EX-99.1 2 wri-20171231x8kearningsxex.htm EXHIBIT 99.1 Exhibit



Exhibit 99.1
a2017supfininfocvr4thqtr1217.jpg






wrisupplementallogo122017a01.jpg
 
 
 
Table of Contents
Page
Quarterly Earnings Press Release
i - x
Company Information
1
 
 
 
Financial Summary
 
 
Condensed Consolidated Statements of Income
3
 
Condensed Consolidated Balance Sheets
4
 
Funds From Operations Attributable to Common Shareholders
5
 
Supplemental Income Statement Detail
6
 
Supplemental Balance Sheet Detail
7
 
Capitalization and Debt Coverage Ratios
8
 
Guidance
9
 
 
 
Investment Activity
 
 
Capital Expenditures
11
 
New Development
12
 
Redevelopment
13
 
Land Held for Development
14
 
Disposition and Acquisition Summary
15
 
 
 
Summary of Debt
 
 
Debt Information
17
 
Debt Information Additional Disclosure
18
 
Schedule of Maturities
19
 
Schedule of Maturities Additional Disclosure
20
 
 
 
Joint Ventures
 
 
Unconsolidated Joint Venture Financial Statements at 100%
22
 
Unconsolidated Joint Venture Financial Statements at Pro rata Share
23
 
Investments in Unconsolidated Real Estate Joint Ventures & Partnerships at 100%
24
 
Unconsolidated Joint Venture Mortgage Debt Information at 100%
25
 
Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure
26
 
 
 
Portfolio Summary
 
 
Tenant Diversification by Percent of Base Minimum Rent
28
 
Portfolio Operating Information
29 - 30
 
Top 40 Core-Based Statistical Area (CBSA) Ranked by Population
31
 
 
 
Property Listing
 
 
Summary Property Listing
33
 
Property Listing
34 - 42
 
Ground Lease Commitments
43
 
 
 
Other Topics of Interest
 
 
Ground Lease Summary
45
 
 
 
Corporate Profile
 
 
 
 
Weingarten Realty Investors is a real estate investment trust organized under the Texas Business Organizations Code that, through its predecessor entity, began the ownership and development of shopping centers and other commercial real estate in 1948. As of December 31, 2017, we owned or operated under long-term leases, interests in 204 properties which are located in 17 states that span the United States from coast to coast. These properties represent approximately 41.3 million square feet of which our interests in these properties aggregated approximately 26.4 million square feet of leasable area. Our properties were 94.8% leased as of December 31, 2017, and historically our portfolio occupancy rate has never been below 90%.
 
 
 
 
 
www.weingarten.com
 



wriedgarpressrelease122017a0.jpg
2600 Citadel Plaza Drive
P.O. Box 924133
Houston, Texas 77292-4133

NEWS RELEASE

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


WEINGARTEN REALTY
REPORTS STRONG FOURTH QUARTER RESULTS

HOUSTON, February 21, 2018 (BUSINESS WIRE) -- Weingarten Realty (NYSE: WRI) announced today the results of its operations for the quarter ended December 31, 2017. The supplemental financial package with additional information can be found on the Company's website under the Investor Relations tab.

Fourth Quarter and Full Year Operating and Financial Highlights

Net income attributable to common shareholders (“Net Income”) was $1.30 per diluted share (hereinafter “per share”) for the quarter and $2.60 per share for the year compared to $0.34 and $1.87 per share for each respective period in 2016;

Core Funds From Operations Attributable to Common Shareholders ("Core FFO") increased 4.7% to $2.45 per share for the year ended 2017 compared to 2016;

Common dividend per share increased 2.6% to $0.395 per quarter or $1.58 per share on an annualized basis;

Signed occupancy increased to 94.8% from 94.3% a year ago;

Same Property Net Operating Income (“SPNOI”) including redevelopments increased by 2.4% over the fourth quarter of 2016 and by 2.6% over the full year 2016;

Rental rates on new leases and renewals completed during the year were up 23.1% and 9.0%, respectively;

Dispositions totaled $444 million in 2017 and $221 million to-date in 2018; and,

Balance sheet leverage was reduced with Net Debt to Adjusted EBITDA of 5.3 times.

Financial Results

The Company reported Net Income of $168.0 million or $1.30 per share for the fourth quarter of 2017, as compared to $44.1 million or $0.34 per share for the same period in 2016. For the year, Net Income was $335.3 million or $2.60 per share for 2017 compared to $238.9 million or $1.87 per share for 2016.

Funds From Operations attributable to common shareholders in accordance with the National Association of Real Estate Investment Trusts definition (“NAREIT FFO”) was $77.4 million or $0.60 per share for the

Page i




fourth quarter of 2017 compared to $78.9 million or $0.61 per share for 2016. For the year, NAREIT FFO was $311.6 million or $2.40 per share for 2017 compared to $293.7 million or $2.28 per share for 2016.

Included in total expenses for the fourth quarter are $1.0 million related to Hurricanes Harvey and Irma and $1.4 million of severance charges related to an overall reduction in the workforce. Offsetting these expenses is a $0.9 million recovery of predevelopment costs. These items are included in NAREIT FFO, but are excluded in arriving at Core FFO.

