quarterly conference call on October 25, 2018 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 # 45774520). A replay will be available through the Company’s website starting approximately two hours following the live call.

About Weingarten Realty Investors

Page iii





Weingarten Realty Investors (NYSE: WRI) is a shopping center owner, manager and developer.  At September 30, 2018, 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 185 properties which are located in 17 states spanning the country from coast to coast. These properties represent approximately 37.4 million square feet of which our interests in these properties aggregated approximately 24.1 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 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.









Page iv




Weingarten Realty Investors
(in thousands, except per share amounts)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
 
 
 
2018
 
 2017 (1)
 
2018
 
 2017 (1)
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
 
(Unaudited)
Rentals, net
$
125,261

 
$
141,064

 
$
392,510

 
$
424,845

Other Income
3,529

 
3,046

 
10,818

 
8,951


Total Revenues
128,790

 
144,110

 
403,328

 
433,796

Depreciation and Amortization
38,042

 
41,509

 
126,558

 
126,115

Operating Expense
22,555

 
27,813

 
69,929

 
83,944

Real Estate Taxes, net
17,601

 
18,634

 
52,706

 
57,783

Impairment Loss
2,398

 

 
2,398

 
15,012

General and Administrative Expense
5,971

 
6,450

 
17,715

 
20,252


Total Expenses
86,567

 
94,406

 
269,306

 
303,106

Operating Income
42,223

 
49,704

 
134,022

 
130,690

Interest Expense, net
(15,996
)
 
(19,850
)
 
(47,685
)
 
(61,405
)
Interest and Other Income/Expense
1,847

 
1,398

 
4,735

 
4,210

Benefit (Provision) for Income Taxes
99

 
(577
)
 
(1,368
)
 
2,035

Equity in Earnings of Real Estate Joint Ventures and
Partnerships, net
8,022

 
5,219

 
19,333

 
17,966


Income from Continuing Operations
36,195

 
35,894

 
109,037

 
93,496

Gain on Sale of Property
17,079

 
38,579

 
173,077

 
86,566

Net Income
53,274

 
74,473

 
282,114

 
180,062

Less:
Net Income Attributable to Noncontrolling Interests
(10,293
)
 
(1,844
)
 
(14,020
)
 
(12,755
)
Net Income Attributable to Common Shareholders -- Basic
$
42,981

 
$
72,629

 
$
268,094

 
$
167,307

Net Income Attributable to Common Shareholders -- Diluted
$
42,981

 
$
73,144

 
$
269,678

 
$
168,874

Earnings Per Common Share -- Basic
$
.34

 
$
.57

 
$
2.10

 
$
1.31

Earnings Per Common Share -- Diluted
$
.34

 
$
.56

 
$
2.08

 
$
1.30

______________
(1) Reclassification of prior year's amounts were made to conform to current year presentation.



Page v




Weingarten Realty Investors
(in thousands)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 
September 30,
2018
 
December 31,
2017
 
 
 
 
(Unaudited)
 
(Audited)
CONDENSED CONSOLIDATED BALANCE SHEETS
 
 
 
ASSETS
 
 
 
Property
$
4,245,514

 
$
4,498,859

Accumulated Depreciation
(1,137,548
)
 
(1,166,126
)
Property Held for Sale, net
81,224

 
54,792

Investment in Real Estate Joint Ventures and Partnerships, net
344,024

 
317,763

Unamortized Lease Costs, net
151,165

 
181,047

Accrued Rent, Accrued Contract Receivables and Accounts Receivable, net
94,807

 
104,357

Cash and Cash Equivalents
24,412

 
13,219

Restricted Deposits and Mortgage Escrows
22,369

 
8,115

Other, net
171,160

 
184,613

 
             Total Assets
$
3,997,127

 
$
4,196,639

 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt, net
$
1,793,128

 
$
2,081,152

Accounts Payable and Accrued Expenses
111,691

 
116,463

Other, net
169,587

 
189,182

 
Total Liabilities
2,074,406

 
2,386,797

 
 
 
 
 
 
 
Commitments and Contingencies

 

 
 
 
 
EQUITY
 
 
 
Common Shares of Beneficial Interest
3,893

 
3,897

Additional Paid-In Capital
1,766,528

 
1,772,066

Net Income Less Than Accumulated Dividends
(15,584
)
 
(137,065
)
Accumulated Other Comprehensive Loss
(9,507
)
 
(6,170
)
 
Shareholders' Equity
1,745,330

 
1,632,728

Noncontrolling Interests
177,391

 
177,114

 
             Total Liabilities and Equity
$
3,997,127

 
$
4,196,639


Page 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 and their applicable taxes, 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, non-operating and other transactions or 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.


Page vii




NAREIT FFO and Core FFO is calculated as follows (in thousands):
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2018
 
2017
 
2018
 
2017
 
(Unaudited)
 
(Unaudited)
Net income attributable to common shareholders
$
42,981

 
$
72,629

 
$
268,094

 
$
167,307

Depreciation and amortization of real estate
37,784

 
41,240

 
125,659

 
125,379

Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships
3,035

 
3,453

 
9,480

 
10,640

Impairment of operating properties and real estate equity investments
2,398

 

 
2,398

 
12,007

(Gain) on sale of property and interests in real estate equity investments
(16,541
)
 
(38,548
)
 
(172,280
)
 
(86,266
)
(Gain) on dispositions of unconsolidated real estate joint ventures and partnerships
(2,714
)
 
(28
)
 
(6,296
)
 
(1,978
)
Provision (benefit) for income taxes (1)
1,296

 
71

 
1,779

 
(1,943
)
Noncontrolling interests and other (2)
7,723

 
(451
)
 
8,848

 
5,955

NAREIT FFO – basic
75,962

 
78,366

 
237,682

 
231,101

Income attributable to operating partnership units
528

 
515

 
1,584

 
1,567

NAREIT FFO – diluted
76,490

 
78,881

 
239,266

 
232,668

Adjustments to Core FFO:
 
 
 
 
 
 
 
Other impairment loss

 

 

 
3,029

(Benefit) provision for income taxes (3)
(1,494
)
 

 
(1,494
)
 
(952
)
Loss (gain) on extinguishment of debt including related swap activity
368

 

 
(3,090
)
 

Storm damage costs

 
804

 

 
804

Lease terminations

 

 
(10,023
)
 

Other
(535
)
 

 
(775
)
 
2,904

Core FFO – diluted
$
74,829

 
$
79,685

 
$
223,884

 
$
238,453

 
 
 
 
 
 
 
 
FFO weighted average shares outstanding – basic
127,525

 
127,801

 
127,651

 
127,734

Effect of dilutive securities:
 
 
 
 
 
 
 
Share options and awards
792

 
844

 
809

 
877

Operating partnership units
1,432

 
1,432

 
1,432

 
1,450

FFO weighted average shares outstanding – diluted
129,749

 
130,077

 
129,892

 
130,061

 
 
 
 
 
 
 
 
NAREIT FFO per common share – basic
$
.60

 
$
.61

 
$
1.86

 
$
1.81

 
 
 
 
 
 
 
 
NAREIT FFO per common share – diluted
$
.59

 
$
.61

 
$
1.84

 
$
1.79

 
 
 
 
 
 
 
 
Core FFO per common share – diluted
$
.58

 
$
.61

 
$
1.72

 
$
1.83

______________
(1) The applicable taxes related to gains and impairments of operating properties.
(2) Related to gains, impairments and depreciation on operating properties and unconsolidated real estate joint ventures, where applicable.
(3) The applicable taxes related to gains and impairments of non-operating assets.

Page 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 that have been sold. 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
September 30, 2018
 
Nine Months Ended
September 30, 2018
Beginning of the period
179

 
183

Properties added:
 
 
 
Acquisitions

 
6

New Developments

 
1

Redevelopments
2

 
4

Properties removed:
 
 
 
Dispositions
(4
)
 
(17
)
Other
(1
)
 
(1
)
End of the period
176

 
176



Page 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, demolition expenses and lease termination fees. 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 Attributable to Common Shareholders to SPNOI is as follows (in thousands):
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2018
 
2017
 
2018
 
2017
 
(Unaudited)
 
(Unaudited)
Net income attributable to common shareholders
$
42,981

 
$
72,629

 
$
268,094

 
$
167,307

Add:
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
10,293

 
1,844

 
14,020

 
12,755

(Benefit) provision for income taxes
(99
)
 
577

 
1,368

 
(2,035
)
Interest expense, net
15,996

 
19,850

 
47,685

 
61,405

Less:
 
 
 
 
 
 
 
Gain on sale of property
(17,079
)
 
(38,579
)
 
(173,077
)
 
(86,566
)
Equity in earnings of real estate joint ventures and partnership interests
(8,022
)
 
(5,219
)
 
(19,333
)
 
(17,966
)
Interest and other income/expense
(1,847
)
 
(1,398
)
 
(4,735
)
 
(4,210
)
Operating Income
42,223

 
49,704

 
134,022

 
130,690

Less:
 
 
 
 
 
 
 
Revenue adjustments (1)
(3,945
)
 
(4,349
)
 
(21,985
)
 
(12,569
)
Add:
 
 
 
 
 
 
 
Property management fees
722

 
672

 
2,219

 
2,252

Depreciation and amortization
38,042

 
41,509

 
126,558

 
126,115

Impairment loss
2,398

 

 
2,398

 
15,012

General and administrative
5,971

 
6,450

 
17,715

 
20,252

Acquisition costs

 

 

 
1

Other (2)
279

 
1,103

 
(33
)
 
4,384

Net Operating Income
85,690

 
95,089

 
260,894

 
286,137

Less: NOI related to consolidated entities not defined as same property and noncontrolling interests
(2,866
)
 
(14,131
)
 
(13,148
)
 
(44,733
)
Add: Pro rata share of unconsolidated entities defined as same property
8,685

 
8,551

 
25,424

 
25,837

Same Property Net Operating Income
91,509

 
89,509

 
273,170

 
267,241

Less: Redevelopment Net Operating Income
(8,411
)
 
(8,166
)
 
(25,819
)
 
(24,576
)
Same Property Net Operating Income excluding Redevelopments
$
83,098

 
$
81,343

 
$
247,351

 
$
242,665

___________________
(1)
Revenue adjustments consist primarily of straight-line rentals, lease cancellation income and fee income primarily from real estate joint ventures and partnerships.
(2)
Other includes items such as environmental abatement costs, demolition expenses and lease termination fees.

Page x




Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate
NAREIT defines EBITDAre as net income computed in accordance with GAAP, plus interest expense, income tax expense (benefit), depreciation and amortization and impairment of depreciable real estate and in substance real estate equity investments; plus or minus gains or losses from sales of operating real estate assets and interests in real estate equity investments; and adjustments to reflect our share of unconsolidated real estate joint ventures and partnerships for these items. The Company calculates EBITDAre in a manner consistent with the NAREIT definition.
As mentioned above, NAREIT FFO is a widely recognized measure of REIT operating performance which provides our shareholders with a relevant basis for comparing earnings performance among other REITs based upon the unique capital structure of each REIT. However as a basis of comparability that is independent of a company's capital structure, management believes that since EBITDA is a widely known and understood measure of performance, EBITDAre will represent an additional supplemental non-GAAP performance measure that will provide investors with a relevant basis for comparing REITs. There can be no assurance that EBITDAre as presented by the Company is comparable to similarly titled measures of other REITs.
The Company also presents Core EBITDAre as an additional supplemental measure as it is more reflective of the core operating performance of our portfolio of properties. Core EBITDAre is defined as NAREIT EBITDAre 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 EBITDAre include, but are not limited to, gains or losses associated with the extinguishment of debt or other liabilities, and transactional costs associated with development activities. EBITDAre and Core EBITDAre 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. EBITDAre and Core EBITDAre do not reflect working capital changes, cash expenditures for capital improvements or principal payments on indebtedness.
EBITDAre and Core EBITDAre is calculated as follows (in thousands):
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2018
 
2017
 
2018
 
2017
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre):
 
 
 
 
 
 
 
Net income
$
53,274

 
$
74,473

 
$
282,114

 
$
180,062

Interest expense, net (1)
15,996

 
19,850

 
47,685

 
61,405

(Benefit) Provision for income taxes
(99
)
 
577

 
1,368

 
(2,035
)
Depreciation and amortization of real estate
38,042

 
41,509

 
126,558

 
126,115

Impairment loss on operating properties and real estate equity investments
2,398

 

 
2,398

 
15,012

Gain on sale of property (2)
(17,079
)
 
(38,579
)
 
(173,077
)
 
(86,566
)
EBITDAre adjustments of unconsolidated real estate joint ventures and partnerships, net (3)
1,590

 
4,621

 
7,397

 
12,425

Total EBITDAre
94,122

 
102,451

 
294,443

 
306,418

Adjustments for Core EBITDAre:
 
 
 
 
 
 
 
Storm damage costs

 
804

 

 
804

Lease terminations

 

 
(10,023
)
 

Other
3

 

 
3

 
3,154

Total Core EBITDAre
$
94,125

 
$
103,255

 
$
284,423

 
$
310,376

(1) Includes a $3.8 million gain on extinguishment of debt including related swap activity for the nine months ended September 30, 2018.
(2) Includes a $.6 million and $.8 million gain on sale of non-operating assets for both the three and nine months ended September 30, 2018, respectively. Also includes a $.2 million gain on sale of non-operating assets for the nine months ended September 30, 2017.
(3) Includes a $.4 million and $.7 million loss on extinguishment of debt for the three and nine months ended September 30, 2018, respectively.

