Attached files

file filename
EX-99.2 - EX-99.2 - WEINGARTEN REALTY INVESTORS /TX/wri-20210222ex99257260f.htm
EX-99.1 - EX-99.1 - WEINGARTEN REALTY INVESTORS /TX/wri-20210222ex9915144e1.htm
8-K - 8-K - WEINGARTEN REALTY INVESTORS /TX/wri-20210222x8k.htm

Exhibit 99.3

Graphic


Graphic

Table of Contents

Page

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 - 38

Ground Lease Commitments

38

Other Topics of Interest

Share Repurchase Summary

40

COVID-19 Impact – Tenant Status

41

Schedule of Uncollectible Revenue

42

Ground Lease Summary

43

www.weingarten.com


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 and regional economic and 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) changes in consumer retail shopping patterns; (v) financing risks, such as the inability to obtain equity, debt, or other sources of financing on favorable terms and changes in LIBOR availability; (vi) changes in governmental laws and regulations; (vii) the level and volatility of interest rates; (viii) the availability of suitable acquisition opportunities; (ix) the ability to dispose of properties; (x) changes in expected development activity; (xi) increases in operating costs; (xii) tax matters, including the effect of changes in tax laws and the failure to qualify as a real estate investment trust; (xiii) technology system failures, disruptions or cybersecurity attacks; (xiv)  investments through real estate joint ventures and partnerships, which involve risks not present in investments in which we are the sole investor; and (xv) the impact of public health issues, such as the current COVID-19 pandemic, natural disasters or severe weather conditions. 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.

Corporate Profile

Weingarten Realty Investors is a real estate investment trust organized under the Texas Business Organizations Code that, through its predecessor entity, began the ownership and development of shopping centers and other commercial real estate in 1948.  As of December 31, 2020, we owned or operated under long-term leases, interests in 159 properties which are located in 15 states that span the United States from coast to coast.  These properties represent approximately 30.2 million square feet of which our interests in these properties aggregated approximately 20.7 million square feet of leasable area. Our properties were 92.9% leased as of December 31, 2020 and historically our portfolio occupancy rate has never been below 90%.

Page 1


Financial Summary


Weingarten Realty Investors

Condensed Consolidated Statements of Income

(in thousands, except per share amounts)

Three Months Ended

 

December 31, 

Twelve Months Ended December 31,

    

2020

2019

    

2020

2019

2018

2017

 

2016

Revenues:

 

  

 

  

 

  

  

 

  

  

Rentals, net

$

109,046

$

115,780

$

422,339

$

472,446

$

517,836

$

563,183

$

540,141

Other

 

3,029

 

3,685

 

11,578

 

14,179

 

13,311

 

9,980

 

9,414

Total Revenues

 

112,075

 

119,465

 

433,917

 

486,625

 

531,147

573,163

549,555

Operating Expenses:

 

  

 

  

 

  

 

  

 

  

  

Depreciation and amortization

 

37,701

 

33,355

 

149,930

 

135,674

 

161,838

 

167,101

 

162,535

Operating

 

25,121

 

24,693

 

91,075

 

94,620

 

90,554

 

109,310

 

98,855

Real estate taxes, net

 

15,344

 

13,741

 

62,564

 

60,813

 

69,268

 

75,636

 

66,358

Impairment loss

 

24,109

 

 

24,153

 

74

 

10,120

 

15,257

 

98

General and administrative

 

11,916

 

9,021

 

37,388

 

35,914

 

25,040

 

28,052

 

26,607

Total Operating Expenses

 

114,191

 

80,810

 

365,110

 

327,095

 

356,820

395,356

354,453

Other Income (Expense):

 

  

 

  

 

  

 

  

 

  

  

Interest expense, net

 

(15,726)

 

(13,539)

 

(61,148)

 

(57,601)

 

(63,348)

 

(80,326)

 

(83,003)

Interest and other income, net

 

4,929

 

3,594

 

7,143

 

11,003

 

2,807

 

7,532

 

1,910

Gain on sale of property

 

33,660

 

45,951

 

65,402

 

189,914

 

207,865

 

218,611

 

100,714

Total Other Income

 

22,863

 

36,006

 

11,397

 

143,316

 

147,324

145,817

19,621

Income Before Income Taxes and Equity in Earnings of Real Estate Joint Ventures and Partnerships

 

20,747

 

74,661

 

80,204

 

302,846

 

321,651

 

323,624

 

214,723

Benefit (Provision) for Income Taxes

 

259

 

(358)

 

(451)

 

(1,040)

 

(1,378)

 

17

 

(6,856)

Equity in Earnings of Real Estate Joint Ventures and Partnerships, net (1)

 

3,867

 

2,989

 

39,206

 

20,769

 

25,070

 

27,074

 

20,642

Gain on sale and acquisition of real estate joint venture and partnership interests

 

 

 

 

 

 

 

48,322

Net Income

 

24,873

 

77,292

 

118,959

 

322,575

 

345,343

350,715

276,831

Less: Net Income Attributable to Noncontrolling Interests

 

(1,803)

 

(2,074)

 

(6,810)

 

(7,140)

 

(17,742)

 

(15,441)

 

(37,898)

Net Income Attributable to Common Shareholders

$

23,070

$

75,218

$

112,149

$

315,435

$

327,601

$

335,274

$

238,933

Earnings Per Common Share - Basic

$

0.18

$

0.59

$

0.88

$

2.47

$

2.57

$

2.62

$

1.90

Earnings Per Common Share - Diluted

$

0.18

$

0.58

$

0.88

$

2.44

$

2.55

$

2.60

$

1.87


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

Page 3


Weingarten Realty Investors

Condensed Consolidated Balance Sheets

(in thousands, except per share amounts)

December 31, 

    

2020

    

2019

ASSETS

 

  

 

  

Property

$

4,246,334

$

4,145,249

Accumulated Depreciation

 

(1,161,970)

 

(1,110,675)

Property, net

 

3,084,364

 

3,034,574

Investment in Real Estate Joint Ventures and Partnerships, net (1)

 

369,038

 

427,947

Total

 

3,453,402

 

3,462,521

Unamortized Lease Costs, net

 

174,152

 

148,479

Accrued Rent, Accrued Contract Receivables and Accounts Receivable, net

 

81,016

 

83,639

Cash and Cash Equivalents

 

35,418

 

41,481

Restricted Deposits and Escrows

 

12,338

 

13,810

Other, net

 

205,074

 

188,004

Total Assets

$

3,961,400

$

3,937,934

LIABILITIES AND EQUITY

 

  

 

  

Debt, net

$

1,838,419

$

1,732,338

Accounts Payable and Accrued Expenses

 

104,990

 

111,666

Other, net

 

217,489

 

217,770

Total Liabilities

 

2,160,898

 

2,061,774

Commitments and Contingencies

 

 

Equity:

 

  

 

  

Shareholders' Equity:

 

  

 

  

Common Shares of Beneficial Interest - par value, $.03 per share; shares authorized: 275,000; shares issued and outstanding:127,313 in 2020 and 128,702 in 2019

 

3,866

 

3,905

Additional Paid-In Capital

 

1,755,770

 

1,779,986

Net Income Less Than Accumulated Dividends

 

(128,813)

 

(74,293)

Accumulated Other Comprehensive Loss

 

(12,050)

 

(11,283)

Total Shareholders' Equity

 

1,618,773

 

1,698,315

Noncontrolling Interests

 

181,729

 

177,845

Total Equity

 

1,800,502

 

1,876,160

Total Liabilities and Equity

$

3,961,400

$

3,937,934


(1)

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

Twelve Months Ended

December 31, 

December 31, 

    

2020

    

2019

    

2020

    

2019

Funds From Operations Attributable to Common Shareholders (FFO)

Numerator:

 

  

 

  

 

  

 

  

Net income attributable to common shareholders

$

23,070

$

75,218

$

112,149

$

315,435

Depreciation and amortization of real estate

 

37,579

 

33,154

 

149,389

 

134,772

Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships

 

4,897

 

3,478

 

17,251

 

12,152

Impairment of properties and real estate equity investments

 

24,109

 

3,070

 

24,153

 

3,144

(Gain) on sale of property, investment securities and interests in real estate equity investments

 

(33,653)

 

(45,950)

 

(65,385)

 

(190,597)

(Gain) on dispositions of unconsolidated real estate joint ventures and partnerships

 

(18)

 

 

(23,523)

 

(1,380)

Provision for income taxes (1)

 

 

276

 

2

 

133

Noncontrolling interests and other (2)

 

(621)

 

(545)

 

(1,852)

 

(2,051)

NAREIT FFO - Basic

 

55,363

 

68,701

 

212,184

 

271,608

Income attributable to operating partnership units

 

481

 

528

 

1,731

 

2,112

NAREIT FFO - Diluted

 

55,844

 

69,229

 

213,915

 

273,720

Adjustments for Core FFO:

 

  

 

  

 

  

 

  

Contract terminations

 

 

 

340

 

Other

 

 

 

 

10

Core FFO - Diluted

$

55,844

$

69,229

$

214,255

$

273,730

Denominator:

 

  

 

  

 

  

 

  

FFO weighted average number of common shares outstanding - Basic

 

126,795

 

127,882

 

127,291

 

127,842

Effect of dilutive securities:

Share options and awards

 

858

 

851

 

878

 

842

Operating partnership units

 

1,432

 

1,432

 

1,432

 

1,432

FFO weighted average number of common shares outstanding - Diluted

 

129,085

130,165

 

129,601

 

130,116

NAREIT FFO Per Common Share - Basic

$

0.44

$

0.54

$

1.67

$

2.12

NAREIT FFO Per Common Share - Diluted

$

0.43

$

0.53

$

1.65

$

2.10

Core FFO Per Common Share - Diluted

$

0.43

$

0.53

$

1.65

$

2.10


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

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

Twelve Months Ended

December 31, 

December 31, 

    

2020

    

2019

    

2020

    

2019

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre):

 

  

 

  

 

  

 

  

Net income

$

24,873

$

77,292

$

118,959

$

322,575

Interest expense, net

 

15,726

 

13,539

 

61,148

 

57,601

(Benefit) provision for income taxes

 

(259)

 

358

 

451

 

1,040

Depreciation and amortization of real estate

 

37,701

 

33,355

 

149,930

 

135,674

Impairment loss on operating properties and real estate equity investments

 

24,109

 

3,070

 

24,153

 

3,144

Gain on sale of property and investment securities (1)

 

(33,661)

 

(45,950)

 

(65,401)

 

(190,653)

EBITDAre adjustments of unconsolidated real estate joint ventures and partnerships, net (2)

 

5,661

 

4,377

 

(2,745)

 

14,439

Total EBITDAre

 

74,150

 

86,041

 

286,495

 

343,820

Adjustments for Core EBITDAre:

 

  

 

  

 

  

 

  

Contract terminations

 

 

 

340

 

Other

 

 

 

 

10

Total Core EBITDAre

$

74,150

$

86,041

$

286,835

$

343,830

Net Debt to Core EBITDAre:

 

  

 

  

 

  

 

  

Debt

$

1,838,419

$

1,732,338

 

  

 

  

Less: Cash and cash equivalents

 

(35,418)

 

(41,481)

 

  

 

  

Add: Proportional share of net debt of unconsolidated real estate joint ventures and partnerships

 

45,353

 

86,840

 

  

 

  

Total Net Debt

$

1,848,354

$

1,777,697

 

  

 

  

Annualized Core EBITDAre

$

296,600

$

344,164

 

  

 

  

Net Debt to Core EBITDAre

 

6.23

 

5.17

 

  

 

  


(1)Includes a gain on sale of non-operating assets of $.7 million and $.5 million for the twelve months ended December 31, 2020 and 2019, respectively.
(2)Includes a gain on the sale of operating properties of $23.5 million and $1.1 million for the twelve months ended December 31, 2020 and 2019, respectively.  Also includes $.3 million gain on sale of non-operating assets for the twelve months ended December 31, 2019.