Core FFO for the quarter ended December 31, 2017 was $0.61 per share or $78.5 million, as compared to $0.61 per share or $79.4 million for the same quarter of last year. Higher operating income driven by increased rental rates and reduced interest expense from favorable debt refinancings increased Core FFO over the prior year; however, this was completely offset by the $444 million of property dispositions. For the full year, Core FFO was $318.4 million or $2.45 per share for 2017 compared to $300.9 million or $2.34 per share for 2016, an increase of 4.7% on a per share basis.

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

Operating Results

For the period ending December 31, 2017, the Company’s operating highlights were as follows:

 
Q4 2017
YTD 2017
Occupancy (Signed Basis):
 
 
Occupancy - Total
94.8%
 
Occupancy - Small Shop Spaces
90.5%
 
Occupancy - Same Property Portfolio
95.4%
 
 
 
 
Same Property Net Operating Income, with redevelopments
2.4%
2.6%
 
 
 
Rental Rate Growth - Total:
8.6%
11.6%
New Leases
17.2%
23.1%
Renewals
6.1%
9.0%
 
 
 
Leasing Transactions:
 
 
Number of New Leases
88
338
New Leases - Annualized Revenue (in millions)
$5.2
$24.8
Number of Renewals
159
705
Renewals - Annualized Revenue (in millions)
$10.9
$57.6

A reconciliation of Net Income to SPNOI is included herein.

“Operations remain strong. Leasing for the quarter remained extremely productive with strong rental rate increases on new leases and renewals. Our signed occupancy increased 50 basis points from the fourth quarter of 2016 in spite of several leases that were terminated due to bankrupt tenants. The majority of the increase resulted from the leasing of all but one of our former Sports Authority boxes. Commencement of these leases will benefit Same Property NOI,” said Johnny Hendrix, Executive Vice President and Chief Operating Officer.


Page ii




Portfolio Activity

During the quarter, the Company sold six shopping centers and other real estate for $230.2 million. For all of 2017, WRI sold $444 million of assets with the disposition of 19 shopping centers and other real estate.

Thus far in 2018, the Company has closed an additional $221 million in dispositions with the sale of five shopping centers and other real estate including Moore Plaza in Corpus Christi, Texas, Best in the West, in Las Vegas, Nevada, Millpond Center and Tates Creek Centre in Lexington, Kentucky and Horne Street Market in Fort Worth, Texas.

As for acquisitions in 2017, the Company purchased two parcels which are adjacent to existing shopping centers for $1.9 million. No acquisitions have been closed to-date in 2018.

The Company invested $124 million in new developments and redevelopments in 2017 and expects to spend a similar amount in 2018 including the groundbreaking for its 30-story residential tower at its River Oaks Shopping Center.

“While the recent disposition volume will reduce Funds From Operations in the short-term, Weingarten remains focused on maximizing long-term value to our shareholders. Our dispositions improve the overall quality of our portfolio by reducing exposure to tertiary markets and power centers, and provide capital for future growth including our redevelopment and new development programs. WRI continues to underwrite quality acquisitions; the competitive market resulted in only modest land acquisitions in 2017, unlike 2016 when we acquired over $500 million of quality shopping centers,” said Drew Alexander, President and Chief Executive Officer.

Balance Sheet

Proceeds for the Company’s 2017 disposition program were used to eliminate the balance under its revolving credit facility which continued to improve the credit metrics. At quarter-end, Net Debt to Adjusted EBITDA was a strong 5.3 times and Debt to Total Market Capitalization was 32.8%. The Company continued its disposition program subsequent to year-end and expects to use those proceeds to fund its New Development program, and possibly further reduce its debt or repurchase its common shares. The Board of Trust Managers previously approved a $200 million share repurchase plan that is fully available to the Company. The amount of share repurchases will depend upon the Company’s share price as it relates to the Company’s net asset value.

“As we remain dedicated to maintaining low leverage in our capital structure, the amount of capital we allocate to these various opportunities, including repurchasing our common shares, will be influenced by the level of dispositions proceeds in 2018,” said Steve Richter, Executive Vice President and Chief Financial Officer.

2018 Guidance

The Company’s guidance for 2018 is as follows:


Page iii




 
2018 Guidance
Net Income (per share)
$2.24 - $2.34
NAREIT FFO (per share)
$2.27 - $2.33
Core FFO (per share)
$2.27 - $2.33
Acquisitions
$50 - $150 million
Re / New Development
$125 - $175 million
Dispositions
$250 - $450 million
Same Property NOI with redevelopments
2.50% - 3.50%
Same Property NOI w/o redevelopments
2.00% - 3.00%

A rollforward detailing the components of the change in 2017 Core FFO per share to 2018 Core FFO per share guidance is included on page 9 of the Company’s Supplemental.

Dividends

The Board of Trust Managers declared a quarterly cash dividend of $0.395 per common share payable on March 15, 2018 to shareholders of record on March 8, 2018. Annualized, the dividend will be $1.58 per common share, an increase of 2.6% over the recurring quarterly dividends in 2017. The Company also paid a special dividend of $0.75 per common share in December 2017.

Conference Call Information

The Company also announced that it will host a live webcast of its quarterly conference call on February 22, 2018 at 10:00 a.m. Central Time. The live webcast can be accessed via the Company’s website at www.weingarten.com. Alternatively, if you are not able to access the call on the web, you can listen live by phone by calling (888) 771-4371 (conference ID # 45774516). A replay will be available through the Company’s website starting approximately two hours following the live call.