Page xi



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 and changes in LIBOR availability, (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 effect of changes in the tax laws and 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
September 30,
 
Nine Months Ended
September 30,
 
Twelve Months Ended December 31,
 
2018
 
2017(1)
 
2018
 
2017(1)
 
2017(1)
 
2016(1)
 
2015(1)
 
2014(1)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rentals, net
$
125,261

 
$
141,064

 
$
392,510

 
$
424,845

 
$
560,643

 
$
537,265

 
$
502,464

 
$
503,128

Other
3,529

 
3,046

 
10,818

 
8,951

 
12,520

 
12,290

 
10,380

 
11,278

Total
128,790

 
144,110

 
403,328

 
433,796

 
573,163

 
549,555

 
512,844

 
514,406

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
38,042

 
41,509

 
126,558

 
126,115

 
167,101

 
162,535

 
145,940

 
150,356

Operating
22,555

 
27,813

 
69,929

 
83,944

 
109,310

 
98,855

 
94,244

 
95,318

Real estate taxes, net
17,601

 
18,634

 
52,706

 
57,783

 
75,636

 
66,358

 
60,289

 
60,768

Impairment loss
2,398

 

 
2,398

 
15,012

 
15,257

 
98

 
153

 
1,024

General and administrative
5,971

 
6,450

 
17,715

 
20,252

 
28,052

 
26,607

 
27,367

 
25,676

Total
86,567

 
94,406

 
269,306

 
303,106

 
395,356

 
354,453

 
327,993

 
333,142

Operating Income
42,223

 
49,704

 
134,022

 
130,690

 
177,807

 
195,102

 
184,851

 
181,264

Interest Expense, net
(15,996
)
 
(19,850
)
 
(47,685
)
 
(61,405
)
 
(80,326
)
 
(83,003
)
 
(87,783
)
 
(94,725
)
Interest and Other Income/Expense
1,847

 
1,398

 
4,735

 
4,210

 
7,532

 
1,910

 
4,406

 
4,530

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

 

 

 

 

 
48,322

 
879

 
1,718

Benefit (Provision) for Income Taxes
99

 
(577
)
 
(1,368
)
 
2,035

 
17

 
(6,856
)
 
(52
)
 
1,261

Equity in Earnings of Real Estate Joint Ventures
 and Partnerships, net (2)
8,022

 
5,219

 
19,333

 
17,966

 
27,074

 
20,642

 
19,300

 
22,317

Income from Continuing Operations
36,195

 
35,894

 
109,037

 
93,496

 
132,104

 
176,117

 
121,601

 
116,365

Operating Income from Discontinued Operations

 

 

 

 

 

 

 
342

Gain on Sale of Property from Discontinued Operations

 

 

 

 

 

 

 
44,582

Income from Discontinued Operations

 

 

 

 

 

 

 
44,924

Gain on Sale of Property
17,079

 
38,579

 
173,077

 
86,566

 
218,611

 
100,714

 
59,621

 
146,290

Net Income
53,274

 
74,473

 
282,114

 
180,062

 
350,715

 
276,831

 
181,222

 
307,579

Less: Net Income Attributable to Noncontrolling Interests
(10,293
)
 
(1,844
)
 
(14,020
)
 
(12,755
)
 
(15,441
)
 
(37,898
)
 
(6,870
)
 
(19,571
)
Net Income Adjusted for Noncontrolling Interests
42,981

 
72,629

 
268,094

 
167,307

 
335,274

 
238,933

 
174,352

 
288,008

Dividends on Preferred Shares

 

 

 

 

 

 
(3,830
)
 
(10,840
)
Redemption Costs of Preferred Shares

 

 

 

 

 

 
(9,687
)
 

Net Income Attributable to Common Shareholders
$
42,981

 
$
72,629

 
$
268,094

 
$
167,307

 
$
335,274

 
$
238,933

 
$
160,835

 
$
277,168

Earnings Per Common Share - Basic
$
0.34

 
$
0.57

 
$
2.10

 
$
1.31

 
$
2.62

 
$
1.90

 
$
1.31

 
$
2.28

Earnings Per Common Share - Diluted
$
0.34

 
$
0.56

 
$
2.08

 
$
1.30

 
$
2.60

 
$
1.87

 
$
1.29

 
$
2.25

(1) Reclassification of prior year's amounts were made to conform to the current year presentation.
(2) 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)

 
September 30,
2018
 
December 31,
2017
 
 
 
 
ASSETS
 
 
 
Property
$
4,245,514

 
$
4,498,859

Accumulated Depreciation
(1,137,548
)
 
(1,166,126
)
Property Held for Sale, net
81,224

 
54,792

Property, net
3,189,190

 
3,387,525

 
 
 
 
Investment in Real Estate Joint Ventures and Partnerships, net (a)
344,024

 
317,763

Total
3,533,214

 
3,705,288

 
 
 
 
Unamortized Lease Costs, net
151,165

 
181,047

Accrued Rent, Accrued Contract Receivables and Accounts Receivable (net of
  allowance for doubtful accounts of $6,354 in 2018 and $7,516 in 2017)
94,807

 
104,357

Cash and Cash Equivalents
24,412

 
13,219

Restricted Deposits and Mortgage Escrows
22,369

 
8,115

Other, net
171,160

 
184,613

Total Assets
$
3,997,127

 
$
4,196,639

 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt, net
$
1,793,128

 
$
2,081,152

Accounts Payable and Accrued Expenses
111,691

 
116,463

Other, net
169,587

 
189,182

Total Liabilities
2,074,406

 
2,386,797

 
 
 
 
Commitments and Contingencies

 

 
 
 
 
Equity:
 
 
 
Shareholders' Equity:
 
 
 
Common Shares of Beneficial Interest - par value, $.03 per share;
 shares authorized: 275,000; shares issued and outstanding:
 128,325 in 2018 and 128,447 in 2017
3,893

 
3,897

Additional Paid-In Capital
1,766,528

 
1,772,066

Net Income Less Than Accumulated Dividends
(15,584
)
 
(137,065
)
Accumulated Other Comprehensive Loss
(9,507
)
 
(6,170
)
Total Shareholders' Equity
1,745,330

 
1,632,728

Noncontrolling Interests
177,391

 
177,114

Total Equity
1,922,721

 
1,809,842

Total Liabilities and Equity
$
3,997,127

 
$
4,196,639

(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
September 30,
 
Nine Months Ended
September 30,
 
2018
 
2017
 
2018
 
2017
Funds From Operations Attributable to Common Shareholders (NAREIT FFO)
 
 
 
 
 
 
 
Numerator:
 
 
 
 
 
 
 
Net income attributable to common shareholders
$
42,981

 
$
72,629

 
$
268,094

 
$
167,307

Depreciation and amortization of real estate
37,784

 
41,240

 
125,659

 
125,379

Depreciation and amortization of real estate of unconsolidated real estate
 joint ventures and partnerships
3,035

 
3,453

 
9,480

 
10,640

Impairment of operating properties and real estate equity investments
2,398

 

 
2,398

 
12,007

(Gain) on sale of property and interests in real estate equity investments
(16,541
)
 
(38,548
)
 
(172,280
)
 
(86,266
)
(Gain) on dispositions of unconsolidated real estate
 joint ventures and partnerships
(2,714
)
 
(28
)
 
(6,296
)
 
(1,978
)
Provision (benefit) for income taxes (1)
1,296

 
71

 
1,779

 
(1,943
)
Noncontrolling interests and other (2)
7,723

 
(451
)
 
8,848

 
5,955

NAREIT FFO - Basic
75,962

 
78,366

 
237,682

 
231,101

Income attributable to operating partnership units
528

 
515

 
1,584

 
1,567

NAREIT FFO - Diluted
76,490

 
78,881

 
239,266

 
232,668

Adjustments for Core FFO:
 
 
 
 
 
 
 
Other impairment loss

 

 

 
3,029

(Benefit) provision for income taxes (3)
(1,494
)
 

 
(1,494
)
 
(952
)
Loss (gain) on extinguishment of debt including related swap activity
368

 

 
(3,090
)
 

Lease terminations

 

 
(10,023
)
 

Storm damage costs

 
804

 

 
804

Other
(535
)
 

 
(775
)
 
2,904

Core FFO - Diluted
$
74,829

 
$
79,685

 
$
223,884

 
$
238,453

 
 
 
 
 
 
 
 
Denominator:
 
 
 
 
 
 
 
FFO weighted average number of common shares outstanding - Basic
127,525

 
127,801

 
127,651

 
127,734

Effect of dilutive securities:
 
 
 
 
 
 
 
Share options and awards
792

 
844

 
809

 
877

Operating partnership units
1,432

 
1,432

 
1,432

 
1,450

FFO weighted average number of common shares outstanding - Diluted
129,749

 
130,077

 
129,892

 
130,061

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Basic
$
0.60

 
$
0.61

 
$
1.86

 
$
1.81

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Diluted
$
0.59

 
$
0.61

 
$
1.84

 
$
1.79

Adjustments for Core FFO per common share:
 
 
 
 
 
 
 
Other impairment loss

 

 

 
0.02

(Benefit) provision for income taxes
(0.01
)
 

 
(0.01
)
 

Loss (gain) on extinguishment of debt including related swap activity

 

 
(0.02
)
 

Lease terminations

 

 
(0.08
)
 

Other

 

 
(0.01
)
 
0.02

Core FFO Per Common Share - Diluted
$
0.58

 
$
0.61

 
$
1.72

 
$
1.83

 
 
 
 
 
 
 
 

(1) The applicable taxes related to gains and impairments of operating properties.
(2) Related to gains, impairments and depreciation on operating properties and unconsolidated real estate joint ventures, where applicable.
(3) The applicable taxes related to gains and impairments of non-operating assets.

Page 5



Weingarten Realty Investors
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate and Net Debt to Core EBITDAre
(in thousands)
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
Three Months Ended
December 31,
 
2018
 
2017
 
2018
 
2017
 
2017
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre):
 
 
 
 
 
 
 
 
 
Net income
$
53,274

 
$
74,473

 
$
282,114

 
$
180,062

 
$
170,653

Interest expense, net (1)
15,996

 
19,850

 
47,685

 
61,405

 
18,921

(Benefit) Provision for income taxes
(99
)
 
577

 
1,368

 
(2,035
)
 
2,018

Depreciation and amortization of real estate
38,042

 
41,509

 
126,558

 
126,115

 
40,986

Impairment loss on operating properties and real estate equity investments
2,398

 

 
2,398

 
15,012

 
245

Gain on sale of property (2)
(17,079
)
 
(38,579
)
 
(173,077
)
 
(86,566
)
 
(132,045
)
EBITDAre adjustments of unconsolidated real estate joint ventures and partnerships, net (3)
1,590

 
4,621

 
7,397

 
12,425

 
397

Total EBITDAre
94,122

 
102,451

 
294,443

 
306,418

 
101,175

Adjustments for Core EBITDAre:
 
 
 
 
 
 
 
 
 
Storm damage costs

 
804

 

 
804

 
1,018

Recovery of pre-development costs

 

 

 

 
(949
)
Severance costs

 

 

 

 
1,378

Lease terminations

 

 
(10,023
)
 

 

Other
3

 

 
3

 
3,154

 
4

Total Core EBITDAre
$
94,125

 
$
103,255

 
$
284,423

 
$
310,376

 
$
102,626

 
 
 
 
 
 
 
 
 
 
Net Debt to Core EBITDAre:
 
 
 
 
 
 
 
 
 
Debt
$
1,793,128

 
$
2,214,319

 
$
1,793,128

 
$
2,214,319

 
$
2,081,152

Less: Cash and cash equivalents
(24,412
)
 
(39,246
)
 
(24,412
)
 
(39,246
)
 
(13,219
)
Add: Proportional share of net debt of unconsolidated real estate joint ventures and partnerships
89,933

 
108,816

 
89,933

 
108,816

 
108,024

Total Net Debt
$
1,858,649

 
$
2,283,889

 
$
1,858,649

 
$
2,283,889

 
$
2,175,957

 
 
 
 
 
 
 
 
 
 
Annualized Core EBITDAre
$
376,500

 
$
413,020

 
$
379,231

 
$
413,835

 
$
410,504

 
 
 
 
 
 
 
 
 
 
Net Debt to Core EBITDAre
4.94

 
5.53

 
4.90

 
5.52

 
5.30

 
 
 
 
 
 
 
 
 
 

(1) Includes a $3.8 million gain on extinguishment of debt including related swap activity for the nine months ended September 30, 2018.
(2) Includes a $.6 million and $.8 million gain on sale of non-operating assets for the three and nine months ended September 30, 2018, respectively. Also includes a $.2 million and $.6 million gain on sale of non-operating assets for the nine months ended September 30, 2017 and the three months ended December 31, 2017, respectively.
(3) Includes a $.4 million and $.7 million loss on extinguishment of debt for the three and nine months ended September 30, 2018, respectively.


Page 6



Weingarten Realty Investors
Supplemental Income Statement Detail
(in thousands)
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2018
 
2017
 
2018
 
2017
Rentals, net
 
 
 
 
 
 
 
Base minimum rent, net
$
93,279

 
$
104,919

 
$
286,125

 
$
318,126

Straight line rent
1,989

 
1,365

 
4,840

 
4,135

Over/Under-market rentals, net
535

 
1,134

 
12,115

 
2,964

Percentage rent
1,199

 
1,264

 
2,885

 
3,051

Tenant reimbursements
28,259

 
32,382

 
86,545

 
96,569

Total
$
125,261

 
$
141,064

 
$
392,510

 
$
424,845

 
 
 
 
 
 
 
 
Other Revenues
 
 
 
 
 
 
 
Customer contract revenue
$
2,427

 
$

 
$
7,489

 
$

Outside fee income (1)

 
1,594

 

 
4,891

Miscellaneous revenue
777

 
661

 
2,368

 
2,041

Other rental revenues
208

 
535

 
639

 
1,440

Lease cancellation revenue
117

 
256

 
322

 
579

Total
$
3,529

 
$
3,046

 
$
10,818

 
$
8,951

 
 
 
 
 
 
 
 
Interest Expense, net
 
 
 
 
 
 
 
Interest paid or accrued
$
17,492

 
$
20,577

 
$
54,477

 
$
62,614

Gain on extinguishment of debt including related swap activity

 

 
(3,759
)
 

Amortization of debt deferred costs
869

 
985

 
2,672

 
2,903

Over/Under-market mortgage adjustment of acquired properties, net
(81
)
 
(301
)
 
(318
)
 
(798
)
Gross interest expense
18,280

 
21,261

 
53,072

 
64,719

Capitalized interest
(2,284
)
 
(1,411
)
 
(5,387
)
 
(3,314
)
Total
$
15,996

 
$
19,850

 
$
47,685

 
$
61,405

 
 
 
 
 
 
 
 
Interest and Other Income/Expense
 
 
 
 
 
 
 
Deferred compensation investment income
$
526

 
$
1,357

 
$
2,492

 
$
4,238

Pension costs
202

 
(87
)
 
197

 
(315
)
Other
1,119

 
128

 
2,046

 
287

Total
$
1,847

 
$
1,398

 
$
4,735

 
$
4,210

 
 
 
 
 
 
 
 
Supplemental Analyst Information
 
 
 
 
 
 
 
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net
 
 
 
 
 
 
 
Net income from unconsolidated real estate joint ventures and partnerships
$
7,020

 
$
4,477

 
$
18,172

 
$
15,355

Intercompany fee income reclass
610

 
595

 
1,926

 
1,949

Other adjustments
392

 
147

 
(765
)
 
662

Equity in earnings of real estate joint ventures and partnerships, net
$
8,022

 
$
5,219

 
$
19,333

 
$
17,966

 
 
 
 
 
 
