ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TEXAS | 74-1464203 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
2600 Citadel Plaza Drive | |
P.O. Box 924133 | |
Houston, Texas | 77292-4133 |
(Address of principal executive offices) | (Zip Code) |
(713) 866-6000 | ||
(Registrant's telephone number) | ||
Large accelerated filer ý | Accelerated filer ¨ |
Non-accelerated filer ¨ | Smaller reporting company ¨ |
(Do not check if a smaller reporting company) |
PART I. | Financial Information: | Page Number | |
Item 1. | |||
Item 2. | |||
Item 3. | |||
Item 4. | |||
PART II. | Other Information: | ||
Item 1. | |||
Item 1A. | |||
Item 2. | |||
Item 3. | |||
Item 4. | |||
Item 5. | |||
Item 6. | |||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Revenues: | |||||||||||||||
Rentals, net | $ | 126,406 | $ | 119,746 | $ | 363,770 | $ | 347,882 | |||||||
Other | 3,139 | 3,123 | 8,444 | 11,123 | |||||||||||
Total | 129,545 | 122,869 | 372,214 | 359,005 | |||||||||||
Expenses: | |||||||||||||||
Depreciation and amortization | 36,623 | 33,487 | 103,909 | 98,489 | |||||||||||
Operating | 26,583 | 22,494 | 73,088 | 66,777 | |||||||||||
Real estate taxes, net | 15,259 | 14,658 | 43,557 | 42,054 | |||||||||||
Impairment loss | 159 | 31,658 | 9,908 | 51,319 | |||||||||||
General and administrative | 6,421 | 5,762 | 21,105 | 18,898 | |||||||||||
Total | 85,045 | 108,059 | 251,567 | 277,537 | |||||||||||
Operating Income | 44,500 | 14,810 | 120,647 | 81,468 | |||||||||||
Interest Expense, net | (28,109 | ) | (35,475 | ) | (88,587 | ) | (108,268 | ) | |||||||
Interest and Other Income (Loss), net | 1,818 | (494 | ) | 4,786 | 2,984 | ||||||||||
Gain on Sale of Real Estate Joint Venture and Partnership Interests | — | — | 5,562 | — | |||||||||||
Equity in Earnings (Losses) of Real Estate Joint Ventures and Partnerships, net | 4,905 | (3,034 | ) | (6,715 | ) | 3,942 | |||||||||
Gain on Acquisition | 1,869 | — | 1,869 | — | |||||||||||
(Provision) Benefit for Income Taxes | (733 | ) | (471 | ) | (462 | ) | 67 | ||||||||
Income (Loss) from Continuing Operations | 24,250 | (24,664 | ) | 37,100 | (19,807 | ) | |||||||||
Operating Income (Loss) from Discontinued Operations | 2,636 | (12,272 | ) | 9,763 | 1,802 | ||||||||||
Gain on Sale of Property from Discontinued Operations | 14,826 | 586 | 49,724 | 586 | |||||||||||
Income (Loss) from Discontinued Operations | 17,462 | (11,686 | ) | 59,487 | 2,388 | ||||||||||
Gain on Sale of Property | 335 | 392 | 859 | 1,588 | |||||||||||
Net Income (Loss) | 42,047 | (35,958 | ) | 97,446 | (15,831 | ) | |||||||||
Less: Net (Income) Loss Attributable to Noncontrolling Interests | (1,774 | ) | 2,738 | (4,557 | ) | 410 | |||||||||
Net Income (Loss) Adjusted for Noncontrolling Interests | 40,273 | (33,220 | ) | 92,889 | (15,421 | ) | |||||||||
Dividends on Preferred Shares | (8,869 | ) | (8,869 | ) | (26,607 | ) | (26,607 | ) | |||||||
Net Income (Loss) Attributable to Common Shareholders | $ | 31,404 | $ | (42,089 | ) | $ | 66,282 | $ | (42,028 | ) | |||||
Earnings Per Common Share - Basic: | |||||||||||||||
Income (loss) from continuing operations attributable to common shareholders | $ | 0.12 | $ | (0.25 | ) | $ | 0.06 | $ | (0.37 | ) | |||||
Income (loss) from discontinued operations | 0.14 | (0.10 | ) | 0.49 | 0.02 | ||||||||||
Net income (loss) attributable to common shareholders | $ | 0.26 | $ | (0.35 | ) | $ | 0.55 | $ | (0.35 | ) | |||||
Earnings Per Common Share - Diluted: | |||||||||||||||
Income (loss) from continuing operations attributable to common shareholders | $ | 0.12 | $ | (0.25 | ) | $ | 0.05 | $ | (0.37 | ) | |||||
Income (loss) from discontinued operations | 0.14 | (0.10 | ) | 0.49 | 0.02 | ||||||||||
Net income (loss) attributable to common shareholders | $ | 0.26 | $ | (0.35 | ) | $ | 0.54 | $ | (0.35 | ) | |||||
Comprehensive Income (Loss): | |||||||||||||||
Net Income (Loss) | $ | 42,047 | $ | (35,958 | ) | $ | 97,446 | $ | (15,831 | ) | |||||
Net unrealized loss on derivatives | (49 | ) | (542 | ) | (181 | ) | (832 | ) | |||||||
Amortization of loss on derivatives | 664 | 654 | 1,985 | 1,892 | |||||||||||
Comprehensive Income (Loss) | 42,662 | (35,846 | ) | 99,250 | (14,771 | ) | |||||||||
Comprehensive (Income) Loss Attributable to Noncontrolling Interests | (1,774 | ) | 2,738 | (4,557 | ) | 410 | |||||||||
Comprehensive Income (Loss) Adjusted for Noncontrolling Interests | $ | 40,888 | $ | (33,108 | ) | $ | 94,693 | $ | (14,361 | ) |
September 30, 2012 | December 31, 2011 | ||||||
ASSETS | |||||||
Property | $ | 4,392,028 | $ | 4,688,526 | |||
Accumulated Depreciation | (1,013,294 | ) | (1,059,531 | ) | |||
Property Held for Sale, net | 73,404 | 73,241 | |||||
Property, net * | 3,452,138 | 3,702,236 | |||||
Investment in Real Estate Joint Ventures and Partnerships, net | 300,471 | 341,608 | |||||
Total | 3,752,609 | 4,043,844 | |||||
Notes Receivable from Real Estate Joint Ventures and Partnerships | 90,385 | 149,204 | |||||
Unamortized Debt and Lease Costs, net | 138,718 | 115,191 | |||||
Accrued Rent and Accounts Receivable (net of allowance for doubtful accounts of $11,693 in 2012 and $11,301 in 2011) * | 77,741 | 86,530 | |||||
Cash and Cash Equivalents * | 19,089 | 13,642 | |||||
Restricted Deposits and Mortgage Escrows | 13,813 | 11,144 | |||||
Other, net | 170,304 | 168,671 | |||||
Total Assets | $ | 4,262,659 | $ | 4,588,226 | |||
LIABILITIES AND EQUITY | |||||||
Debt, net * | $ | 2,227,419 | $ | 2,531,837 | |||
Accounts Payable and Accrued Expenses | 117,956 | 124,888 | |||||
Other, net | 120,433 | 107,919 | |||||
Total Liabilities | 2,465,808 | 2,764,644 | |||||
Commitments and Contingencies | — | — | |||||
Equity: | |||||||
Shareholders’ Equity: | |||||||
Preferred Shares of Beneficial Interest - par value, $.03 per share; shares authorized: 10,000 | |||||||
6.75% Series D cumulative redeemable preferred shares of beneficial interest; 100 shares issued and outstanding in 2012 and 2011; liquidation preference $75,000 | 3 | 3 | |||||
6.95% Series E cumulative redeemable preferred shares of beneficial interest; 29 shares issued and outstanding in 2012 and 2011; liquidation preference $72,500 | 1 | 1 | |||||
6.5% Series F cumulative redeemable preferred shares of beneficial interest; 140 shares issued and outstanding in 2012 and 2011; liquidation preference $350,000 | 4 | 4 | |||||
Common Shares of Beneficial Interest - par value, $.03 per share; shares authorized: 275,000; shares issued and outstanding: 121,350 in 2012 and 120,844 in 2011 | 3,658 | 3,641 | |||||
Additional Paid-In Capital | 1,997,230 | 1,983,978 | |||||
Net Income Less Than Accumulated Dividends | (343,688 | ) | (304,504 | ) | |||
Accumulated Other Comprehensive Loss | (25,939 | ) | (27,743 | ) | |||
Total Shareholders’ Equity | 1,631,269 | 1,655,380 | |||||
Noncontrolling Interests | 165,582 | 168,202 | |||||
Total Equity | 1,796,851 | 1,823,582 | |||||
Total Liabilities and Equity | $ | 4,262,659 | $ | 4,588,226 | |||
* Consolidated Variable Interest Entities’ Assets and Liabilities included in the above balances (See Note 17): | |||||||
Property, net | $ | 226,235 | $ | 230,159 | |||
Accrued Rent and Accounts Receivable, net | 8,664 | 8,564 | |||||
Cash and Cash Equivalents | 10,309 | 11,382 | |||||
Debt, net | 277,156 | 279,301 |
WEINGARTEN REALTY INVESTORS CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In thousands) | |||||||
Nine Months Ended September 30, | |||||||
2012 | 2011 | ||||||
Cash Flows from Operating Activities: | |||||||
Net Income (Loss) | $ | 97,446 | $ | (15,831 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||
Depreciation and amortization | 110,300 | 118,833 | |||||
Amortization of deferred financing costs and debt discount | 386 | 5,072 | |||||
Impairment loss | 15,410 | 72,739 | |||||
Equity in losses (earnings) of real estate joint ventures and partnerships, net | 6,715 | (3,942 | ) | ||||
Gain on acquisition | (1,869 | ) | (4,559 | ) | |||
Gain on sale of property | (50,583 | ) | (2,174 | ) | |||
Gain on sale of real estate joint venture and partnership interests | (5,562 | ) | — | ||||
Distributions of income from real estate joint ventures and partnerships, net | 2,160 | 1,775 | |||||
Changes in accrued rent and accounts receivable, net | 2,095 | 9,270 | |||||
Changes in other assets, net | (17,740 | ) | (17,856 | ) | |||
Changes in accounts payable, accrued expenses and other liabilities, net | (7,021 | ) | (18,853 | ) | |||
Other, net | 10,472 | 8,211 | |||||
Net cash provided by operating activities | 162,209 | 152,685 | |||||
Cash Flows from Investing Activities: | |||||||
Acquisition of real estate and land | (196,801 | ) | (48,238 | ) | |||
Development and capital improvements | (68,345 | ) | (66,384 | ) | |||
Proceeds from sale of property and real estate equity investments, net | 480,502 | 52,549 | |||||
Change in restricted deposits and mortgage escrows | 50 | (668 | ) | ||||
Notes receivable from real estate joint ventures and partnerships and other receivables: | |||||||
Advances | (6,468 | ) | (2,756 | ) | |||
Collections | 74,296 | 14,980 | |||||
Real estate joint ventures and partnerships: | |||||||
Investments | (8,445 | ) | (18,583 | ) | |||
Distributions of capital | 31,910 | 13,714 | |||||
Proceeds from tax increment revenue bonds | — | 16,545 | |||||
Net cash provided by (used in) investing activities | 306,699 | (38,841 | ) | ||||
Cash Flows from Financing Activities: | |||||||
Proceeds from issuance of: | |||||||
Debt | — | 215,750 | |||||
Common shares of beneficial interest, net | 4,753 | 3,935 | |||||
Principal payments of debt | (412,091 | ) | (317,559 | ) | |||
Changes in unsecured revolving credit facilities | 83,500 | 115,300 | |||||
Common and preferred dividends paid | (130,105 | ) | (124,277 | ) | |||
Debt issuance costs paid | (1,735 | ) | (3,850 | ) | |||
Distributions to noncontrolling interests | (10,119 | ) | (9,562 | ) | |||
Contributions from noncontrolling interests | 2,123 | 3,717 | |||||
Other, net | 213 | (976 | ) | ||||
Net cash used in financing activities | (463,461 | ) | (117,522 | ) | |||
Net increase (decrease) in cash and cash equivalents | 5,447 | (3,678 | ) | ||||
Cash and cash equivalents at January 1 | 13,642 | 23,859 | |||||
Cash and cash equivalents at September 30 | $ | 19,089 | $ | 20,181 | |||
Interest paid during the period (net of amount capitalized of $2,394 and $1,485, respectively) | $ | 98,024 | $ | 117,388 | |||
Income taxes paid during the period | $ | 1,548 | $ | 1,578 |
Preferred Shares of Beneficial Interest | Common Shares of Beneficial Interest | Additional Paid-In Capital | Net Income Less Than Accumulated Dividends | Accumulated Other Comprehensive Loss | Noncontrolling Interests | Total | |||||||||||||||||||||
Balance, January 1, 2011 | $ | 8 | $ | 3,630 | $ | 1,969,905 | $ | (151,780 | ) | $ | (21,774 | ) | $ | 180,268 | $ | 1,980,257 | |||||||||||
Net loss | (15,421 | ) | (410 | ) | (15,831 | ) | |||||||||||||||||||||
Shares issued under benefit plans | 11 | 8,736 | 8,747 | ||||||||||||||||||||||||
Dividends declared – common shares (1) | (99,638 | ) | (99,638 | ) | |||||||||||||||||||||||
Dividends declared – preferred shares (2) | (24,639 | ) | (24,639 | ) | |||||||||||||||||||||||
Distributions to noncontrolling interests | (9,562 | ) | (9,562 | ) | |||||||||||||||||||||||
Contributions from noncontrolling interests | 3,717 | 3,717 | |||||||||||||||||||||||||
Other comprehensive income | 1,060 | 1,060 | |||||||||||||||||||||||||
Other, net | 3,477 | (1,968 | ) | (2,898 | ) | (1,389 | ) | ||||||||||||||||||||
Balance, September 30, 2011 | $ | 8 | $ | 3,641 | $ | 1,982,118 | $ | (293,446 | ) | $ | (20,714 | ) | $ | 171,115 | $ | 1,842,722 | |||||||||||
Balance, January 1, 2012 | $ | 8 | $ | 3,641 | $ | 1,983,978 | $ | (304,504 | ) | $ | (27,743 | ) | $ | 168,202 | $ | 1,823,582 | |||||||||||