About Weingarten Realty Investors

Weingarten Realty Investors (NYSE: WRI) is a shopping center owner, manager and developer.  At December 31, 2017, the Company owned or operated under long-term leases, either directly or through its interest in real estate joint ventures or partnerships, a total of 204 properties which are located in 17 states spanning the country from coast to coast. These properties represent approximately 41.3 million square feet of which our interests in these properties aggregated approximately 26.4 million square feet of leasable area. To learn more about the Company’s operations and growth strategies, please visit www.weingarten.com.

Forward-Looking Statements

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

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

Page iv




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

Weingarten Realty Investors
(in thousands, except per share amounts)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
 
 
 
2017
 
2016
 
2017

2016
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
 
(Unaudited)
Rentals, net
$
135,798

 
$
139,507

 
$
560,643

 
$
537,265

Other Income
3,569

 
3,356

 
12,520

 
12,290


Total Revenues
139,367

 
142,863

 
573,163

 
549,555

Depreciation and Amortization
40,986

 
43,374

 
167,101

 
162,535

Operating Expense
25,366

 
25,896

 
109,310

 
98,855

Real Estate Taxes, net
17,853

 
16,213

 
75,636

 
66,358

Impairment Loss
245

 
55

 
15,257

 
98

General and Administrative Expense
7,868

 
7,193

 
28,435

 
27,266


Total Expenses
92,318

 
92,731

 
395,739

 
355,112

Operating Income
47,049

 
50,132

 
177,424

 
194,443

Interest Expense, net
(18,921
)
 
(21,711
)
 
(80,326
)
 
(83,003
)
Interest and Other Income
3,390

 
729

 
7,915

 
2,569

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

 
1,915

 

 
48,322

(Provision) Benefit for Income Taxes
(2,018
)
 
164

 
17

 
(6,856
)
Equity in Earnings of Real Estate Joint Ventures and
Partnerships, net
9,108

 
5,531

 
27,074

 
20,642


Income from Continuing Operations
38,608

 
36,760

 
132,104

 
176,117

Gain on Sale of Property
132,045

 
32,416

 
218,611

 
100,714

Net Income
170,653

 
69,176

 
350,715

 
276,831

Less:
Net Income Attributable to Noncontrolling Interests
(2,686
)
 
(25,034
)
 
(15,441
)
 
(37,898
)
Net Income Attributable to Common Shareholders -- Basic
$
167,967

 
$
44,142

 
$
335,274

 
$
238,933

Net Income Attributable to Common Shareholders -- Diluted
$
169,484

 
$
44,142

 
$
338,358

 
$
240,929

Earnings Per Common Share -- Basic
$
1.31

 
$
.35

 
$
2.62

 
$
1.90

Earnings Per Common Share -- Diluted
$
1.30

 
$
.34

 
$
2.60

 
$
1.87



Page v




Weingarten Realty Investors
(in thousands)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 
December 31,
2017
 
December 31,
2016
 
 
 
 
(Unaudited)
 
(Audited)
CONDENSED CONSOLIDATED BALANCE SHEETS
 
 
 
ASSETS
 
 
 
Property
$
4,498,859

 
$
4,789,145

Accumulated Depreciation
(1,166,126
)
 
(1,184,546
)
Property Held for Sale, net
54,792

 
479

Investment in Real Estate Joint Ventures and Partnerships, net
317,763

 
289,192

Unamortized Lease Costs, net
181,047

 
208,063

Accrued Rent and Accounts Receivable, net
104,357

 
94,466

Cash and Cash Equivalents
13,219

 
16,257

Restricted Deposits and Mortgage Escrows
8,115

 
25,022

Other, net
184,613

 
188,850

 
             Total Assets
$
4,196,639

 
$
4,426,928

 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt, net
$
2,081,152

 
$
2,356,528

Accounts Payable and Accrued Expenses
116,463

 
116,859

Other, net
189,182

 
191,887

 
Total Liabilities
2,386,797

 
2,665,274

 
 
 
 
 
 
 
Commitments and Contingencies

 

Deferred Compensation Share Awards

 
44,758

 
 
 
 
EQUITY
 
 
 
Common Shares of Beneficial Interest
3,897

 
3,885

Additional Paid-In Capital
1,772,066

 
1,718,101

Net Income Less Than Accumulated Dividends
(137,065
)
 
(177,647
)
Accumulated Other Comprehensive Loss
(6,170
)
 
(9,161
)
 
Shareholders' Equity
1,632,728

 
1,535,178

Noncontrolling Interests
177,114

 
181,718

 
             Total Liabilities and Equity
$
4,196,639

 
$
4,426,928


Page vi




Non-GAAP Financial Measures

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

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

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

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


Page vii




NAREIT FFO and Core FFO is calculated as follows (in thousands):
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2017
 
2016
 
2017
 
2016
 
(Unaudited)
 
(Unaudited)
Net income attributable to common shareholders
$
167,967

 
$
44,142

 
$
335,274

 
$
238,933

Depreciation and amortization of real estate
40,746

 
42,847

 
166,125

 
162,989

Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships
3,380

 
3,774

 
14,020

 
15,118

Impairment of operating properties and real estate equity investments
240

 

 
12,247

 

Impairment of operating properties of unconsolidated real estate joint ventures and partnerships

 

 