 
 
Dividends
 
 
 
 
 
 
 
Common Dividends per Share
$
0.395

 
$
0.385

 
$
1.185

 
$
1.155

 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Reported Funds from Operations - Basic
66.7
%
 
63.1
%
 
64.0
%
 
64.2
%
 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Core Funds from Operations - Basic
68.2
%
 
62.5
%
 
68.4
%
 
62.6
%
 
 
 
 
 
 
 
 
General and Administrative Expenses
 
 
 
 
 
 
 
General and Administrative Expenses/Total Revenue
4.6
%
 
4.5
%
 
4.4
%
 
4.7
%
 
 
 
 
 
 
 
 
General and Administrative Expenses/Total Assets before Depreciation
0.12
%
 
0.12
%
 
0.34
%
 
0.37
%
 
 
 
 
 
 
 
 
Net Operating Income Additional Disclosures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Minority Interests Share of Net Operating Income and Other Adjustments
$
(1,489
)
 
$
(1,588
)
 
$
(4,308
)
 
$
(4,211
)
 
 
 
 
 
 
 
 
Pro rata Share of Unconsolidated Joint Ventures
 
 
 
 
 
 
 
Revenues
12,969

 
13,202

 
38,745

 
40,629

Operating expense
(2,371
)
 
(2,222
)
 
(6,986
)
 
(6,896
)
Real estate taxes
(1,878
)
 
(1,866
)
 
(5,970
)
 
(5,730
)
 
 
 
 
 
 
 
 
Net Operating Income from Sold Properties
324

 
12,542

 
6,206

 
41,983

(1) Non-recurring outside fee income for the nine months ended September 30, 2017 was $.11 million. Outside fee income was reclassified to Customer contract revenue as of January 1, 2018. See page 45 for additional details of changes due to the implementation of FASB ASU No. 2014-09, "Revenue from Contracts with Customers."
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 7



Weingarten Realty Investors
Supplemental Balance Sheet Detail
(in thousands)
 
September 30,
2018
 
December 31,
2017
 
 
 
 
Property
Land
$
957,362

 
$
1,068,022

Land held for development
57,736

 
69,205

Land under development
53,570

 
48,985

Buildings and improvements
3,045,537

 
3,232,074

Construction in-progress
131,309

 
80,573

Total
$
4,245,514

 
$
4,498,859

 
 
 
 
Straight Line Rent Receivable
 
$
63,953

 
$
62,702

 
 
 
 
Other Assets, net
Notes receivable and mortgage bonds, net
$
27,096

 
$
27,063

Debt service guaranty asset
64,145

 
64,145

Non-qualified benefit plan assets
33,194

 
31,500

Out-of-market leases, net
19,364

 
26,834

Investments
10,783

 
11,695

Deferred income tax asset
6,688

 
7,587

Interest rate derivative

 
2,035

Unamortized debt costs, net
1,558

 
2,255

Other
8,332

 
11,499

Total
$
171,160

 
$
184,613

 
 
 
 
Other Liabilities, net
Deferred revenue
$
8,173

 
$
9,197

Non-qualified benefit plan liabilities
69,799

 
69,257

Deferred income tax payable
6,736

 
7,250

Out-of-market leases, net
59,937

 
77,722

Other
24,942

 
25,756

Total
$
169,587

 
$
189,182

 
 
 
 
Identified Intangible Assets and Liabilities
Identified Intangible Assets:
 
 
 
Above-market leases (included in Other Assets, net)
$
39,105

 
$
44,231

Above-market leases - Accumulated Amortization
(19,741
)
 
(17,397
)
In place leases (included in Unamortized Lease Costs, net)
200,377

 
224,201

In place leases - Accumulated Amortization
(100,124
)
 
(96,202
)
Total
$
119,617

 
$
154,833

 
 
 
 
Identified Intangible Liabilities:
 
 
 
Below-market leases (included in Other Liabilities, net)
$
87,390

 
$
105,794

Below-market leases - Accumulated Amortization
(27,453
)
 
(28,072
)
Above-market assumed mortgages (included in Debt, net)
3,446

 
10,063

Above-market assumed mortgages - Accumulated Amortization
(1,578
)
 
(6,081
)
Total
$
61,805

 
$
81,704


Page 8



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

 
 
 
 
 
September 30,
2018
 
December 31,
2017
 
 
 
 
Common Share Data
Closing Market Price
$
29.76

 
$
32.87

 
 
 
 
Capitalization
Debt
$
1,793,128

 
$
2,081,152

Common Shares at Market
3,818,952

 
4,222,053

Operating Partnership Units at Market
42,616

 
47,070

Total Market Capitalization (As reported)
$
5,654,696

 
$
6,350,275

Debt to Total Market Capitalization (As reported)
31.7
%
 
32.8
%
Debt to Total Market Capitalization (As reported at a constant share price of $32.87)
29.6
%
 
32.8
%
Debt to Total Market Capitalization (Pro rata)
32.3
%
 
33.5
%
 
 
 
 
Capital Availability
Revolving Credit Facility
$
500,000

 
$
500,000

Less:
 
 
 
Balance Outstanding Under Revolving Credit Facility

 

Outstanding Letters of Credit Under Revolving Facility
2,054

 
6,390

Unused Portion of Credit Facility
$
497,946

 
$
493,610

Significant Covenant Ratios
 
 
Restrictions
 
 
 
 
Debt to Asset Ratio (Public)
 
Less than 60.0%
 
36.4
%
 
40.7
%
Secured Debt to Asset Ratio (Public)
 
Less than 40.0%
 
6.8
%
 
8.1
%
Unencumbered Asset Test (Public)
 
Greater than 150%
 
299.8
%
 
264.4
%
Fixed Charge Coverage (Revolver) (Pro rata EBITDA/
(interest expense + scheduled principal payments))
 
Greater than 1.5x
 
4.3x

 
3.9x

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 9



Weingarten Realty Investors
Guidance
 



2018 Guidance
 
 
 
 
 
 
 
 
 
 
 
 
Previous Guidance
 
Q3 Revised Guidance
 
 
 
 
 
 
 
 
 
 
Net income attributable to common shareholders
 
$2.52 - $2.60
 
$2.52 - $2.55
Depreciation and amortization
 
1.33 - 1.35
 
1.35 - 1.37
Impairment of operating properties and RE equity investments
 
 
 
0.02 - 0.02
(Gain) on sale of property and interests in RE equity investments
 
(1.50) - (1.56)
 
(1.60) - (1.64)
Noncontrolling interests
 
0.00 - 0.02
 
0.06 - 0.08
(Benefit) provision for income taxes
 
 
 
0.01 - 0.01
NAREIT FFO - Basic
 
2.35 - 2.41
 
2.36 - 2.39
Income attributable to operating partnership units
 
0.02 - 0.02
 
0.02 - 0.02
NAREIT FFO Per Common Share - Diluted
 
$2.37 - $2.43
 
$2.38 - $2.41
(Benefit) provision for income taxes
 
 
 
(0.01) - (0.01)
(Gain) on extinguishment of debt
 
(0.03) - (0.03)
 
(0.03) - (0.03)
Lease terminations
 
(0.08) - (0.08)
 
(0.08) - (0.08)
Other
 
0.01 - 0.01
 
0.01 - 0.01
Core FFO Per Common Share - Diluted
 
$2.27 - $2.33
 
$2.27 - $2.30
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Activity ($ in millions)
 
 
 
 
Acquisitions
 
$25 - $75
 
$25 - $75
 
 
 
 
 
Re / New Development
 
$125 - $175
 
$125 - $175
 
 
 
 
 
Dispositions
 
$400 - $550
 
$525 - $625
 
 
 
 
 
 
 
 
 
 
Operating Information
 
 
 
 
Same Property Net Operating Income with redevelopments
 
+2.5% to +3.5%
 
+2.5% to +3.5%
 
 
 
 
 
Same Property Net Operating Income without redevelopments
 
+2.0% to +3.0%
 
+2.0% to +3.0%
 
 
 
 
 
 
 
 
 
 
Denotes change to guidance
 
 
 
 
 



Page 10














Investment Activity






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


 
 
 
 
 
 
 
 
 
Three Months Ended
September 30, 2018
 
Nine Months Ended
September 30, 2018
 
Twelve Months Ended
December 31, 2017
Acquisitions
 
$

 
$
1,250

 
$
1,900

New Development
 
22,445

 
64,531

 
93,120

Redevelopment
 
17,972

 
36,493

 
30,436

Building and Site Improvements
 
5,184

 
14,881

 
24,354

Tenant Finish
 
9,955

 
24,912

 
23,808

External Leasing Commissions
 
790

 
3,222

 
4,357

Capital Expenditures
 
$
56,346

 
$
145,289

 
$
177,975

 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
Internal Leasing Fees are approximately $6.9 million for the nine months ended September 30, 2018 and $9.6 million for the twelve months ended December 31, 2017, 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 12



Weingarten Realty Investors
Development and Redevelopment Projects
As of September 30, 2018
(at pro rata share, except multi-family units)
(in thousands, except percentages and multi-family units)
 
 
 
 
 
 
 
Estimated Final
 
 
 
 
 
 
WRI
 
Percentage
Costs
Total at
Estimated
Occupancy
 
 
Property
Market
Own %
SF
Leased
Incurred to Date
Completion
ROI
Stabilized
Key Tenants / Description
 
 
 
 
 
 
 
 
 
 
 
 
Developments and Large Redevelopments Under Construction (1,2)
 
 
 
 
 
 
 
The Whittaker
Seattle, WA
100%
Retail = 63 SF
94.8%
$
28,189

$
31,364

 
2H 18
Whole Foods
 
 
 
 
 
 
 
 
 
 
 
 
 
West Alex
Alexandria, VA
100%
Retail = 100 SF
16.3%
113,441

196,623

 
2H 22
Harris Teeter
 
 
 
 
 
Office = 23 SF
 
 
 
 
 
 
 
 
 
 
 
Multifamily = 278 units
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Centro Arlington (3)
Arlington, VA
90%
Retail = 65 SF
14.2%
63,337

135,051

 
2H 20
Harris Teeter
 
 
 
 
 
Multifamily = 366 units
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Driscoll at River Oaks
Houston, TX
100%
Retail = 11 SF
0.0%
12,493

150,000

 
1H 22
30-Story Residential High-Rise and
 
 
 
 
 
Multifamily = 318 units
 
 
 
 
11,000 SF Retail
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
14.6%
$
217,460

$
513,038

5.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopments Under Construction (2)
 
 
 
 
 
 
 
 
Sunset Point 19
Clearwater, FL
100%
142

 
$
16,365

$
23,090

 
2H 19
Sprouts, Bed Bath & Beyond, DSW
 
Winter Park Corners
Orlando, FL
100%
43

 
6,390

12,082

 
1H 19
Sprouts and two new shop space buildings
 
The Shoppes at Wilderness Oaks
San Antonio, TX
100%
20

 
5,172

7,295

 
2H 20
20,000 SF multi-tenant building, and pads.
 
Rock Prairie Marketplace
College Station, TX
100%
28

 
4,413

6,056

 
1H 20
Valero, multi-tenant building, and pads
 
Tomball Marketplace
Houston, TX
100%
27

 
4,102

5,367

 
1H 19
Three new shop space buildings
 
All other redevelopments < $5 million (9 properties)
74

 
19,212

24,352

 
various
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
55,654

$
78,242

8%-14%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Developments and Large Redevelopments Under Construction completions
 
 
 
 
 
 
 
 
 
 
 YTD Completed
 4Q'18E
 1Q'19E
 2Q'19E
 3Q'19E
4Q'19E
 Remaining Balance
 
Completions ($)
 
 
1,290
 $600 - $2,600
$0 - $3,000
$0 - $3,000
$17,800 - $22,800
$411,600 - $416,600
 
Weighted Return (%)
 
 
6.7%
6.5% - 7.0%
6.5% - 7.0%
6.5% - 7.0%
4.9% - 5.4%
5.3% - 5.9%
 
Net Operating Income (Annualized)
 
87
 $40 - $180
$0 - $210
$0 - $210
$900 - $1,220
$21,800 - $24,570
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash NOI Developments and Large Redevelopments Under Construction (Current Quarter):
$
571

 
 
 
 
Cash NOI Redevelopments Under Construction (Current Quarter):
 
 
$
908

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Large redevelopment is defined where total incremental investment is over $50M.
 
 
 
(2)
Redevelopment is defined where GLA is added either through new construction or expansion of an existing space.
 
(3)
WRI will participate in the development of this mixed-use property. WRI will have a 90% equity interest in the property and is committed to fund an additional $69 million in imputed debt.
 
 
 
 
 
 
 
 
 
 
 
 
 
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 September 30, 2018
(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
%
 
44.7

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

 
 
 
 
US Hwy. 1 and Caveness Farms Rd., Wake Forest, NC
 
100.0
%
 
20.9

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

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

 
 
 
 
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

 
 
 
 
FM 2920 and Future 249, Tomball - Houston, TX
 
100.0
%
 
2.2

 
 
 
 
Total New Development Phased Projects
 
 
 
121.4

 
$
18,597

 
$
17,111

Other Raw Land
 
 
 
 
 
 
 
 
FM 1957 (Potranco Rd.) and FM 211, San Antonio, TX
 
50.0
%
 
120.4

 
 
 
 
South Fulton Parkway and SH 92, Union City - Atlanta, GA
 
100.0
%
 
24.1

 
 
 
 
SH 281 & Wilderness Oaks, San Antonio, TX
 
100.0
%
 
21.2

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

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

 
 
 
 
Rock Prairie Rd. at Hwy. 6, College Station, TX
 
100.0
%
 
5.3

 
 
 
 
Shary Road and US Hwy. 83, Mission, TX
 
50.0
%
 
4.0

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

 
 
 
 
Other
 
100.0
%
 
22.6

 
 
 
 
Total Raw Land
 
 
 
214.8

 
$
42,272

 
$
30,134

 
 
 
 
 
 
 
 
 
Total Land Held For Development Properties
 
 
 
336.2

 
$
60,869

 
$
47,245



(1) Net of impairment and valuation adjustments.