Net income | 92,889 | 4,557 | 97,446 | ||||||||||||||||||||||||
Shares issued under benefit plans | 17 | 11,486 | 11,503 | ||||||||||||||||||||||||
Dividends declared – common shares (1) | (105,466 | ) | (105,466 | ) | |||||||||||||||||||||||
Dividends declared – preferred shares (2) | (24,639 | ) | (24,639 | ) | |||||||||||||||||||||||
Distributions to noncontrolling interests | (10,119 | ) | (10,119 | ) | |||||||||||||||||||||||
Contributions from noncontrolling interests | 2,123 | 2,123 | |||||||||||||||||||||||||
Other comprehensive income | 1,804 | 1,804 | |||||||||||||||||||||||||
Other, net | 1,766 | (1,968 | ) | 819 | 617 | ||||||||||||||||||||||
Balance, September 30, 2012 | $ | 8 | $ | 3,658 | $ | 1,997,230 | $ | (343,688 | ) | $ | (25,939 | ) | $ | 165,582 | $ | 1,796,851 |
(1) | Common dividend per share was $0.870 and $0.825 for the nine months ended September 30, 2012 and 2011, respectively. |
(2) | Series D, E and F preferred dividend per share was $37.97, $130.31 and $121.88, respectively, for both the nine months ended September 30, 2012 and 2011. |
September 30, 2012 | December 31, 2011 | ||||||
Restricted cash | $ | 4,262 | $ | 3,169 | |||
Mortgage escrows | 9,551 | 7,975 | |||||
Total | $ | 13,813 | $ | 11,144 |
September 30, 2012 | December 31, 2011 | ||||||
Derivatives | $ | 8,212 | $ | 10,016 | |||
Retirement liability | 17,727 | 17,727 | |||||
Total | $ | 25,939 | $ | 27,743 |
September 30, 2012 | December 31, 2011 | ||||||
Land | $ | 873,448 | $ | 918,627 | |||
Land held for development | 123,615 | 124,528 | |||||
Land under development | 16,485 | 20,281 | |||||
Buildings and improvements | 3,314,307 | 3,557,173 | |||||
Construction in-progress | 64,173 | 67,917 | |||||
Total | $ | 4,392,028 | $ | 4,688,526 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Interest | $ | 800 | $ | 831 | $ | 2,394 | $ | 1,485 | |||||||
Real estate taxes | 60 | 160 | 306 | 243 | |||||||||||
Total | $ | 860 | $ | 991 | $ | 2,700 | $ | 1,728 |
September 30, 2012 | December 31, 2011 | ||||||
Combined Condensed Balance Sheets | |||||||
Assets | |||||||
Property | $ | 1,769,303 | $ | 2,108,745 | |||
Accumulated depreciation | (295,670 | ) | (296,496 | ) | |||
Property, net | 1,473,633 | 1,812,249 | |||||
Other assets, net | 166,697 | 173,130 | |||||
Total Assets | $ | 1,640,330 | $ | 1,985,379 | |||
Liabilities and Equity | |||||||
Debt, net (primarily mortgages payable) | $ | 515,978 | $ | 556,920 | |||
Amounts payable to Weingarten Realty Investors and affiliates | 109,715 | 170,007 | |||||
Other liabilities, net | 43,638 | 41,907 | |||||
Total Liabilities | 669,331 | 768,834 | |||||
Accumulated equity | 970,999 | 1,216,545 | |||||
Total Liabilities and Equity | $ | 1,640,330 | $ | 1,985,379 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Combined Condensed Statements of Operations | |||||||||||||||
Revenues, net | $ | 49,726 | $ | 52,501 | $ | 149,599 | $ | 154,693 | |||||||
Expenses: | |||||||||||||||
Depreciation and amortization | 15,071 | 16,507 | 46,688 | 51,051 | |||||||||||
Interest, net | 8,956 | 9,557 | 27,003 | 28,394 | |||||||||||
Operating | 9,069 | 8,961 | 26,265 | 26,791 | |||||||||||
Real estate taxes, net | 6,322 | 6,001 | 18,719 | 18,607 | |||||||||||
General and administrative | 420 | 865 | 1,006 | 2,834 | |||||||||||
Provision for income taxes | 81 | 85 | 249 | 286 | |||||||||||
Impairment loss | 283 | 26,718 | 96,781 | 28,776 | |||||||||||
Total | 40,202 | 68,694 | 216,711 | 156,739 | |||||||||||
Gain (loss) on sale of property | 2,177 | — | 2,423 | (21 | ) | ||||||||||
Net income (loss) | $ | 11,701 | $ | (16,193 | ) | $ | (64,689 | ) | $ | (2,067 | ) |
September 30, 2012 | December 31, 2011 | ||||||
Debt payable to 2038 at 2.6% to 8.8% in 2012 and 1.5% to 8.8% in 2011 | $ | 1,881,013 | $ | 2,268,668 | |||
Unsecured notes payable under revolving credit facilities | 250,000 | 166,500 | |||||
Debt service guaranty liability | 74,075 | 74,075 | |||||
Obligations under capital leases | 21,000 | 21,000 | |||||
Industrial revenue bonds payable to 2015 at 2.4% | 1,331 | 1,594 | |||||
Total | $ | 2,227,419 | $ | 2,531,837 |
September 30, 2012 | December 31, 2011 | ||||||
As to interest rate (including the effects of interest rate contracts): | |||||||
Fixed-rate debt | $ | 1,831,791 | $ | 2,014,834 | |||
Variable-rate debt | 395,628 | 517,003 | |||||
Total | $ | 2,227,419 | $ | 2,531,837 | |||
As to collateralization: | |||||||
Unsecured debt | $ | 1,254,804 | $ | 1,510,932 | |||
Secured debt | 972,615 | 1,020,905 | |||||
Total | $ | 2,227,419 | $ | 2,531,837 |
September 30, 2012 | December 31, 2011 | ||||||
Unsecured revolving credit facility: | |||||||
Balance outstanding | $ | 250,000 | $ | 145,000 | |||
Available balance | 247,571 | 351,571 | |||||
Letter of credit outstanding under facility | 2,429 | 3,429 | |||||
Variable interest rate (excluding facility fee) | 1.2 | % | 1.3 | % | |||
Unsecured and uncommitted overnight facility: | |||||||
Balance outstanding | $ | — | $ | 21,500 | |||
Variable interest rate | — | % | 1.5 | % | |||
Both facilities: | |||||||
Maximum balance outstanding during the year | $ | 303,100 | $ | 330,700 | |||
Weighted average balance | 194,410 | 151,814 | |||||
Year-to-date weighted average interest rate (excluding facility fee) | 1.3 | % | 1.5 | % |
2012 remaining (1) | $ | 127,624 | |
2013 | 315,520 | ||
2014 | 474,292 | ||
2015 | 275,999 | ||
2016 | 231,661 | ||
2017 | 142,096 | ||
2018 | 64,441 | ||
2019 (2) | 153,724 | ||
2020 | 3,746 | ||
2021 | 2,763 | ||
Thereafter | 64,470 | ||
Total | $ | 1,856,336 |
(1) | Includes $54.1 million of our 3.95% convertible senior unsecured notes outstanding due 2026, which were called by us with a redemption date of November 8, 2012. |
(2) | Includes $100.0 million of our 8.1% senior unsecured notes due 2019 which may be redeemed by us at any time on or after September 2014 at our option. |
Assets | Liabilities | ||||||||||
Balance Sheet Location | Amount | Balance Sheet Location | Amount | ||||||||
Designated Hedges: | |||||||||||
September 30, 2012 | Other Assets, net | $ | 10,852 | Other Liabilities, net | $ | 827 | |||||
December 31, 2011 | Other Assets, net | 10,816 | Other Liabilities, net | 674 |
Derivatives Hedging Relationships | Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivative (Effective Portion) | Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income | Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion) | Location of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | Amount of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | |||||||||||
Three Months Ended September 30, 2012 | $ | 49 | Interest expense, net | $ | (664 | ) | Interest expense, net | $ | — | |||||||
Nine Months Ended September 30, 2012 | 181 | Interest expense, net | (1,985 | ) | Interest expense, net | — | ||||||||||
Three Months Ended September 30, 2011 | 542 | Interest expense, net | (654 | ) | Interest expense, net | — | ||||||||||
Nine Months Ended September 30, 2011 | 844 | Interest expense, net | (1,892 | ) | Interest expense, net | (12 | ) |
Gain (Loss) on Contracts | Gain (Loss) on Borrowings | Gain (Loss) Recognized in Income | |||||||||
Three Months Ended September 30, 2012 | |||||||||||
Interest expense, net | $ | 3 | $ | (3 | ) | $ | — | ||||
Nine Months Ended September 30, 2012 | |||||||||||
Interest expense, net | 64 | (64 | ) | — | |||||||
Three Months Ended September 30, 2011 | |||||||||||
Interest expense, net | 3,562 | (3,562 | ) | — | |||||||
Nine Months Ended September 30, 2011 | |||||||||||
Interest expense, net | 4,056 | (4,056 | ) | — |
Derivatives Hedging Relationships | Location of Gain (Loss) Recognized in Income on Derivative | Amount of Gain (Loss) Recognized in Income on Derivative | Location of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | Amount of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | ||||||||
Three Months Ended September 30, 2012 | Interest expense, net | $ | 1,004 | Interest expense, net | $ | — | ||||||
Nine Months Ended September 30, 2012 | Interest expense, net | 3,065 | Interest expense, net | — | ||||||||
Three Months Ended September 30, 2011 | Interest expense, net | 4,577 | Interest expense, net | — | ||||||||
Nine Months Ended September 30, 2011 | Interest expense, net | 7,149 | Interest expense, net | — |
Nine Months Ended September 30, | |||||||
2012 | 2011 | ||||||
Net income (loss) adjusted for noncontrolling interests | $ | 92,889 | $ | (15,421 | ) | ||
Transfers from the noncontrolling interests: | |||||||
Net increase in equity for the acquisition of noncontrolling interests | — | 1,668 | |||||
Change from net income (loss) adjusted for noncontrolling interests and transfers from the noncontrolling interests | $ | 92,889 | $ | (13,753 | ) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Continuing operations: | |||||||||||||||
Land held for development and undeveloped land (1) | $ | — | $ | 23,646 | $ | — | $ | 23,646 | |||||||
Property marketed for sale or sold (2) | 159 | 6,538 | 3,300 | 7,462 | |||||||||||
Investments in real estate joint ventures and partnerships (3) | — | 1,474 | 6,608 | 1,474 | |||||||||||
Tax increment revenue bonds (4) | — | — | — | 18,737 | |||||||||||
Total reported in continuing operations | 159 | 31,658 | 9,908 | 51,319 | |||||||||||
Discontinued operations: | |||||||||||||||
Property held for sale or sold (5) | 177 | 18,531 | 5,502 | 21,420 | |||||||||||
Total impairment charges | 336 | 50,189 | 15,410 | 72,739 | |||||||||||
Other financial statement captions impacted by impairment: | |||||||||||||||
Equity in losses of real estate joint ventures and partnerships, net | 57 | 6,912 | 19,946 | 7,022 | |||||||||||
Net loss attributable to noncontrolling interests | — | (4,459 | ) | — | (4,459 | ) | |||||||||
Net impact of impairment charges | $ | 393 | $ | 52,642 | $ | 35,356 | $ | 75,302 |
(1) | Impairment was prompted by changes in management's plans for these properties, recent comparable market transactions and/or a change in market conditions. |
(2) | These charges resulted from changes in management’s plans for these properties, primarily the marketing of these properties for sale. Also included in this caption are impairments associated with dispositions that did not qualify to be reported in discontinued operations. |
(3) | Amounts reported in 2012 are based on third party offers to buy our interests in industrial real estate joint ventures. |
(4) | During 2011, the tax increment revenue bonds were remarketed by the Agency. All of the outstanding bonds were recalled, and new bonds were issued. We recorded an $18.7 million net credit loss on the exchange of bonds associated with our investment in the subordinated tax increment revenue bonds. |
(5) | Amounts reported in 2012 are based on third party offers. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Revenues, net | $ | 4,915 | $ | 20,499 | $ | 36,938 | $ | 61,292 | |||||||
Depreciation and amortization | (318 | ) | (6,784 | ) | (6,391 | ) | (20,344 | ) | |||||||
Operating expenses | (783 | ) | (3,772 | ) | (6,892 | ) | (10,901 | ) | |||||||
Real estate taxes, net | (653 | ) | (3,330 | ) | (5,294 | ) | (9,259 | ) | |||||||
Impairment loss | (177 | ) | (18,531 | ) | (5,502 | ) | (21,420 | ) | |||||||
General and administrative | (216 | ) | (15 | ) | (2,177 | ) | (47 | ) | |||||||
Interest expense, net | (132 | ) | (339 | ) | (617 | ) | (1,716 | ) | |||||||
Gain on acquisition (see Note 18) | — | — | — | 4,559 | |||||||||||
Provision for income taxes | — | — | (302 | ) | (362 | ) | |||||||||
Operating income (loss) from discontinued operations | 2,636 | (12,272 | ) | 9,763 | 1,802 | ||||||||||
Gain on sale of property from discontinued operations | 14,826 | 586 | 49,724 | 586 | |||||||||||
Income (loss) from discontinued operations | $ | 17,462 | $ | (11,686 | ) | $ | 59,487 | $ | 2,388 |