 
326

(Gain) on acquisition including associated real estate equity investment

 

 

 
(46,398
)
(Gain) on sale of property and interests in real estate equity investments
(131,393
)
 
(34,024
)
 
(217,659
)
 
(101,124
)
(Gain) on dispositions of unconsolidated real estate joint ventures and partnerships
(4,209
)
 
(538
)
 
(6,187
)
 
(3,693
)
Provision (benefit) for income taxes (1)
1,232

 

 
(711
)
 

Noncontrolling interests (2)
(539
)
 
22,245

 
5,424

 
25,521

Other
(8
)
 
(8
)
 
(16
)
 
(16
)
NAREIT FFO – basic
77,416

 
78,438

 
308,517

 
291,656

Income attributable to operating partnership units

 
499

 
3,084

 
1,996

NAREIT FFO – diluted
77,416

 
78,937

 
311,601

 
293,652

Adjustments to Core FFO:
 
 
 
 
 
 
 
Other impairment loss
2

 
55

 
3,031

 
98

Provision (benefit) for income taxes
223

 

 
(729
)
 
7,024

Acquisition costs

 
622

 

 
1,782

(Gain) on extinguishment of debt

 

 

 
(1,679
)
Severance costs
1,378

 

 
1,378

 

Storm damage costs
1,018

 

 
1,822

 

Recovery of Pre-development costs
(949
)
 

 
(949
)
 

Other
(612
)
 
(254
)
 
2,292

 
17

Core FFO – diluted
$
78,476

 
$
79,360

 
$
318,446

 
$
300,894

 
 
 
 
 
 
 
 
FFO weighted average shares outstanding – basic
127,816

 
127,476

 
127,755

 
126,048

Effect of dilutive securities:
 
 
 
 
 
 
 
Share options and awards
848

 
933

 
870

 
1,059

Operating partnership units

 
1,462

 
1,446

 
1,462

FFO weighted average shares outstanding – diluted
128,664

 
129,871

 
130,071

 
128,569

 
 
 
 
 
 
 
 
NAREIT FFO per common share – basic
$
.61

 
$
.62

 
$
2.41

 
$
2.31

 
 
 
 
 
 
 
 
NAREIT FFO per common share – diluted
$
.60

 
$
.61

 
$
2.40

 
$
2.28

 
 
 
 
 
 
 
 
Core FFO per common share – diluted
$
.61

 
$
.61

 
$
2.45

 
$
2.34

______________
(1) Effective January 1, 2017 includes the applicable taxes related to gains and impairments of operating properties.
(2) Related to gains, impairments and depreciation on operating properties, where applicable.

Page viii




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


 
Three Months Ended
December 31, 2017
 
Twelve Months Ended
December 31, 2017
Beginning of the period
190

 
193

Properties added:
 
 
 
Acquisitions

 
4

New Developments

 
1

Redevelopments

 
6

Properties removed:
 
 
 
Dispositions
(7
)
 
(20
)
Other

 
(1
)
End of the period
183

 
183



Page ix




The Company calculates SPNOI using operating income as defined by GAAP excluding property management fees, certain non-cash revenues and expenses such as straight-line rental revenue and the related reversal of such amounts upon early lease termination, depreciation, amortization, impairment losses, general and administrative expenses, acquisition costs and other items such as lease cancellation income, environmental abatement costs, demolition expenses and lease termination fees. Consistent with the capital treatment of such costs under GAAP, tenant improvements, leasing commissions and other direct leasing costs are excluded from SPNOI. A reconciliation of Net Income to SPNOI is as follows (in thousands):
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2017
 
2016
 
2017
 
2016
 
(Unaudited)
 
(Unaudited)
Net income attributable to common shareholders
$
167,967

 
$
44,142

 
$
335,274

 
$
238,933

Add:
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
2,686

 
25,034

 
15,441

 
37,898

Provision (benefit) for income taxes
2,018

 
(164
)
 
(17
)
 
6,856

Interest expense, net
18,921

 
21,711

 
80,326

 
83,003

Less:
 
 
 
 
 
 
 
Gain on sale of property
(132,045
)
 
(32,416
)
 
(218,611
)
 
(100,714
)
Equity in earnings of real estate joint ventures and partnership interests
(9,108
)
 
(5,531
)
 
(27,074
)
 
(20,642
)
Gain on sale and acquisition of real estate joint venture and partnership interests

 
(1,915
)
 

 
(48,322
)
Interest and other income
(3,390
)
 
(729
)
 
(7,915
)
 
(2,569
)
Operating Income
47,049

 
50,132

 
177,424

 
194,443

Less:
 
 
 
 
 
 
 
Revenue adjustments (1)
(4,308
)
 
(4,959
)
 
(16,877
)
 
(16,364
)
Add:
 
 
 
 
 
 
 
Property management fees
649

 
681

 
2,902

 
2,854

Depreciation and amortization
40,986

 
43,374

 
167,101

 
162,535

Impairment loss
245

 
55

 
15,257

 
98

General and administrative
7,868

 
7,193

 
28,435

 
27,266

Acquisition costs

 
614

 

 
1,350

Other (2)
(798
)
 
(233
)
 
3,586

 
129

Net Operating Income
91,691

 
96,857

 
377,828

 
372,311

Less: NOI related to consolidated entities not defined as same property and noncontrolling interests
(9,684
)
 