Page 6


Weingarten Realty Investors

Supplemental Income Statement Detail

(in thousands)

Three Months Ended

Twelve Months Ended

 

December 31, 

December 31, 

 

    

2020

    

2019 (1)

    

2020

    

2019 (1)

 

Revenues:

 

  

 

  

 

  

 

  

Rentals, net (2)

 

  

 

  

 

  

 

  

Base minimum rent, net

$

79,617

$

86,103

$

318,885

$

352,764

Straight line rent, net

 

(198)

 

774

 

(10,599)

 

2,973

Over/under market rental, net

 

2,282

 

1,163

 

7,765

 

4,594

Percentage rent, net

 

942

 

1,336

 

2,409

 

4,057

Tenant reimbursements, net

 

25,841

 

25,871

 

102,628

 

106,197

Other rental revenues

 

362

 

353

 

685

 

1,141

Lease cancellation revenue

 

200

 

180

 

566

 

720

Rentals, net

109,046

115,780

422,339

472,446

Other Revenues

 

  

 

  

 

  

 

  

Customer contract revenue

2,527

2,724

9,119

10,923

Miscellaneous revenue

 

502

 

961

 

2,459

 

3,256

Other Revenues

3,029

3,685

11,578

14,179

Total Revenue

$

112,075

$

119,465

$

433,917

$

486,625

Operating Expenses:

Depreciation and Amortization

$

37,701

$

33,355

$

149,930

$

135,674

Operating

Operating Expense

25,121

22,940

91,075

89,882

Deferred Compensation (3)

1,753

4,738

Operating, net

25,121

24,693

91,075

94,620

Real Estate Taxes, net

15,344

13,741

62,564

60,813

Impairment Loss

24,109

24,153

74

General and administrative expense

General and administrative expense

8,035

8,144

32,670

33,545

Deferred Compensation (3)

3,881

877

4,718

2,369

General and administrative expense, net

11,916

9,021

37,388

35,914

Total Operating Expenses

$

114,191

$

80,810

$

365,110

$

327,095

Other Income (Expense):

Interest Expense, net

Interest paid or accrued

$

(16,599)

$

(16,471)

$

(66,580)

$

(67,993)

Amortization of debt deferred costs

(803)

(839)

(3,174)

(3,521)

Over/under market adjustment of acquired properties, net

136

82

422

327

Capitalized interest

1,540

3,689

8,184

13,586

Interest Expense, net

(15,726)

(13,539)

(61,148)

(57,601)

Interest and Other (Expense) Income, net

Interest and Other Income

1,048

964

2,425

3,896

Deferred Compensation (3)

3,881

2,630

4,718

7,107

Interest and Other Income, net

4,929

3,594

7,143

11,003

Gain on Sale of Property

33,660

45,951

65,402

189,914

Total Other (Expense) Income

$

22,863

$

36,006

$

11,397

$

143,316

Income Before Income Taxes and Equity in Earnings of Real Estate Joint Ventures and Partnerships

$

20,747

$

74,661

$

80,204

$

302,846

Benefit (Provision) for Income Taxes

259

(358)

(451)

(1,040)

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

Net income from unconsolidated joint ventures and partnerships

3,171

5,204

36,570

20,557

Intercompany fee income reclass

580

684

2,379

2,636

Other adjustments

116

(2,899)

257

(2,424)

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

3,867

2,989

39,206

20,769

Net Income

$

24,873

$

77,292

$

118,959

$

322,575

Less: Net Income Attributable to Noncontrolling Interests

(1,803)

(2,074)

(6,810)

(7,140)

Net Income Attributable to Common Shareholders -- Basic

$

23,070

$

75,218

$

112,149

$

315,435

Net Income Attributable to Common Shareholders -- Diluted

$

23,070

$

75,746

$

112,149

$

317,547

Dividends

 

  

 

  

 

  

 

  

Common Dividends per Share

$

0.540

$

0.395

$

1.295

$

1.580

Common Dividends Paid as a % of Core Funds from Operations - Basic

 

124.4

%  

 

74.0

%  

 

78.1

%  

 

74.8

%

General and Administrative Expense

 

  

 

  

 

  

 

  

Gross General and Administrative Expense/Total Revenue

 

7.2

%  

 

6.8

%  

 

7.5

%  

 

6.9

%

Additional Disclosure for Revenues and Operating Expenses

 

  

 

  

 

  

 

  

Minority Interests Share of Revenues and Operating Expenses and Other Adjustments

$

(1,105)

$

(1,549)

$

(4,943)

$

(5,217)


(1)Reclassification of prior year's amounts were made to conform to current year presentation.
(2)Rental revenues reduced due to lease related reserves and write-offs.  See breakout on p.42.
(3)Eligible associates of the Company may contribute a portion of their earnings to a Deferred Compensation plan for income tax deferral purposes.  The Company does not match or contribute funds to the plan, as it is all the associates' earnings.  The asset and corresponding liability along with the related earnings are recorded in the Company financial statements on behalf of the participants. The allocation was modified 1/1/2020 to reflect the current expense classification of the associates in the plan.  All changes to the liability are now allocated to General and Administrative Expense with no allocation to Operating Expense.

Page 7


Weingarten Realty Investors

Supplemental Balance Sheet Detail

(in thousands)

December 31, 

    

2020

    

2019

Property

 

  

 

  

Land

$

948,622

$

911,521

Land held for development

 

39,936

 

40,667

Land under development

 

19,830

 

53,076

Buildings and improvements

 

3,082,509

 

2,898,867

Construction in-progress

 

155,437

 

241,118

Total

$

4,246,334

$

4,145,249

Straight Line Rent Receivable, net

 

  

 

  

$

47,622

$

57,976

Other Assets, net

 

  

 

  

Notes receivable and mortgage bonds, net

$

38,841

$

22,104

Debt service guaranty asset

 

53,650

 

57,380

Non-qualified benefit plan assets

 

43,415

 

38,381

Out-of-market leases, net

 

11,326

 

11,685

Deferred income tax asset

 

3,761

 

3,448

Unamortized debt costs, net

 

2,693

 

3,487

Right of use assets, net

 

42,850

 

43,751

Other

 

8,538

 

7,768

Total

$

205,074

$

188,004

Other Liabilities, net

 

  

 

  

Deferred revenue

$

14,711

$

14,952

Non-qualified benefit plan liabilities

 

81,811

 

76,060

Deferred income tax payable

 

1,761

 

1,767

Out-of-market leases, net

 

58,208

 

62,914

Operating lease liabilities, net

 

42,888

 

43,063

Other

 

18,110

 

19,014

Total

$

217,489

$

217,770

Identified Intangible Assets and Liabilities

 

  

 

  

Identified Intangible Assets:

 

  

 

  

Above-market leases (included in Other Assets, net)

$

23,877

$

23,830

Above-market leases - Accumulated Amortization

 

(12,551)

 

(12,145)

In place leases (included in Unamortized Lease Costs, net)

 

235,082

 

196,207

In place leases - Accumulated Amortization

 

(102,772)

 

(92,918)

Total

$

143,636

$

114,974

Identified Intangible Liabilities:

 

  

 

  

Below-market leases (included in Other Liabilities, net)

$

92,855

$

95,240

Below-market leases - Accumulated Amortization

 

(34,647)

 

(32,326)

Above-market assumed mortgages (included in Debt, net)

 

7,694

 

3,446

Above-market assumed mortgages - Accumulated Amortization

 

(2,408)

 

(1,987)

Total

$

63,494

$

64,373

Page 8


Weingarten Realty Investors

Capitalization and Debt Coverage Ratios

(in thousands, except common share data and percentages)

December 31, 

    

    

2020

    

2019

Common Share Data

 

  

 

  

Closing Market Price

$

21.67

$

31.24

Capitalization

 

  

 

  

Debt

$

1,838,419

$

1,732,338

Common Shares at Market

 

2,758,873

 

4,020,650

Operating Partnership Units at Market

 

31,031

 

44,736

Total Market Capitalization (As reported)

$

4,628,323

$

5,797,724

Debt to Total Market Capitalization (As reported)

 

39.7

%  

 

29.9

%

Debt to Total Market Capitalization (As reported at a constant share price of $31.24)

 

31.4

%  

 

29.9

%

Debt to Total Market Capitalization (Pro rata)

 

39.8

%  

 

30.5

%

Capital Availability

 

  

 

  

Revolving Credit Facility

$

500,000

$

500,000

Less:

 

 

  

Balance Outstanding Under Revolving Credit Facility

 

40,000

 

Outstanding Letters of Credit Under Revolving Facility

 

1,932

 

2,054

Unused Portion of Credit Facility

$

458,068

$

497,946

Significant Covenant Ratios

 

  

 

  

 

Restrictions

Debt to Asset Ratio (Public)

 

Less than 60.0%

 

37.7

%  

 

35.9

%

Secured Debt to Asset Ratio (Public)

 

Less than 40.0%

 

7.1

%  

 

5.8

%

Unencumbered Asset Test (Public)

 

Greater than 150%

 

283.7

%  

 

299.7

%

Fixed Charge Coverage (Revolver) (Pro rata EBITDA/ (interest expense + scheduled principal payments))

 

Greater than 1.5x

 

3.5x

 

4.2x

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

2021 Guidance

Net income attributable to common shareholders

$0.68 - $0.81

Depreciation and amortization

1.18 - 1.20

(Gain) on sale of property, investment securities and interests in RE equity investments

(0.23) - (0.28)

NAREIT FFO - Basic

1.63 - 1.73

Income attributable to operating partnership units

0.02 - 0.02

NAREIT FFO Per Common Share - Diluted

$1.65 - $1.75

Core FFO Per Common Share - Diluted

$1.65 - $1.75

Portfolio Activity ($ in millions)

  

Acquisitions

$50 - $100

Dispositions

$100 - $150

Page 10


Investment Activity


Weingarten Realty Investors

Capital Expenditures

(at pro rata share)

(in thousands)

    

Three Months Ended

    

Twelve Months Ended

    

Twelve Months Ended

    

December 31, 2020

    

December 31, 2020

December 31, 2019

Acquisitions

$

120,627

$

166,627

$

246,447

New Development

 

7,949

 

76,011

 

150,418

Redevelopment

 

2,526

 

9,608

 

22,242

Building and Site Improvements

 

5,890

 

19,653

 

19,926

Tenant Finish

 

6,921

 

29,091

 

36,594

External Leasing Commissions

 

1,093

 

3,664

 

4,340

Capital Expenditures

$

145,006

$

304,654

$

479,967

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 December 31, 2020

(at pro rata share, except multi-family units)

(in thousands, except percentages and multi-family units)

Project Description /

Total Cost at

Costs

Estimated/Actual

Stabilized

Percentage

Property

  

SF

  

Completion

  

to Date

CIP (1)

  

ROI (2)

Operations (2)

  

Leased (3)

Key Tenants / Description

Developments and Large Redevelopments Under Construction (4,5)

West Alex - Alexandria, VA (6)

 

Retail = 127 SF

$

200,000

$

192,923

$

32,825

 

  

 

 

81.9

%  

Harris Teeter anticipated opening 2H21

 

Multifamily = 278 units

 

43.2

%  

Residential units in lease-up phase

Centro Arlington - Arlington, VA* (7)

 

Retail = 65 SF

 

135,000

 

129,266

354

 

  

 

 

97.8

%  

Harris Teeter opened 2H19

 

Multifamily = 366 units

 

86.3

%  

Residential units in lease-up phase

The Driscoll at River Oaks - Houston, TX

 

Retail = 11 SF

 

150,000

 

122,257

77,274

 

  

 

 

0.0

%  

 

Multifamily = 318 units

 

39.9

%  

Residential units in lease-up phase

$

485,000

$

444,446

$

110,453

 

Redevelopments Under Construction (5)

River Point at Sheridan - Denver, CO

 

53

$

10,988

$

10,988

 

  

 

 

  

 

Burlington, New Shop Space Building, and Pads

Rock Prairie Marketplace - College Station, TX

 

41

 

8,812

 

6,464

 

  

 

 

  

 

Valero, Multi-Tenant Building, and Pads. Increased scope to add more square footage

Wilderness Oaks - San Antonio, TX

 

20

 

7,295

 

9,747

 

  

 

 

  

 

20,000 SF Multi-Tenant Building, and Pads.

Fiesta Trails - San Antonio, TX

 

20

 

5,869

 

3,759

 

  

 

 

  

 

Two New Shop Space Buildings

Tomball Marketplace - Houston, TX

 

27

 

5,367

 

4,569

 

  

 

 

  

 

Three New Shop Space Buildings

All other redevelopments < $5 million (3 projects)

 

33

 

9,329

 

5,374

 

  

 

 

  

 

Two projects ($6M of costs) moved to completed in the quarter

$

47,660

$

40,901

 

Completed Redevelopments

 

  

$

42,403

$

42,403

 

10.8

%  

  

 

  

 

  

Cash NOI Developments and Large Redevelopments Under Construction (Current Quarter) (8):

 

  

 

  

 

  

$

1,308

 

  

 

  

Cash NOI Redevelopments Under Construction (Current Quarter):

 

  

 

  

 

  

 

  

$

459

 

  

 

  

Cash NOI Redevelopments Completed (Current Quarter):

 

  

 

  

 

  

 

  

$

1,026

 

  

 

  

(1)Refers to quarter-end Construction-in-Progress balance on a prorata basis.
(2)Given the recent COVID-19 disruption, the leaseup and stabilization dates of these projects cannot be determined at this time.
(3)Percentage leased for retail is calculated as square footage for executed leases divided by the gross leasable area. Percentage leased for multifamily is calculated as total units leased divided by total units..
(4)Large redevelopment is defined where total incremental investment is over $50 million. Impact from COVID-19 may affect estimates in future periods.
(5)Redevelopment is defined where GLA is added either through new construction or expansion of an existing space. Impact from COVID-19 may affect estimates in future periods.
(6)Costs do not reflect potential sale of Senior Living Pad.
(7)WRI has a 90% equity interest in the property and is committed to fund an additional $.4 million in imputed debt.
(8)NOI Detail: Retail $380 and Residential $928.