Notes:
Land costs account for $51 million of total investment at 100%, $38 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
Acquisition and Disposition Summary
For the Period Ended September 30, 2018
(at pro rata share)
(in thousands, except percentages)

Center
 
City/State
 
Sq. Ft.
 at 100%
 
Date Acquired
 
Purchase Price
 
Yield (1)
 
 
 
 
 
 
 
 
 
 
 
Acquisitions
 
 
 
 
 
 
 
 
 
 
 
Roswell Corners Land
 
Roswell, GA
 
N/A

 
03/06/18
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Acquisitions
 
 
 
 
 
 
$
1,250

 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Date
 Sold
 
Sales
 Proceeds
 
Weighted
 Sales
 Cap (2)
Dispositions
 
 
 
 
 
 
 
 
 
 
 
1st Quarter
 
 
 
 
 
 
 
 
 
 
 
League City Plaza ROW
 
League City, TX
 
 N/A

 
01/17/18
 
 
 
 
 
Moore Plaza
 
Corpus Christi, TX
 
371

 
01/18/18
 
 
 
 
 
Horne Street Market
 
Fort Worth, TX
 
10

 
01/18/18
 
 
 
 
 
Best in the West
 
Las Vegas, NV
 
428

 
02/09/18
 
 
 
 
 
Tates Creek Centre
 
Lexington, KY
 
196

 
02/09/18
 
 
 
 
 
Millpond Center
 
Lexington, KY
 
125

 
02/09/18
 
 
 
 
 
Auto Zone at Green Valley Ranch
 
Denver, CO
 
7

 
02/21/18
 
 
 
 
 
Paradise Marketplace
 
Las Vegas, NV
 
78

 
02/28/18
 
 
 
 
 
Palmilla Center
 
Avondale, AZ
 
104

 
03/07/18
 
 
 
 
 
Stoneridge Towne Centre* (3)
 
Moreno Valley, CA
 
20

 
03/16/18
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2nd Quarter
 
 
 
 
 
 
 
 
 
 
 
Stoneridge Towne Centre* (3)
 
Moreno Valley, CA
 
15

 
04/26/18
 
 
 
 
 
Tropicana Marketplace
 
Las Vegas, NV
 
69

 
04/27/18
 
 
 
 
 
Braeswood Square
 
Houston, TX
 
99

 
04/27/18
 
 
 
 
 
Crestview Land
 
Houston, TX
 
 N/A

 
05/15/18
 
 
 
 
 
Eastern Commons
 
Henderson, NV
 
66

 
05/23/18
 
 
 
 
 
Valley View Center
 
San Antonio, TX
 
91

 
05/30/18
 
 
 
 
 
Dallas Commons
 
Dallas, GA
 
25

 
06/08/18
 
 
 
 
 
Stoneridge Towne Centre* (3)
 
Moreno Valley, CA
 
7

 
06/22/18
 
 
 
 
 
Wake Forest Crossing II
 
Wake Forest, NC
 
15

 
06/27/18
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3rd Quarter
 
 
 
 
 
 
 
 
 
 
 
Surf City Crossing
 
Wilmington, NC
 
63

 
07/09/18
 
 
 
 
 
South Fulton Crossing Land
 
Union City, GA
 
 N/A

 
07/10/18
 
 
 
 
 
Regency Centre
 
Lexington, KY
 
143

 
08/03/18
 
 
 
 
 
Cullen Plaza
 
Houston, TX
 
85

 
08/10/18
 
 
 
 
 
Stoneridge Towne Centre* (3)
 
Moreno Valley, CA
 
117

 
09/28/18
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Dispositions
 
 
 
 
 
 
 
$
393,871

 
7.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Economics reflect WRI's pro rata ownership interest, excluding the incremental return from fee income.
(2) Cap rates are based upon underwriting estimates and may be different than current returns.
(3) Partial sale
* 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)
 
September 30,
2018
 
3rd Quarter
Weighted
Average Rate (1)
 
December 31, 2017
 
4th Quarter
Weighted
Average Rate (1)
 
Outstanding Balance Summary
 
 
 
 
 
 
 
 
Mortgage Debt
$
317,979

 
4.36
%
 
$
393,981

 
4.56
%
 
3.375% Notes due 2022
298,879

 
3.38
%
 
299,402

 
3.38
%
 
3.5% Notes due 2023
298,972

 
3.50
%
 
299,196

 
3.50
%
 
4.45% Notes due 2024
245,623

 
4.45
%
 
249,338

 
4.45
%
 
3.85% Notes due 2025
239,203

 
3.85
%
 
248,516

 
3.85
%
 
3.25% Notes due 2026
248,281

 
3.25
%
 
248,140

 
3.25
%
 
Term Loan (2)

 


 
200,000

 
2.47
%
 
Unsecured Notes Payable (MTN)
66,285

 
6.70
%
 
66,285

 
6.70
%
 
Revolving Credit Agreements (3)

 


 

 
2.17
%
 
Obligations under Capital Leases
21,000

 
8.00
%
 
21,000

 
8.00
%
 
Unamortized Loan Costs
(7,239
)
 
 
 
(8,851
)
 
 
 
Subtotal Consolidated Debt
1,728,983

 
3.98
%
 
2,017,007

 
3.85
%
 
Debt Service Guarantee Liability (4)
64,145

 
 
 
64,145

 
 
 
Total Consolidated Debt - As Reported
$
1,793,128

 
3.98
%
 
$
2,081,152

 
3.85
%
 
 
 
 
 
 
 
 
 
 
 
As
 Reported
 
 
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 9/30/18
3.98
%
 
 
 
 
 
 
 
Nine months ended 9/30/18
3.92
%
 
 
 
 
 
 
 
Three months ended 12/31/17
3.85
%
 
 
 
 
 
 
 
Twelve months ended 12/31/17
3.80
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(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 was paid off in the second quarter and related swaps were terminated effective March 27, 2018.
(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 4.95% in the fourth quarter 2017. We had no material outstanding balances under our revolving credit agreements in the third quarter 2018.
(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 September 30, 2018
 
 
 
 
 
 
 
 
Fixed-rate debt
$
1,826,242

 
3.97
%
 
99.0
%
 
5.98

 
Variable-rate debt
17,747

 
3.71
%
 
1.0
%
 
0.84

 
Total
$
1,843,989

 
3.97
%
 
100.0
%
 
5.93

 
 
 
 
 
 
 
 
 
 
As of December 31, 2017
 
 
 
 
 
 
 
 
Fixed-rate debt
$
2,131,968

 
3.86
%
 
99.2
%
 
 
 
Variable-rate debt
17,889

 
2.43
%
 
0.8
%
 
 
 
Total
$
2,149,857

 
3.83
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
Secured vs. Unsecured Debt
 
 
 
 
 
 
 
 
As of September 30, 2018
 
 
 
 
 
 
 
 
Secured Debt
$
388,764

 
4.55
%
 
21.1
%
 
5.74

 
Unsecured Debt
1,455,225

 
3.80
%
 
78.9
%
 
5.99

 
Total
$
1,843,989

 
3.97
%
 
100.0
%
 
5.93

 
 
 
 
 
 
 
 
 
 
As of December 31, 2017
 
 
 
 
 
 
 
 
Secured Debt
$
482,395

 
4.54
%
 
22.4
%
 
 
 
Unsecured Debt
1,667,462

 
3.62
%
 
77.6
%
 
 
 
Total
$
2,149,857

 
3.83
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Additional Information
September 30,
 
 
 
December 31,
 
 
 
Reconciling items to pro rata debt
2018
 
 
 
2017
 
 
 
Noncontrolling Interests and Other Adjustments
$
(39,356
)
 
 
 
$
(39,338
)
 
 
 
WRI Share of Unconsolidated Joint Ventures
$
90,217

 
 
 
$
108,043

 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 9/30/18
 
 
3.97
%
 
 
 
 
 
Nine months ended 9/30/18
 
 
3.91
%
 
 
 
 
 
Three months ended 12/31/17
 
 
3.83
%
 
 
 
 
 
Twelve months ended 12/31/17
 
 
3.78
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(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 September 30, 2018
(in thousands, except percentages)




 
As Reported
 
 
Maturities
 
Weighted
 Average Rate (2)
 
2018 remaining
$
1,599

 
4.92%
 
2019
72,962

 
4.79%
 
2020
5,296

 
4.10%
 
2021
18,434

 
4.08%
 
2022
307,922

 
3.40%
 
2023
347,815

 
3.59%
 
2024
252,153

 
4.44%
 
2025
293,807

 
3.94%
 
2026
277,291

 
3.55%
 
2027
38,288

 
6.52%
 
Thereafter
102,594

 
4.13%
 
Subtotal
1,718,161

 
 
 
 
 
 
 
 
Revolving Credit Agreements

 
3.20%
 
Other (1)
74,967

 
 
 
Total
$
1,793,128

 
3.92%
 


(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.










Page 19



Weingarten Realty Investors
Schedule of Maturities Additional Disclosure
As of September 30, 2018
(at pro rata share)
(in thousands, except percentages)

 
Maturities
 
Weighted
 Average Rate (2)
 
Floating Rate
 
Fixed Rate
 
Secured
 
Unsecured
2018 remaining
$
2,321

 
4.96%
 



 
$
2,321

 
$
2,321

 



2019
75,389

 
4.85%
 
17,747

 
57,642

 
75,389

 


2020
45,332

 
4.23%



 
45,332

 
45,332

 


2021
53,193

 
4.06%



 
53,193

 
53,193

 


2022
308,176

 
3.40%



 
308,176

 
8,786

 
299,390

2023
312,823

 
3.53%
 


 
312,823

 
13,153

 
299,670

2024
253,305

 
4.44%
 
 
 
253,305

 
7,105

 
246,200

2025
294,958

 
3.95%
 
 
 
294,958

 
38,483

 
256,475

2026
278,182

 
3.56%
 
 
 
278,182

 
21,182

 
257,000

2027
42,213

 
6.33%
 
 
 
42,213

 
8,468

 
33,745

Thereafter
103,300

 
4.14%

 
 
103,300

 
93,730

 
9,570

Subtotal
1,769,192

 
 
 
17,747

 
1,751,445

 
367,142

 
1,402,050

 
 
 
 
 
 
 
 
 
 
 
 
Revolving Credit Agreements

 
3.20%
 

 
 
 
 
 

Other (1)
74,797

 
 
 
 
 
74,797

 
21,622

 
53,175

Total
$
1,843,989

 
3.91%
 
$
17,747

 
$
1,826,242

 
$
388,764

 
$
1,455,225


            
(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.


    
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
September 30,
 
Nine Months Ended
September 30,
Condensed Statements of Income
2018
 
2017
 
2018
 
2017
 
 
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
Base minimum rent, net
$
25,298

 
$
24,911

 
$
73,061

 
$
75,343

Straight line rent
(826
)
 

 
(104
)
 
(348
)
Over/Under-market rentals, net
88

 
53

 
292

 
222

Percentage rent
58

 
259

 
188

 
499

Tenant reimbursements
8,182

 
7,757

 
24,450

 
24,298

Other revenues
826

 
403

 
2,435

 
4,168

Total
33,626

 
33,383

 
100,322

 
104,182

 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
7,925

 
8,595

 
24,164

 
26,399

Interest, net
2,974

 
2,851

 
9,478

 
8,928

Operating
6,001

 
5,727

 
18,074

 
17,655

Real estate taxes, net
4,728

 
4,775

 
14,861

 
14,494

General and administrative
253

 
(139
)
 
573

 
523

Provision for income taxes
33

 
30

 
106

 
77

Total
21,914

 
21,839

 
67,256

 
68,076

 
 
 
 
 
 
 
 
Gain on dispositions
4,052

 
67

 
9,491

 
3,963

 
 
 
 
 
 
 
 
Net income
$
15,764

 
$
11,611

 
$
42,557

 
$
40,069

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
 
 
 
 
 
 
 
 
September 30,
2018
 
December 31,
2017
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property
 
 
 
 
$
1,254,846

 
$
1,241,004

Accumulated depreciation
 
 
 
 
(300,201
)
 
(285,033
)
Property, net
 
 
 
 
954,645

 
955,971

 
 
 
 
 
 
 
 
Other assets, net
 
 
 
 
123,247

 
115,743

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
1,077,892

 
$
1,071,714

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt, net
 
 
 
 
$
270,443

 
$
298,124

Amounts payable to Weingarten Realty Investors and Affiliates
11,740

 
12,017

Other liabilities, net
 
 
 
 
29,597

 
24,759

Total
 
 
 
 
311,780

 
334,900

 
 
 
 
 
 
 
 
Equity
 
 
 
 
766,112

 
736,814

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
1,077,892

 
$
1,071,714


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 Financial Information
(at pro rata share)
(in thousands)
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
Condensed Statements of Income
2018
 
2017
 
2018
 
2017
Revenues:
 
 
 
 
 
 
 
Base minimum rent, net
$
9,785

 
$
9,829

 
$
28,058

 
$
29,722

Straight line rent
(493
)
 
14

 
(288
)
 
(128
)
Over/Under-market rentals, net
12

 
(17
)
 
45

 
(21
)
Percentage rent
22

 
111

 
63

 
213

Tenant reimbursements
3,207

 
3,079

 
9,580

 
9,759

Other revenues
436

 
186

 
1,287

 
1,084

Total
12,969

 
13,202

 
38,745

 
40,629

 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
3,035

 
3,453

 
9,480

 
10,640

Interest, net
1,253

 
1,179

 
4,162

 
3,728

Operating
2,371

 
2,222

 
6,986

 
6,896

Real estate taxes, net
1,878

 
1,866

 
5,970

 
5,730

General and administrative
110

 
16

 
220

 
223

Provision for income taxes
16

 
17

 
51

 
35

Total
8,663

 
8,753

 
26,869

 
27,252

 
 
 
 
 
 
 
 
Gain on dispositions
2,714

 
28

 
6,296

 
1,978

 
 
 
 
 
 
 
 
Net income
$
7,020

 
$
4,477

 
$
18,172

 
$
15,355

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
 
 
 
 
 
 
September 30,
2018
 
December 31,
2017
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property
 
 
 
 
$
502,813

 
$
491,105

Accumulated depreciation
 
 
 
 
(110,597
)
 
(106,299
)
Property, net
 
 
 
 
392,216

 
384,806

 
 
 
 
 
 
 
 
Notes receivable from real estate joint ventures and partnerships
 
 
 
 
3,968

 
4,161

Unamortized lease costs, net
 
 
 
 
11,965

 
13,954

Accrued rent, accrued customer contracts and accounts receivable (net of allowance for doubtful accounts of $424 in 2018 and $285 in 2017)
 
 
 
 
9,168

 
10,814

Cash and cash equivalents
 
 
 
 
22,005

 
16,775

Restricted deposits and mortgage escrows
 
 
 
 
407

 

Out-of-market leases, net
 
 
 
 
805

 
1,074

Other assets, net
 
 
 
 
2,336

 
1,947

Total
 
 
 
 
$
442,870

 
$
433,531

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt, net
 
 
 
 
$
89,933

 
$
108,024

Amounts payable to Weingarten Realty Investors and Affiliates
 
 
 
 
5,034

 
5,154

Accounts payable and accrued expenses
 
 
 
 
8,849

 
6,403

Deferred revenue
 
 
 
 
1,103

 
939

Out-of-market leases, net
 
 
 
 
2,469

 
3,236

Other liabilities, net
 
 
 
 
290

 
337

Total
 
 
 
 
107,678

 
124,093

 
 
 
 
 
 
 
 
Equity
 
 
 
 
335,192

 
309,438

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
442,870

 
$
433,531

Notes:
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%
September 30, 2018
(in thousands, except number of properties)


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

 
$
125,671

 
$

 
Collins
 
8
 
1,168

 
115,675

 
16,398

 
AEW - Institutional Client
 
5
 
437

 
101,768

 

 
BIT Retail
 
3
 
721

 
137,518

 

 
Jamestown
 
6
 
1,216

 
151,421

 
169,478

 
Fidelis Realty Partners
 
1
 
491

 
124,618

 
71,683

 
Sleiman Enterprises
 
2
 
178

 
17,009

 
12,884

 
Bouwinvest
 
3
 
359

 
165,922

 

 
Other
 
4
 
686

 
138,290

 

 
 
 
 
 
 
 
 
 
 
 
Total
 
34
 
5,687

 
$
1,077,892

 
$
270,443

 
 
 
 
Joint Venture Description
 
 
 
 
 
TIAA Florida Retail LLC
 
Joint venture with an institutional partner, TIAA-CREF Global Real Estate
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.