(17,389
)
 
(55,160
)
 
(58,434
)
Add: Pro rata share of unconsolidated entities defined as same property
8,094

 
8,500

 
32,903

 
32,715

Same Property Net Operating Income
90,101

 
87,968

 
355,571

 
346,592

Less: Redevelopment Net Operating Income
(8,762
)
 
(8,502
)
 
(34,914
)
 
(32,932
)
Same Property Net Operating Income excluding Redevelopments
$
81,339

 
$
79,466

 
$
320,657

 
$
313,660

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


Page x



Weingarten Realty Investors
Company Information



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

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

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





Page 1













Financial Summary




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

 
Three Months Ended
December 31,
 
Twelve Months Ended December 31,
 
2017
 
2016
 
2017
 
2016
 
2015
 
2014
 
2013
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
Rentals, net
$
135,798

 
$
139,507

 
$
560,643

 
$
537,265

 
$
502,464

 
$
503,128

 
$
477,340

Other
3,569

 
3,356

 
12,520

 
12,290

 
10,380

 
11,278

 
11,855

Total
139,367

 
142,863

 
573,163

 
549,555

 
512,844

 
514,406

 
489,195

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
40,986

 
43,374

 
167,101

 
162,535

 
145,940

 
150,356

 
146,763

Operating
25,366

 
25,896

 
109,310

 
98,855

 
94,244

 
95,318

 
97,099

Real estate taxes, net
17,853

 
16,213

 
75,636

 
66,358

 
60,289

 
60,768

 
57,515

Impairment loss
245

 
55

 
15,257

 
98

 
153

 
1,024

 
2,579

General and administrative
7,868

 
7,193

 
28,435

 
27,266

 
27,524

 
24,902

 
25,371

Total
92,318

 
92,731

 
395,739

 
355,112

 
328,150

 
332,368

 
329,327

Operating Income
47,049

 
50,132

 
177,424

 
194,443

 
184,694

 
182,038

 
159,868

Interest Expense, net
(18,921
)
 
(21,711
)
 
(80,326
)
 
(83,003
)
 
(87,783
)
 
(94,725
)
 
(96,312
)
Interest and Other Income
3,390

 
729

 
7,915

 
2,569

 
4,563

 
3,756

 
7,685

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

 
1,915

 

 
48,322

 
879

 
1,718

 
33,670

(Provision) Benefit for Income Taxes
(2,018
)
 
164

 
17

 
(6,856
)
 
(52
)
 
1,261

 
(7,046
)
Equity in Earnings of Real Estate Joint Ventures
 and Partnerships, net (a)
9,108

 
5,531

 
27,074

 
20,642

 
19,300

 
22,317

 
35,112

Income from Continuing Operations
38,608

 
36,760

 
132,104

 
176,117

 
121,601

 
116,365

 
132,977

Operating Income from Discontinued Operations

 

 

 

 

 
342

 
12,214

Gain on Sale of Property from Discontinued Operations

 

 

 

 

 
44,582

 
119,203

Income from Discontinued Operations

 

 

 

 

 
44,924

 
131,417

Gain on Sale of Property
132,045

 
32,416

 
218,611

 
100,714

 
59,621

 
146,290

 
762

Net Income
170,653

 
69,176

 
350,715

 
276,831

 
181,222

 
307,579

 
265,156

Less: Net Income Attributable to Noncontrolling Interests
(2,686
)
 
(25,034
)
 
(15,441
)
 
(37,898
)
 
(6,870
)
 
(19,571
)
 
(44,894
)
Net Income Adjusted for Noncontrolling Interests
167,967

 
44,142

 
335,274

 
238,933

 
174,352

 
288,008

 
220,262

Dividends on Preferred Shares

 

 

 

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

 

 

 

 
(9,687
)
 

 
(17,944
)
Net Income Attributable to Common Shareholders
$
167,967

 
$
44,142

 
$
335,274

 
$
238,933

 
$
160,835

 
$
277,168

 
$
184,145

Earnings Per Common Share - Basic
$
1.31

 
$
0.35

 
$
2.62

 
$
1.90

 
$
1.31

 
$
2.28

 
$
1.52

Earnings Per Common Share - Diluted
$
1.30

 
$
0.34

 
$
2.60

 
$
1.87

 
$
1.29

 
$
2.25

 
$
1.50

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

Page 3



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

 
December 31,
 
2017
 
2016
 
 
 
 
ASSETS
 
 
 
Property
$
4,498,859

 
$
4,789,145

Accumulated Depreciation
(1,166,126
)
 
(1,184,546
)
Property Held for Sale, net
54,792

 
479

Property, net
3,387,525

 
3,605,078

 
 
 
 
Investment in Real Estate Joint Ventures and Partnerships, net (a)
317,763

 
289,192

Total
3,705,288

 
3,894,270

 
 
 
 
Unamortized Lease Costs, net
181,047

 
208,063

Accrued Rent and Accounts Receivable (net of allowance for doubtful
      accounts of $7,516 in 2017 and $6,700 in 2016)
104,357

 
94,466

Cash and Cash Equivalents
13,219

 
16,257

Restricted Deposits and Mortgage Escrows
8,115

 
25,022

Other, net
184,613

 
188,850

Total Assets
$
4,196,639

 
$
4,426,928

 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt, net
$
2,081,152

 
$
2,356,528

Accounts Payable and Accrued Expenses
116,463

 
116,859

Other, net
189,182

 
191,887

Total Liabilities
2,386,797

 
2,665,274

 
 