*   Unconsolidated Joint Venture

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

Page 13


Weingarten Realty Investors

Land Held for Development

As of December 31, 2020

(in thousands, except acres and percentages)

Ownership

Gross

Investment (1)

Location

    

Interest

    

Acres

    

100%

Pro Rata

New Development Phased Projects

 

  

 

  

 

  

 

  

US 77 & FM 802, Brownsville, TX

 

100.0

%  

21.0

 

  

 

  

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

 

100.0

%  

20.9

 

  

 

  

Highway 17 and Highway 210, Surf City, NC

 

100.0

%  

11.0

 

  

 

  

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

 

100.0

%  

6.7

 

  

 

Hwy. 85 & Hwy. 285, Sheridan, CO

 

100.0

%  

3.8

 

  

 

  

29th St. at Nolana Loop, McAllen, TX

 

50.0

%  

3.8

 

  

 

  

FM 2920 and Future 249, Tomball - Houston, TX

 

100.0

%  

2.2

 

SR 207 & Rolling Hills Drive, St. Augustine, FL

 

70.0

%  

1.6

 

  

 

  

Total New Development Phased Projects

 

71.0

$

13,245

$

12,174

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

%  

 

22.3

 

  

 

  

Lon Adams Rd. at Tangerine Farms Rd., Marana - Tucson, AZ

 

100.0

%  

 

9.7

 

  

 

  

SH 281 & Wilderness Oaks, San Antonio, TX

 

100.0

%  

 

9.1

 

  

 

  

SH 151 & Ingram Rd., San Antonio, TX

 

66.7

%  

 

5.8

 

  

 

  

Shary Road and US Hwy. 83, Mission, TX

 

50.0

%  

 

4.0

 

  

 

  

Rock Prairie Rd. at Hwy. 6, College Station, TX

 

100.0

%  

 

3.6

 

  

 

  

Other

 

100.0

%  

 

18.7

 

  

 

  

Total Raw Land

 

193.6

$

31,979

$

19,734

Total Land Held For Development Properties

 

264.6

$

45,224

$

31,908


(1) Net of impairment.

Notes:

Land costs account for $37.4 million of total investment at 100%, $24.7 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 December 31, 2020

(at pro rata share)

(in thousands, except percentages)

 

Sq. Ft.

Date

Purchase

 

Center

City/State

at 100 %

Acquired

Price (1)

Yield

Acquisitions

  

  

  

  

  

1st Quarter

  

  

  

  

  

Stevens Creek Corner

San Jose, CA

8

03/02/20

Village Green Center

Wellington, FL

70

03/11/20

2nd Quarter

  

  

  

  

none

3rd Quarter

  

  

  

  

Camelback Miller Plaza - Building H

Scottsdale, AZ

8

07/14/20

4th Quarter

  

  

  

  

1511 Wirt Road

Houston, TX

2

10/01/20

La Madeleine Pad at Mueller

Austin, TX

6

12/03/20

Village Plaza at Bunker Hill (3)

Houston, TX

208

12/11/20

Total Acquisitions

  

$

166,627

4.5

%  

Weighted

Date

Sales

Sales

Sold

Price (1)

Cap (2)

Dispositions

  

  

  

  

  

1st Quarter

  

  

  

  

  

Aurora City Place*

Aurora, CO

356

02/13/20

North Park Plaza*

Beaumont, TX

140

02/18/20

Preston Shepard Place*

Plano, TX

362

03/03/20

Market at Westchase

Houston, TX

81

03/10/20

2nd Quarter

North Sharyland Crossing*

Mission, TX

4

04/29/20

  

  

Bull City Market

Durham, NC

41

06/18/20

3rd Quarter

  

  

  

  

West Jordan Town Center

Salt Lake City, UT

182

07/17/20

The Westside Center

Los Angeles, CA

37

07/21/20

Epic Village Pad

St. Augustine, FL

3

08/13/20

West Little York at Interstate 45 Land

Houston, TX

N/A

08/20/20

Shoppes of South Semoran

Orlando, FL

104

09/02/20

NWC South Fulton Pkwy Land

Union City, GA

N/A

09/03/20

River Point at Sheridan Land

Denver, CO

N/A

09/09/20

4th Quarter

  

  

  

  

Overton Park Plaza (3)

Fort Worth, TX

353

12/11/20

Galleria Shopping Center

Charlotte, NC

117

12/23/20

Total Dispositions

  

$

248,038

6.6

%  


(1) Sales price represents the gross contract price.

(2) Cap rates are based upon underwriting estimates and may be different than current returns.

(3) The Company purchased the remaining 42% of Village Plaza at Bunker Hill center with proceeds from the Company’s simultaneous disposition of Overton Park Plaza.

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)

    

4th Quarter

    

    

4th Quarter

 

December 31, 

Weighted

December 31,

Weighted

 

    

2020

    

Average Rate (1)

    

2019

      

Average Rate (1)

 

Outstanding Balance Summary

 

  

 

  

 

  

 

  

Mortgage Debt

$

328,648

 

4.18

%  

$

260,458

 

4.18

%

3.375% Notes due 2022

 

299,156

 

3.38

%  

 

299,031

 

3.38

%

3.5% Notes due 2023

 

299,307

 

3.50

%  

 

299,155

 

3.50

%

4.45% Notes due 2024

 

245,859

 

4.45

%  

 

245,751

 

4.45

%

3.85% Notes due 2025

 

239,599

 

3.85

%  

 

239,418

 

3.85

%

3.25% Notes due 2026

 

248,727

 

3.25

%  

 

248,525

 

3.25

%

Unsecured Notes Payable (MTN)

 

66,285

 

6.70

%  

 

66,285

 

6.70

%

Revolving Credit Agreements (2)

 

40,000

 

0.94

%  

 

 

Obligations under Capital Leases

 

21,696

 

8.00

%  

 

21,804

 

8.00

%

Unamortized Loan Costs

 

(4,508)

 

 

(5,469)

 

Subtotal Consolidated Debt

 

1,784,769

 

3.91

%  

 

1,674,958

 

3.92

%

Debt Service Guarantee Liability (3)

 

53,650

 

  

 

57,380

 

  

Total Consolidated Debt - As Reported

$

1,838,419

 

3.91

%  

$

1,732,338

 

3.92

%

As

 

    

Reported

 

Weighted Average Interest Rates (1)

 

  

Three months ended 12/31/20

3.91

%

Twelve months ended 12/31/20

3.70

%

Three months ended 12/31/19

3.92

%

Twelve months ended 12/31/19

3.97

%


(1)Weighted average interest rates exclude revolver facility fee, premium/(discount) on debt, deferred debt costs and non-cash debt-related items.
(2)Weighted average revolving interest rate excludes the effect of the facility fee of 15 basis points on the total commitment paid quarterly in arrears.  
(3)Debt service guarantee liability recorded due to a guarantee of municipal bonds issued 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)

    

    

    

    

Weighted

Weighted

Average

Debt

Average

Remaining

    

Balance

    

Rate (1)

    

% of Total

    

Life (yrs)

Fixed vs. Variable Rate Debt

(includes the effect of interest rate swaps)

As of December 31, 2020

Fixed-rate debt

$

1,806,221

 

3.89

%  

97.8

%  

4.12

Variable-rate debt

 

40,000

 

0.94

%  

2.2

%  

3.25

Total

$

1,846,221

 

3.89

%  

100.0

%  

4.03

As of December 31, 2019

Fixed-rate debt

$

1,763,485

 

3.95

%  

99.0

%

Variable-rate debt

 

17,448

 

3.87

%  

1.0

%

Total

$

1,780,933

 

3.90

%  

100.0

%

Secured vs. Unsecured Debt

As of December 31, 2020

Secured Debt

$

357,312

 

4.15

%  

19.4

%  

5.90

Unsecured Debt

 

1,488,909

 

3.82

%  

80.6

%  

3.67

Total

$

1,846,221

 

3.89

%  

100.0

%  

4.03

As of December 31, 2019

Secured Debt

$

330,171

 

4.37

%  

18.5

%

Unsecured Debt

 

1,450,762

 

3.79

%  

81.5

%

Total

$

1,780,933

 

3.90

%  

100.0

%

Additional Information

    

December 31, 

    

December 31,

Reconciling items to pro rata debt

    

2020

    

2019

Noncontrolling Interests and Other Adjustments

$

(37,654)

$

(38,460)

WRI Share of Unconsolidated Joint Ventures

$

45,456

$

87,055

Weighted Average Interest Rates (1)

    

  

Three months ended 12/31/20

3.89

%

Twelve months ended 12/31/20

3.78

%

Three months ended 12/31/19

 

3.90

%

Twelve months ended 12/31/19

3.95

%


(1)Weighted average interest rates exclude revolver facility fee, premium/(discount) on debt, deferred debt costs and non-cash debt-related items.

Note:

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

Page 18


Weingarten Realty Investors

Schedule of Maturities

As of December 31, 2020

(in thousands, except percentages)

    

As Reported

 

Weighted

 

    

Maturities

    

Average Rate (2)

 

2021

$

18,795

 

4.07

%

2022

 

308,298

 

3.40

%

2023

 

348,207

 

3.59

%

2024

 

252,561

 

4.44

%

2025

 

294,232

 

3.93

%

2026

 

277,733

 

3.55

%

2027

 

53,604

 

5.89

%

2028

 

92,159

 

4.53

%

2029

 

70,304

 

3.81

%

2030

 

950

 

3.66

%

Thereafter

 

8,569

 

3.66

%

Subtotal

 

1,725,412

Revolving Credit Agreements

 

40,000

1.00

%

Other (1)

 

73,007

Total

$

1,838,419

 

3.70

%


(1)Other includes finance leases, non-cash debt-related items, debt service guarantee liability, discounts on notes, and debt issuance costs.  The debt service guarantee liability recorded due to a guarantee of municipal bonds issued in connection with a project in Denver, Colorado.
(2)Weighted average interest rates exclude revolver facility fee, premium/(discount) on debt, deferred debt costs and non-cash debt-related items.

Page 19


Weingarten Realty Investors

Schedule of Maturities Additional Disclosure

As of December 31, 2020

(at pro rata share)

(in thousands, except percentages)

Weighted

    

Maturities

    

 Average Rate (2)

    

Floating Rate

    

Fixed Rate

    

Secured

    

Unsecured

2021

$

53,554

 

4.06

%  

$

$

53,554

$

53,554

$

2022

 

308,552

 

3.40

%  

 

 

308,552

 

9,162

 

299,390

2023

 

313,214

 

3.53

%  

 

 

313,214

 

13,544

 

299,670

2024

 

253,713

 

4.44

%  

 

 

253,713

 

7,513

 

246,200

2025

 

295,382

 

3.94

%  

 

 

295,382

 

54,877

 

240,505

2026

 

278,623

 

3.56

%  

 

 

278,623

 

5,653

 

272,970

2027

 

57,530

 

5.80

%  

 

 

57,530

 

23,785

 

33,745

2028

 

92,865

 

4.54

%  

 

 

92,865

 

83,295

 

9,570

2029

 

70,304

 

3.81

%  

 

 

70,304

 

70,304

 

2030

 

950

 

3.66

%  

 

 

950

 

950

 

Thereafter

 

8,569

 

3.66

%  

 

 

8,569

 

8,569

 

Subtotal

 

1,733,256

 

 

 

1,733,256

 

331,206

 

1,402,050

Revolving Credit Agreements

 

40,000

 

1.00

%  

 

40,000

 

 

 

40,000

Other (1)

 

72,965

 

 

 

72,965

 

26,106

 

46,859

Total

$

1,846,221

 

3.78

%  

$

40,000

$

1,806,221

$

357,312

$

1,488,909


(1)Other includes finance leases, fair value adjustments, debt service guarantee liability, discounts on notes, and debt issuance costs. The debt service guarantee liability recorded due to a guarantee of municipal bonds issued 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

Twelve Months Ended

    

December 31, 

    

December 31, 

    

2020

    

2019

    

2020

    

2019

Condensed Statements of Income

Revenues:

 

  

 

  

 

  

 

  

Rentals, net

$

31,265

$

35,513

$

122,322

$

132,544

Other

 

515

 

500

 

2,087

 

2,714

Total

 

31,780

 

36,013

 

124,409

 

135,258

Expenses:

 

  

 

  

 

  

 

  

Depreciation and amortization

 

9,504

 

8,717

 

35,971

 

32,126

Interest, net

 

2,095

 

2,378

 

9,175

 

9,664

Operating

 

6,623

 

7,226

 

24,775

 

25,046

Real estate taxes, net

 

3,785

 

4,122

 

16,733

 

18,070

General and administrative

 

171

 

129

 

601

 

551

Provision for income taxes

 

21

 

30

 

121

 

133

Total

 

22,199

 

22,602

 

87,376

 

85,590

Gain on dispositions

 

35

 

 

47,002

 

2,009

Net income

$

9,616

$

13,411

$

84,035

$

51,677

Condensed Balance Sheets

    

December 31, 

2020

    

2019

ASSETS

 

  

 

  

Property

$

1,093,504

$

1,378,328

Accumulated depreciation

 

(275,802)

 

(331,856)

Property, net

 

817,702

 

1,046,472

Other assets, net

 

81,285

 

108,366

Total

$

898,987

$

1,154,838

LIABILITIES AND EQUITY

 

  

 

  

Debt, net

$

192,674

$

264,782

Amounts payable to Weingarten Realty Investors and Affiliates

 

9,836

 

11,972

Other liabilities, net

 

15,340

 

25,498

Total

 

217,850

 

302,252

Equity

 

681,137

 