Nine Months Ended September 30, | |||||||
2012 | 2011 | ||||||
Accrued property construction costs | $ | 7,454 | $ | 11,460 | |||
Increase in equity for the acquisition of noncontrolling interests in consolidated real estate joint ventures | — | 1,668 | |||||
Reduction of debt service guaranty liability | — | (22,925 | ) | ||||
Property acquisitions and investments in unconsolidated real estate joint ventures: | |||||||
Increase in debt, net | 40,644 | 24,383 | |||||
Increase (decrease) in property, net | 16,665 | (3,812 | ) | ||||
Increase in security deposits | 1,332 | 22 | |||||
Increase in restricted deposits and mortgage escrows | 395 | — | |||||
Increase in noncontrolling interests | 968 | — | |||||
Decrease in real estate joint ventures and partnerships - investments | (3,825 | ) | (153 | ) | |||
Sale of property and property interest: | |||||||
Decrease in debt, net due to debt assumption | (3,366 | ) | — | ||||
Decrease in restricted deposits and mortgage escrows | (204 | ) | — | ||||
Decrease in property, net | (2,855 | ) | — | ||||
Decrease in real estate joint ventures and partnerships - investments | (95 | ) | — | ||||
Decrease in noncontrolling interests | (95 | ) | — | ||||
Decrease in security deposits | (11 | ) | — | ||||
Consolidation of joint ventures (see Note 18): | |||||||
Decrease in notes receivable from real estate joint ventures and partnerships | — | (21,872 | ) | ||||
Increase in property, net | — | 32,307 | |||||
Decrease in real estate joint ventures and partnerships - investments | — | (10,092 | ) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Numerator: | |||||||||||||||
Continuing Operations: | |||||||||||||||
Income (loss) from continuing operations | $ | 24,250 | $ | (24,664 | ) | $ | 37,100 | $ | (19,807 | ) | |||||
Gain on sale of property | 335 | 392 | 859 | 1,588 | |||||||||||
Net (income) loss attributable to noncontrolling interests | (1,774 | ) | 2,738 | (4,557 | ) | 410 | |||||||||
Preferred share dividends | (8,869 | ) | (8,869 | ) | (26,607 | ) | (26,607 | ) | |||||||
Income (loss) from continuing operations attributable to common shareholders – basic and diluted | $ | 13,942 | $ | (30,403 | ) | $ | 6,795 | $ | (44,416 | ) | |||||
Discontinued Operations: | |||||||||||||||
Income (loss) from discontinued operations attributable to common shareholders – basic and diluted | $ | 17,462 | $ | (11,686 | ) | $ | 59,487 | $ | 2,388 | ||||||
Denominator: | |||||||||||||||
Weighted average shares outstanding – basic | 120,766 | 120,413 | 120,637 | 120,301 | |||||||||||
Effect of dilutive securities: | |||||||||||||||
Share options and awards | 1,078 | — | 1,016 | — | |||||||||||
Weighted average shares outstanding – diluted | 121,844 | 120,413 | 121,653 | 120,301 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||
Share options (1) | 2,359 | 3,163 | 2,359 | 2,846 | |||||||
Operating partnership units | 1,582 | 1,607 | 1,583 | 1,626 | |||||||
Share options and awards | — | 894 | — | 940 | |||||||
Total anti-dilutive securities | 3,941 | 5,664 | 3,942 | 5,412 |
(1) | Exclusion results as exercise prices were greater than the average market price for each respective period. |
• | Service-based awards and accumulated dividends vest three years from the grant date. These grants are subject only to continued employment and not dependent on future performance measures. Accordingly, if such vesting criteria are not met, compensation cost previously recognized would be reversed. |
• | Market-based awards vest based upon the performance metrics at the end of a three-year period. These awards are based 50% on our three-year relative total shareholder return (“TSR”) as compared to the FTSE NAREIT U.S. Shopping Center Index. The other 50% is tied to our three-year absolute TSR. At the end of a three-year period, the performance measures are analyzed; the actual number of shares earned is determined and the earned shares and the accumulated dividends vest. The probability of meeting the market criteria is considered when calculating the estimated fair value on the date of grant using a Monte Carlo simulation. These awards are accounted for as awards with market criteria, with compensation cost recognized over the service period, regardless of whether the market criteria are achieved and the awards are ultimately earned and vest. |
Nine Months Ended September 30, 2012 | |||||
Minimum | Maximum | ||||
Dividend yield | 0.0 | % | 4.4 | % | |
Expected volatility | 27.7 | % | 51.6 | % | |
Expected life (in years) | 3 | ||||
Risk-free interest rate | 0.1 | % | 0.4 | % |
Unvested Restricted Share Awards | Weighted Average Grant Date Fair Value | |||||
Outstanding, January 1, 2012 | 407,328 | $ | 20.43 | |||
Granted: | ||||||
Service-based awards | 129,813 | 24.91 | ||||
Market-based awards relative to FTSE NAREIT U.S. Shopping Center Index | 57,650 | 26.45 | ||||
Market-based awards relative to three-year absolute TSR | 57,650 | 27.65 | ||||
Trust manager awards | 28,263 | 27.19 | ||||
Vested | (144,398 | ) | 21.56 | |||
Forfeited | (1,336 | ) | 24.87 | |||
Outstanding, September 30, 2012 | 534,970 | $ | 22.99 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Service cost | $ | 266 | $ | 789 | $ | 1,048 | $ | 2,720 | |||||||
Interest cost | 319 | 725 | 1,257 | 2,615 | |||||||||||
Expected return on plan assets | (453 | ) | (405 | ) | (1,787 | ) | (1,630 | ) | |||||||
Prior service cost | (24 | ) | (22 | ) | (94 | ) | (92 | ) | |||||||
Recognized loss | 317 | 151 | 1,251 | 613 | |||||||||||
Total | $ | 425 | $ | 1,238 | $ | 1,675 | $ | 4,226 |
September 30, 2012 | December 31, 2011 | ||||||
Maximum Risk of Loss (1) | $ | 137,374 | $ | 138,176 | |||
Assets held by VIEs | 258,861 | 309,387 | |||||
Assets held as collateral for debt | 245,208 | 250,105 |
(1) | The maximum risk of loss has been determined to be limited to our guaranties of debt for each real estate joint venture. |
September 30, 2012 | December 31, 2011 | ||||||
Investment in Real Estate Joint Ventures and Partnerships, net (1) | $ | 29,498 | $ | 30,377 | |||
Maximum Risk of Loss (2) | 33,256 | 75,274 |
(1) | The carrying amount of the investments represents our contributions to the real estate joint ventures net of any distributions made and our portion of the equity in earnings of the joint ventures. |
(2) | The maximum risk of loss has been determined to be limited to our debt exposure for each real estate joint venture. |
April 13, 2011 | ||||
Fair value of our equity interest before business combination | $ | 7,578 | ||
Fair value of consideration transferred | $ | 11,462 | (1) | |
Amounts recognized for assets and liabilities assumed: | ||||
Assets: | ||||
Property | $ | 32,807 | ||
Unamortized debt and lease costs | 2,421 | |||
Accrued rent and accounts receivable | 211 | |||
Cash and cash equivalents | 1,402 | |||
Other, net | 694 | |||
Liabilities: | ||||
Accounts payable and accrued expenses | (137 | ) | ||
Other, net | (318 | ) | ||
Total net assets | $ | 37,080 |
(1) | Consideration included $.5 million of cash and $11.0 million in debt reimbursement. |
September 30, 2012 | ||||
Fair value of our equity interest before acquisition | $ | 3,825 | ||
Fair value of consideration transferred | $ | 218,481 | (1) | |
Amounts recognized for assets and liabilities assumed: | ||||
Assets: | ||||
Property | $ | 195,377 | ||
Unamortized debt and lease costs | 36,787 | |||
Restricted deposits and mortgage escrows | 395 | |||
Other, net | 3,742 | |||
Liabilities: | ||||
Debt, net | (46,923 | ) | (2) | |
Accounts payable and accrued expenses | (2,250 | ) | ||
Other, net | (5,899 | ) | ||
Total net assets | $ | 181,229 | ||
Acquisition costs (included in operating expenses) | $ | 1,369 | ||
Gain on acquisition | $ | 1,869 |
(1) | Includes assumption of debt totaling $37.8 million. |
(2) | Represents the fair value of debt, which includes $6.3 million that was previously recorded. |
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | ||||||
Increase in revenues | $ | 4,006 | $ | 4,248 | |||
Increase in net income attributable to common shareholders | 245 | 387 | |||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
Pro Forma 2012(1) | Pro Forma 2011(1) | Pro Forma 2012(1) | Pro Forma 2011(1) | ||||||||||||
Revenues | $ | 130,244 | $ | 127,578 | $ | 381,862 | $ | 374,024 | |||||||
Net income (loss) | 41,934 | (35,739 | ) | 97,052 | (15,312 | ) | |||||||||
Net income (loss) attributable to common shareholders | 31,291 | (41,870 | ) | 65,888 | (41,509 | ) | |||||||||
Earnings per share – basic | 0.26 | (0.35 | ) | 0.55 | (0.35 | ) | |||||||||
Earnings per share – diluted | 0.26 | (0.35 | ) | 0.54 | (0.35 | ) |
(1) | There are no non-recurring pro forma adjustments included within or excluded from the amounts in the preceding table. |
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Fair Value at September 30, 2012 | ||||||||||||
Assets: | |||||||||||||||
Investments in grantor trusts | $ | 16,480 | $ | 16,480 | |||||||||||
Derivative instruments: | |||||||||||||||
Interest rate contracts | $ | 10,852 | 10,852 | ||||||||||||
Total | $ | 16,480 | $ | 10,852 | $ | — | $ | 27,332 | |||||||
Liabilities: | |||||||||||||||
Derivative instruments: | |||||||||||||||
Interest rate contracts | $ | 827 | $ | 827 | |||||||||||
Deferred compensation plan obligations | $ | 16,480 | 16,480 | ||||||||||||
Total | $ | 16,480 | $ | 827 | $ | — | $ | 17,307 | |||||||
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Fair Value at December 31, 2011 | ||||||||||||
Assets: | |||||||||||||||
Investments in grantor trusts | $ | 14,693 | $ | 14,693 | |||||||||||
Derivative instruments: | |||||||||||||||
Interest rate contracts | $ | 10,816 | 10,816 | ||||||||||||
Total | $ | 14,693 | $ | 10,816 | $ | — | $ | 25,509 | |||||||
Liabilities: | |||||||||||||||
Derivative instruments: | |||||||||||||||
Interest rate contracts | $ | 674 | $ | 674 | |||||||||||
Deferred compensation plan obligations | $ | 14,693 | 14,693 | ||||||||||||
Total | $ | 14,693 | $ | 674 | $ | — | $ | 15,367 |
Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | |||
Outstanding, January 1, 2011 | $ | 10,700 | |
Settlement of recalled bonds (1) | (10,700 | ) | |
Outstanding, December 31, 2011 | $ | — |
(1) | Settlement of recalled bonds represents the recall of previously issued subordinated tax increment revenue bonds that were available for sale and were replaced with held to maturity subordinated tax increment revenue bonds associated with the exchange transaction in April 2011. |
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Fair Value | Total Gains (Losses) (1) | |||||||||||||||
Property (2) | $ | 13,906 | $ | 13,906 | $ | (2,897 | ) | ||||||||||||
Property held for sale (3) | $ | 39,131 | 10,675 | 49,806 | (4,801 | ) | |||||||||||||
Investment in real estate joint ventures and partnerships (4) | 24,231 | 24,231 | (6,608 | ) | |||||||||||||||
Total | $ | — | $ | 63,362 | $ | 24,581 | $ | 87,943 | $ | (14,306 | ) |
(1) | Total gains (losses) exclude impairments on disposed assets because they are no longer held by us. |
(2) | In accordance with our policy of evaluating and recording impairments on the disposal of long-lived assets, property with a carrying amount of $16.8 million was written down to a fair value of $13.9 million, resulting in a loss of $2.9 million, which was included in earnings for the nine month period. Management’s estimate of the fair value of these properties was determined using Level 3 inputs. See the quantitative information about the significant unobservable inputs used for our Level 3 fair value measurements table below. |