 
 
Commitments and Contingencies

 

Deferred Compensation Share Awards

 
44,758

 
 
 
 
Equity:
 
 
 
Shareholders' Equity:
 
 
 
Common Shares of Beneficial Interest - par value, $.03 per share;
 shares authorized: 275,000; shares issued and outstanding:
 128,447 in 2017 and 128,072 in 2016
3,897

 
3,885

Additional Paid-In Capital
1,772,066

 
1,718,101

Net Income Less Than Accumulated Dividends
(137,065
)
 
(177,647
)
Accumulated Other Comprehensive Loss
(6,170
)
 
(9,161
)
Total Shareholders' Equity
1,632,728

 
1,535,178

Noncontrolling Interests
177,114

 
181,718

Total Equity
1,809,842

 
1,716,896

Total Liabilities and Equity
$
4,196,639

 
$
4,426,928

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


Page 4



Weingarten Realty Investors
Funds From Operations Attributable to Common Shareholders
(in thousands, except per share amounts)
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2017
 
2016
 
2017
 
2016
Funds From Operations Attributable to Common Shareholders (NAREIT FFO)
 
 
 
 
 
 
 
Numerator:
 
 
 
 
 
 
 
Net income attributable to common shareholders
$
167,967

 
$
44,142

 
$
335,274

 
$
238,933

Depreciation and amortization of real estate
40,746

 
42,847

 
166,125

 
162,989

Depreciation and amortization of real estate of unconsolidated real estate
 joint ventures and partnerships
3,380

 
3,774

 
14,020

 
15,118

Impairment of operating properties and real estate equity investments
240

 

 
12,247

 

Impairment of operating properties of unconsolidated real estate
 joint ventures and partnerships

 

 

 
326

(Gain) on acquisition including associated real estate equity investment

 

 

 
(46,398
)
(Gain) on sale of property and interests in real estate equity investments
(131,393
)
 
(34,024
)
 
(217,659
)
 
(101,124
)
(Gain) on dispositions of unconsolidated real estate
 joint ventures and partnerships
(4,209
)
 
(538
)
 
(6,187
)
 
(3,693
)
Provision (benefit) for income taxes (1)
1,232

 

 
(711
)
 

Noncontrolling interests (2)
(539
)
 
22,245

 
5,424

 
25,521

Other
(8
)
 
(8
)
 
(16
)
 
(16
)
NAREIT FFO - Basic
77,416

 
78,438

 
308,517

 
291,656

Income attributable to operating partnership units

 
499

 
3,084

 
1,996

NAREIT FFO - Diluted
77,416

 
78,937

 
311,601

 
293,652

Adjustments for Core FFO:
 
 
 
 
 
 
 
Other impairment loss
2

 
55

 
3,031

 
98

Provision (benefit) for income taxes
223

 

 
(729
)
 
7,024

(Gain) on extinguishment of debt

 

 

 
(1,679
)
Acquisition costs

 
622

 

 
1,782

Severance costs
1,378

 

 
1,378

 

Storm damage costs
1,018

 

 
1,822

 

Recovery of pre-development costs
(949
)
 

 
(949
)
 

Other
(612
)
 
(254
)
 
2,292

 
17

Core FFO - Diluted
$
78,476

 
$
79,360

 
$
318,446

 
$
300,894

 
 
 
 
 
 
 
 
Denominator:
 
 
 
 
 
 
 
FFO weighted average number of common shares outstanding - Basic
127,816

 
127,476

 
127,755

 
126,048

Effect of dilutive securities:
 
 
 
 
 
 
 
Share options and awards
848

 
933

 
870

 
1,059

Operating partnership units

 
1,462

 
1,446

 
1,462

FFO weighted average number of common shares outstanding - Diluted
128,664

 
129,871

 
130,071

 
128,569

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Basic
$
0.61

 
$
0.62

 
$
2.41

 
$
2.31

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Diluted
$
0.60

 
$
0.61

 
$
2.40

 
$
2.28

Adjustments for Core FFO per common share:
 
 
 
 
 
 
 
Other impairment loss

 

 
0.02

 

Provision (benefit) for income taxes

 

 

 
0.05

(Gain) on extinguishment of debt

 

 

 
(0.01
)
Acquisition costs

 

 

 
0.02

Severance costs
0.01

 

 
0.01

 

Storm damage costs
0.01

 

 
0.01

 

Recovery of pre-development costs
(0.01
)
 

 
(0.01
)
 

Other

 

 
0.02

 

Core FFO Per Common Share - Diluted
$
0.61

 
$
0.61

 
$
2.45

 
$
2.34

 
 
 
 
 
 
 
 

(1) Effective January 1, 2017 includes the applicable taxes related to gains and impairments of operating properties.
(2) Related to gains, impairments and depreciation on operating properties, where applicable.