852,586

Total

$

898,987

$

1,154,838

Supplemental Income Statement Detail

    

Three Months Ended

    

Twelve Months Ended

December 31, 

December 31, 

2020

2019

2020

2019

Rentals, net

 

  

 

  

 

  

 

  

Fixed Payments:

 

  

 

  

 

  

 

  

Base minimum rent, net

$

23,361

$

26,253

$

93,456

$

99,730

Straight line rent, net

 

(164)

 

172

 

(1,970)

 

191

Over/Under-market rentals, net

 

55

 

119

 

318

 

331

Variable Payments:

 

 

 

 

Percentage rent

 

138

 

228

 

223

 

383

Tenant reimbursements, net

 

7,727

 

8,571

 

29,716

 

31,470

Other rental revenues

 

98

 

135

 

367

 

390

Lease cancellation revenue

 

50

 

35

 

212

 

49

Total

$

31,265

$

35,513

$

122,322

$

132,544


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

Twelve Months Ended

December 31, 

December 31, 

Condensed Statements of Income

    

2020

2019

2020

2019

Revenues:

 

  

 

  

 

  

 

  

Rentals, net

$

13,094

$

14,084

$

50,692

$

50,741

Other

 

274

 

193

 

1,153

 

1,375

Total

 

13,368

 

14,277

 

51,845

 

52,116

Expenses:

 

  

 

  

 

  

 

  

Depreciation and amortization

 

4,949

 

3,487

 

17,385

 

12,161

Interest, net

 

720

 

875

 

3,332

 

3,594

Operating

 

2,897

 

3,072

 

10,815

 

9,897

Real estate taxes, net

 

1,579

 

1,578

 

6,978

 

7,012

General and administrative

 

60

 

46

 

227

 

211

Provision for income taxes

 

10

 

15

 

61

 

64

Total

 

10,215

 

9,073

 

38,798

 

32,939

Gain on dispositions

 

18

 

 

23,523

 

1,380

Net income

$

3,171

$

5,204

$

36,570

$

20,557

Condensed Balance Sheets

December 31, 

    

2020

    

2019

ASSETS

 

  

 

  

Property

$

462,938

$

585,746

Accumulated depreciation

 

(99,440)

 

(122,068)

Property, net

 

363,498

 

463,678

Notes receivable from real estate joint ventures and partnerships

 

3,324

 

3,623

Unamortized lease costs, net

 

7,937

 

11,820

Accrued rent, accrued customer contracts and accounts receivable, net

 

6,351

 

9,082

Cash and cash equivalents

 

15,026

 

17,205

Restricted deposits and mortgage escrows

103

Out-of-market leases, net

 

554

 

3,139

Other assets, net

 

1,210

 

1,822

Total

$

398,003

$

510,369

LIABILITIES AND EQUITY

 

  

 

  

Debt, net

$

45,353

$

86,840

Amounts payable to Weingarten Realty Investors and Affiliates

 

4,339

 

4,887

Accounts payable and accrued expenses

 

2,629

 

8,226

Deferred revenue

 

1,732

 

1,407

Out-of-market leases, net

 

2,008

 

2,584

Interest rate derivative

84

Other liabilities, net

 

224

 

446

Total

 

56,369

 

104,390

Equity

 

341,634

 

405,979

Total

$

398,003

$

510,369

Supplemental Income Statement Detail

Three Months Ended

Twelve Months Ended

December 31, 

December 31, 

    

2020

2019

    

2020

2019

Rentals, net

 

  

 

  

 

  

 

  

Fixed Payments:

 

  

 

  

 

  

 

  

Base minimum rent, net

$

10,116

$

10,447

$

39,130

 

$

38,170

Straight line rent, net

 

(49)

 

142

 

(477)

 

82

Over/Under-market rentals, net

 

13

 

32

 

92

 

47

Variable Payments:

 

 

 

 

Percentage rent

 

35

 

79

 

72

 

157

Tenant reimbursements, net

 

2,917

 

3,308

 

11,596

 

12,089

Other rental revenues

 

34

 

59

 

198

 

176

Lease cancellation revenue

 

28

 

17

 

81

 

20

Total

$

13,094

$

14,084

$

50,692

 

$

50,741


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%

December 31, 2020

(in thousands, except number of properties)

Number of 

Operating

 

Joint Venture Partner

    

 Properties (1)(2)

    

Total GLA

    

Total Assets

    

Total Debt

TIAA Florida Retail LLC

2

431

$

119,775

 

$

-

Collins

8

1,168

 

105,962

 

11,651

AEW - Institutional Client

5

437

 

98,432

 

-

BIT Retail

2

359

 

58,151

 

-

Jamestown

6

1,217

 

136,142

 

169,948

Sleiman Enterprises

2

177

 

15,455

 

11,075

Bouwinvest

4

447

 

213,583

 

-

Other

2

179

 

151,487

 

-

Total

 

31

4,415

$

898,987

 

$

192,674

TIAA Florida Retail LLCJoint venture with an institutional partner, TIAA-CREF Global Real Estate

CollinsPrimarily a development joint venture in the Texas Rio Grande Valley

AEW – Institutional ClientJoint venture with an institutional partner through AEW Capital Management

BIT Retail

Joint venture with Mercantile Real Estate Advisors and its client, the AFL-CIO Building Investment Trust

JamestownJoint venture in Florida

Sleiman EnterprisesJoint venture in Florida

BouwinvestJoint venture with West Coast focus

(1) Excludes land held for development.

(2) Excludes additional consolidated joint ventures.

Page 24


Weingarten Realty Investors

Unconsolidated Joint Venture Mortgage Debt Information at 100%

As of December 31, 2020

(in thousands, except number of properties, percentages and term)

Balance Summary

    

    

    

    

Average

# of Mortgaged

Mortgage

Average Interest

Remaining

Joint Venture Partner

Properties (2)

Balance (1)(2)

Rate

Term (yrs)

Collins

 

2

$

11,790

 

6.3

%  

4.2

Jamestown

 

6

 

170,000

 

2.7

%  

0.3

Sleiman Enterprises

 

2

 

11,126

 

4.2

%  

5.5

Total

 

10

$

192,916

 

3.0

%  

2.1

Schedule of Maturities

    

    

Weighted 

 

Maturities (1)(2)

Average Rate

 

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

%

2028

 

1,413

 

6.4

%

Total

$

192,916

 

  


(1)Excludes non-cash debt related items.
(2)Excludes additional consolidated joint ventures such as AEW Capital Management.

Note:

All mortgages are fixed rate.

Page 25


Weingarten Realty Investors

Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure

As of December 31, 2020

(at pro rata share)

(in thousands, except percentages)

Schedule of Maturities

    

    

Weighted

 

Maturities (1)(2)

 Average Rate

 

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

%

2028

 

706

 

6.4

%

Total

$

45,456

 

  


(1)    Excludes non-cash debt related items.

(2)    Excludes additional consolidated joint ventures such as AEW Capital Management.

Notes:

All mortgages are fixed rate.

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

Page 26


Portfolio Summary


Weingarten Realty Investors

Tenant Diversification by Percent of Base Minimum Rent

As of December 31, 2020

(at pro rata share)

(in thousands, except percentages and # of units)

    

    

    

    

Total

    

% of

    

% of

Credit Ranking

# of

Annualized

Total Annualized

Total

Total

Rank

Tenant Name (1)(2)

(S&P / Moody's)

Units

Base Minimum Rent

Base Minimum Rent

SF

SF

1

 

The Kroger Co.

 

BBB/Baa1

 

19

$

9,880

 

2.74

%  

1,125

 

5.44

%

2

 

TJX Companies, Inc.

 

A/A2

 

33

 

9,711

 

2.69

%  

871

 

4.21

%

3

 

H-E-B

 

N/A/N/A

 

7

 

7,690

 

2.13

%  

543

 

2.63

%

4

 

Whole Foods Market, Inc.

 

A+/A2

 

8

 

7,339

 

2.03

%  

334

 

1.61

%

5

 

Ross Stores, Inc.

 

BBB+/A2

 

27

 

7,222

 

2.00

%  

546

 

2.64

%

6

 

Albertsons

 

BB-/Ba3

 

14

 

6,168

 

1.71

%  

633

 

3.06

%

7

 

Home Depot, Inc.

 

A/A2

 

4

 

5,135

 

1.42

%  

464

 

2.24

%

8

 

PetSmart

 

B-/B2

 

16

 

4,986

 

1.38

%  

293

 

1.42

%

9

 

Dollar Tree Stores, Inc.

 

BBB/Baa2

 

30

 

3,598

 

1.00

%  

305

 

1.47

%

10

 

Bed Bath & Beyond, Inc.

 

B+/Ba3

 

13

 

3,369

 

0.93

%  

292

 

1.41

%

11

 

Best Buy, Inc.

 

BBB/Baa1

 

6

 

3,020

 

0.84

%  

179

 

0.87

%

12

 

Nordstrom

 

BB+/Baa3

 

3

 

2,690

 

0.75

%  

95

 

0.46

%

13

 

Dick's Sporting Goods

 

N/A/N/A

 

4

 

2,662

 

0.74

%  

157

 

0.76

%

14

 

Petco Animal Supplies, Inc.

 

CCC+/Caa1

 

13

 

2,615

 

0.73

%  

139

 

0.67

%

15

 

Sprouts

 

N/A/N/A

 

5

 

2,615

 

0.73

%  

154

 

0.74

%

16

 

Walmart Stores, Inc.

 

AA/Aa2

 

5

 

2,530

 

0.70

%  

395

 

1.91

%

17

 

Burlington

 

BB/Ba2

 

4

 

2,513

 

0.70

%  

143

 

0.69

%

18

 

Barnes & Noble Inc.

 

N/A/N/A

 

5

 

2,479

 

0.69

%  

141

 

0.68

%

19

 

Starbucks Corporation

 

BBB+/Baa1

 

31

 

2,458

 

0.68

%  

53

 

0.26

%

20

 

Total Wine & More

 

N/A/N/A

 

4

 

2,340

 

0.65

%  

97

 

0.47

%

21

 

Hobby Lobby Stores, Inc.

 

N/A/N/A

 

5

 

2,335

 

0.65

%  

258

 

1.25

%

22

 

24 Hour Fitness Inc.

 

N/A/N/A

 

3

 

2,160

 

0.60

%  

76

 

0.37

%

23

 

JPMorgan Chase Bank

 

A+/Aa2

 

14

 

2,157

 

0.60

%  

49

 

0.24

%

24

 

LA Fitness

 

CCC+/Caa3

 

3

 

2,044

 

0.57

%  

88

 

0.43

%

25

 

Five Below

 

N/A/N/A

 

13

 

2,035

 

0.56

%  

100

 

0.48

%

 

Grand Total

 

289

$

101,751

 

28.22

%  

7,530

 

36.41

%  

(1)  

Tenant Names:

DBA Names:

The Kroger Co.

Kroger (8), Harris Teeter (5), Fry's Food (3), King Soopers (2), Smith's Food (1)

TJX Companies, Inc.

Marshalls (15), T.J. Maxx (12), Home Goods (6)

Ross Stores, Inc.

Ross Dress for Less (25), dd's Discounts (2)

Albertsons

Safeway (8), Randall's (3), Von's (2), Albertsons (1)

Dollar Tree Stores, Inc.

Dollar Tree (27), Family Dollar (3)

Bed Bath & Beyond, Inc.

Bed Bath & Beyond (6), Cost Plus (6), buybuy BABY (1)

Nordstrom

Nordstrom Rack (3)

Dick's Sporting Goods

Dick's Sporting Goods (3), Golf Galaxy (1)

Walmart Stores, Inc.