(3) | Property held for sale with a carrying amount of $53.8 million was written down to a fair value of $49.8 million less costs to sell of $0.8 million, resulting in a loss of $4.8 million, which was included in discontinued operations in the Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the nine month period. Management’s estimate of the fair value of these properties was determined using bona fide purchase offers for the Level 2 inputs, and see the quantitative information about the significant unobservable inputs used for our Level 3 fair value measurements table below. |
(4) | Our net investment in real estate joint ventures and partnerships with a carrying amount of $30.8 million was written down to a fair value of $24.2 million, resulting in a loss of $6.6 million, which was included in earnings for the nine month period. Management’s estimate of the fair value of this investment was determined using the weighted average of the bona fide purchase offers received for the Level 2 inputs. |
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Fair Value | Total Gains (Losses) (1) | |||||||||||||||
Property (2) | $ | 389 | $ | 98,207 | $ | 98,596 | $ | (36,907 | ) | ||||||||||
Property held for sale (3) | 43,657 | 1,500 | 45,157 | (13,799 | ) | ||||||||||||||
Investment in real estate joint ventures and partnerships (4) | 6,311 | 6,311 | (1,752 | ) | |||||||||||||||
Subordinate tax increment revenue bonds (5) | 26,723 | 26,723 | (18,737 | ) | |||||||||||||||
Total | $ | — | $ | 44,046 | $ | 132,741 | $ | 176,787 | $ | (71,195 | ) |
(1) | Total gains (losses) are reflected throughout 2011 and exclude impairments on disposed assets because they are no longer held by us. |
(2) | In accordance with our policy of evaluating and recording impairments on the disposal of long-lived assets, property with a carrying amount of $135.5 million was written down to a fair value of $98.6 million, resulting in a loss of $36.9 million, which was included in earnings for the twelve month period. Management’s estimate of the fair value of these properties was determined using the expected sales price of an executed agreement for the Level 2 input and using third party broker valuations, bona fide purchase offers, cash flow models and discount rates ranging from 8% to 13% for the Level 3 inputs. |
(3) | Property held for sale with a carrying amount of $57.0 million was written down to a fair value of $45.2 million less costs to sell of $2.0 million, resulting in a loss of $13.8 million, which was included in discontinued operations in the Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the twelve month period. Management’s estimate of the fair value of these properties was determined using the expected sales price of executed agreements for the Level 2 inputs and a cash flow model using a discount rate of 10% for the Level 3 input. |
(4) | Our net investment in real estate joint ventures and partnerships with a carrying amount of $8.1 million was written down to a fair value of $6.3 million, resulting in a loss of $1.8 million, which was included in earnings for the twelve month period. Management’s estimate of the fair value of these investments was determined using the life and other terms of the investment, our partner’s financial condition, cash flow models and capitalization rates ranging from 7% to 9% for the Level 3 inputs. |
(5) | A net credit loss on the exchange of bonds of $18.7 million was recognized upon the recall and replacement of our investment in tax increment revenue bonds by the Agency in April 2011. The exchange transaction resulted in us receiving approximately $16.5 million in cash proceeds and $57.7 million in new subordinated bonds replacing the face value of our $51.3 million of senior bonds and $22.4 million of subordinate bonds, which had been previously written down to a fair value of $10.7 million. The carrying value of the $57.7 million subordinated bonds received in the exchange were written down to their fair value of $26.7 million, of which a loss of $11.7 million was previously recognized in December 2010. The net credit loss resulted as management did not expect to recover the par value of the bonds based upon changes in terms of the bonds and future sales tax revenue projections of the development project through their maturity. Management’s estimates of the fair value of these investments were determined using third-party sales revenue projections, future growth rates ranging from 1% to 4% and inflation rates ranging from 1% to 2% for the Level 3 inputs. |
September 30, 2012 | December 31, 2011 | ||||||
Carrying value | $ | 90,385 | $ | 149,204 | |||
Fair value, using significant unobservable inputs (Level 3) | 93,257 | 153,532 |
September 30, 2012 | December 31, 2011 | ||||||
Carrying value | $ | 26,505 | $ | 26,505 | |||
Fair value, using significant unobservable inputs (Level 3) | 26,505 | 26,505 |
Credit Loss Recognized | |||
Beginning balance, January 1, 2011 | $ | 11,717 | |
Additions | 19,305 | ||
Ending balance, December 31, 2011 | 31,022 | ||
Additions | — | ||
Ending Balance, September 30, 2012 | $ | 31,022 |
September 30, 2012 | December 31, 2011 | ||||||
Fixed-rate debt: | |||||||
Carrying value | $ | 1,831,791 | $ | 2,014,834 | |||
Fair value, using significant unobservable inputs (Level 3) | 1,967,343 | 2,054,670 | |||||
Variable-rate debt: | |||||||
Carrying value | $ | 395,628 | $ | 517,003 | |||
Fair value, using significant unobservable inputs (Level 3) | 409,952 | 531,353 |
Description | Fair Value at September 30, 2012 | Valuation Technique | Unobservable Inputs | Range | ||||||||||
Minimum | Maximum | |||||||||||||
Property | $ | 13,906 | Broker valuation estimate | Indicative bid (1) | ||||||||||
Bona fide purchase offers | Contract price (1) | |||||||||||||
Discounted cash flows | Discount rate | 10.0 | % | |||||||||||
Capitalization rate | 9.3 | % | 9.5 | % | ||||||||||
Holding period (years) | 1 | |||||||||||||
Expected future inflation rate (2) | 3.0 | % | ||||||||||||
Market rent growth rate (2) | 3.0 | % | ||||||||||||
Expense growth rate (2) | 3.0 | % | ||||||||||||
Vacancy rate (2) | 5.0 | % | ||||||||||||
Renewal rate (2) | 75.0 | % | ||||||||||||
Average market rent rate (2) | $ | 10.52 | ||||||||||||
Average leasing cost per square foot (2) | $ | 16.50 | ||||||||||||
Property held for sale | 10,675 | Broker valuation estimate | Indicative bid (1) | |||||||||||
Bona fide purchase offers | Contract price (1) | |||||||||||||
Discounted cash flows | Discount rate | 9.8 | % | |||||||||||
Capitalization rate | 10.5 | % | ||||||||||||
Holding period (years) | 1 | |||||||||||||
Notes receivable from real estate joint ventures and partnerships | 93,257 | Discounted cash flows | Discount rate | 3.2 | % | |||||||||
Tax increment revenue bonds | 26,505 | Discounted cash flows | Discount rate | 7.5 | % | |||||||||
Expected future growth rate | 1.0 | % | 4.0 | % | ||||||||||
Expected future inflation rate | 1.0 | % | 2.0 | % | ||||||||||
Fixed-rate debt | 1,967,343 | Discounted cash flows | Discount rate | 1.2 | % | 6.0 | % | |||||||
Variable-rate debt | 409,952 | Discounted cash flows | Discount rate | 1.4 | % | 5.0 | % |
(1) | These fair values were developed by third parties, subject to our corroboration for reasonableness. |
(2) | Only applies to one property valuation. |
September 30, | |||||
2012 | 2011 | ||||
Occupancy | 93.9 | % | 92.8 | % |
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | ||||
SPNOI Growth (1) | 4.9 | % | 4.1 | % |
(1) | See Non-GAAP Financial Measures for a definition of the measurement of SPNOI and a reconciliation to operating income. |
Number of Leases | Square Feet | Average New Rent per Square Foot ($) | Average Prior Rent per Square Foot ($) | Average Cost of Tenant Improvements per Square Foot ($) | Change in Base Rent on Cash Basis | |||||||||||||||
Leasing Activity: | ||||||||||||||||||||
Three Months Ended September 30, 2012 | ||||||||||||||||||||
Retail new leases (1) | 82 | 155 | $ | 16.58 | $ | 17.26 | $ | 12.59 | (4.0 | )% | ||||||||||
Retail renewals | 204 | 595 | 16.53 | 16.05 | 0.01 | 3.0 | % | |||||||||||||
Not comparable spaces | 70 | 256 | — | — | — | — | % | |||||||||||||
Total | 356 | 1,006 | $ | 16.54 | $ | 16.30 | $ | 2.61 | 1.5 | % | ||||||||||
Nine Months Ended September 30, 2012 | ||||||||||||||||||||
Retail new leases (1) | 239 | 629 | $ | 16.93 | $ | 16.50 | $ | 17.51 | 2.6 | % | ||||||||||
Retail renewals | 668 | 2,410 | 15.46 | 14.85 | 0.04 | 4.1 | % | |||||||||||||
Not comparable spaces | 205 | 679 | — | — | — | — | % | |||||||||||||
Total | 1,112 | 3,718 | $ | 15.76 | $ | 15.19 | $ | 3.65 | 3.8 | % |
(1) | Average lease commissions per square foot for the three and nine months ended September 30, 2012 were $2.80 and $2.96, respectively. |
• | an increase in occupancy of 1.1% over the third quarter of 2011; |
• | an increase of .5% in small shop (spaces less than 10,000 square feet) occupancy over the second quarter of 2012, as well as, a 1.6% increase over the third quarter of 2011; |
• | an increase of 4.1% SPNOI over the first nine months of 2011; and |
• | rental rate increases through nine months of 3.8%, which includes an increase of 2.6% on new leases. |
Three Months Ended September 30, | ||||||||||||||
2012 | 2011 | Change | % Change | |||||||||||
Revenues | $ | 129,545 | $ | 122,869 | $ | 6,676 | 5.4 | % | ||||||
Depreciation and amortization | 36,623 | 33,487 | 3,136 | 9.4 | % | |||||||||
Operating expenses | 26,583 | 22,494 | 4,089 | 18.2 | % | |||||||||
Impairment loss | 159 | 31,658 | (31,499 | ) | (99.5 | )% | ||||||||
Interest expense, net | 28,109 | 35,475 | (7,366 | ) | (20.8 | )% | ||||||||
Interest and other income (loss), net | 1,818 | (494 | ) | 2,312 | (468.0 | )% | ||||||||
Equity in earnings (losses) of real estate joint ventures and partnerships, net | 4,905 | (3,034 | ) | 7,939 | (261.7 | )% | ||||||||
Gain on acquisition | 1,869 | — | 1,869 | — | % |
Three Months Ended September 30, | |||||||
2012 | 2011 | ||||||
Gross interest expense | $ | 29,166 | $ | 36,430 | |||
Amortization of convertible bond discount | — | 190 | |||||
Over-market mortgage adjustment | (257 | ) | (314 | ) | |||
Capitalized interest | (800 | ) | (831 | ) | |||
Total | $ | 28,109 | $ | 35,475 |
Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | Change | % Change | |||||||||||
Revenues | $ | 372,214 | $ | 359,005 | $ | 13,209 | 3.7 | % | ||||||
Depreciation and amortization | 103,909 | 98,489 | 5,420 | 5.5 | % | |||||||||
Operating expenses | 73,088 | 66,777 | 6,311 | 9.5 | % | |||||||||
Impairment loss | 9,908 | 51,319 | (41,411 | ) | (80.7 | )% | ||||||||
General and administrative expenses | 21,105 | 18,898 | 2,207 | 11.7 | % | |||||||||
Interest expense, net | 88,587 | 108,268 | (19,681 | ) | (18.2 | )% | ||||||||
Interest and other income, net | 4,786 | 2,984 | 1,802 | 60.4 | % | |||||||||
Gain on sale of real estate joint venture and partnership interests | 5,562 | — | 5,562 | — | % | |||||||||
Equity in (losses) earnings of real estate joint ventures and partnerships, net | (6,715 | ) | 3,942 | (10,657 | ) | (270.3 | )% | |||||||
Gain on acquisition | 1,869 | — | 1,869 | — | % |
Nine Months Ended September 30, | |||||||
2012 | 2011 | ||||||
Gross interest expense | $ | 91,681 | $ | 109,962 | |||
Amortization of convertible bond discount | — | 1,334 | |||||
Over-market mortgage adjustment | (700 | ) | (1,543 | ) | |||
Capitalized interest | (2,394 | ) | (1,485 | ) | |||
Total | $ | 88,587 | $ | 108,268 |
2012 remaining | $ | 6.2 | |
2013 | 38.1 | ||
2014 | 116.4 | ||
2015 | 41.6 | ||
2016 | 98.0 | ||
Thereafter | 214.3 | ||
Total | $ | 514.6 |
Nine Months Ended September 30, 2012 | |||
Acquisitions | $ | 202,071 | |
New Development | 22,816 | ||
Redevelopment | 2,950 | ||
Other | 45,935 | ||
Total | $ | 273,772 |
Covenant | Restriction | Actual | ||
Debt to Asset Ratio | Less than 60.0% | 42.2% | ||
Secured Debt to Asset Ratio | Less than 40.0% | 18.4% | ||
Fixed Charge Ratio | Greater than 1.5 | 3.0 | ||
Unencumbered Asset Test | Greater than 100% | 275.2% |