Page 24



Weingarten Realty Investors
Unconsolidated Joint Venture Mortgage Debt Information at 100%
As of September 30, 2018
(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
 
$
16,602

 
6.2%
 
6.5

Jamestown
 
6
 
170,000

 
2.7%
 
2.9

Fidelis Realty Partners
 
1
 
71,756

 
4.3%
 
2.2

Sleiman Enterprises
 
2
 
12,959

 
4.1%
 
7.7

 
 
 
 
 
 
 
 
 
Total
 
11
 
$
271,317

 
3.4%
 
4.3

 
 
 
 
 
 
 
 
 

Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted
Average Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
2018 remaining
 
$
1,635

 
4.6%
 
 
 
 
2019
 
5,784

 
4.6%
 
 
 
 
2020
 
70,982

 
4.6%
 
 
 
 
2021
 
173,015

 
3.6%
 
 
 
 
2022
 
2,069

 
5.3%
 
 
 
 
2023
 
2,182

 
5.2%
 
 
 
 
2024
 
2,303

 
5.2%
 
 
 
 
2025
 
2,302

 
5.2%
 
 
 
 
2026
 
1,781

 
5.1%
 
 
 
 
2027
 
7,851

 
5.3%
 
 
 
 
Thereafter
 
1,413

 
6.4%
 
 
 
 
Total
 
$
271,317

 
 
 
 
 
 


(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 September 30, 2018
(at pro rata share)
(in thousands, except percentages)
Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted Average Rate
 
 
 
 
 
 
 
2018 remaining
 
$
890

 
4.6%
 
2019
 
3,116

 
4.6%
 
2020
 
40,755

 
4.5%
 
2021
 
35,507

 
4.1%
 
2022
 
1,034

 
5.3%
 
2023
 
1,091

 
5.2%
 
2024
 
1,151

 
5.2%
 
2025
 
1,151

 
5.2%
 
2026
 
890

 
5.1%
 
2027
 
3,926

 
5.3%
 
Thereafter
 
706

 
6.4%
 
Total
 
$
90,217

 
 
 


(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 September 30, 2018
(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
 
21

 
$
9,484

 
2.31
%
 
1,179

 
4.89
%
2
 
TJX Companies, Inc.
 
A+/A2
 
36

 
9,408

 
2.29
%
 
919

 
3.81
%
3
 
Ross Stores, Inc.
 
A-/A3
 
32

 
8,442

 
2.06
%
 
691

 
2.86
%
4
 
Whole Foods Market, Inc.
 
A+/Baa1
 
8

 
7,404

 
1.80
%
 
347

 
1.44
%
5
 
H-E-B
 
N/A/N/A
 
8

 
7,171

 
1.75
%
 
540

 
2.24
%
6
 
Petsmart, Inc.
 
CCC/Caa1
 
21

 
6,653

 
1.62
%
 
388

 
1.61
%
7
 
Albertsons
 
N/A/N/A
 
14

 
5,497

 
1.34
%
 
637

 
2.64
%
8
 
Bed Bath & Beyond, Inc.
 
BBB-/Baa2
 
17

 
5,287

 
1.29
%
 
413

 
1.71
%
9
 
24 Hour Fitness Inc.
 
B/B2
 
7

 
4,979

 
1.21
%
 
197

 
0.82
%
10
 
Home Depot, Inc.
 
A/A2
 
4

 
4,795

 
1.17
%
 
435

 
1.80
%
11
 
Office Depot, Inc.
 
B/B1
 
20

 
4,372

 
1.06
%
 
363

 
1.51
%
12
 
Dollar Tree Stores, Inc.
 
BBB-/Baa3
 
34

 
3,974

 
0.97
%
 
349

 
1.45
%
13
 
Best Buy, Inc.
 
BBB/Baa1
 
7

 
3,591

 
0.87
%
 
209

 
0.86
%
14
 
Petco Animal Supplies, Inc.
 
CCC+/B3
 
16

 
3,384

 
0.82
%
 
180

 
0.75
%
15
 
Hobby Lobby Stores, Inc.
 
N/A/N/A
 
7

 
3,291

 
0.80
%
 
368

 
1.53
%
16
 
Dick's Sporting Goods
 
N/A/N/A
 
5

 
3,182

 
0.77
%
 
171

 
0.71
%
17
 
Walmart Stores, Inc.
 
AA/Aa2
 
6

 
3,035

 
0.74
%
 
453

 
1.88
%
18
 
Barnes & Noble Inc.
 
N/A/N/A
 
6

 
2,600

 
0.63
%
 
153

 
0.63
%
19
 
Starbucks Corporation
 
BBB+/Baa1
 
37

 
2,513

 
0.61
%
 
59

 
0.24
%
20
 
Gap, Inc.
 
BB+/Baa2
 
8

 
2,431

 
0.59
%
 
118

 
0.49
%
21
 
Party City
 
B+/Ba3
 
15

 
2,378

 
0.58
%
 
155

 
0.64
%
22
 
Nordstrom Rack
 
BBB+/Baa1
 
4

 
2,366

 
0.58
%
 
90

 
0.37
%
23
 
JPMorgan Chase Bank
 
A+/Aa3
 
19

 
2,312

 
0.56
%
 
69

 
0.28
%
24
 
Ascena Retail Group
 
B/Ba3
 
19

 
2,274

 
0.55
%
 
100

 
0.42
%
25
 
CVS
 
BBB/Baa1
 
13

 
2,181

 
0.53
%
 
155

 
0.64
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
 
 
384

 
$
113,004

 
27.51
%
 
8,738

 
36.22
%
 
 
 
 
 
(1
)
Tenant Names:
DBA Names:
 
 
The Kroger Co.
Kroger (9), Harris Teeter (5), Fry's Food (3), King Soopers (2), Ralph's (1), Smith's Food (1)
 
 
TJX Companies, Inc.
Marshalls (16), T.J. Maxx (13), Home Goods (7)
 
 
Ross Stores, Inc.
Ross Dress for Less (29), dd's Discounts (3)
 
 
Albertsons
Safeway (6), Randall's (4), Albertsons (2), Von's (2)
 
 
Bed Bath & Beyond, Inc.
Bed Bath & Beyond (9), Cost Plus (6), buybuy BABY (2)
 
 
Office Depot, Inc.
Office Depot (12), Office Max (8)
 
 
Dollar Tree Stores, Inc.
Dollar Tree (31), Family Dollar (3)
 
 
Dick's Sporting Goods
Dick's Sporting Goods (3), Golf Galaxy (2)
 
 
Walmart Stores, Inc.
Walmart Neighborhood Market (3), Walmart (2), Walmart Supercenter (1)
 
 
Gap, Inc.
Old Navy (7), Gap (1)
 
 
Ascena Retail Group
Lane Bryant (8), Dressbarn (6), Justice (2), AnnTaylor (1), Lane Bryant/Cacique (1), Loft (1)
 
 
 
 
 
 
 
 
 
(2
)
Target owns and occupies 22 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 September 30, 2018
 
192

627

$
20.16

$
18.84

$
3.34

7.0
%
 
 
 
Quarter Ended June 30, 2018
 
187

791

19.53

17.73

8.69

10.2
%
 
 
 
Quarter Ended March 31, 2018
 
216

986

18.14

17.16

4.92

5.8
%
 
 
 
Quarter Ended December 31, 2017
 
215

681

20.90

19.26

5.77

8.6
%
 
 
 
Rolling 12 months
 
 
810

3,085

$
19.52

$
18.11

$
5.75

7.8
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Leases
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended September 30, 2018
 
36

77

$
28.22

$
25.04

$
26.78

12.7
%
6.6

 
 
Quarter Ended June 30, 2018
 
56

152

24.08

19.83

45.09

21.4
%
7.2

 
 
Quarter Ended March 31, 2018
 
47

120

24.87

23.70

39.86

4.9
%
7.6

 
 
Quarter Ended December 31, 2017
 
56

107

31.37

26.76

36.74

17.2
%
6.3

 
 
Rolling 12 months
 
 
195

456

$
26.70

$
23.35

$
38.67

14.3
%
6.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Renewals
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended September 30, 2018
 
156

550

$
19.03

$
17.97

$
0.07

5.9
%
 
 
 
Quarter Ended June 30, 2018
 
131

639

18.45

17.22


7.1
%
 
 
 
Quarter Ended March 31, 2018
 
169

866

17.21

16.25

0.07

5.9
%
 
 
 
Quarter Ended December 31, 2017
 
159

574

18.95

17.86


6.1
%
 
 
 
Rolling 12 months
 
 
615

2,629

$
18.27

$
17.20

$
0.04

6.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comparable & Non-Comparable:
 
 
 
 
 
 
 
 
 
 
Quarter Ended September 30, 2018
 
215

679

 
 
 
 
 
 
 
Quarter Ended June 30, 2018
 
210

874

 
 
 
 
 
 
 
Quarter Ended March 31, 2018
 
244

1,088

 
 
 
 
 
 
 
Quarter Ended December 31, 2017
 
247

768

 
 
 
 
 
 
 
Rolling 12 months
 
 
916

3,409

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
86

1
%
$
10.93

1
%
103

1
%
$
26.13

1
%
189

1
%
$
19.21

1
%
2018
91

1
%
12.66

1
%
140

2
%
30.17

2
%
231

1
%
23.31

1
%
2019
1,142

8
%
11.59

7
%
1,125

15
%
27.76

14
%
2,267

10
%
19.61

11
%
2020
1,850

13
%
12.43

13
%
1,205

16
%
28.82

16
%
3,055

14
%
18.89

14
%
2021
1,908

13
%
10.56

11
%
1,354

18
%
28.24

17
%
3,262

15
%
17.90

15
%
2022
2,240

15
%
12.82

16
%
1,026

14
%
29.67

14
%
3,266

15
%
18.11

15
%
2023 - 2028
6,241

43
%
12.63

44
%
2,461

32
%
29.17

33
%
8,702

39
%
17.31

38
%
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)
Reflects in-place leases as of September 30, 2018.
(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
 
 
 
 
September 30,
2018
 
June 30,
2018
 
March 31,
2018
 
December 31,
2017
 
September 30,
2017
 
 
Signed Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
96.6%
 
97.3%
 
97.5%
 
97.3%
 
97.7%
 
 
Non-Anchor
 
91.0%
 
90.3%
 
90.4%
 
90.5%
 
90.4%
 
 
Total Retail
 
94.6%
 
94.7%
 
94.9%
 
94.8%
 
95.0%
 
 
Other
 
82.6%
 
85.3%
 
86.8%
 
88.4%
 
84.6%
 
 
Total Signed
 
94.4%
 
94.6%
 
94.8%
 
94.8%
 
94.8%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
94.9%
 
95.4%
 
95.0%
 
94.7%
 
95.0%
 
 
Non-Anchor
 
87.8%
 
87.0%
 
87.2%
 
87.4%
 
87.7%
 
 
Total Retail
 
92.3%
 
92.3%
 
92.1%
 
92.0%
 
92.3%
 
 
Other
 
81.7%
 
85.3%
 
85.9%
 
82.7%
 
84.3%
 
 
Total Commenced
 
92.2%
 
92.2%
 
92.0%
 
91.9%
 
92.2%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same Property (2)
 
 
 
 
 
 
 
 
 
 
 
 
Signed Basis
 
94.9%
 
95.3%
 
95.5%
 
95.5%
 
95.6%
 
 
Commenced Basis
 
93.0%
 
93.3%
 
93.0%
 
93.0%
 
93.4%
 
 
Average Base Rents (3)
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
September 30,
2018
 
June 30,
2018
 
March 31,
2018
 
December 31,
2017
 
September 30,
2017
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
$
13.54

 
$
13.38

 
$
13.29

 
$
13.23

 
$
13.13

 
 
Non-Anchor
 
28.78

 
28.60

 
28.33

 
28.09

 
27.87

 
 
Total
 
$
19.17

 
$
18.97

 
$
18.90

 
$
18.69

 
$
18.58

 
 
Same Property Net Operating Income Growth (4)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended 
 September 30,
 
Nine Months Ended 
  September 30,
 
 
2018
 
2017
 
% Change
 
2018
 
2017
 
% Change
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
Minimum Rent (6)
 
$
98,202

 
$
95,649

 
2.7
 %
 
$
293,043

 
$
286,520

 
2.3
 %
Bad Debt (net of recoveries)
 
225

 
(312
)
 
-172.0
 %
 
469

 
(935
)
 
-150.2
 %
Percentage Rent
 
1,051

 
1,150

 
-8.6
 %
 
2,631

 
2,793

 
-5.8
 %
Tenant Reimbursements
 
30,381

 
31,452

 
-3.4
 %
 
89,673

 
86,987

 
3.1
 %
Other (6)
 
1,775

 
2,079

 
-14.6
 %
 
4,546

 
6,427

 
-29.3
 %
 
 
131,634

 
130,018

 
1.2
 %
 
390,362

 
381,792

 
2.2
 %
Expenses
 
 
 
 
 
 
 
 
 
 
 