Walmart Neighborhood Market (3), Walmart (1), Walmart Supercenter (1)

(2)  

Target owns and occupies 13 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 (1)

    

    

    

    

    

    

    

Weighted

 

 

 

 

Average

Number of

Square

New Rent

Prior Rent

Cash Change

 

Term

Comparable:

Leases

Feet

$/SF

$/SF

TI's $/SF

in Base Rent

 

(Years)

All Leases

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Quarter Ended December 31, 2020

 

146

443

$

28.53

$

27.38

$

17.22

 

4.2

%  

  

Quarter Ended September 30, 2020

 

137

 

690

17.69

16.78

2.94

 

5.5

%  

  

Quarter Ended June 30, 2020

 

126

 

498

20.27

18.90

2.90

 

7.3

%  

  

Quarter Ended March 31, 2020

 

178

 

1,056

 

18.73

 

17.04

 

5.85

 

9.9

%  

  

Rolling 12 months

 

587

 

2,687

$

20.37

$

19.02

$

6.43

 

7.1

%  

  

New Leases

 

 

 

 

 

 

  

 

  

Quarter Ended December 31, 2020

 

55

 

172

$

25.46

$

24.25

$

44.33

 

5.0

%  

8.8

Quarter Ended September 30, 2020

 

38

 

102

25.58

23.03

19.84

 

11.1

%  

7.6

Quarter Ended June 30, 2020

 

17

 

34

25.05

22.70

42.02

 

10.3

%  

6.8

Quarter Ended March 31, 2020

 

34

 

108

 

26.68

 

23.38

 

57.01

 

14.1

%  

7.6

Rolling 12 months

 

144

 

416

$

25.77

$

23.60

$

41.43

 

9.2

%  

8.0

Renewals

 

 

 

 

 

  

 

  

 

  

Quarter Ended December 31, 2020

 

91

 

271

$

30.47

$

29.36

$

 

3.8

%  

  

Quarter Ended September 30, 2020

 

99

 

588

16.32

15.69

 

4.0

%  

  

Quarter Ended June 30, 2020

 

109

 

464

19.92

18.62

 

7.0

%  

  

Quarter Ended March 31, 2020

 

144

 

948

 

17.82

 

16.31

 

 

9.3

%  

  

Rolling 12 months

 

443

 

2,271

$

19.37

$

18.18

$

 

6.6

%  

  

Comparable & Non-Comparable:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Quarter Ended December 31, 2020

 

172

 

541

 

  

 

  

 

  

 

  

 

  

Quarter Ended September 30, 2020

 

158

 

751

 

  

 

  

 

  

 

  

 

  

Quarter Ended June 30, 2020

 

136

 

562

 

  

 

  

 

  

 

  

 

  

Quarter Ended March 31, 2020

 

200

 

1,140

 

  

 

  

 

  

 

  

 

  

Rolling 12 months

 

666

 

2,994

 

  

 

  

 

  

 

  

 

  

Lease

Expirations (2)

Assumes No Exercise of Renewal Options

Anchor Tenants (3)

Non-Anchor Tenants

Total Tenants

 

    

    

    

    

    

    

    

    

    

    

    

    

 

 

 

Percent of

 

In Place

 

Percent of

 

 

Percent of

 

In Place

 

Percent of

 

 

Percent of

 

In Place

 

Percent of

Square

 

Total Square

 

Min Rent

 

Total

Square

 

Total Square

 

Min Rent

 

Total

Square

 

Total Square

Min Rent

 

Total

Year

Feet

Feet

PSF

 

Revenue (4)

Feet

 

Feet

PSF

 

Revenue (4)

Feet

Feet

PSF

 

Revenue (4)

M-T-M

 

29

 

0

%  

$

28.93

 

1

%  

187

 

3

%  

$

27.70

 

3

%  

216

 

1

%  

$

27.87

 

2

%

2021

 

761

 

6

%  

 

12.82

 

6

%  

1,021

 

16

%  

 

29.18

 

15

%  

1,782

 

10

%  

 

22.20

 

11

%

2022

 

1,670

 

14

%  

 

13.22

 

14

%  

1,013

 

16

%  

 

30.31

 

15

%  

2,683

 

15

%  

 

19.67

 

15

%

2023

 

1,499

 

12

%  

 

11.01

 

10

%  

926

 

15

%  

 

31.43

 

15

%  

2,425

 

13

%  

 

18.81

 

13

%

2024

 

1,966

 

16

%  

 

12.18

 

15

%  

897

 

14

%  

 

31.35

 

14

%  

2,863

 

16

%  

 

18.19

 

14

%

2025

 

1,587

 

13

%  

 

13.14

 

13

%  

796

 

12

%  

 

32.15

 

13

%  

2,383

 

13

%  

 

19.49

 

13

%

2026 - 2031

 

3,752

 

31

%  

 

14.35

 

33

%  

1,460

 

23

%  

 

32.30

 

24

%  

5,212

 

28

%  

 

19.38

 

28

%

(1)Rent growth is on a same space and cash basis. Comparable leases include leases that were executed within two years of the date the prior tenant vacated.
(2)Reflects in-place leases as of December 31, 2020.
(3)Anchor tenants represent any tenant at least 10,000 square feet.
(4)Revenue includes minimum base rent only.

Note:

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

Page 29


Weingarten Realty Investors

Portfolio Operating Information (continued)

(at pro rata share)

(in thousands, except percentages)

Occupancy

Quarter Ended

December 31, 

September 30, 

June 30, 

March 31, 

December 31, 

2020

2020

2020

2020

2019

Signed Basis

 

  

 

  

 

  

 

  

 

  

 

Anchor (1)

 

95.4

%  

96.1

%  

95.9

%  

96.9

%  

97.7

%  

Non-Anchor

 

88.6

%  

87.7

%  

89.0

%  

90.4

%  

90.8

%  

Total Signed

 

92.9

%  

93.0

%  

93.4

%  

94.5

%  

95.2

%  

Commenced Basis

 

  

 

  

 

  

 

  

 

  

 

Anchor (1)

 

94.0

%  

94.3

%  

94.1

%  

95.1

%  

96.2

%  

Non-Anchor

 

85.0

%  

84.9

%  

86.3

%  

87.0

%  

87.1

%  

Total Commenced

 

90.7

%  

90.9

%  

91.2

%  

92.1

%  

92.8

%  

Same Property (2)

 

  

 

  

 

  

 

  

 

  

 

Signed Basis

 

93.4

%  

93.9

%  

94.7

%  

95.7

%  

96.0

%  

Commenced Basis

 

91.2

%  

91.6

%  

92.5

%  

93.3

%  

93.8

%  

Average Base Rents (3)

Quarter Ended

    

December 31, 

    

September 30, 

    

June 30, 

    

March 31, 

    

December 31, 

2020

2020

2020

2020

2019

Commenced Basis

 

 

 

  

Anchor (1)

$

14.25

$

13.97

$

13.92

$

14.03

$

13.93

Non-Anchor

 

30.00

 

29.78

 

29.66

 

30.43

 

30.03

Total

$

20.43

$

20.12

$

20.04

$

20.06

$

19.87

Same Property Net Operating Income (4)

Three Months Ended

Twelve Months Ended

December 31, 

December 31, 

2020

2019

% Change

2020

2019

% Change

Revenue (5)

 

  

 

  

 

  

 

  

 

  

 

  

Minimum Rent, net

$

74,826

$

82,669

 

(9.5)

%  

$

309,173

$

327,601

 

(5.6)

%

Uncollectible Revenue Reserve

 

730

 

(177)

 

(512.4)

%  

 

(7,600)

 

86

 

(8,937.2)

%

Percentage Rent

 

859

 

1,401

 

(38.7)

%  

 

2,060

 

3,943

 

(47.8)

%

Tenant Reimbursements, net

 

25,018

 

25,424

 

(1.6)

%  

 

97,651

 

98,968

 

(1.3)

%

Other

 

1,389

 

1,893

 

(26.6)

%  

 

5,140

 

7,256

 

(29.2)

%

$

102,822

$

111,210

 

(7.5)

%  

$

406,424

$

437,854

 

(7.2)

%

Expenses

Property Operating Expenses

$

20,350

$

19,936

 

2.1

%  

$

74,385

$

74,940

 

(0.7)

%

Real Estate Taxes

 

13,610

 

12,920

 

5.3

%  

 

55,650

 

54,602

 

1.9

%

 

33,960

 

32,856

 

3.4

%  

 

130,035

 

129,542

 

0.4

%

SPNOI

$

68,862

$

78,354

 

(12.1)

%  

$

276,389

$

308,312

 

(10.4)

%

(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 includes the Company's share of unconsolidated real estate joint ventures and partnerships.

It excludes the effect of lease cancellation income and straight-line rent adjustments and is reported on a cash basis.

(5)Revenue reduced due to lease related reserves and write-offs. See breakout on p.42.

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 December 31, 2020

(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

 

3

 

663

 

4.6

%  

95.3

%

5

 

Houston-The Woodlands-Sugar Land, TX

 

29

 

3,365

 

18.1

%  

93.8

%

6

 

Washington-Arlington-Alexandria, DC-VA-MD-WV

 

4

 

523

 

2.8

%  

90.4

%

8

 

Miami-Fort Lauderdale-West Palm Beach, FL

 

14

 

2,103

 

10.7

%  

89.2

%

9

 

Atlanta-Sandy Springs-Roswell, GA

 

10

 

1,245

 

5.6

%  

97.1

%

10

 

Phoenix-Mesa-Scottsdale, AZ

 

15

 

1,506

 

7.0

%  

95.9

%

12

 

San Francisco-Oakland-Hayward, CA

 

3

 

437

 

3.2

%  

95.9

%

13

 

Riverside-San Bernardino-Ontario, CA

 

1

 

311

 

1.9

%  

97.4

%

15

 

Seattle-Tacoma-Bellevue, WA

 

7

 

417

 

2.7

%  

98.1

%

17

 

San Diego-Carlsbad, CA

 

3

 

284

 

1.6

%  

74.3

%

18

 

Tampa-St. Petersburg-Clearwater, FL

 

4

 

912

 

4.1

%  

94.3

%

19

 

Denver-Aurora-Lakewood, CO

 

4

 

666

 

3.2

%  

96.2

%

23

 

Orlando-Kissimmee-Sanford, FL

 

5

 

933

 

5.0

%  

95.4

%

24

 

San Antonio-New Braunfels, TX

 

4

 

473

 

1.4

%  

67.2

%

25

 

Portland-Vancouver-Hillsboro, OR-WA

 

2

 

23

 

0.1

%  

96.0

%

26

 

Sacramento--Roseville--Arden-Arcade, CA

 

1

 

104

 

0.3

%  

87.2

%

28

 

Austin-Round Rock, TX

 

1

 

357

 

1.8

%  

98.5

%

29

 

Las Vegas-Henderson-Paradise, NV

 

4

 

700

 

2.7

%  

98.4

%

36

 

San Jose-Sunnyvale-Santa Clara, CA

 

3

 

507

 

3.3

%  

82.6

%

 

Top 40 CBSA's Ranked by Population

117

 

15,529

 

80.1

%  

92.8

%  

 

All other CBSA's Ranked by Population

42

 

5,153

 

19.9

%  

93.1

%  

 

Grand Total

159

 

20,682

 

100.0

%  

92.9

%  


(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 December 31, 2020

Gross Leasable Area

    

# of 

    

WRI 

    

Joint Venture

    

Owned 

    

ALL PROPERTIES BY STATE

Properties

Owned

 Share

by Other

Total

Arizona

19

1,885,544

93,341

884,480

2,863,365

California

17

2,813,281

408,931

3,222,212

Colorado

4

666,373

513,919

1,180,292

Florida

28

4,399,893

1,608,092

918,898

6,926,883

Georgia

11

1,247,896

180,569

559,234

1,987,699

Kentucky

1

168,697

49,410

218,107

Maryland

1

80,869

80,869

Nevada

4

700,367

171,335

871,702

New Mexico

1

118,721

27,330

146,051

North Carolina

9

1,400,740

86,350

1,487,090

Oregon

2

22,694

90,776

66,276

179,746

Tennessee

4

500,210

154,340

654,550

Texas

48

5,817,512

1,429,810

1,861,726

9,109,048

Virginia

3

441,522

7,241

448,763

Washington

7

417,389

325,047

65,571

808,007

Total

 

159

 

20,681,708

 

3,734,876

 

5,767,800

 

30,184,384


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.

(6)  River Oaks Shopping Center – West includes The Driscoll at River Oaks which is under development.

(  )  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


    

    

    

    

    

    

    

    

Average

    

    

    

Owned

Foot

Base Rent

Occupancy

 

Center

CBSA

 %

Notes

Owned GLA

Total GLA

(ABR)

%

Grocer Anchor

Other Anchors    ( ) indicates owned by others

Operating Properties

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Arizona

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Broadway Marketplace

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

82,757

87,379

14.53

 

95.9

%  

Office Max, Ace Hardware

Camelback Miller Plaza

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

150,638

150,638

14.12

 

93.2

%  

Sprouts Farmers Market

T.J. Maxx, PetSmart

Camelback Village Square

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

132,731

240,951

13.23

 

95.4

%  

Fry’s Supermarket

(LA Fitness)

Desert Village Shopping Center

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

101,685

107,071

23.50

 

96.1

%  

AJ Fine Foods

CVS

Fountain Plaza

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

112,055

304,107

10.13

 

95.5

%  

Fry’s Supermarket

Dollar Tree, (Lowe's)

Madison Village Marketplace

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

90,264

90,264

29.07

 

97.9

%  

Safeway

Monte Vista Village Center

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

45,751

108,551

23.51

 

88.2

%  

(Wells Fargo)

Phoenix Office Building

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

21,088

21,088

N/A

 

91.3

%  

Weingarten Realty Regional Office, Endurance Rehab

Pueblo Anozira Shopping Center

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

157,532

157,532

16.36

 

95.2

%  

Fry’s Supermarket

Petco, Dollar Tree

Raintree Ranch Center

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

129,822

133,020

26.06

 

100.0

%  

Whole Foods

Red Mountain Gateway

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

75,128

204,928

17.86

 

97.6

%  

(Target), Bed Bath & Beyond, Famous Footwear

Scottsdale Horizon

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

155,046

155,046

33.95

 

93.5

%  

Safeway

CVS

Scottsdale Waterfront

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%

  

 

93,334

93,334

37.80

 

98.4

%  

Olive & Ivy, P.F. Chang's, David's Bridal, Urban Outfitters

Squaw Peak Plaza

Phoenix-Mesa-Scottsdale, AZ

 

  

 

100.0

%  

  

 

61,102

61,102

19.85

 

95.9

%  

Sprouts Farmers Market

Summit at Scottsdale

Phoenix-Mesa-Scottsdale, AZ

 

  

 

51.0

%

(1)(3)

 