Remaining | |||||||||||||||||||||||||||
2012 | 2013 | 2014 | 2015 | 2016 | Thereafter | Total | |||||||||||||||||||||
Mortgages and Notes Payable (1) | |||||||||||||||||||||||||||
Unsecured Debt | $ | 112,507 | $ | 216,218 | $ | 337,434 | $ | 357,305 | $ | 91,514 | $ | 210,850 | $ | 1,325,828 | |||||||||||||
Secured Debt | 49,514 | 194,032 | 201,088 | 221,026 | 181,193 | 335,552 | 1,182,405 | ||||||||||||||||||||
Lease Payments | 937 | 3,649 | 3,399 | 3,182 | 3,061 | 134,941 | 149,169 | ||||||||||||||||||||
Other Obligations (2) | 22,298 | 38,395 | — | — | — | — | 60,693 | ||||||||||||||||||||
Total Contractual Obligations | $ | 185,256 | $ | 452,294 | $ | 541,921 | $ | 581,513 | $ | 275,768 | $ | 681,343 | $ | 2,718,095 |
(1) | Includes principal and interest with interest on variable-rate debt calculated using rates at September 30, 2012, excluding the effect of interest rate swaps. Also, excludes a $74.1 million debt service guaranty liability. |
(2) | Other obligations may include income and real estate tax payments, commitments associated with our secured debt and other employee payments. Contributions to our retirement plan are fully funded for 2012 and, therefore, are excluded from the above table. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net income (loss) attributable to common shareholders | $ | 31,404 | $ | (42,089 | ) | $ | 66,282 | $ | (42,028 | ) | |||||
Depreciation and amortization | 35,611 | 38,470 | 106,551 | 113,397 | |||||||||||
Depreciation and amortization of unconsolidated real estate joint ventures and partnerships | 5,254 | 5,689 | 16,261 | 17,282 | |||||||||||
Impairment of operating properties and real estate equity investments | 177 | 24,341 | 15,007 | 27,576 | |||||||||||
Impairment of operating properties of unconsolidated real estate joint ventures and partnerships | 57 | 5,253 | 19,946 | 5,664 | |||||||||||
Gain on acquisition | (1,869 | ) | — | (1,869 | ) | (4,559 | ) | ||||||||
Gain on sale of property and interests in real estate equity investments | (15,140 | ) | (979 | ) | (56,047 | ) | (2,129 | ) | |||||||
(Gain) loss on sale of property of unconsolidated real estate joint ventures and partnerships | (435 | ) | — | (558 | ) | 10 | |||||||||
Funds from operations – basic and diluted | $ | 55,059 | $ | 30,685 | $ | 165,573 | $ | 115,213 | |||||||
Weighted average shares outstanding – basic | 120,766 | 120,413 | 120,637 | 120,301 | |||||||||||
Effect of dilutive securities: | |||||||||||||||
Share options and awards | 1,078 | — | 1,016 | — | |||||||||||
Weighted average shares outstanding – diluted | 121,844 | 120,413 | 121,653 | 120,301 | |||||||||||
Funds from operations per share – basic | $ | 0.46 | $ | 0.25 | $ | 1.37 | $ | 0.96 | |||||||
Funds from operations per share – diluted | $ | 0.45 | $ | 0.25 | $ | 1.36 | $ | 0.96 |
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | ||||
Beginning of the period | 295 | 354 | |||
Properties added: | |||||
Acquisitions | — | 8 | |||
New Developments | — | 6 | |||
Redevelopments | — | 3 | |||
Properties removed: | |||||
Dispositions | (16 | ) | (82 | ) | |
Redevelopments | — | (10 | ) | ||
End of the period | 279 | 279 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Operating Income | $ | 44,500 | $ | 14,810 | $ | 120,647 | $ | 81,468 | |||||||
Less: | |||||||||||||||
Revenue adjustments (1) | 1,784 | 1,268 | 3,712 | 5,522 | |||||||||||
Add: | |||||||||||||||
Property management fees | 688 | 713 | 2,300 | 2,352 | |||||||||||
Depreciation and amortization | 36,623 | 33,487 | 103,909 | 98,489 | |||||||||||
Impairment loss | 159 | 31,658 | 9,908 | 51,319 | |||||||||||
General and administrative | 6,421 | 5,762 | 21,105 | 18,898 | |||||||||||
Acquisition costs | 981 | 13 | 1,473 | 277 | |||||||||||
Other (2) | 204 | (117 | ) | 438 | 156 | ||||||||||
Net Operating Income | 87,792 | 85,058 | 256,068 | 247,437 | |||||||||||
Less: NOI related to consolidated entities not defined as same property and noncontrolling interests | (12,769 | ) | (13,564 | ) | (34,221 | ) | (33,985 | ) | |||||||
Add: Pro rata share of unconsolidated entities defined as same property | 10,050 | 9,632 | 29,894 | 28,454 | |||||||||||
Same Property Net Operating Income | $ | 85,073 | $ | 81,126 | $ | 251,741 | $ | 241,906 |
(1) | Revenue adjustments consist primarily of straight-line rentals and lease cancellation income. |
(2) | Other includes items such as environmental abatement costs and demolition expenses. |
WEINGARTEN REALTY INVESTORS | ||
(Registrant) | ||
By: | /s/ Andrew M. Alexander | |
Andrew M. Alexander | ||
President and Chief Executive Officer | ||
By: | /s/ Joe D. Shafer | |
Joe D. Shafer | ||
Senior Vice President/Chief Accounting Officer | ||
(Principal Accounting Officer) |
(a) | Exhibits: | |
4.1 | — | Second Supplemental Indenture, dated October 9, 2012, between Weingarten Realty Investors and The Bank of New York Trust Company, National Association (successor to J.P. Morgan Chase Company, National Association) (filed as Exhibit 4.1 to WRI's Form 8-K on October 9, 2012 and incorporated herein by reference). |
4.2 | — | Form of 3.375% Senior Note due 2022 (filed as Exhibit 4.2 to WRI's Form 8-K on October 9, 2012 and incorporated herein by reference). |
10.1†* | — | Amendment No. 4 to the Weingarten Realty Investors Retirement Benefit Restoration Plan dated August 10, 2012. |
10.2†* | — | Amendment No. 5 to the Weingarten Realty Investors Supplemental Executive Retirement Plan dated August 10, 2012. |
10.3* | — | Assignment and Assumption dated September 6, 2012 of the Amended and Restated Credit Agreement dated September 30, 2011. |
31.1* | — | Certification pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer). |
31.2* | — | Certification pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer). |
32.1** | — | Certification pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Sec. 906 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer). |
32.2** | — | Certification pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Sec. 906 of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer). |
101.INS** | — | XBRL Instance Document |
101.SCH** | — | XBRL Taxonomy Extension Schema Document |
101.CAL** | — | XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF** | — | XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB** | — | XBRL Taxonomy Extension Labels Linkbase Document |
101.PRE** | — | XBRL Taxonomy Extension Presentation Linkbase Document |
* | Filed with this report. |
** | Furnished with this report. |
† | Management contract or compensation plan or arrangement. |
(c) | Notwithstanding the foregoing provisions of this Section 3.1, there shall be no further Employer Credits allocated to any Account hereunder attributable to employment on and after January 1, 2012; provided, however, all Accounts shall continue to be credited with interest in accordance with Section 5.2(b) hereof on and after January 1, 2012. |
(a) | The Administrator shall adjust the amounts credited to each Participant’s Account to reflect Employer Credits, distributions, interest, and any other appropriate adjustments. Such adjustments shall be made as frequently as is administratively necessary in the discretion of the Administrator. |
(b) | Interest Credit. |
(i) | In General. While a Participant is employed, the interest credited to the Participant’s Account shall be a fixed rate of return assumption equal to seven and one-half percent (7.5%) annually. |
(ii) | Interest Credit Following Separation from Service. |
(A) | Separation from Service Due to Retirement, Early Retirement, Death, or Disability. If a Participant separates from service due to Retirement, Early Retirement, death, or Disability, the interest credited to the Participant’s Account following separation from |
(B) | Other Separation from Service. If a vested Participant separates from service for a reason other than Retirement, Early Retirement, death, or Disability, the interest credited to such Participant’s Account following separation from service, commencing with the year in which the separation occurs, shall be the 90-day LIBOR interest rate plus one-half of one percent (.5%). For this purpose, the 90-day LIBOR interest rate shall be such rate as of December 31 each year. Such rate shall continue to apply to the Account until the Account is fully distributed. |
(iii) | The rate of return assumption may be changed on a prospective basis by the Administrator in its discretion. |
Weingarten Realty Investors | |
By: | /s/ Stephen C. Richter |
Stephen C. Richter | |
Its (Title): | Executive Vice President/CFO |
1.1 | Account. The bookkeeping accounts established for each Participant as provided in Section 5.1 hereof. A Participant may have one or both of the following Accounts established on his or her behalf, as applicable: |
(a) | Pre-2012 Account, holding Employer Credits attributable to participation in the Plan prior to January 1, 2012 and interest as determined and credited under Section 5.2(b). |
(b) | Post-2011 Account, holding Employer Credits attributable to participation in the Plan on and after January 1, 2012 and interest as determined and credited under Section 5.2(b). |
(a) | In General. Prior to January 1, 2012, the Employer Credit to the Account of each Participant shall be such amount each Plan Year which is designed to provide the Participant a supplemental retirement benefit at Retirement Age equal to the benefit determined under paragraph (b) or (c) of this Section 3.1, as applicable (the “Supplemental Benefit”), which shall be calculated as an actuarially determined level amount that amortizes the unfunded present value of the Supplemental Benefit described below over the period remaining until the Participant attains Retirement Age. Effective January 1, 2012, the Employer Credit to the Account of each Participant shall be determined under paragraph (d) of this Section 3.1. If a Participant terminates employment and is subsequently re- |
(b) | Participants Who Commence Participation Prior to January 1, 2007. The provisions of this Section 3.1(b) are effective with respect to Participants who commence participation in the Plan prior to January 1, 2007. Any Employer Credits to which a Participant is entitled under this Section 3.1(b) shall be credited to the Participant’s Pre-2012 Account. |
(i) | Service. With respect to Participants to whom this Section 3.1(b) applies, service with the Employer on and after such Participant’s date of hire shall be considered for purposes of this Section 3.1(b). |
(ii) | Supplemental Benefit for Participants Hired Before January 1, 2002. With respect to Participants to whom this Section 3.1(b) applies who are hired before January 1, 2002, the Supplemental Benefit shall be equal to the excess of: |
(A) | the projected retirement benefit to which the Participant would have been entitled at Retirement Age if such benefit were calculated without giving effect to the benefit and compensation limitations imposed by the Code if such benefit were calculated under the Pension Plan's defined benefit formula in effect December 31, 2001 (“Defined Benefit Formula”) but applying the definition of Earnings contained herein; over |
(B) | the projected retirement benefit payable to the Participant under the Pension Plan's cash balance formula (“Cash Balance Formula”) at Retirement Age or, for Participants in the Pension Plan's Transition Group, the Pension Plan's Defined Benefit Formula at Retirement Age. |
(iii) | Supplemental Benefit for Participants Hired On or After January 1, 2002. With respect to Participants to whom this Section 3.1(b) applies who are hired on or after January 1, 2002, the Supplemental Benefit shall be equal to the excess of: |