 
Property Operating Expenses
 
22,008

 
20,681

 
6.4
 %
 
63,517

 
61,677

 
3.0
 %
Real Estate Taxes
 
18,117

 
19,828

 
-8.6
 %
 
53,675

 
52,874

 
1.5
 %
 
 
40,125

 
40,509

 
-0.9
 %
 
117,192

 
114,551

 
2.3
 %
SPNOI
 
91,509

 
89,509

 
2.2
 %
 
273,170

 
267,241

 
2.2
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopment NOI (5)
 
8,411

 
8,166

 
3.0
 %
 
25,819

 
24,576

 
5.1
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
SPNOI (Excl. Redevelopment)
 
$
83,098

 
$
81,343

 
2.2
 %
 
$
247,351

 
$
242,665

 
1.9
 %
(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 refer to Page 13.
(6)
Prior year amounts have been reclassified between Minimum Rent and Other to reflect current year presentation.
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
Top 40 Core-Based Statistical Area (CBSA) Ranked by Population
as of September 30, 2018
(at pro rata share)
(in thousands, except percentages and # of units)




CBSA
 
 Property
 Owned
% of
Occupancy
Rank
CBSA
 Count
 GLA
ABR (1)
%
 
 
 
 
 
 
2
Los Angeles-Long Beach-Anaheim, CA
4
699

4.6
%
98.7
%
4
Dallas-Fort Worth-Arlington, TX
2
425

1.5
%
85.7
%
5
Houston-The Woodlands-Sugar Land, TX
33
3,648

15.0
%
92.8
%
6
Washington-Arlington-Alexandria, DC-VA-MD-WV
4
332

2.8
%
100.0
%
8
Miami-Fort Lauderdale-West Palm Beach, FL
13
2,027

9.2
%
91.7
%
9
Atlanta-Sandy Springs-Roswell, GA
11
1,438

5.4
%
98.0
%
11
Phoenix-Mesa-Scottsdale, AZ
15
1,394

5.8
%
93.6
%
12
San Francisco-Oakland-Hayward, CA
3
438

2.9
%
98.9
%
13
Riverside-San Bernardino-Ontario, CA
4
829

4.2
%
97.9
%
15
Seattle-Tacoma-Bellevue, WA
6
221

1.2
%
99.1
%
17
San Diego-Carlsbad, CA
3
286

1.8
%
97.1
%
18
Tampa-St. Petersburg-Clearwater, FL
4
900

3.5
%
97.8
%
19
Denver-Aurora-Lakewood, CO
6
877

3.7
%
95.6
%
21
Baltimore-Columbia-Towson, MD
1
131

0.9
%
100.0
%
22
Charlotte-Concord-Gastonia, NC-SC
1
117

0.4
%
81.9
%
23
Orlando-Kissimmee-Sanford, FL
7
1,349

6.1
%
98.8
%
24
San Antonio-New Braunfels, TX
3
484

1.4
%
96.9
%
25
Portland-Vancouver-Hillsboro, OR-WA
3
120

0.3
%
51.1
%
27
Sacramento--Roseville--Arden-Arcade, CA
2
348

0.7
%
88.1
%
29
Las Vegas-Henderson-Paradise, NV
7
1,287

5.0
%
97.0
%
32
Austin-Round Rock, TX
1
351

1.6
%
98.8
%
36
San Jose-Sunnyvale-Santa Clara, CA
2
307

1.5
%
70.4
%
 
Top 40 CBSA's Ranked by Population
135
18,008

79.5
%
94.4
%
 
All other CBSA's Ranked by Population
50
6,120

20.5
%
94.3
%
 
Grand Total
185
24,128

100.0
%
94.4
%
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) ABR includes ground leases
 
 
 
 

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 31













Property Listing





Weingarten Realty Investors
Summary Property Listing
As of September 30, 2018
 
 
 
 
 
Gross Leasable Area
ALL PROPERTIES BY STATE
 
# of
  Properties  
 
WRI
Owned
 
  Joint Venture  
Share
 
Owned
  by Other   
 
Total        
 
 
 
 
 
 
 
 
 
 
 
Arizona
 
20

 
2,024,178

 
93,341

 
1,191,034

 
3,308,553

Arkansas
 
1

 
180,200

 

 

 
180,200

California
 
22

 
3,529,432

 

 
660,551

 
4,189,983

Colorado
 
6

 
877,243

 
180,488

 
890,429

 
1,948,160

Florida
 
29

 
4,731,422

 
1,605,846

 
1,100,811

 
7,438,079

Georgia
 
12

 
1,440,916

 
137,068

 
827,160

 
2,405,144

Kentucky
 
1

 
168,697

 

 
49,410

 
218,107

Maryland
 
2

 
212,111

 

 

 
212,111

Nevada
 
7

 
1,286,552

 

 
1,156,173

 
2,442,725

New Mexico
 
1

 
118,521

 

 
27,330

 
145,851

North Carolina
 
12

 
1,674,382

 

 
293,952

 
1,968,334

Oregon
 
3

 
119,871

 
90,776

 
66,276

 
276,923

Tennessee
 
4

 
507,878

 

 
154,340

 
662,218

Texas
 
55

 
6,602,429

 
1,986,972

 
2,209,715

 
10,799,116

Utah
 
1

 
182,099

 

 
122,800

 
304,899

Virginia
 
3

 
250,811

 

 

 
250,811

Washington
 
6

 
221,239

 
325,254

 
65,571

 
612,064

Total
 
185

 
24,127,981

 
4,419,745

 
8,815,552

 
37,363,278

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 single tenant retail property.
(5) Denotes Hilltop Village Center 50/50 Joint Venture with 100% funding by 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.

Page 33



Weingarten Realty Investors
Property Listing
As of September 30, 2018


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Broadway Marketplace
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
82,757

 
87,379

 
15.28

 
91.9
%
 

 
Office Max, Ace Hardware
Camelback Village Square
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
132,731

 
240,951

 
12.31

 
95.4
%
 
Fry’s Supermarket
 
Office Max
Desert Village Shopping Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
101,685

 
107,071

 
23.12

 
94.8
%
 
AJ Fine Foods
 
CVS
Fountain Plaza
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
114,055

 
306,107

 
9.37

 
90.7
%
 
Fry’s Supermarket
 
Dollar Tree, (Lowe's)
Laveen Village Marketplace
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
39,763

 
318,805

 
31.95

 
100.0
%
 
(Fry’s Supermarket)
 
(Home Depot)
Monte Vista Village Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
45,751

 
108,551

 
24.95

 
88.2
%
 
(Safeway)
 

Phoenix Office Building
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
15,318

 
15,318

 
N/A

 
34.2
%
 

 
Weingarten Realty Regional Office, Endurance Rehab
Pueblo Anozira Shopping Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
157,532

 
157,532

 
15.71

 
96.5
%
 
Fry’s Supermarket
 
Petco, Dollar Tree
Raintree Ranch Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
129,822

 
133,020

 
30.23

 
88.0
%
 
Whole Foods
 

Red Mountain Gateway
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
75,213

 
205,013

 
17.28

 
86.9
%
 

 
(Target), Bed Bath & Beyond, Famous Footwear
Scottsdale Horizon
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
155,093

 
155,093

 
32.93

 
98.8
%
 
Safeway
 
CVS
Scottsdale Waterfront
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
93,334

 
93,334

 
34.90

 
97.5
%
 
 
 
Olive & Ivy, P.F. Chang's, David's Bridal, Urban Outfitters
Squaw Peak Plaza
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
60,713

 
60,713

 
19.27

 
100.0
%
 
Sprouts Farmers Market
 

Summit at Scottsdale
 
Phoenix-Mesa-Scottsdale, AZ
 
51.0
%
 
(1)(3)
 
97,151

 
322,992

 
24.38

 
97.5
%
 
Safeway
 
(Target), CVS, OfficeMax, PetSmart
The Shoppes at Parkwood Ranch
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
92,626

 
110,138

 
12.26

 
92.1
%
 

 
Hobby Lobby, Dollar Tree
Entrada de Oro Plaza Shopping Center
 
Tucson, AZ
 
100.0
%
 
 
 
88,665

 
109,075

 
20.72

 
95.0
%
 
Walmart Neighborhood Market
 

Madera Village Shopping Center
 
Tucson, AZ
 
100.0
%
 
 
 
96,697

 
106,858

 
14.85

 
98.1
%
 
Safeway
 
Dollar Tree
Oracle Crossings
 
Tucson, AZ
 
100.0
%
 
 
 
251,194

 
261,194

 
18.55

 
98.2
%
 
Sprouts Farmers Market
 
Kohl's, HomeGoods
Oracle Wetmore Shopping Center
 
Tucson, AZ
 
100.0
%
 
 
 
150,150

 
343,278

 
25.70

 
98.7
%
 

 
(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

 
17.79

 
84.3
%
 

 
(CVS Drug)
Arizona Total:
 
# of Properties:
20

 
 
 
 
2,024,178

 
3,308,553

 
20.27

 
94.6
%
 
 
 
 
Arkansas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Markham West Shopping Center
 
Little Rock-North Little Rock-Conway, AR
 
100.0
%
 
 
 
180,200

 
180,200

 
11.25

 
98.3
%
 

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

 
 
 
 
180,200

 
180,200

 
11.25

 
98.3
%
 
 
 
 
California
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
8000 Sunset Strip Shopping Center
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 
 
 
169,775

 
169,775

 
44.13

 
100.0
%
 
Trader Joe's
 
CVS, Crunch, AMC Theaters, CB2
Centerwood Plaza
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 
 
 
75,486

 
75,486

 
15.83

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

 
36,540

 
45.42

 
82.1
%
 
 
 
Guitar Center
Westminster Center
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 
 
 
417,567

 
440,437

 
19.84

 
99.3
%
 
Albertsons
 
Home Depot, Ross Dress for Less, Petco, Rite Aid, Dollar Tree, 24 Hour Fitness
Chino Hills Marketplace
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 
 
 
310,913

 
310,913

 
21.75

 
100.0
%
 
Smart & Final Stores
 
Dollar Tree, 24 Hour Fitness, Rite Aid
Jess Ranch Marketplace
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 
 
 
208,656

 
307,826

 
20.34

 
97.2
%
 
(Winco Foods)
 
Burlington Coat Factory, PetSmart, Rite Aid, Big 5

Page 34



Weingarten Realty Investors
Property Listing
As of September 30, 2018


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Jess Ranch Marketplace Phase III
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 
 
 
184,809

 
194,342

 
21.14

 
95.6
%
 
(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

 
17.66

 
97.1
%
 
Ralph's
 
Ross Dress for Less, Dollar Tree
Prospector's Plaza
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 
 
 
243,910

 
252,524

 
18.82

 
91.2
%
 
SaveMart
 
Kmart, CVS, Ross Dress for Less
Valley Shopping Center
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 
 
 
103,791

 
107,191

 
12.58

 
80.6
%
 
Food 4 Less
 

El Camino Promenade
 
San Diego-Carlsbad, CA
 
100.0
%
 
 
 
129,676

 
129,676

 
27.76

 
99.0
%
 

 
T.J. Maxx, Staples, Dollar Tree, BevMo
Rancho San Marcos Village
 
San Diego-Carlsbad, CA
 
100.0
%
 
 
 
120,160

 
134,420

 
18.91

 
96.0
%
 
Vons
 
24 Hour Fitness
San Marcos Plaza
 
San Diego-Carlsbad, CA
 
100.0
%
 
 
 
35,880

 
81,086

 
35.01

 
94.1
%
 
(Albertsons)
 

580 Market Place
 
San Francisco-Oakland-Hayward, CA
 
100.0
%
 
 
 
100,097

 
100,097

 
30.91

 
100.0
%
 
Safeway
 
24 Hour Fitness, Petco
Gateway Plaza
 
San Francisco-Oakland-Hayward, CA
 
100.0
%
 
 
 
194,689

 
352,778

 
24.80

 
97.6
%
 
Raley’s
 
24 Hour Fitness
Greenhouse Marketplace
 
San Francisco-Oakland-Hayward, CA
 
100.0
%
 
 
 
143,055

 
232,824

 
24.80

 
100.0
%
 
(Safeway)
 
(CVS), Jo-Ann Fabrics, 99 Cents Only, Factory 2 U, Petco
Cambrian Park Plaza
 
San Jose-Sunnyvale-Santa Clara, CA
 
100.0
%
 
 
 
170,925

 
170,925

 
22.93

 
53.5
%
 

 
Beverages & More, Dollar Tree
Silver Creek Plaza
 
San Jose-Sunnyvale-Santa Clara, CA
 
100.0
%
 
 
 
135,621

 
205,516

 
41.64

 
91.6
%
 
Sprouts Farmers Market
 
Walgreens, (Orchard Supply)
Freedom Centre
 
Santa Cruz-Watsonville, CA
 
100.0
%
 
 
 
150,865

 
150,865

 
15.80

 
97.3
%
 
Safeway
 
Rite Aid, Big Lots
Stony Point Plaza
 
Santa Rosa, CA
 
100.0
%
 
 
 
194,569

 
200,011

 
15.87

 
97.4
%
 
Food Maxx
 
Ross Dress for Less, Fallas Paredes
Creekside Center
 
Vallejo-Fairfield, CA
 
100.0
%
 
 
 
115,991

 
115,991

 
22.57

 
97.2
%
 
Raley’s
 

Southampton Center
 
Vallejo-Fairfield, CA
 
100.0
%
 
 
 
162,026

 
162,026

 
21.57

 
99.2
%
 
Raley’s
 
Ace Hardware, Dollar Tree
California Total:
 
# of Properties:
22

 
 
 
 
3,529,432

 
4,189,983

 
23.26

 
94.7
%
 
 
 
 
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aurora City Place
 
Denver-Aurora-Lakewood, CO
 
50.0
%
 
(1)(3)
 
180,488

 
542,976

 
17.02

 
83.0
%
 
(Super Target)
 
Barnes & Noble, Ross Dress For Less, PetSmart, Michael's, Conn's
Cherry Creek Retail Center
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 
 
 
78,148

 
272,658

 
28.32

 
100.0
%
 
(Super Target)
 
PetSmart, Bed Bath & Beyond
Crossing at Stonegate
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 
 
 
109,080

 
109,080

 
18.19

 
100.0
%
 
King Sooper’s
 

Edgewater Marketplace
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 
 
 
144,553

 
270,548

 
12.57

 
100.0
%
 
King Sooper's
 
Ace Hardware, (Target)
Lowry Town Center
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 
 
 
76,698

 
129,398

 
29.46

 
100.0
%
 
(Safeway)
 

River Point at Sheridan
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 
 
 
288,276

 
623,500

 
16.00

 
97.1
%
 

 
(Target), (Costco), Regal Cinema, Michaels, Conn's, PetSmart
Colorado Total:
 