97,151

322,992

24.89

 

100.0

%  

Safeway

(Target), CVS, OfficeMax, PetSmart

Entrada de Oro Plaza Shopping Center

Tucson, AZ

 

  

 

100.0

%  

  

 

88,665

109,075

21.21

 

96.5

%  

Walmart Neighborhood Market

Madera Village Shopping Center

Tucson, AZ

 

  

 

100.0

%

  

 

96,697

106,858

12.61

 

81.0

%  

Safeway

Dollar Tree

Oracle Wetmore Shopping Center

Tucson, AZ

 

  

 

100.0

%  

  

 

150,170

343,298

26.14

 

99.1

%  

(Home Depot), (Nordstrom Rack), Jo-Ann Fabric, Cost Plus World Market, PetSmart, Walgreens, Ulta Beauty

Shoppes at Bears Path

Tucson, AZ

 

  

 

100.0

%

  

 

43,928

66,131

18.70

 

75.4

%  

(CVS Drug)

Arizona Total:

 

# of Properties:

 

19

 

  

 

  

 

1,885,544

2,863,365

20.79

 

95.0

%  

California

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

8000 Sunset Strip Shopping Center

Los Angeles-Long Beach-Anaheim, CA

 

  

 

100.0

%  

  

 

169,775

169,775

46.15

 

96.6

%  

Trader Joe's

CVS, Crunch, AMC Theaters, CB2

Centerwood Plaza

Los Angeles-Long Beach-Anaheim, CA

 

  

 

100.0

%  

  

 

75,486

75,486

15.45

 

100.0

%  

Superior Grocers

Dollar Tree

Westminster Center

Los Angeles-Long Beach-Anaheim, CA

 

  

 

100.0

%  

  

 

417,567

440,437

20.03

 

93.8

%  

Albertsons

Home Depot, Ross Dress for Less, Petco, Rite Aid, Dollar Tree

Chino Hills Marketplace

Riverside-San Bernardino-Ontario, CA

 

  

 

100.0

%  

  

 

310,722

310,722

22.68

 

97.4

%  

Smart & Final Stores

Dollar Tree, 24 Hour Fitness, Rite Aid

Valley Shopping Center

Sacramento--Roseville--Arden-Arcade, CA

 

  

 

100.0

%  

  

 

103,791

107,191

12.53

 

87.2

%  

Food 4 Less

El Camino Promenade

San Diego-Carlsbad, CA

 

  

 

100.0

%  

  

 

128,740

128,740

28.89

 

66.5

%  

T.J. Maxx, Dollar Tree, BevMo

Rancho San Marcos Village

San Diego-Carlsbad, CA

 

  

 

100.0

%  

  

 

120,160

134,420

21.69

 

78.4

%  

San Marcos Plaza

San Diego-Carlsbad, CA

 

  

 

100.0

%  

  

 

34,880

80,086

34.82

 

89.3

%  

(Albertsons)

580 Market Place

San Francisco-Oakland-Hayward, CA

 

  

 

100.0

%  

  

 

100,097

100,097

31.39

 

97.6

%  

Safeway

24 Hour Fitness, Petco

Gateway Plaza

San Francisco-Oakland-Hayward, CA

 

  

 

100.0

%  

  

 

194,689

352,778

25.98

 

92.1

%  

Raley’s

24 Hour Fitness

Greenhouse Marketplace

San Francisco-Oakland-Hayward, CA

 

  

 

100.0

%  

  

 

142,598

232,367

25.23

 

100.0

%  

(Safeway)

(CVS), Jo-Ann Fabric, 99 Cents Only, Petco, Factory 2 U

Cambrian Park Plaza

San Jose-Sunnyvale-Santa Clara, CA

 

  

 

100.0

%  

  

 

171,029

171,029

20.91

 

53.7

%  

BevMo, Dollar Tree

Silver Creek Plaza

San Jose-Sunnyvale-Santa Clara, CA

 

  

 

100.0

%  

  

 

131,821

201,716

37.01

 

94.1

%  

Sprouts Farmers Market

Walgreens

Stevens Creek Central

San Jose-Sunnyvale-Santa Clara, CA

 

  

 

100.0

%  

  

 

204,466

204,466

32.41

 

99.3

%  

Safeway

Marshalls, Total Wine, Cost Plus World Market

Freedom Centre

Santa Cruz-Watsonville, CA

 

  

 

100.0

%  

  

 

150,865

150,865

16.92

 

98.1

%  

Safeway

Rite Aid, Big Lots

Stony Point Plaza

Santa Rosa, CA

 

  

 

100.0

%  

  

 

194,569

200,011

15.86

 

100.0

%  

Food Maxx

Ross Dress for Less, Fallas Paredes, Dollar Tree

Southampton Center

Vallejo-Fairfield, CA

 

  

 

100.0

%  

  

 

162,026

162,026

22.51

 

97.3

%  

Raley’s

Ace Hardware, Dollar Tree

California Total:

 

# of Properties:

 

17

 

  

 

  

 

2,813,281

3,222,212

24.69

 

91.5

%  

Colorado

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Crossing at Stonegate

Denver-Aurora-Lakewood, CO

 

  

 

100.0

%  

  

 

109,079

109,079

19.70

 

98.8

%  

King Sooper’s

Edgewater Marketplace

Denver-Aurora-Lakewood, CO

 

  

 

100.0

%  

  

 

144,553

270,548

12.40

 

100.0

%  

King Sooper's

Ace Hardware, (Target)

Lowry Town Center

Denver-Aurora-Lakewood, CO

 

  

 

100.0

%  

  

 

76,725

129,425

32.40

 

87.2

%  

(Safeway)

River Point at Sheridan

Denver-Aurora-Lakewood, CO

 

  

 

100.0

%  

  

 

336,016

671,240

15.98

 

95.8

%  

(Target), (Costco), Regal Cinema, Michaels, Conn's, PetSmart, Burlington

Colorado Total:

 

# of Properties:

 

4

 

  

 

  

 

666,373

1,180,292

18.04

 

96.2

%  

Florida

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Argyle Village Shopping Center

Jacksonville, FL

 

  

 

100.0

%  

 

306,506

306,506

12.42

 

99.7

%  

Publix

Bed Bath & Beyond, T.J. Maxx, Jo-Ann Fabric, Michaels, American Signature Furniture

Atlantic West

Jacksonville, FL

 

  

 

50.0

%  

(1)(3)

 

46,134

188,278

14.38

 

98.2

%  

(Walmart Supercenter)

T.J. Maxx, HomeGoods, Dollar Tree, Shoe Carnival, (Kohl's)

Epic Village St. Augustine

Jacksonville, FL

70.0

%  

(1)

6,133

60,738

16.05

81.3

%  

(Epic Theaters)

Kernan Village

Jacksonville, FL

50.0

%  

(1)(3)

42,579

288,780

17.29

100.0

%  

(Walmart Supercenter)

Ross Dress for Less, Petco

Boca Lyons Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

117,597

117,597

24.38

94.1

%  

Aroma Market & Catering

Ross Dress for Less

Deerfield

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

409,819

415,800

14.15

93.5

%  

Publix

T.J. Maxx, Marshalls, YouFit, Ulta Beauty

Embassy Lakes Shopping Center

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

131,751

142,779

19.68

54.7

%  

Tuesday Morning, Dollar Tree

Page 34


    

    

    

    

    

    

    

    

Average

    

    

    

Owned

Foot

Base Rent

Occupancy

 

Center

CBSA

 %

Notes

Owned GLA

Total GLA

(ABR)

%

Grocer Anchor

Other Anchors    ( ) indicates owned by others

Flamingo Pines

Miami-Fort Lauderdale-West Palm Beach, FL

20.0

%  

(1)(3)

26,333

153,641

20.43

95.8

%  

Publix

Hollywood Hills Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

20.0

%  

(1)(3)

74,609

416,769

22.01

98.7

%  

Publix

Target, Chewy.com

Northridge

Miami-Fort Lauderdale-West Palm Beach, FL

20.0

%  

(1)(3)

46,935

237,703

19.98

95.5

%  

Publix

Petco, Ross Dress for Less, Dollar Tree

Pembroke Commons

Miami-Fort Lauderdale-West Palm Beach, FL

20.0

%  

(1)(3)

60,625

323,382

16.80

100.0

%  

Publix

Ross Dress for Less, Marshalls, LA Fitness, Dollar Tree

Sea Ranch Centre

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

98,870

98,870

17.38

89.9

%  

Publix

CVS, Dollar Tree

Tamiami Trail Shops

Miami-Fort Lauderdale-West Palm Beach, FL

20.0

%  

(1)(3)

22,190

132,647

18.94

100.0

%  

Publix

CVS

The Palms at Town & County

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

658,342

658,342

25.98

85.4

%  

Publix

Kohl's, Marshalls, HomeGoods, Dick's Sporting Goods, Nordstrom Rack

TJ Maxx Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

161,429

161,429

17.21

94.9

%  

Fresco Y Mas

T.J. Maxx, Dollar Tree

Village Green Center

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

70,240

70,240

30.48

95.0

%  

Trader Joe's

Vizcaya Square Shopping Center

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

110,081

110,081

17.45

92.2

%  

Winn Dixie

Wellington Green Commons

Miami-Fort Lauderdale-West Palm Beach, FL

100.0

%  

114,056

136,556

30.29

96.8

%  

Whole Foods Market

Clermont Landing

Orlando-Kissimmee-Sanford, FL

75.0

%  

(1)(3)

133,726

347,958

19.62

100.0

%  

(J.C. Penney), (Epic Theater), T.J. Maxx, Ross Dress for Less, Michaels

Colonial Plaza

Orlando-Kissimmee-Sanford, FL

100.0

%  

492,935

492,935

16.67

94.3

%  

Sprouts Farmers Market

Hobby Lobby, Ross Dress for Less, Marshalls, Old Navy, Staples, Barnes & Noble, Petco, Big Lots

Phillips Crossing

Orlando-Kissimmee-Sanford, FL

100.0

%  

145,644

145,644

30.88

97.5

%  

Whole Foods

Golf Galaxy, Michaels

The Marketplace at Dr. Phillips

Orlando-Kissimmee-Sanford, FL

20.0

%  

(1)(3)

65,352

326,760

28.22

85.3

%  

Publix

HomeGoods, Morton's of Chicago, Office Depot

Winter Park Corners

Orlando-Kissimmee-Sanford, FL

100.0

%  

95,211

95,211

30.40

98.1

%  

Sprouts Farmers Market

Pineapple Commons

Port St. Lucie, FL

20.0

%  

(1)(3)

51,114

269,924

17.82

97.7

%  

Ross Dress for Less, Best Buy, PetSmart, Marshalls, (CVS)

Countryside Centre

Tampa-St. Petersburg-Clearwater, FL

100.0

%  

245,958

245,958

15.53

93.3

%  

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

14.82

98.6

%  

Walmart Neighborhood Market

Walgreens

Largo Mall

Tampa-St. Petersburg-Clearwater, FL

100.0

%  

377,019

610,106

18.81

91.0

%  

(Publix)

Marshalls, Bealls, PetSmart, Bed Bath & Beyond, Staples, Michaels, (Target)

Sunset 19 Shopping Center

Tampa-St. Petersburg-Clearwater, FL

100.0

%  

267,819

267,819

17.14

99.4

%  

Sprouts Farmers Market

Hobby Lobby, Bed Bath & Beyond, Barnes & Noble, Old Navy, Cost Plus World Market

Florida Total:

 

# of Properties:

 

28

 

  

 

  

 

4,399,893

6,926,883

19.60

 

92.6

%  

Georgia

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Brownsville Commons

Atlanta-Sandy Springs-Roswell, GA

 

  

 

100.0

%  

 

27,747

81,913

20.54

 

89.2

%  

(Kroger)

Camp Creek Marketplace II

Atlanta-Sandy Springs-Roswell, GA

 

  

 

100.0

%  

 

196,283

228,003

17.09

 

100.0

%  

Burlington, DSW, LA Fitness, American Signature Furniture

Grayson Commons

Atlanta-Sandy Springs-Roswell, GA

100.0

%  

76,581

76,581

16.40

100.0

%  

Kroger

Lakeside Marketplace

Atlanta-Sandy Springs-Roswell, GA

100.0

%  

137,503

332,699

18.42

95.1

%  

(Super Target)

Ross Dress for Less, Petco

Mansell Crossing

Atlanta-Sandy Springs-Roswell, GA

20.0

%  

(1)(3)

20,586

102,930

15.07

100.0

%  

buybuy BABY, Ross Dress for Less, Party City

North Decatur Station

Atlanta-Sandy Springs-Roswell, GA

51.0

%  

(1)(3)

45,277

88,778

31.74

97.5

%  

Whole Foods

Perimeter Village

Atlanta-Sandy Springs-Roswell, GA

100.0

%  

380,686

380,686

21.43

98.5

%  

Walmart Supercenter

Hobby Lobby, Cost Plus World Market, DSW

Publix at Princeton Lakes

Atlanta-Sandy Springs-Roswell, GA

20.0

%  

(1)(3)