(A) | the projected retirement benefit to which the Participant would have been entitled at Retirement Age if such benefit were calculated without giving effect to the benefit and compensation limitations imposed by the Code if such benefit were calculated under the Pension Plan's Cash Balance Formula in effect April 1, 2002 but applying the definition of Earnings contained herein; over |
(B) | the retirement benefit payable to the Participant under the Pension Plan's Cash Balance Formula at Retirement Age. |
(c) | Participants Who Commence Participation On and After January 1, 2007. The provisions of this Section 3.1(c) are effective with respect to Participants who commence participation in the Plan on and after January 1, 2007. Any Employer Credits to which a Participant is entitled under this Section 3.1(c) shall be credited to the Participant’s Pre-2012 Account. |
(i) | Service. With respect to a Participant to whom this Section 3.1(c) applies, an Employer Credit to the Account of such Participant shall be made only for each year of service with the Employer with which the Participant is credited on and after the date on which such a Participant commences participation in the Plan; provided, however, that if Section 3.1(c)(iii) applies to a Participant, the calculation of such Participant’s Employer Credit for a Plan Year shall consider all service that is considered under the Pension Plan for calculating such Participant’s annual cash balance credit thereunder for such Plan Year. |
(ii) | Supplemental Benefit for Transition Group. With respect to Participants to whom this Section 3.1(c) applies who are in the Transition Group, the Supplemental Benefit shall be equal to the excess of: |
(A) | the projected retirement benefit to which the Participant would have been entitled at Retirement Age if such benefit were calculated without giving effect to the benefit and compensation limitations imposed by the Code if such benefit were calculated under the Pension Plan's Defined Benefit Formula in effect December 31, 2001 but applying the definition of Earnings contained herein; over |
(B) | the projected retirement benefit payable to the Participant under the Pension Plan's Defined Benefit Formula at Retirement Age. |
(iii) | Supplemental Benefit for Participants Not in the Transition Group. With respect to Participants to whom this Section 3.1(c) applies who are not in the Transition Group, the Supplemental Benefit shall be equal to the excess of: |
(A) | the projected retirement benefit to which the Participant would have been entitled at Retirement Age if such benefit were calculated without giving effect to the benefit and compensation limitations imposed by the Code if such benefit were calculated under the Pension Plan's Cash Balance Formula in effect April 1, 2002 but applying the definition of Earnings contained herein; over |
B) | the projected retirement benefit payable to the Participant under the Pension Plan's Cash Balance Formula at Retirement Age. |
(d) | Benefit Accrual On and After January 1, 2012. Notwithstanding the provisions of Sections 3.1(b) and (c) hereof, the provisions of this Section 3.1(d) are effective with respect to all Participants on and after January 1, 2012. The Employer Credit for a Plan Year under this Section 3.1(d) shall be an amount equal to the excess of: |
(i) | the Service Credit (as defined under the Pension Plan) to which the Participant would be entitled for such Year under the Pension Plan’s Cash Balance Formula, determined without giving effect to the benefit and compensation limitations imposed by the Code but applying the definition of Earnings contained herein; over |
(ii) | the Participant’s actual Service Credit determined under the Pension Plan’s Cash Balance Formula for such Year. |
(e) | Deferral Contribution Account. The Administrator shall maintain a Deferral Contribution Account for each Participant who has made elective deferrals to the Plan. The initial balance in each Deferral Contribution Account shall be determined, as of December 31, 2003, by the Administrator. Each Deferral Contribution Account shall be adjusted thereafter to reflect interest at the rate specified in Section 5.2(b), distributions and any other appropriate adjustments as administratively determined in the discretion of the Administrator. A Participant shall be entitled to the amount credited to the Participant's Deferral Contribution Account in addition to the Supplemental Benefit provided hereunder. A Participant's Deferral Account shall not be considered part of such Participant's funded Supplemental Benefit for purposes of determining the amount of Employer Credits under this Section 3.1, but shall be payable at the time a Participant's Supplemental Benefit is payable. |
5.1 | Bookkeeping Accounts. The Administrator shall establish and maintain a Pre-2012 Account and a Post-2011 Account, as may be applicable, for each Participant. |
(a) | The Administrator shall adjust the amounts credited to each Participant’s Account to reflect Employer Credits, distributions, interest, and any other appropriate adjustments. Such adjustments shall be made as administratively determined in the discretion of the Administrator. |
(b) | Interest Credit. |
(i) | In General. While a Participant is employed, the interest credited to the Participant’s Pre-2012 Account shall be a fixed rate of return assumption equal to seven and one-half percent (7.5%) annually, and the interest credited to a Participant’s Post-2011 Account shall be equal to the “interest credit” rate applicable for the determination period under Section 5.7 of the Pension Plan, as such Section may be amended from time to time. |
(ii) | Interest Credit Following Separation from Service. |
(A) | Separation from Service Due to Retirement, Early Retirement, Death, or Disability. If a Participant separates from service due to Retirement, Early Retirement, death, or Disability, the interest credited to the Participant’s Accounts following separation from service shall continue at the applicable rates specified in Section 5.2(b)(i), until the Accounts are fully distributed. |
(B) | Other Separation from Service. If a vested Participant separates from service for a reason other than Retirement, Early Retirement, death, or Disability, the interest credited to such Participant’s Accounts following separation from service, commencing with the year in which the separation occurs, shall be the 90-day LIBOR interest rate plus one-half of one percent (.5%). For this purpose, the 90-day LIBOR interest rate shall be such rate as of December 31 each year. Such rate shall continue to apply to the Accounts until the Accounts are fully distributed. |
(iii) | Re-employment. If a vested, terminated Participant becomes re-employed and commences participation following re-employment, the interest credited to the Accounts established for the Participant attributable to the period of participation following re-employment shall be as provided in paragraph 5.2(b)(i). |
(iv) | Any rate of return assumption described in this Section 5.2(b) may be changed on a prospective basis by the Administrator in its discretion. |
Weingarten Realty Investors | |
By: | /s/ Stephen C. Richter |
Stephen C. Richter | |
Its (Title): | Executive Vice President/CFO |
1. Administrative Agent | JPMorgan Chase Bank, N.A., as the administrative agent under the Credit Agreement |
2. Credit Agreement: | The Amended and Restated Credit Agreement dated as of September 30, 2011 among Weingarten Realty Investors, the Lenders parties thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, and the other agents parties hereto. |
Facility Assigned | Aggregate Amount of Commitment/L08ns tor all Lenders | Amount of Commitment/Loans Assigned | Percentage Assigned of Conul1itmentiLoans |
Commitment | $500,000,000.00 | $25,000,000.00 | 5.000000000% |
BY: | /s/ Andrew M. Alexander | |
Andrew M. Alexander | ||
President/Chief Executive Officer |
BY: | /s/ Stephen C. Richter | |
Stephen C. Richter | ||
Executive Vice President/Chief Financial Officer |
BY: | /s/ Andrew M. Alexander | |
Andrew M. Alexander | ||
President/Chief Executive Officer |
BY: | /s/ Stephen C. Richter | |
Stephen C. Richter | ||
Executive Vice President/Chief Financial Officer |
Earnings Per Share (Tables)
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Components of Earnings Per Share - Basic and Diluted | Earnings per common share – basic and diluted components for the periods indicated are as follows (in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Anti-Dilutive Securities | Anti-dilutive securities, which are excluded from the calculation of earnings per common share – diluted, are as follows (in thousands):
_______________
|
Notes Receivable From Real Estate Joint Ventures And Partnerships (Details) (USD $)
|
1 Months Ended | 3 Months Ended | 9 Months Ended | 12 Months Ended | 0 Months Ended | ||
---|---|---|---|---|---|---|---|
Feb. 29, 2012
|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
Dec. 31, 2011
|
Apr. 13, 2011
Palm Coast [Member]
|
|
Notes Receivable From Real Estate Joint Ventures And Partnerships [Line Items] | |||||||
Interest rate on notes receivable - range minimum | 2.90% | 2.80% | |||||
Interest rate on notes receivable - range maximum | 16.00% | 10.00% | |||||
Notes receivable due at various dates through | 2014 | 2014 | |||||
Allowance for uncollectible notes receivable | $ 0 | $ 0 | $ 0 | ||||
Interest income on notes receivable | 800,000 | 800,000 | 2,200,000 | 2,500,000 | |||
Proceeds received for notes receivable | 59,200,000 | 74,296,000 | 14,980,000 | ||||
Elimination of notes receivable | $ 21,900,000 | ||||||
Equity method investment ownership percentage | 47.80% | 75.00% | 75.00% | 50.00% |
Property (Narrative) (Details) (USD $)
In Millions, unless otherwise specified |
9 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
Feb. 29, 2012
|
Dec. 31, 2011
|
Sep. 30, 2012
Shopping Center [Member]
property
|
Dec. 31, 2011
Shopping Center [Member]
|
Sep. 30, 2012
Industrial Properties [Member]
property
|
Aug. 06, 2012
Tenancy In Common [Member]
|
|
Real Estate Investment Property [Line Items] | |||||||
Number of operating properties acquired | 4 | ||||||
Acquisition of property | $ 232.3 | ||||||
Number of operating properties sold | 21 | 53 | |||||
Ownership percentage in joint ventures | 75.00% | 47.80% | 79.60% | ||||
Proceeds from sale and disposition of property | 509.8 | ||||||
Gain on sale of properties | 50.5 | ||||||
Number of properties held for sale | 6 | 7 | |||||
Property classified as held for sale, gross | $ 94.5 | $ 94.8 |
Variable Interest Entities (Narrative) (Details) (USD $)
In Millions, unless otherwise specified |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2012
jvs
|
Dec. 31, 2011
jvs
|
|
Unconsolidated Variable Interest Entities [Member]
|
||
Variable Interest Entity [Line Items] | ||
Debt associated with tenancy-in-common arrangement | 21.0 | |
Consolidated Variable Interest Entities [Member]
|
||
Variable Interest Entity [Line Items] | ||
Number of VIE real estate joint ventures | 2 | |
Number of neighborhood/community shopping centers | 30 | |
Texas [Member] | Consolidated Variable Interest Entities [Member]
|
||
Variable Interest Entity [Line Items] | ||
Number of neighborhood/community shopping centers | 22 | |
Georgia [Member] | Consolidated Variable Interest Entities [Member]
|
||
Variable Interest Entity [Line Items] | ||
Number of neighborhood/community shopping centers | 3 | |
Tennessee [Member] | Consolidated Variable Interest Entities [Member]
|
||
Variable Interest Entity [Line Items] | ||
Number of neighborhood/community shopping centers | 2 | |
Florida [Member] | Consolidated Variable Interest Entities [Member]
|
||
Variable Interest Entity [Line Items] | ||
Number of neighborhood/community shopping centers | 2 | |
North Carolina [Member] | Consolidated Variable Interest Entities [Member]
|
||