Page 5



Weingarten Realty Investors
Supplemental Income Statement Detail
(in thousands)
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2017
 
2016
 
2017
 
2016
Rentals, net
 
 
 
 
 
 
 
Base minimum rent, net
$
103,429

 
$
107,409

 
$
421,555

 
$
414,080

Straight line rent
1,572

 
1,641

 
5,707

 
6,536

Over/Under-market rentals, net
784

 
1,222

 
3,748

 
2,144

Percentage rent
1,381

 
1,255

 
4,432

 
4,397

Tenant reimbursements
28,632

 
27,980

 
125,201

 
110,108

Total
$
135,798

 
$
139,507

 
$
560,643

 
$
537,265

 
 
 
 
 
 
 
 
Other Income
 
 
 
 
 
 
 
Recurring fee income
$
1,917

 
$
1,776

 
$
6,698

 
$
6,317

Non-Recurring fee income

 
23

 
110

 
194

Miscellaneous revenue
1,617

 
1,260

 
5,098

 
4,606

Lease cancellation revenue
35

 
297

 
614

 
1,173

Total
$
3,569

 
$
3,356

 
$
12,520

 
$
12,290

 
 
 
 
 
 
 
 
Interest Expense, net
 
 
 
 
 
 
 
Interest paid or accrued
$
19,790

 
$
21,995

 
$
82,404

 
$
85,134

Gain on extinguishment of debt

 

 

 
(2,037
)
Amortization of debt deferred costs
987

 
855

 
3,890

 
3,515

Over/Under-market mortgage adjustment of acquired properties, net
(302
)
 
(245
)
 
(1,100
)
 
(953
)
Gross interest expense
20,475

 
22,605

 
85,194

 
85,659

Capitalized interest
(1,554
)
 
(894
)
 
(4,868
)
 
(2,656
)
Total
$
18,921

 
$
21,711

 
$
80,326

 
$
83,003

 
 
 
 
 
 
 
 
Interest and Other Income
 
 
 
 
 
 
 
Deferred compensation investment income
$
1,413

 
$
538

 
$
5,651

 
$
1,995

Other
1,977

 
191

 
2,264

 
574

Total
$
3,390

 
$
729

 
$
7,915

 
$
2,569

 
 
 
 
 
 
 
 
Supplemental Analyst Information
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net
Net income from unconsolidated real estate joint ventures and partnerships
$
8,361

 
$
4,651

 
$
23,716

 
$
17,847

Intercompany fee income reclass
622

 
682

 
2,571

 
2,574

Other adjustments
125

 
198

 
787

 
221

Equity in earnings of real estate joint ventures and partnerships, net
$
9,108

 
$
5,531

 
$
27,074

 
$
20,642

 
 
 
 
 
 
 
 
Dividends (1)
 
 
 
 
 
 
 
Common Dividends per Share
$
1.135

 
$
0.365

 
$
2.290

 
$
1.460

 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Reported Funds from Operations - Basic
188.3
%
 
59.6
%
 
95.3
%
 
63.5
%
 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Core Funds from Operations - Basic
185.8
%
 
59.3
%
 
93.2
%
 
61.9
%
 
 
 
 
 
 
 
 
General and Administrative Expenses
 
 
 
 
 
 
 
General and Administrative Expenses/Total Revenue
5.6
%
 
5.0
%
 
5.0
%
 
5.0
%
 
 
 
 
 
 
 
 
General and Administrative Expenses/Total Assets before Depreciation
0.15
%
 
0.13
%
 
0.53
%
 
0.49
%
 
 
 
 
 
 
 
 
Net Operating Income Additional Disclosures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Minority Interests Share of Net Operating Income and Other Adjustments
$
(1,456
)
 
$
(2,155
)
 
$
(5,667
)
 
$
(8,441
)
 
 
 
 
 
 
 
 
Pro rata Share of Unconsolidated Joint Ventures
 
 
 
 
 
 
 
Revenues
13,024

 
13,343

 
53,653

 
53,013

Operating expense
(2,465
)
 
(2,476
)
 
(9,361
)
 
(10,438
)
Real estate taxes
(1,759
)
 
(1,632
)
 
(7,489
)
 
(6,787
)
 
 
 
 
 
 
 
 
Net Operating Income from Sold Properties
2,374

 
7,801

 
21,113

 
35,544

 
 
 
 
 
 
 
 
(1) 2017 dividends include a special dividend paid in Q4 2017 totaling $.75 due to gains on dispositions of properties.

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

Page 6



Weingarten Realty Investors
Supplemental Balance Sheet Detail
(in thousands)
 
December 31,
 
2017
 
2016
 
 
 
 
Property
Land
$
1,068,022

 
$
1,107,072

Land held for development
69,205

 
82,953

Land under development
48,985

 
51,761

Buildings and improvements
3,232,074

 
3,489,685

Construction in-progress
80,573

 
57,674

Total
$
4,498,859

 
$
4,789,145

 
 
 
 
Straight Line Rent Receivable
 
$
62,702

 
$
62,955

 
 
 
 
Other Assets, net
Notes receivable and mortgage bonds, net
$
27,063

 
$
28,784

Debt service guaranty asset
64,145

 
67,125

Non-qualified benefit plan assets
31,500

 
26,331

Out-of-market leases, net
26,834

 
31,016

Investments
11,695

 
12,910

Deferred income tax asset
7,587

 
10,834

Interest rate derivative
2,035

 
126

Unamortized debt costs, net
2,255

 
3,229

Other
11,499

 
8,495

Total
$
184,613

 
$
188,850

 
 
 
 