13,681

72,205

18.36

100.0

%  

Publix

Roswell Corners

Atlanta-Sandy Springs-Roswell, GA

100.0

%  

145,496

327,261

22.01

95.2

%  

(Super Target), Fresh Market

T.J. Maxx

Roswell Crossing Shopping Center

Atlanta-Sandy Springs-Roswell, GA

100.0

%  

201,056

201,056

16.78

93.8

%  

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:

 

11

 

  

 

  

 

1,247,896

1,987,699

19.28

 

97.1

%  

Kentucky

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Festival on Jefferson Court

Louisville/Jefferson County, KY-IN

 

  

 

100.0

%  

 

168,697

218,107

15.62

 

100.0

%  

Kroger

(PetSmart), (T.J. Maxx), Party City

Kentucky Total:

 

# of Properties:

 

1

 

  

 

  

 

168,697

218,107

15.62

 

100.0

%  

  

 

  

Maryland

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pike Center

Washington-Arlington-Alexandria, DC-VA-MD-WV

 

  

 

100.0

%  

 

80,869

80,869

67.52

 

66.6

%  

DXL Mens Apparel

Maryland Total:

 

# of Properties:

 

1

 

  

 

  

 

80,869

80,869

67.52

 

66.6

%  

  

 

  

Nevada

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Charleston Commons Shopping Center

Las Vegas-Henderson-Paradise, NV

 

  

 

100.0

%  

  

 

331,740

366,394

19.28

 

98.3

%  

Walmart

Burlington, Ross Dress for Less, 99 Cents Only, PetSmart

College Park Shopping Center

Las Vegas-Henderson-Paradise, NV

 

  

 

100.0

%  

  

 

167,160

194,873

13.78

 

98.2

%  

El Super

Factory 2 U, CVS

Francisco Center

Las Vegas-Henderson-Paradise, NV

 

  

 

100.0

%  

  

 

116,756

148,598

13.12

 

97.5

%  

La Bonita Grocery

(Ross Dress for Less), dd's Discount

Rancho Towne & Country

Las Vegas-Henderson-Paradise, NV

 

  

 

100.0

%  

  

 

84,711

161,837

14.40

 

100.0

%  

Smith’s Food

Nevada Total:

# of Properties:

 

4

 

  

 

  

 

700,367

871,702

15.76

 

98.4

%  

New Mexico

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

North Towne Plaza

Albuquerque, NM

  

 

100.0

%  

 

118,721

146,051

22.56

 

89.5

%  

Whole Foods Market

HomeGoods

New Mexico Total:

# of Properties:

1

 

  

 

  

 

118,721

146,051

22.56

 

89.5

%  

  

 

  

North Carolina

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Hope Valley Commons

Durham-Chapel Hill, NC

 

  

 

100.0

%  

 

81,327

81,327

29.85

 

98.5

%  

Harris Teeter

Avent Ferry Shopping Center

Raleigh, NC

100.0

%  

119,652

119,652

19.02

89.4

%  

Food Lion

Family Dollar

Capital Square

Raleigh, NC

100.0

%  

143,063

143,063

8.00

100.0

%  

Food Lion

Falls Pointe Shopping Center

Raleigh, NC

100.0

%  

112,199

198,549

20.10

96.4

%  

Harris Teeter

(Kohl’s)

High House Crossing

Raleigh, NC

100.0

%  

82,566

82,566

14.78

94.8

%  

Lidl

Leesville Towne Centre

Raleigh, NC

100.0

%  

127,106

127,106

21.37

97.0

%  

Harris Teeter

Northwoods Shopping Center

Raleigh, NC

100.0

%  

77,802

77,802

12.07

96.9

%  

Walmart Neighborhood Market

Dollar Tree

Page 35


    

    

    

    

    

    

    

    

Average

    

    

    

Owned

Foot

Base Rent

Occupancy

 

Center

CBSA

 %

Notes

Owned GLA

Total GLA

(ABR)

%

Grocer Anchor

Other Anchors    ( ) indicates owned by others

Six Forks Shopping Center

Raleigh, NC

100.0

%  

468,402

468,402

13.21

98.9

%  

Food Lion

Target, Home Depot, Bed Bath & Beyond, PetSmart

Stonehenge Market

Raleigh, NC

100.0

%  

188,623

188,623

16.15

77.3

%  

Harris Teeter

Walgreens

North Carolina Total:

# of Properties:

 

9

 

  

 

  

 

1,400,740

1,487,090

15.62

 

94.5

%  

Oregon

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Clackamas Square

Portland-Vancouver-Hillsboro, OR-WA

 

  

 

20.0

%  

(1)(3)

 

14,790

140,226

19.87

 

93.9

%  

(Winco Foods)

T.J. Maxx

Raleigh Hills Plaza

Portland-Vancouver-Hillsboro, OR-WA

 

  

 

20.0

%  

(1)(3)

 

7,904

39,520

29.69

 

100.0

%  

New Seasons Market

Walgreens

Oregon Total:

# of Properties:

 

2

  

 

  

 

22,694

179,746

23.57

 

96.0

%  

  

 

  

Tennessee

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Highland Square

Memphis, TN-MS-AR

 

  

 

100.0

%  

(4)

 

14,490

14,490

N/A

 

100.0

%  

Mendenhall Commons

Memphis, TN-MS-AR

 

  

 

100.0

%  

  

 

88,108

88,108

12.76

 

100.0

%  

Kroger

Ridgeway Trace

Memphis, TN-MS-AR

 

  

 

100.0

%  

  

 

168,816

306,556

23.90

 

94.4

%  

(Target), Best Buy, PetSmart, REI

The Commons at Dexter Lake

Memphis, TN-MS-AR

 

  

 

100.0

%  

  

 

228,796

245,396

12.20

 

82.4

%  

Kroger

Marshalls, HomeGoods

Tennessee Total:

# of Properties:

 

4

 

  

 

  

 

500,210

654,550

16.48

 

90.0

%  

Texas

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Mueller Regional Retail Center

Austin-Round Rock, TX

 

  

 

100.0

%  

 

357,186

357,186

18.09

 

98.5

%  

Marshalls, PetSmart, Bed Bath & Beyond, Home Depot, Best Buy, Total Wine, Staples

North Towne Plaza

Brownsville-Harlingen, TX

 

  

 

100.0

%  

 

27,846

144,846

N/A

 

%  

(Lowe's)

Rock Prairie Marketplace

College Station-Bryan, TX

100.0

%  

18,163

18,163

25.41

100.0

%  

10-Federal Shopping Center

Houston-The Woodlands-Sugar Land, TX

15.0

%  

(1)

19,743

131,620

10.69

94.3

%  

Sellers Bros.

Harbor Freight Tools, dd's Discount

Alabama Shepherd Shopping Center

Houston-The Woodlands-Sugar Land, TX

100.0

%  

59,120

59,120

22.14

100.0

%  

Trader Joe's

PetSmart

Baybrook Gateway

Houston-The Woodlands-Sugar Land, TX

100.0

%  

241,149

241,149

17.22

100.0

%  

Ashley Furniture, Cost Plus World Market, Barnes & Noble, Michaels, I-Tile

Bellaire Blvd. Shopping Center

Houston-The Woodlands-Sugar Land, TX

100.0

%  

37,699

43,891

8.77

100.0

%  

Randall’s

Blalock Market at I-10

Houston-The Woodlands-Sugar Land, TX

100.0

%  

97,277

97,277

18.29

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

Galveston Place

Houston-The Woodlands-Sugar Land, TX

100.0

%  

210,102

210,102

12.86

81.4

%  

Randall’s

Office Depot, Spec's

Griggs Road Shopping Center

Houston-The Woodlands-Sugar Land, TX

15.0

%  

(1)

12,014

80,093

10.09

100.0

%  

Family Dollar, Citi Trends

Harrisburg Plaza

Houston-The Woodlands-Sugar Land, TX

15.0

%  

(1)

14,043

93,620

21.25

96.3

%  

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 Fulfillment Center

Heights Plaza Shopping Center

Houston-The Woodlands-Sugar Land, TX

100.0

%  

71,277

71,277

9.73

100.0

%  

Kroger

Goodwill

I45/Telephone Rd.

Houston-The Woodlands-Sugar Land, TX

15.0

%  

(1)

25,881

172,540

11.72

98.6

%  

Sellers Bros.

Famsa, Harbor Freight Tools

Kings Crossing

Houston-The Woodlands-Sugar Land, TX

100.0

%  

126,397

126,397

18.59

98.0

%  

CVS

League City Plaza

Houston-The Woodlands-Sugar Land, TX

15.0

%  

(1)

19,416

129,440

13.65

79.1

%  

Crunch Fitness, Spec’s, Northern Tool & Equipment Co.

Oak Forest Shopping Center

Houston-The Woodlands-Sugar Land, TX

100.0

%  

157,822

157,822

18.52

96.6

%  

Kroger

Ross Dress for Less, Dollar Tree, PetSmart

Richmond Square

Houston-The Woodlands-Sugar Land, TX

100.0

%  

92,657

92,657

30.37

95.5

%  

Best Buy, Cost Plus World Market

River Oaks Shopping Center - East

Houston-The Woodlands-Sugar Land, TX

100.0

%  

71,265

71,265

14.41

98.0

%  

Kroger

River Oaks Shopping Center - West

Houston-The Woodlands-Sugar Land, TX

100.0

%  

(6)

229,960

229,960

44.64

89.7

%  

Kroger

Barnes & Noble, Talbots, Ann Taylor, JoS. A. Bank

Shoppes at Memorial Villages

Houston-The Woodlands-Sugar Land, TX

100.0

%  

166,777

166,777

19.34

93.3

%  

Gulf Coast Veterinary Specialists

Shops at Kirby Drive

Houston-The Woodlands-Sugar Land, TX

100.0

%  

10,000

55,460

36.95

100.0

%  

Shops at Three Corners

Houston-The Woodlands-Sugar Land, TX

70.0

%  

(1)

176,380

282,613

15.84

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

17.59

96.3

%  

Food-A-Rama

CVS, Family Dollar, dd's Discount

The Centre at Post Oak

Houston-The Woodlands-Sugar Land, TX

100.0

%  

183,940

183,940

39.89

97.0

%  

Marshalls, Old Navy, Grand Lux Café, Nordstrom Rack, Arhaus

The Shops at Hilshire Village

Houston-The Woodlands-Sugar Land, TX

100.0

%  

119,009

119,009

16.04

97.6

%  

Kroger

Walgreens

Tomball Marketplace

Houston-The Woodlands-Sugar Land, TX

100.0

%  

168,724

326,545

20.27

83.6

%  

(Academy), (Kohl's), Ross Dress For Less, Marshalls

Village Plaza at Bunker Hill

Houston-The Woodlands-Sugar Land, TX

100.0

%  

491,686

491,686

26.69

97.5

%  

H-E-B

PetSmart, Academy, Nordstrom Rack, Burlington, Ross Dress for Less

West Gray

Houston-The Woodlands-Sugar Land, TX

100.0

%  

36,900

36,900

27.43

68.8

%

Westchase Shopping Center

Houston-The Woodlands-Sugar Land, TX

100.0

%  

218,756

347,475

18.37

78.2

%

Whole Foods Market

(Target), Ross Dress for Less, Petco

Westhill Village Shopping Center

Houston-The Woodlands-Sugar Land, TX

100.0

%  

130,851

130,851

19.21

93.8

%

Ross Dress for Less, Office Depot, 99 Cents Only

Independence Plaza

Laredo, TX

100.0

%  

347,339

347,339

14.65

99.4

%

H-E-B

T.J. Maxx, Ross Dress for Less, Hobby Lobby, Petco, Ulta Beauty

North Creek Plaza

Laredo, TX

100.0

%  

242,290

484,157

15.29

91.7

%

(H-E-B)

(Target), Marshalls, Old Navy, Best Buy, HomeGoods

Plantation Centre

Laredo, TX

100.0

%  

136,487

144,129

18.06

99.0

%

H-E-B

Las Tiendas Plaza

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)

143,976

500,084

13.22

86.2

%

(Target), Dick's Sporting Goods, Conn's, Ross Dress for Less, Marshalls, Office Depot, (HomeGoods), (Forever 21)

Market at Nolana

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)

20,569

245,057

22.42

89.1

%

(Walmart Supercenter)

Market at Sharyland Place

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)

53,956

301,174

19.45

95.4

%

(Walmart Supercenter)

Kohl's, Dollar Tree

McAllen Center

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)

51,851

103,702

N/A

100.0

%

Xtreme Jump

Northcross

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)

37,383

74,766

19.29

89.8

%

Barnes & Noble

Old Navy Building

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)(4)

7,500

15,000

N/A

100.0

%

Old Navy

Page 36


    

    

    

    

    

    

    

    

Average

    

    

    

Owned

Foot

Base Rent

Occupancy

 

Center

CBSA

 %

Notes

Owned GLA

Total GLA

(ABR)

%

Grocer Anchor

Other Anchors    ( ) indicates owned by others

Sharyland Towne Crossing

McAllen-Edinburg-Mission, TX

50.0

%  

(1)(3)

180,444

492,797

15.79

96.9

%

H-E-B

(Target), T.J. Maxx, Petco, Office Depot, Ross Dress for Less

Trenton Crossing

McAllen-Edinburg-Mission, TX

100.0

%  

265,760

570,921

13.94

76.7

%

(Target), (Kohl's), Hobby Lobby, Ross Dress for Less, Marshalls, PetSmart

Starr Plaza

Rio Grande City, TX

50.0

%  

(1)(3)