Variable Interest Entity [Line Items] | ||
Number of neighborhood/community shopping centers | 1 | |
Through Secured Loans [Member] | Unconsolidated Variable Interest Entities [Member]
|
||
Variable Interest Entity [Line Items] | ||
Number of VIE real estate joint ventures | 2 | 2 |
Through Guaranty On Debt [Member] | Unconsolidated Variable Interest Entities [Member]
|
||
Variable Interest Entity [Line Items] | ||
Number of VIE real estate joint ventures | 1 |
Summary Of Significant Accounting Policies (Schedule Of Restricted Deposits And Mortgage Escrows) (Details) (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
---|---|---|
Restricted Cash and Cash Equivalents Items [Line Items] | ||
Restricted cash | $ 4,262 | $ 3,169 |
Mortgage escrows | 9,551 | 7,975 |
Total | $ 13,813 | $ 11,144 |
Debt (Tables)
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule Of Debt | Our debt consists of the following (in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Grouping Of Debt Between Fixed And Variable As Well As Secured And Unsecured | The grouping of total debt between fixed and variable-rate as well as between secured and unsecured is summarized below (in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revolving Credit Facilities | The following table discloses certain information regarding our unsecured notes payable under our revolving credit facilities (in thousands, except percentages):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Principal Payments Of Debt | Scheduled principal payments on our debt (excluding $250.0 million due under our revolving credit facilities, $21.0 million of certain capital leases, $10.8 million fair value of interest rate contracts, $2.9 million net premium/(discount) on debt, $12.3 million of non-cash debt-related items, and $74.1 million debt service guaranty liability) are due during the following years (in thousands):
_______________
|
Variable Interest Entities (Summary Of Consoldiated Variable Interest Entities) (Details) (Consolidated Variable Interest Entities [Member], USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
||||
---|---|---|---|---|---|---|
Consolidated Variable Interest Entities [Member]
|
||||||
Variable Interest Entity [Line Items] | ||||||
Maximum Risk of Loss | $ 137,374 | [1] | $ 138,176 | [1] | ||
Assets held by VIEs | 258,861 | 309,387 | ||||
Assets held as collateral for debt | $ 245,208 | $ 250,105 | ||||
|
Share Options And Awards (Fair Value Of Market-Based Share Awards Assumptions) (Details)
|
9 Months Ended |
---|---|
Sep. 30, 2012
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Expected volatility, Minimum | 27.70% |
Expected volatility, Maximum | 51.60% |
Expected life (in years) | 3 years |
Risk-free interest rate, Minimum | 0.10% |
Risk-free interest rate, Maximum | 0.40% |
Maximum [Member]
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Dividend yield | 4.40% |
Minimum [Member]
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Dividend yield | 0.00% |
Fair Value Measurements (Schedule Of Fair Value Of Notes Receivable From Real Estate Joint Ventures And Partnerships) (Details) (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
---|---|---|
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Carrying value | $ 90,385 | $ 149,204 |
Significant Unobservable Inputs (Level 3) [Member]
|
||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Fair value | $ 93,257 | $ 153,532 |
Debt (Grouping Of Debt Between Fixed And Variable As Well As Secured And Unsecured) (Details) (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
||||
---|---|---|---|---|---|---|
Debt Instrument [Line Items] | ||||||
Total | $ 2,227,419 | [1] | $ 2,531,837 | [1] | ||
As To Interest Rate [Member]
|
||||||
Debt Instrument [Line Items] | ||||||
Fixed-rate debt | 1,831,791 | 2,014,834 | ||||
Variable-rate debt | 395,628 | 517,003 | ||||
Total | 2,227,419 | 2,531,837 | ||||
As To Collateralization [Member]
|
||||||
Debt Instrument [Line Items] | ||||||
Unsecured debt | 1,254,804 | 1,510,932 | ||||
Secured debt | 972,615 | 1,020,905 | ||||
Total | $ 2,227,419 | $ 2,531,837 | ||||
|
Related Parties (Narrative) (Details) (USD $)
|
1 Months Ended | 3 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|---|
Feb. 29, 2012
|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
Dec. 31, 2011
|
|
Related Party Transaction [Line Items] | ||||||
Net accounts receivable, related parties | $ 1,700,000 | $ 1,700,000 | $ 2,200,000 | |||
Accounts payable and accrued expenses, related parties | 6,300,000 | 6,300,000 | 8,200,000 | |||
Management fees revenue, related parties | 1,500,000 | 1,500,000 | 4,800,000 | 4,600,000 | ||
Ownership percentage in joint ventures | 47.80% | 75.00% | 75.00% | |||
Proceeds from sale of unconsolidated real estate joint venture, gross | 29,100,000 | |||||
Gain on sale of real estate joint venture and partnership interests | $ 3,500,000 | $ 0 | $ 0 | $ 5,562,000 | $ 0 |
Business Combinations (Narrative) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 9 Months Ended | 0 Months Ended | 9 Months Ended | ||||
---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
Feb. 29, 2012
|
Apr. 13, 2011
Palm Coast [Member]
|
Aug. 06, 2012
Tenancy In Common [Member]
|
Sep. 30, 2012
Shopping Center [Member]
property
|
|
Business Acquisition [Line Items] | ||||||||
Business combination, effective date | Apr. 13, 2011 | |||||||
Ownership percentage in joint ventures | 75.00% | 75.00% | 47.80% | 50.00% | 79.60% | |||
Business combination, fair value discount rate | 8.00% | |||||||
Business combination, control obtained description | Effective April 13, 2011, we acquired a partner’s 50% interest in an unconsolidated joint venture related to a development property in Florida, which resulted in the consolidation of this property. Management has determined that this transaction qualified as a business combination to be accounted for under the acquisition method. | |||||||
Business combination, valuation description | Fair value of assets acquired, liabilities assumed and equity interests was estimated using market-based measurements, including cash flow and other valuation techniques. The fair value measurement is based on both significant inputs for similar assets and liabilities in comparable markets and significant inputs that are not observable in the markets in accordance with our fair value measurements accounting policy. Key assumptions include third-party broker valuation estimates; a discount rate of 8.0%; a terminal capitalization rate for similar properties; and factors that we believe market participants would consider in estimating fair value. | |||||||
Gain on acquisition | $ 0 | $ 0 | $ 0 | $ 4,559 | ||||
Number of operating properties acquired | 4 |
Fair Value Measurements (Reconciliation Of Subordinate Tax Increment Revenue Bonds Using Significant Unobservable Inputs (Level 3)) (Details) (USD $)
In Thousands, unless otherwise specified |
12 Months Ended | |||
---|---|---|---|---|
Dec. 31, 2011
|
||||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||||
Outstanding beginning balance | $ 10,700 | |||
Settlement of recalled bonds | (10,700) | [1] | ||
Outstanding ending balance | $ 0 | |||
|
Commitments And Contingencies (Narrative) (Details) (USD $)
In Millions, unless otherwise specified |
9 Months Ended | ||
---|---|---|---|
Sep. 30, 2012
jvs
partnerships
|
Sep. 30, 2011
|
Dec. 31, 2011
|
|
Commitments And Contingencies [Line Items] | |||
Number of downREIT real estate ventures | 4 | ||
Shares issued in exchange for noncontrolling interests | $ 0 | $ 0 | |
Aggregate redemption value of interests | 44 | 35 | |
Number of unconsolidated joint ventures with partner | 2 | ||
Capital Additions [Member]
|
|||
Commitments And Contingencies [Line Items] | |||
Construction contract commitment | $ 60.1 | ||
Capital Additions [Member] | Minimum [Member]
|
|||
Commitments And Contingencies [Line Items] | |||
Construction contract period, months | 12 | ||
Capital Additions [Member] | Maximum [Member]
|
|||
Commitments And Contingencies [Line Items] | |||
Construction contract period, months | 36 |
Earnings Per Share (Anti-Dilutive Securities) (Details)
In Thousands, unless otherwise specified |
3 Months Ended | 9 Months Ended | ||||||||
---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
|||||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||||||||
Total anti-dilutive securities | 3,941 | 5,664 | 3,942 | 5,412 | ||||||
Share Options [Member]
|
||||||||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||||||||
Total anti-dilutive securities | 2,359 | [1] | 3,163 | [1] | 2,359 | [1] | 2,846 | [1] | ||
Operating Partnership Units [Member]
|
||||||||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||||||||
Total anti-dilutive securities | 1,582 | 1,607 | 1,583 | 1,626 | ||||||
Share Options And Awards [Member]
|
||||||||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||||||||
Total anti-dilutive securities | 0 | 894 | 0 | 940 | ||||||
|
Variable Interest Entities
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Variable Interest Entities [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Variable Interest Entities | Variable Interest Entities Consolidated VIEs: Two of our real estate joint ventures whose activities principally consist of owning and operating 30 neighborhood/community shopping centers, of which 22 are located in Texas, three in Georgia, two each in Tennessee and Florida and one in North Carolina, were determined to be VIEs. These VIEs have financing agreements that are guaranteed solely by us for tax planning purposes. We have determined that we are the primary beneficiary and have consolidated these joint ventures. A summary of our consolidated VIEs is as follows (in thousands):
_______________
Restrictions on the use of these assets are significant because they serve as collateral for the VIEs’ debt, and we would generally be required to obtain our partners’ approval in accordance with the joint venture agreements for any major transactions. Transactions with these joint ventures on our consolidated financial statements have been limited to changes in noncontrolling interests and reductions in debt from our partners’ contributions. We and our partners are subject to the provisions of the joint venture agreements which include provisions for when additional contributions may be required including operating cash shortfalls and unplanned capital expenditures. We have not provided any additional support to the VIEs as of September 30, 2012. Unconsolidated VIEs: At September 30, 2012 and December 31, 2011, two unconsolidated real estate joint ventures were determined to be VIEs through the issuance of secured loans, of which $21.0 million of debt associated with a tenancy-in-common arrangement is recorded in our Condensed Consolidated Balance Sheet, since the lenders have the ability to make decisions that could have a significant impact on the success of the entities. At December 31, 2011, we had one unconsolidated real estate joint venture with an interest in an entity, which was deemed to be a VIE since the unconsolidated joint venture provided a guaranty for the entity’s debt; however, in February 2012, our unconsolidated joint venture interest associated with these entities was sold. A summary of our unconsolidated VIEs is as follows (in thousands):
_______________
We and our partners are subject to the provisions of the joint venture agreements that specify conditions, including operating shortfalls and unplanned capital expenditures, under which additional contributions may be required. |
Property (Schedule Of Capitalized Expenses) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
|
Real Estate Investment Property [Line Items] | ||||
Interest | $ 800 | $ 831 | $ 2,394 | $ 1,485 |
Real estate taxes | 60 | 160 | 306 | 243 |