# of Properties:
6

 
 
 
 
877,243

 
1,948,160

 
18.58

 
95.6
%
 
 
 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Argyle Village Shopping Center
 
Jacksonville, FL
 
100.0
%
 
 
 
306,461

 
306,461

 
11.61

 
96.6
%
 
Publix
 
Bed Bath & Beyond, T.J. Maxx, Babies “R” Us, Jo-Ann’s Fabrics, Michaels
Atlantic West
 
Jacksonville, FL
 
50.0
%
 
(1)(3)
 
46,184

 
188,378

 
13.75

 
98.1
%
 
(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

 
14.81

 
100.0
%
 

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

 
288,780

 
16.37

 
96.5
%
 
(Walmart Supercenter)
 
Ross Dress for Less, Petco
Boca Lyons Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
117,423

 
117,423

 
23.52

 
95.9
%
 
Aroma Market & Catering
 
Ross Dress for Less
Deerfield
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
398,961

 
404,942

 
13.60

 
91.9
%
 
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

 
14.64

 
91.0
%
 
Ideal Food Basket
 
Tuesday Morning, Dollar Tree
Flamingo Pines
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
25,373

 
148,841

 
19.47

 
97.9
%
 
Publix
 

Hollywood Hills Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
74,609

 
416,769

 
19.73

 
98.7
%
 
Publix
 
Target, Chewy.com
Northridge
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
46,690

 
236,478

 
19.17

 
95.1
%
 
Publix
 
Petco, Ross Dress for Less, Dollar Tree

Page 35



Weingarten Realty Investors
Property Listing
As of September 30, 2018


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Pembroke Commons
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
60,684

 
323,677

 
15.52

 
98.0
%
 
Publix
 
Marshalls, Office Depot, LA Fitness, Dollar Tree
Sea Ranch Centre
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
99,029

 
99,029

 
17.93

 
91.5
%
 
Publix
 
CVS, Dollar Tree
Tamiami Trail Shops
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
22,173

 
132,562

 
17.94

 
100.0
%
 
Publix
 
CVS
The Palms at Town & County
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
657,662

 
657,662

 
27.33

 
88.3
%
 
Publix
 
Kohl's, Marshalls, HomeGoods, Dick's Sporting Goods, 24 Hour Fitness, Nordstrom Rack, CVS
TJ Maxx Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
161,429

 
161,429

 
17.46

 
89.7
%
 
Fresco Y Mas
 
T.J. Maxx, Dollar Tree
Vizcaya Square Shopping Center
 
Miami-Fort Lauderdale-West Palm Beach, FL
100.0
%
 
 
 
110,081

 
110,081

 
17.06

 
97.1
%
 
Winn Dixie
 

Wellington Green Commons
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
121,354

 
143,854

 
27.79

 
91.7
%
 
Whole Foods Market
 

Clermont Landing
 
Orlando-Kissimmee-Sanford, FL
 
75.0
%
 
(1)(3)
 
138,571

 
354,418

 
18.18

 
98.5
%
 

 
(J.C. Penney), (Epic Theater), T.J. Maxx, Ross Dress for Less, Michaels
Colonial Plaza
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 
 
 
497,693

 
497,693

 
15.82

 
100.0
%
 

 
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

 
16.11

 
99.3
%
 
(Super Target)
 
Marshalls, Ross Dress for Less, Old Navy, Petco
Phillips Crossing
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 
 
 
145,644

 
145,644

 
30.42

 
97.5
%
 
Whole Foods
 
Golf Galaxy, Michaels
Shoppes of South Semoran
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 
 
 
103,779

 
103,779

 
12.61

 
96.4
%
 
Walmart Neighborhood Market
 
Dollar Tree
The Marketplace at Dr. Phillips
 
Orlando-Kissimmee-Sanford, FL
 
20.0
%
 
(1)(3)
 
65,374

 
326,870

 
25.11

 
98.9
%
 
Publix
 
Stein Mart, HomeGoods, Morton's of Chicago, Office Depot
Winter Park Corners
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 
 
 
83,161

 
83,161

 
30.28

 
94.9
%
 
Sprouts Farmers Market
 
 
Pineapple Commons
 
Port St. Lucie, FL
 
20.0
%
 
(1)(3)
 
51,019

 
269,449

 
16.76

 
98.9
%
 

 
Ross Dress for Less, Best Buy, PetSmart, Marshalls, (CVS)
Countryside Centre
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 
 
 
245,958

 
245,958

 
15.13

 
97.2
%
 

 
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

 
104,430

 
14.34

 
98.6
%
 
Walmart Neighborhood Market
 
Walgreens
Largo Mall
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 
 
 
377,019

 
610,106

 
18.69

 
98.4
%
 
(Safeway)
 
Bealls, Marshalls, PetSmart, Bed Bath & Beyond, Staples, Michaels, (Target)
Sunset 19 Shopping Center
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 
 
 
256,321

 
256,321

 
15.70

 
97.5
%
 
Sprouts Farmers Market
 
Bed Bath & Beyond, Barnes & Noble, Old Navy, Hobby Lobby, Cost Plus World Market
Florida Total:
 
# of Properties:
29

 
 
 
 
4,731,422

 
7,438,079

 
18.36

 
95.4
%
 
 
 
 
Georgia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brookwood Marketplace
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
199,594

 
397,295

 
19.26

 
100.0
%
 
(Super Target)
 
Home Depot, Bed Bath & Beyond, Office Max
Brownsville Commons
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
27,747

 
81,913

 
20.50

 
68.3
%
 
(Kroger)
 

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

 
196,283

 
228,003

 
17.36

 
99.1
%
 

 
DSW, LA Fitness, Burlington, American Signature
Grayson Commons
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
76,581

 
76,581

 
15.76

 
100.0
%
 
Kroger
 

Lakeside Marketplace
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
137,693

 
332,889

 
16.48

 
94.1
%
 
(Super Target)
 
Ross Dress for Less, Petco
Mansell Crossing
 
Atlanta-Sandy Springs-Roswell, GA
 
20.0
%
 
(1)(3)
 
20,586

 
102,930

 
14.76

 
100.0
%
 

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

 
381,738

 
381,738

 
20.43

 
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

 
72,205

 
17.59

 
100.0
%
 
Publix
 

Reynolds Crossing
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
45,758

 
115,983

 
26.65

 
100.0
%
 
(Kroger)
 

Roswell Corners
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
136,496

 
318,261

 
20.29

 
97.8
%
 
(Super Target), Fresh Market
 
T.J. Maxx
Roswell Crossing Shopping Center
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
201,759

 
201,759

 
16.35

 
98.1
%
 
Trader Joe's
 
Office Max, PetSmart, Walgreens
Thompson Bridge Commons
 
Gainesville, GA
 
100.0
%
 
 (4)
 
3,000

 
95,587

 
N/A

 
100.0
%
 
(Kroger)
 

Georgia Total:
 
# of Properties:
12

 
 
 
 
1,440,916

 
2,405,144

 
18.39

 
98.0
%
 
 
 
 

Page 36



Weingarten Realty Investors
Property Listing
As of September 30, 2018


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Kentucky
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Festival on Jefferson Court
 
Louisville/Jefferson County, KY-IN
 
100.0
%
 
 
 
168,697

 
218,107

 
14.70

 
95.7
%
 
Kroger
 
(PetSmart), (T.J. Maxx), Staples, Party City
Kentucky Total:
 
# of Properties:
1

 
 
 
 
168,697

 
218,107

 
14.70

 
95.7
%
 
 
 
 
Maryland
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nottingham Commons
 
Baltimore-Columbia-Towson, MD
 
100.0
%
 
 
 
131,270

 
131,270

 
29.53

 
100.0
%
 
MOM's Organic Market
 
T.J. Maxx, DSW, Petco
Pike Center
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 
 
 
80,841

 
80,841

 
61.35

 
100.0
%
 

 
Pier 1, DXL Mens Apparel
Maryland Total:
 
# of Properties:
2

 
 
 
 
212,111

 
212,111

 
43.64

 
100.0
%
 
 
 
 
Nevada
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Charleston Commons Shopping Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
332,298

 
366,952

 
18.12

 
99.3
%
 
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

 
13.13

 
96.0
%
 
El Super
 
Factory 2 U, CVS
Decatur 215
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
126,678

 
353,720

 
17.02

 
100.0
%
 
(WinCo Foods)
 
(Target), Hobby Lobby, Ross Dress for Less
Francisco Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
116,973

 
148,815

 
12.52

 
92.4
%
 
La Bonita Grocery
 
(Ross Dress for Less)
Rancho Towne & Country
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
84,711

 
161,837

 
13.82

 
100.0
%
 
Smith’s Food
 

Tropicana Beltway Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
246,483

 
617,821

 
18.92

 
99.2
%
 
(Walmart Supercenter)
 
(Lowe’s), Ross Dress for Less, PetSmart, Office Depot, 99 Cents Only
Westland Fair
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
211,755

 
598,213

 
18.17

 
91.0
%
 
(Walmart Supercenter)
 
(Lowe’s), PetSmart, Office Depot, Michaels, Smart & Final
Nevada Total:
 
# of Properties:
7

 
 
 
 
1,286,552

 
2,442,725

 
16.60

 
97.0
%
 
 
 
 
New Mexico
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North Towne Plaza
 
Albuquerque, NM
 
100.0
%
 
 
 
118,521

 
145,851

 
22.93

 
95.6
%
 
Whole Foods Market
 
HomeGoods
New Mexico Total:
 
# of Properties:
1

 
 
 
 
118,521

 
145,851

 
22.93

 
95.6
%
 
 
 
 
North Carolina
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Galleria Shopping Center
 
Charlotte-Concord-Gastonia, NC-SC
 
100.0
%
 
 
 
117,102

 
324,704

 
19.48

 
81.9
%
 
(Walmart Supercenter)
 
Retro Fitness
Bull City Market
 
Durham-Chapel Hill, NC
 
100.0
%
 
 
 
40,875

 
40,875

 
19.44

 
96.2
%
 
Whole Foods Market
 

Hope Valley Commons
 
Durham-Chapel Hill, NC
 
100.0
%
 
 
 
81,327

 
81,327

 
28.08

 
100.0
%
 
Harris Teeter
 

Avent Ferry Shopping Center
 
Raleigh, NC
 
100.0
%
 
 
 
119,652

 
119,652

 
18.36

 
91.9
%
 
Food Lion
 
Family Dollar
Capital Square
 
Raleigh, NC
 
100.0
%
 
 
 
143,063

 
143,063

 
7.15

 
96.6
%
 
Food Lion
 

Falls Pointe Shopping Center
 
Raleigh, NC
 
100.0
%
 
 
 
112,199

 
198,549

 
18.84

 
100.0
%
 
Harris Teeter
 
(Kohl’s)
High House Crossing
 
Raleigh, NC
 
100.0
%
 
 
 
90,155

 
90,155

 
16.58

 
49.6
%
 

 

Leesville Towne Centre
 
Raleigh, NC
 
100.0
%
 
 
 
127,106

 
127,106

 
18.62

 
100.0
%
 
Harris Teeter
 
Rite Aid
Northwoods Shopping Center
 
Raleigh, NC
 
100.0
%
 
 
 
77,803

 
77,803

 
11.79

 
98.2
%
 
Walmart Neighborhood Market
 
Dollar Tree
Six Forks Shopping Center
 
Raleigh, NC
 
100.0
%
 
 
 
468,414

 
468,414

 
11.72

 
99.9
%
 
Food Lion
 
Kmart, Home Depot, Bed Bath & Beyond, PetSmart
Stonehenge Market
 
Raleigh, NC
 
100.0
%
 
 
 
188,437

 
188,437

 
14.32

 
92.0
%
 
Harris Teeter
 
Stein Mart, Rite Aid
Waterford Village
 
Wilmington, NC
 
100.0
%
 
 
 
108,249

 
108,249

 
23.24

 
91.3
%
 
Harris Teeter
 

North Carolina Total:
 
# of Properties:
12

 
 
 
 
1,674,382

 
1,968,334

 
15.25

 
93.5
%
 
 
 
 

Page 37



Weingarten Realty Investors
Property Listing
As of September 30, 2018


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Oregon
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Clackamas Square
 
Portland-Vancouver-Hillsboro, OR-WA
 
20.0
%
 
(1)(3)
 
14,790

 
140,226

 
18.94

 
94.3
%
 
(Winco Foods)
 
T.J. Maxx
Oak Grove Market Center
 
Portland-Vancouver-Hillsboro, OR-WA
 
100.0
%
 
 
 
97,177

 
97,177

 
23.45

 
40.6
%
 

 

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

 
276,923

 
22.77

 
51.1
%
 
 
 
 
Tennessee
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Highland Square
 
Memphis, TN-MS-AR
 
100.0
%
 
 (4)
 
14,490

 
14,490

 
N/A

 
100.0
%
 

 
Walgreens
Mendenhall Commons
 
Memphis, TN-MS-AR
 
100.0
%
 
 
 
88,108

 
88,108

 
12.43

 
100.0
%
 
Kroger
 

Ridgeway Trace
 
Memphis, TN-MS-AR
 
100.0
%
 
 
 
176,484

 
314,224

 
24.20

 
87.2
%
 

 
(Target), Best Buy, PetSmart, REI
The Commons at Dexter Lake
 
Memphis, TN-MS-AR
 
100.0
%
 
 
 
228,796

 
245,396

 
10.94

 
92.3
%
 
Kroger
 
Stein Mart, Marshalls, HomeGoods
Tennessee Total:
 
# of Properties:
4

 
 
 
 
507,878

 
662,218

 
15.61

 
92.1
%
 
 
 
 
Texas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mueller Regional Retail Center
 
Austin-Round Rock, TX
100.0
%
 
 
 
351,099

 
351,099

 
17.62

 
98.8
%
 

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

 
281,255

 
18.27

 
89.8
%
 

 
(Target), Spec's, Kirkland's
North Towne Plaza
 
Brownsville-Harlingen, TX
 
100.0
%
 
 
 
28,000

 
145,000

 
8.00

 
12.9
%
 

 
(Lowe's)
Rock Prairie Marketplace
 
College Station-Bryan, TX
 
100.0
%
 
 
 
18,163

 
18,163

 
N/A

 
50.8
%
 
 
 
 
Overton Park Plaza
 
Dallas-Fort Worth-Arlington, TX
 
100.0
%
 
 
 
352,800

 
462,800

 
16.62

 
88.7
%
 
Sprouts Farmers Market
 
PetSmart, T.J. Maxx, (Home Depot), buybuy BABY
Preston Shepard Place
 
Dallas-Fort Worth-Arlington, TX
 
20.0
%
 
(1)(3)
 
72,667

 
363,335

 
18.54

 
71.3
%
 

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

 
132,473

 
9.32

 
100.0
%
 
Sellers Bros.
 