88,347

176,694

15.45

73.3

%

H-E-B

Fiesta Trails

San Antonio-New Braunfels, TX

100.0

%  

418,020

498,020

15.13

66.7

%

(H-E-B)

Marshalls, Bob Mills Furniture, Petco

Stevens Ranch

San Antonio-New Braunfels, TX

50.0

%  

(1)

10,656

21,312

30.22

88.5

%

(H-E-B)

The Shoppes at Wilderness Oaks

San Antonio-New Braunfels, TX

100.0

%  

20,081

20,081

28.48

48.8

%

Thousand Oaks Shopping Center

San Antonio-New Braunfels, TX

15.0

%  

(1)

24,271

161,807

13.23

81.3

%

H-E-B

Tuesday Morning

Texas Total:

# of Properties:

 

48

 

  

 

  

 

5,817,512

9,109,048

19.62

 

90.7

%  

Virginia

  

 

  

 

  

 

  

 

  

 

  

 

  

 

Hilltop Village Center

Washington-Arlington-Alexandria, DC-VA-MD-WV

  

 

100.0

%  

(5)

 

250,811

250,811

36.61

 

98.0

%  

Wegmans

L.A. Fitness

Virginia Total:

# of Properties:

1

 

  

 

  

 

250,811

250,811

36.61

 

98.0

%  

  

 

  

Washington

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

2200 Westlake

Seattle-Tacoma-Bellevue, WA

 

  

 

69.4

%  

(1)(3)

 

60,366

87,014

38.90

 

98.5

%  

Whole Foods

Covington Esplanade

Seattle-Tacoma-Bellevue, WA

 

  

 

100.0

%  

 

187,388

187,388

34.56

 

96.6

%  

The Home Depot

Meridian Town Center

Seattle-Tacoma-Bellevue, WA

20.0

%  

(1)(3)

15,533

143,236

18.48

100.0

%  

(Safeway)

Jo-Ann Fabric, Tuesday Morning

Queen Anne Marketplace

Seattle-Tacoma-Bellevue, WA

51.0

%  

(1)(3)

41,290

80,961

35.86

100.0

%  

Metropolitan Market

Bartell's Drug

Rainier Square Plaza

Seattle-Tacoma-Bellevue, WA

20.0

%  

(1)(3)

22,347

111,735

21.90

97.1

%  

Safeway

Ross Dress for Less

South Hill Center

Seattle-Tacoma-Bellevue, WA

20.0

%  

(1)(3)

26,802

134,010

17.17

100.0

%  

Bed Bath & Beyond, Ross Dress for Less, Best Buy

The Whittaker

Seattle-Tacoma-Bellevue, WA

100.0

%  

63,663

63,663

36.01

100.0

%  

Whole Foods

Washington Total:

# of Properties:

 

7

 

  

 

  

 

417,389

808,007

32.47

 

98.1

%  

Total Operating Properties

# of Properties:

157

20,490,997

29,986,432

20.43

92.9

%

New Development

Virginia

Centro Arlington

Washington-Arlington-Alexandria, DC-VA-MD-WV

90.0

%

(1)(2)(3)

65,172

72,413

Harris Teeter

West Alex

Washington-Arlington-Alexandria, DC-VA-MD-WV

100.0

%

(2)

125,539

125,539

Harris Teeter

Virginia Total:

# of Properties:

2

190,711

197,952

Total New Developments

# of Properties:

2

190,711

197,952

Operating & New Development Properties

# of Properties:

159

20,681,708

30,184,384

Page 37


    

    

    

    

    

    

    

    

Average

    

    

    

Owned

Foot

Base Rent

Occupancy

 

Center

CBSA

 %

Notes

Owned GLA

Total GLA

(ABR)

%

Grocer Anchor

Other Anchors    ( ) indicates owned by others

Unimproved Land

Arizona

Lon Adams Rd. at Tangerine Farms Rd., Marana

422,532

Arizona Total:

422,532

Colorado

Highway 85 and Highway 285, Sheridan

165,964

Colorado Total:

165,964

Florida

SR 207 at Rolling Hills Dr., St. Augustine

69,696

State Road 100 & Belle Terre Parkway, Palm Coast

292,288

Florida Total:

361,984

Georgia

NWC South Fulton Pkwy. @ Hwy. 92, Union City

970,604

Georgia Total:

970,604

North Carolina

Capital Blvd & Stadium Drive, Wake Forest

95,354

Highway 17 and Highway 210, Surf City

477,810

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

911,929

North Carolina Total:

1,485,093

Texas

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

243,065

Culebra Road and Westwood Loop, San Antonio

60,984

East Orem, Houston

121,968

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

47,437

Highway 3 at Highway 1765, Texas City

200,812

Nolana Ave. and 29th St., McAllen

163,350

Northwest Freeway at Gessner, Houston

43,396

Rock Prairie Rd. at Hwy. 6, College Station

157,687

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

396,962

Texas Total:

8,116,727

Total Unimproved Land

11,522,904

Center

    

Property Covered

    

Max Possible Term

Ground Lease Commitments

 

  

 

  

Blalock Market at I-10

 

Entire Center

3/31/2039

Camelback Village Square

 

Entire Center

6/30/2094

Highland Square

 

Entire Center

10/31/2044

Phillips Crossing

 

Entire Center

12/31/2085

River Point at Sheridan

 

Part of Center

11/27/2086

Rock Prairie

 

Part of Center

12/31/2081

Shoppes at Memorial Villages

 

Part of Center

5/31/2043

Six Forks Station

 

Entire Center

6/30/2063

Pike Center (1)

 

Entire Center

5/31/2059

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

This list excludes one ground lease where we only lease parking area.

Page 38


Other Topics of Interest


Weingarten Realty Investors

Share Repurchase Summary

As of December 31, 2020

(in thousands, except share prices)

Quarter

# of Shares

Avg. Share Price

Gross Purchase

Q1 2020

847

$

21.47

$

18,194

Q2 2020

-

-

-

Q3 2020

-

-

-

Q4 2020

832

16.66

13,863

YTD 2020

1,679

$

19.09

$

32,057

Page 40


Weingarten Realty Investors

COVID-19 Impact – Tenant Status

As of February 12, 2021

(at pro rata share)

Percent of Annualized Base Rent(1)

Q3 Cash Payments Received(2)

Q4 Cash Payments Received(2)

January Cash Payments Received(2)

Essential & Restaurants

Supermarkets

14

%

100

%

100

%

99

%

Quick Service Restaurants

10

%

91

%

90

%

90

%

Full Service Restaurants

9

%

84

%

84

%

85

%

Medical

6

%

99

%

99

%

99

%

Auto and Other Essentials

5

%

94

%

94

%

92

%

Pet Stores and Services

4

%

100

%

100

%

100

%

Bank / Financial Service

4

%

100

%

100

%

100

%

General Merchandise (Dollar Stores)

2

%

99

%

99

%

98

%

Home Improvement

2

%

100

%

100

%

99

%

Sporting Goods

2

%

93

%

100

%

99

%

Drugstores

2

%

98

%

98

%

97

%

Liquor and Wine

1

%

100

%

100

%

100

%

Electronics

1

%

100

%

100

%

100

%

Office

1

%

99

%

100

%

98

%

Total Essential

63

%

95

%

96

%

95

%

Non-essential

Services

11

%

94

%

94

%

90

%

Discount Apparel

8

%

85

%

89

%

97

%

Home Furnishings

4

%

95

%

98

%

99

%

Health Club

3

%

75

%

76

%

61

%

Some Apparel

3

%

89

%

93

%

94

%

Craft

2

%

99

%

97

%

97

%

Beauty Supplies

1

%

97

%

98

%

97

%

Recreation/Entertainment

1

%

91

%

87

%

85

%

Movie Theaters

1

%

12

%

29

%

30

%

Footwear

1

%

97

%

100

%

97

%

Books

1

%

100

%

100

%

100

%

Party Supplies

1

%

80

%

99

%

100

%

Other

0

%

95

%

93

%

91

%

Total Non-Essential

37

%

89

%

91

%

90

%

Cash Collected

100

%

93

%

94

%

93

%

Signed Deferrals

4

%

2

%

1

%

Abatements

1

%

1

%

1

%

Cash Collected + Deferral and Abatements

98

%

97

%

95

%

Tenant Size

Percent of Annualized Base Rent(1)

Q3 Cash Payments Received(2)

Q4 Cash Payments Received(2)

January Cash Payments Received(2)

Anchors (> 10K SF)

45

%

94

%

95

%

95

%

Mid Tier (5K - 10K SF)

13

%

91

%

91

%

93

%

National / Regional Small Shops (<5K SF)

23

%

95

%

96

%

95

%

Local Small Shops (<5K SF)

19

%

89

%

90

%

87

%

Cash Collected

100

%

93

%

94

%

93

%

Business Type(3)

Percent of Annualized Base Rent(1)

Q3 Cash Payments Received(2)

Q4 Cash Payments Received(2)

January Cash Payments Received(2)

Essential & Restaurants

63

%

95

%

96

%

95

%

Non-essential

37

%

89

%

91

%

90

%

Cash Collected

100

%

93

%

94

%

93

%

(1) Commenced occupancy as of December 31, 2020.

(2) Based upon information as of February 12, 2021.

(3) Definitions can vary by location. This represents the definition of a majority of the municipalities in which centers are located.

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 41


Weingarten Realty Investors

Schedule of Uncollectible Revenue(1)

(in thousands)

Uncollectible Revenue (Contra Revenue)/Recoveries included in Supplemental Income Statement Detail (page 7)
(as Reported)

Three Months Ended

Twelve Months Ended

December 31, 

December 31, 

2020

2019

$ Change

2020

2019

$ Change

 

  

 

  

 

  

 

  

 

  

 

  

Base Minimum Rent and Tenant Reimbursements, net

$

(3,015)

$

(364)

 

$

(2,651)

$

(21,072)

$

74

 

$

(21,146)

Straight Line Rent, net

 

(2,926)

 

(371)

 

 

(2,555)

 

(15,043)

 

(642)

 

 

(14,401)

Percentage Rent, net

 

 

(145)

 

 

145

 

 

(145)

 

 

145

Impact to Rentals, net

$

(5,941)

$

(880)

 

$

(5,061)

$

(36,115)

$

(713)

 

$

(35,402)

Impact from Cash Basis Tenants

$

792

$

 

$

792

$

(2,804)

$

 

$

(2,804)

Uncollectible Revenue (Contra Revenue)/Recoveries
(at Prorata Share)

Three Months Ended

Twelve Months Ended

December 31, 

December 31, 

2020

2019

$ Change

2020

2019

$ Change

 

  

 

  

 

  

 

  

 

  

 

  

Base Minimum Rent and Tenant Reimbursements, net

$

(3,154)

$

(436)

 

$

(2,718)

$

(22,321)

$

53

 

$

(22,374)

Straight Line Rent, net

 

(2,980)

 

(374)

 

(2,606)

 

(15,475)

 

(695)

 

(14,780)

Percentage Rent, net

(1)

(136)

135

(1)

(145)

144

Impact to Rentals, net

$

(6,135)

$

(946)

 

$

(5,189)

$

(37,797)

$

(787)

 

$

(37,010)

Impact from Cash Basis Tenants

$

778

$

$

778

$

(3,155)

$

$

(3,155)

Same Property Net Operating Income - Uncollectible Revenue (Contra Revenue)/Recoveries (page 30)
(at Prorata Share)

Three Months Ended

Twelve Months Ended

December 31, 

December 31, 

2020

2019

$ Change

2020

2019

$ Change

 

  

 

  

 

  

 

  

 

  

 

  

Minimum Rent and Tenant Reimbursements, net

$

(3,683)

$

 

$

(3,683)

$

(14,437)

$

 

$

(14,437)

Uncollectible Revenue Reserve

 

730

 

(177)

 

907

 

(7,600)

 

86

 

(7,686)

Impact to SPNOI

$

(2,953)

$

(177)

 

$

(2,776)

$

(22,037)

$

86

 

$

(22,123)

Impact from Cash Basis Tenants

$

930

$

$

930

$

(1,976)

$

$

(1,976)

(1) - Uncollectible revenues includes both lease related reserves and write-offs.

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 42


Weingarten Realty Investors

Ground Lease Summary

December 31, 2020

(at pro rata share)

(in thousands, except number of leases)

Number

of

ABR

Use Description

    

Leases

    

GLA

    

ABR

    

$/SF

Home Improvement

 

2

248

$

1,154

$

4.65

Discount Department Store

 

9

648

 

3,997

 

6.17

Full-Service Restaurant

 

25

127

 

2,789

 

21.96

Fast Food

 

46

134

 

4,343

 

32.41

Bank

 

29

98

 

4,564

 

46.57

Supermarket

 

13

716

 

6,420

 

8.97

Pharmacy

 

6

79

 

847

 

10.72

Theater

 

1

55

 

102

1.85

Gas Station

 

16

37

 

1,649

 

44.57

Other

 

14

170

 

3,521

 

20.71

Total

 

161

 

2,312

$

29,386

$

12.71

Notes:

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 43