Total | $ 860 | $ 991 | $ 2,700 | $ 1,728 |
Variable Interest Entities (Tables)
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Variable Interest Entities [Member]
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary Of Variable Interest Entities | A summary of our consolidated VIEs is as follows (in thousands):
_______________
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Unconsolidated Variable Interest Entities [Member]
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary Of Variable Interest Entities | A summary of our unconsolidated VIEs is as follows (in thousands):
_______________
|
Employee Benefit Plans (Schedule Of Net Periodic Benefit Cost) (Details) (USD $)
|
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
|
Defined Benefit Plan Disclosure [Line Items] | ||||
Service cost | $ 266,000 | $ 789,000 | $ 1,048,000 | $ 2,720,000 |
Interest cost | 319,000 | 725,000 | 1,257,000 | 2,615,000 |
Expected return on plan assets | (453,000) | (405,000) | (1,787,000) | (1,630,000) |
Prior service cost | (24,000) | (22,000) | (94,000) | (92,000) |
Recognized loss | 317,000 | 151,000 | 1,251,000 | 613,000 |
Total | 425,000 | 1,238,000 | 1,675,000 | 4,226,000 |
Employer contributions to qualified retirement plan | $ 2,500,000 | $ 2,200,000 |
Discontinued Operations (Tables)
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued Operations and Disposal Groups [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule Of Discontinued Operating Results | The operating results of these properties, which includes the six properties held for sale, have been reclassified and reported as discontinued operations in the Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) as follows (in thousands):
|
Investment In Real Estate Joint Ventures And Partnerships (Combined Condensed Balance Sheets) (Details) (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
Sep. 30, 2011
|
Dec. 31, 2010
|
||||
---|---|---|---|---|---|---|---|---|
Investment In Real Estate Joint Ventures And Partnerships [Line Items] | ||||||||
Property | $ 4,392,028 | $ 4,688,526 | ||||||
Accumulated depreciation | (1,013,294) | (1,059,531) | ||||||
Property, net | 3,452,138 | [1] | 3,702,236 | [1] | ||||
Total Assets | 4,262,659 | 4,588,226 | ||||||
Debt, net (primarily mortgages payable) | 2,227,419 | [1] | 2,531,837 | [1] | ||||
Other liabilities, net | 120,433 | 107,919 | ||||||
Total Liabilities | 2,465,808 | 2,764,644 | ||||||
Accumulated equity | 1,796,851 | 1,823,582 | 1,842,722 | 1,980,257 | ||||
Total Liabilities and Equity | 4,262,659 | 4,588,226 | ||||||
Unconsolidated Real Estate Joint Ventures [Member]
|
||||||||
Investment In Real Estate Joint Ventures And Partnerships [Line Items] | ||||||||
Property | 1,769,303 | 2,108,745 | ||||||
Accumulated depreciation | (295,670) | (296,496) | ||||||
Property, net | 1,473,633 | 1,812,249 | ||||||
Other assets, net | 166,697 | 173,130 | ||||||
Total Assets | 1,640,330 | 1,985,379 | ||||||
Debt, net (primarily mortgages payable) | 515,978 | 556,920 | ||||||
Amounts payable to Weingarten Realty Investors and affiliates | 109,715 | 170,007 | ||||||
Other liabilities, net | 43,638 | 41,907 | ||||||
Total Liabilities | 669,331 | 768,834 | ||||||
Accumulated equity | 970,999 | 1,216,545 | ||||||
Total Liabilities and Equity | $ 1,640,330 | $ 1,985,379 | ||||||
|
Discontinued Operations (Narrative) (Details) (USD $)
|
9 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 1 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | |||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
Feb. 29, 2012
|
Dec. 31, 2011
|
Sep. 30, 2012
Shopping Centers [Member]
property
|
Dec. 31, 2011
Shopping Centers [Member]
property
|
Sep. 30, 2012
Industrial Properties [Member]
property
|
Dec. 31, 2011
Industrial Properties [Member]
property
|
May 31, 2012
Wholly-Owned Industrial Properties [Member]
property
|
Sep. 30, 2012
Arizona [Member]
property
|
Dec. 31, 2011
Arizona [Member]
Shopping Centers [Member]
property
|
Sep. 30, 2012
Florida [Member]
property
|
Dec. 31, 2011
Florida [Member]
Shopping Centers [Member]
property
|
Sep. 30, 2012
Georgia [Member]
property
|
Dec. 31, 2011
Georgia [Member]
Industrial Properties [Member]
property
|
Sep. 30, 2012
Illinois [Member]
property
|
Dec. 31, 2011
Illinois [Member]
Shopping Centers [Member]
property
|
Sep. 30, 2012
Kansas [Member]
property
|
Dec. 31, 2011
Kansas [Member]
Shopping Centers [Member]
property
|
Sep. 30, 2012
Louisiana [Member]
property
|
Sep. 30, 2012
Maine [Member]
property
|
Sep. 30, 2012
North Carolina [Member]
property
|
Dec. 31, 2011
North Carolina [Member]
Shopping Centers [Member]
property
|
Sep. 30, 2012
Oklahoma [Member]
property
|
Sep. 30, 2012
Tennessee [Member]
property
|
Sep. 30, 2012
Texas [Member]
property
|
Dec. 31, 2011
Texas [Member]
Shopping Centers [Member]
property
|
Dec. 31, 2011
Texas [Member]
Industrial Properties [Member]
property
|
Sep. 30, 2012
Virginia [Member]
property
|
|
Discontinued Operations [Line Items] | ||||||||||||||||||||||||||||
Number of operating properties sold | 21 | 8 | 53 | 3 | 52 | 1 | 6 | 1 | 6 | 2 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 52 | 5 | 1 | 2 | ||||||
Ownership percentage in joint ventures | 75.00% | 47.80% | ||||||||||||||||||||||||||
Number of properties held for sale | 6 | 7 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | |||||||||||||||||
Property classified as held for sale, gross | $ 94,500,000 | $ 94,800,000 | ||||||||||||||||||||||||||
Accumulated depreciation for property held for sale | 21,100,000 | |||||||||||||||||||||||||||
Property held for sale, net | 73,404,000 | 73,241,000 | ||||||||||||||||||||||||||
Gross property included in discontinued operations | 660,600,000 | |||||||||||||||||||||||||||
Accumulated depreciation for property included in discontinued operations | $ 155,800,000 | |||||||||||||||||||||||||||
Interest expense allocated to discontinued operations | We do not allocate other consolidated interest to discontinued operations because the interest savings to be realized from the proceeds of the sale of these operations is not material. |
Derivatives And Hedging (Interest Rate Contracts Reported At Fair Value) (Details) (Interest Rate Contracts [Member], USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
---|---|---|
Other Assets, Net [Member]
|
||
Derivatives, Fair Value [Line Items] | ||
Interest rate contract designated as hedge, assets | $ 10,852 | $ 10,816 |
Other Liabilities, Net [Member]
|
||
Derivatives, Fair Value [Line Items] | ||
Interest rate contract designated as hedge, liabilities | $ 827 | $ 674 |
Summary Of Significant Accounting Policies (Schedule Of Accumulated Other Comprehensive Loss) (Details) (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
---|---|---|
Summary Of Significant Accounting Policies [Line Items] | ||
Derivatives | $ 8,212 | $ 10,016 |
Retirement liability | 17,727 | 17,727 |
Total | $ 25,939 | $ 27,743 |
Summary Of Significant Accounting Policies
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary Of Significant Accounting Policies | Summary of Significant Accounting Policies Business Weingarten Realty Investors is a real estate investment trust (“REIT”) organized under the Texas Business Organizations Code. We, and our predecessor entity, began the ownership and development of shopping centers and other commercial real estate in 1948. Our primary business is leasing space to tenants in the shopping centers and other properties we own or lease. We also manage centers for joint ventures in which we are partners or for other outside owners for which we charge fees. We operate a portfolio of rental properties, primarily neighborhood and community shopping centers, that totals approximately 59.8 million square feet. We have a diversified tenant base with our largest tenant comprising only 3.3% of total rental revenues during the first nine months of 2012. We currently operate, and intend to operate in the future, as a REIT. Basis of Presentation Our consolidated financial statements include the accounts of our subsidiaries, certain partially owned real estate joint ventures or partnerships and variable interest entities (“VIEs”) which meet the guidelines for consolidation. All intercompany balances and transactions have been eliminated. The condensed consolidated financial statements included in this report are unaudited; however, amounts presented in the condensed consolidated balance sheet as of December 31, 2011 are derived from our audited financial statements at that date. In our opinion, all adjustments necessary for a fair presentation of such financial statements have been included. Such adjustments consisted of normal recurring items. Interim results are not necessarily indicative of results for a full year. The condensed consolidated financial statements and notes are presented as permitted by Form 10-Q and certain information included in our annual financial statements and notes has been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2011. Our financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Such statements require management to make estimates and assumptions that affect the reported amounts on our consolidated financial statements. Actual results could differ from these estimates. We have evaluated subsequent events for recognition or disclosure in our consolidated financial statements. Reportable Segments Our primary focus is to lease space to tenants in shopping centers or other properties that we own, lease or manage. Historically, we reviewed operating and financial information for each property by commercial use and on an individual basis. Each commercial use or each property represents an individual operating segment. We evaluate the performance of the reportable segments based on net operating income, defined as total revenues less operating expenses and real estate taxes. Management does not consider the effect of gains or losses from the sale of property or interests in real estate joint ventures and partnerships in evaluating segment operating performance. With the sale of our industrial portfolio in May 2012, we no longer analyze our properties by commercial use. Further, no individual property constitutes more than 10% of our revenues, net operating income or assets, and we have no operations outside of the United States of America. Therefore, our properties have been aggregated into one reportable segment since the properties share similar economic and operating characteristics. Restricted Deposits and Mortgage Escrows Restricted deposits and mortgage escrows consist of escrow deposits held by lenders primarily for property taxes, insurance and replacement reserves and restricted cash that is held for a specific use or in a qualified escrow account for the purposes of completing like-kind exchange transactions. Our restricted deposits and mortgage escrows consist of the following (in thousands):
Accumulated Other Comprehensive Loss Our accumulated other comprehensive loss consists of the following (in thousands):
Reclassifications The reclassification of prior years’ operating results for certain properties classified as discontinued operations was made to conform to the current year presentation (see Notes 9 and 10 for additional information). Also, we have disaggregated certain line items in our Condensed Consolidated Statements of Cash Flows to conform to the current year presentation. Prior years’ distribution to noncontrolling interests and contributions from noncontrolling interests was reclassified from other, net, and the acquisition of real estate and land was segregated from development and capital improvements (which was previously titled investment in property). These items had no impact on previously reported net income, earnings per share, the consolidated balance sheet or cash flows. |