Palais Royal, Harbor Freight Tools
1919 North Loop West
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
137,717

 
137,717

 
N/A

 
77.3
%
 

 
State of Texas
Alabama Shepherd Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
59,120

 
59,120

 
22.09

 
100.0
%
 
Trader Joe's
 
PetSmart
Baybrook Gateway
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
237,195

 
237,195

 
17.22

 
87.1
%
 

 
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

 
33.82

 
100.0
%
 
Randall’s
 

Blalock Market at I-10
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
97,277

 
97,277

 
16.83

 
100.0
%
 
99 Ranch Market
 

Citadel Building
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
121,000

 
121,000

 
N/A

 
100.0
%
 

 
Weingarten Realty Investors Corporate Office
Cypress Pointe
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
186,721

 
283,381

 
10.70

 
76.2
%
 
Kroger
 

Galveston Place
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
210,370

 
210,370

 
11.78

 
97.3
%
 
Randall’s
 
Office Depot, Palais Royal, Spec's
Griggs Road Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
12,014

 
80,093

 
9.85

 
89.6
%
 

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

 
93,440

 
20.52

 
95.0
%
 

 
dd's Discount
HEB - Dairy Ashford & Memorial
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 (4)
 
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

 
9.60

 
99.4
%
 
Kroger
 
Goodwill
I45/Telephone Rd.
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
25,740

 
171,600

 
12.98

 
97.5
%
 
Sellers Bros.
 
Famsa, Fallas Paredes, Harbor Freight Tools

Page 38



Weingarten Realty Investors
Property Listing
As of September 30, 2018


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
League City Plaza
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
19,420

 
129,467

 
12.21

 
83.0
%
 

 
Spec’s
Market at Westchase Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
84,084

 
84,084

 
25.50

 
64.7
%
 

 

Northbrook Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
174,181

 
174,181

 
16.31

 
91.5
%
 
Randall’s
 
Office Depot, Dollar Tree
Oak Forest Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
157,669

 
157,669

 
18.62

 
96.7
%
 
Kroger
 
Ross Dress for Less, Dollar Tree, PetSmart
Randalls Center/Kings Crossing
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
126,397

 
126,397

 
18.15

 
98.1
%
 
Randall’s
 
CVS
Richmond Square
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
92,657

 
92,657

 
28.93

 
100.0
%
 

 
Best Buy, Cost Plus
River Oaks Shopping Center - East
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
71,265

 
71,265

 
14.70

 
100.0
%
 
Kroger
 

River Oaks Shopping Center - West
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
229,633

 
229,633

 
39.01

 
90.6
%
 
Kroger
 
Barnes & Noble, Talbots, Ann Taylor, GAP, JoS. A. Bank
Shoppes at Memorial Villages
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
191,274

 
191,274

 
18.93

 
93.3
%
 

 
Gulf Coast Veterinary Specialists
Shops at Kirby Drive
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
10,000

 
55,460

 
35.99

 
100.0
%
 

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

 
277,603

 
15.17

 
100.0
%
 
Fiesta
 
Ross Dress for Less, PetSmart, Office Depot, Big Lots
Southgate Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
18,668

 
124,453

 
11.84

 
94.4
%
 
Food-A-Rama
 
CVS, Family Dollar, Palais Royal
Stella Link Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
21,605

 
21,605

 
10.23

 
100.0
%
 

 
Spec’s
The Centre at Post Oak
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
183,940

 
183,940

 
37.47

 
100.0
%
 

 
Marshalls, Old Navy, Grand Lux Café, Nordstrom Rack, Arhaus
Tomball Marketplace
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
153,999

 
311,820

 
19.59

 
97.4
%
 

 
(Academy), (Kohl's), Ross Dress For Less, Marshalls
Village Plaza at Bunker Hill
 
Houston-The Woodlands-Sugar Land, TX
 
57.8
%
 
(1)(3)
 
283,399

 
490,734

 
25.06

 
85.8
%
 
H-E-B
 
PetSmart, Academy, Nordstrom Rack
West Gray
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
37,384

 
37,384

 
26.42

 
69.7
%
 

 
Pier 1
Westchase Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
221,601

 
350,320

 
17.35

 
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

 
19.11

 
98.5
%
 

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

 
347,302

 
347,302

 
14.30

 
99.4
%
 
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

 
15.58

 
96.8
%
 
(H-E-B)
 
(Target), Marshalls, Old Navy, Best Buy
Plantation Centre
 
Laredo, TX
 
100.0
%
 
 
 
136,701

 
144,343

 
17.16

 
99.1
%
 
H-E-B
 

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

 
500,084

 
12.93

 
96.8
%
 

 
(Target), Dick's Sporting Goods, Conn's, Ross Dress for Less, Marshalls, Office Depot
Market at Nolana
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
20,315

 
244,549

 
23.72

 
69.4
%
 
(Walmart Supercenter)
 

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

 
301,174

 
18.41

 
95.4
%
 
(Walmart Supercenter)
 
Kohl's, Dollar Tree
North Sharyland Crossing
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)(4)
 
1,788

 
3,576

 
N/A

 
100.0
%
 
 
 
 
Northcross
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
37,644

 
75,288

 
19.25

 
89.4
%
 

 
Barnes & Noble
Old Navy Building
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)(4)
 
7,500

 
15,000

 
N/A

 
100.0
%
 

 
Old Navy
Sharyland Towne Crossing
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
180,208

 
492,325

 
15.66

 
95.9
%
 
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

 
13.64

 
100.0
%
 
H-E-B
 

Trenton Crossing
 
McAllen-Edinburg-Mission, TX
 
100.0
%
 
 
 
264,580

 
569,741

 
12.82

 
88.4
%
 

 
(Target), Hobby Lobby, Ross Dress for Less, Marshalls, PetSmart
Starr Plaza
 
Rio Grande City, TX
 
50.0
%
 
(1)(3)
 
88,347

 
176,694

 
14.39

 
98.0
%
 
H-E-B
 
Bealls
Fiesta Trails
 
San Antonio-New Braunfels, TX
 
100.0
%
 
 
 
405,370

 
485,370

 
13.98

 
96.7
%
 
(H-E-B)
 
Act III Theatres, Marshalls, Stein Mart, Petco
Parliament Square II
 
San Antonio-New Braunfels, TX
 
100.0
%
 
(4)
 
54,541

 
54,541

 
N/A

 
100.0
%
 

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

 
161,807

 
11.79

 
93.1
%
 
H-E-B
 
Bealls, Tuesday Morning
Texas Total:
 
# of Properties:
55

 
 
 
 
6,602,429

 
10,799,116

 
17.97

 
93.2
%
 
 
 
 

Page 39



Weingarten Realty Investors
Property Listing
As of September 30, 2018


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Utah
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
West Jordan Town Center
 
Salt Lake City, UT
 
100.0
%
 
 
 
182,099

 
304,899

 
12.87

 
70.8
%
 
Albertsons
 
(Target), Petco
Utah Total:
 
# of Properties:
1

 
 
 
 
182,099

 
304,899

 
12.87

 
70.8
%
 
 
 
 
Virginia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hilltop Village Center
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 
 (5)
 
250,811

 
250,811

 
34.33

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

100.0
%
 
 
 
250,811

 
250,811

 
34.33

 
100.0
%
 
 
 
 
Washington
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2200 Westlake
 
Seattle-Tacoma-Bellevue, WA
 
69.4
%
 
(1)(3)
 
60,366

 
87,014

 
37.98

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

 
143,236

 
17.63

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

 
81,384

 
30.72

 
98.3
%
 
Metropolitan Market
 
Bartell's Drug
Rainer Square Plaza
 
Seattle-Tacoma-Bellevue, WA
 
20.0
%
 
(1)(3)
 
22,347

 
111,735

 
20.91

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

 
134,010

 
16.84

 
98.9
%
 

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

 
 
 
 
166,554

 
557,379

 
28.63

 
99.1
%
 
 
 
 
Total Operating Properties
 
# of Properties:
182

 
 
 
 
24,073,296

 
37,308,593

 
19.17

 
94.4
%
 
 
 
 

Page 40



Weingarten Realty Investors
Property Listing
As of September 30, 2018


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
New Development
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Virginia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Centro Arlington
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
90.0
%
 
(1)(2)(3)
 

 

 
 
 
 
 
Harris Teeter
 
 
West Alex
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 
 (2)
 

 

 
 
 
 
 
Harris Teeter
 
 
Virginia Total:
 
# of Properties:
2

 
 
 
 

 

 
 
 
 
 
 
 
 
Washington
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Whittaker
 
Seattle-Tacoma-Bellevue, WA
 
100.0
%
 
(2)
 
54,685

 
54,685

 
 
 
 
 
 
 
 
Washington Total:
 
# of Properties:
1

 
 
 
 
54,685

 
54,685

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total New Developments
 
# of Properties:
3

 
 
 
 
54,685

 
54,685

 
 
 
 
 
 
 
 
Operating & New Development Properties
 
# of Properties:
185

 
 
 
 
24,127,981

 
37,363,278

 
 
 
 
 
 
 
 
Unimproved Land
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Arizona
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lon Adams Rd. at Tangerine Farms Rd., Marana
 
 
 
 
 
 
 
422,532

 
 
 
 
 
 
 
 
Arizona Total:
 
 
 
 
 
 
 
422,532

 
 
 
 
 
 
 
 
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Highway 85 and Highway 285, Sheridan
 
 
 
 
 
 
 
377,491

 
 
 
 
 
 
 
 
Colorado Total:
 
 
 
 
 
 
 
377,491

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

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

 
 
 
 
 
 
 
 
Florida Total:
 
 
 
 
 
 
 
520,542

 
 
 
 
 
 
 
 
Georgia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NWC South Fulton Pkwy. @ Hwy. 92, Union City
 
 
 
 
 
 
 
1,050,754

 
 
 
 
 
 
 
 
Georgia Total:
 
 
 
 
 
 
 
1,050,754

 
 
 
 
 
 
 
 
North Carolina
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Highway 17 and Highway 210, Surf City
 
 
 
 
 
 
 
1,948,831

 
 
 
 
 
 
 
 
Capital Blvd & Stadium Drive, Wake Forest
 
 
 
 
 
 
 
95,354

 
 
 
 
 
 
 
 
U.S. Highway 1 at Caveness Farms Rd., Wake Forest
 
 
 
 
 
 
 
911,929

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

 
 
 
 
 
 
 
 
North Carolina Total:
 
 
 
 
 
 
 
3,318,533

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

 
 
 
 
 
 
 
 
Culebra Road and Westwood Loop, San Antonio
 
 
 
 
 
 
 
60,984

 
 
 
 
 
 
 
 
East Orem, Houston
 
 
 
 
 
 
 
121,968

 
 
 
 
 
 
 
 

Page 41



Weingarten Realty Investors
Property Listing
As of September 30, 2018


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
FM 1957 (Potranco Road) and FM 211, San Antonio
 
 
 
 
 
 
 
5,245,321

 
 
 
 
 
 
 
 
FM 2920 and Highway 249, Tomball
 
 
 
 
 
 
 
95,832

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

 
 
 
 
 
 
 
 
Highway 3 at Highway 1765, Texas City
 
 
 
 
 
 
 
200,812

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

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

 
 
 
 
 
 
 
 
Northwest Freeway at Gessner, Houston
 
 
 
 
 
 
 
43,396

 
 
 
 
 
 
 
 
Rock Prairie Rd. at Hwy. 6, College Station
 
 
 
 
 
 
 
229,561

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

 
 
 
 
 
 
 
 
Shary Rd. at North Hwy. 83, Mission
 
 
 
 
 
 
 
172,498

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

 
 
 
 
 
 
 
 
US Hwy. 281 at Wilderness Oaks, San Antonio
 
 
 
 
 
 
 
923,036

 
 
 
 
 
 
 
 
West Little York at Interstate 45, Houston
 
 
 
 
 
 
 
161,172

 
 
 
 
 
 
 
 
Texas Total:
 
 
 
 
 
 
 
8,959,961

 
 
 
 
 
 
 
 
Total Unimproved Land
 
 
 
 
 
 
 
14,649,813

 
 
 
 
 
 
 
 

Page 42













Other Topics of Interest




Weingarten Realty Investors
Share and Bond Repurchase Program Inception-To-Date
as of September 30, 2018
(in thousands, except share prices)



Share Repurchase Program
 
 
 
 
 
# of Shares
Avg. Share Price
Gross Purchase
 
 
 
 
Q1 2018
296
$
27.37

$
8,099

Q2 2018
388
26.90

10,445

Q3 2018


YTD 2018
684
$
27.10

$
18,544

 
 
 
 

Bond Repurchase Program
 
 
 
 
Period
Principal Amount
 
 
 
3.85% Notes due 6/1/2025
Q1
$
9,437

4.45% Notes due 1/15/2024
Q1
3,940

3.375% Notes due 10/15/2022
Q1
301

Total Q1 2018
 
$
13,678

 
 
 
3.375% Notes due 10/15/2022
Q2
$
310

3.5% Notes due 4/15/2023
Q2
330

Total Q2 2018
 
$
640

 
 
 
Total YTD 2018

$
14,318

 
 
 


Page 44



Weingarten Realty Investors
Revenue Classification Changes Impact
(in thousands)

 
 
Three Months Ended
 
Nine Months Ended
 
For the Year Ended
 
 
September 30, 2018
 
September 30, 2017
 
December 31, 2017
 
September 30, 2018
 
September 30, 2017
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial Statement Impact of Revenue Classification Changes
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
BMR
 
$
(1,256
)
 
$
(1,337
)
 
$
(1,362
)
 
$
(3,329
)
 
$
(3,634
)
 
$
(4,996
)
Other rental income
 
(81
)
 
(74
)
 
(72
)
 
(217
)
 
(206
)
 
(278
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Other
 
 
 
 
 
 
 
 
 
 
 
 
Customer contract revenues
 
2,427

 
2,712

 
3,103

 
7,489

 
8,019

 
11,122

Property management fee income
 
(1,304
)
 
(1,594
)
 
(1,917
)
 
(4,709
)
 
(4,891
)
 
(6,808
)
Miscellaneous revenues
 
214

 
293

 
248

 
766

 
712

 
960

 
 
 
 
 
 
 
 
 
 
 
 
 
Net Revenue Changes
 
$

 
$

 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: All amounts have been estimated for material changes due to the implementation of Financial Accounting Standards Board's Accounting Standard Update No. 2014-09, "Revenue from Contracts with Customers."
 
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 45