Other Liabilities, net
Deferred revenue
$
9,197

 
$
9,535

Non-qualified benefit plan liabilities
69,257

 
61,916

Deferred income tax payable
7,250

 
11,640

Out-of-market leases, net
77,722

 
87,769

Other
25,756

 
21,027

Total
$
189,182

 
$
191,887

 
 
 
 
Identified Intangible Assets and Liabilities
Identified Intangible Assets:
 
 
 
Above-market leases (included in Other Assets, net)
$
44,231

 
$
44,595

Above-market leases - Accumulated Amortization
(17,397
)
 
(13,579
)
Below-market assumed mortgages (included in Debt, net)

 
1,671

Below-market assumed mortgages - Accumulated Amortization

 
(1,564
)
In place leases (included in Unamortized Lease Costs, net)
224,201

 
232,528

In place leases - Accumulated Amortization
(96,202
)
 
(82,571
)
Total
$
154,833

 
$
181,080

 
 
 
 
Identified Intangible Liabilities:
 
 
 
Below-market leases (included in Other Liabilities, net)
$
105,794

 
$
110,878

Below-market leases - Accumulated Amortization
(28,072
)
 
(23,109
)
Above-market assumed mortgages (included in Debt, net)
10,063

 
10,375

Above-market assumed mortgages - Accumulated Amortization
(6,081
)
 
(5,186
)
Total
$
81,704

 
$
92,958


Page 7



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

 
December 31,
 
2017
 
2016
 
 
 
 
Common Share Data
Closing Market Price
$
32.87

 
$
35.79

 
 
 
 
Capitalization
Debt
$
2,081,152

 
$
2,356,528

Common Shares at Market
4,222,053

 
4,583,697

Operating Partnership Units at Market
47,070

 
52,325

Total Market Capitalization (As reported)
$
6,350,275

 
$
6,992,550

Debt to Total Market Capitalization (As reported)
32.8
%
 
33.7
%
Debt to Total Market Capitalization (As reported at a constant share price of $35.79)
30.9
%
 
33.7
%
Debt to Total Market Capitalization (Pro rata)
33.5
%
 
34.4
%
 
 
 
 
Capital Availability
Revolving Credit Facility
$
500,000

 
$
500,000

Less:
 
 
 
Balance Outstanding Under Revolving Credit Facility

 
245,000

Outstanding Letters of Credit Under Revolving Facility
6,390

 
4,860

Unused Portion of Credit Facility
$
493,610

 
$
250,140

Significant Covenant Ratios
 
 
Restrictions
 
 
 
 
Debt to Asset Ratio (Public)
 
Less than 60.0%
 
40.7
%
 
44.3
%
Secured Debt to Asset Ratio (Public)
 
Less than 40.0%
 
8.1
%
 
8.3
%
Unencumbered Asset Test (Public)
 
Greater than 150%
 
264.4
%
 
241.0
%
Fixed Charge Coverage (Revolver) (Pro rata EBITDA/
(interest expense + scheduled principal payments))
 
Greater than 1.5x
 
 3.9x

 
 3.8x

Net Debt to Adjusted EBITDA
EBITDA (Current Quarter)
$
232,578

 
$
134,097

Gain on Sale of Real Estate
(136,254
)
 
(34,869
)
Ground Rent
241

 
251

Other Adjustments
1,330

 
55

Adjusted EBITDA
$
97,895

 
$
99,534

 
 
 
 
Net Debt (less cash & equivalents)
$
2,067,933

 
$
2,340,271

Net Debt to Adjusted EBITDA (annualized)
 5.28x

 
 5.88x

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

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


Page 8



Weingarten Realty Investors
Guidance
 
2018 Guidance
 
 
Net income attributable to common shareholders
$2.24 - $2.34
Depreciation and amortization
1.20 - 1.22
(Gain) on sale of property and interests in RE equity investments
(1.19) - (1.25)
NAREIT FFO - Basic
2.25 - 2.31
Income attributable to operating partnership units
 0.02 - 0.02
NAREIT FFO Per Common Share - Diluted
 $2.27 - $2.33
(Gain) on extinguishment of debt
(0.01) - (0.01)
Other
0.01 - 0.01
Core FFO Per Common Share - Diluted
 $2.27 - $2.33
 
 
Portfolio Activity ($ in millions)
 
Acquisitions
$50 - $150
 
 
Re / New Development
$125 - $175
 
 
Dispositions
$250 - $450
 
 
Operating Information
 
Same Property Net Operating Income with redevelopments
+2.5% to +3.5%
 
 
Same Property Net Operating Income without redevelopments
+2.0% to +3.0%
 

2018 Annual Guidance Rollforward
 
 
Low
High
Notes
2017 Core FFO Per Common Share - Diluted
$2.45
$2.45
 
Same Property NOI Growth with redevelopment
0.06
0.09
Guidance of 2.5% - 3.5%
 
 
 
 
 
Investment Activity
 
 
 
 
2017 Dispositions
(0.17)
(0.17)
 
 
2018 Dispositions
(0.15)
(0.18)
Guidance of $250M - $450M
 
2018 Acquisitions
0.01
0.02
Guidance of $50M - $150M
 
Incremental New Development NOI
0.01
0.01
 
Net Investment Activity
(0.30)
(0.32)
 
 
 
 
 
 
 
 
 
 
 
Net G&A Expense
(0.01)
0.00
Guidance of $25M - $26M
Net Interest Expense
0.07
0.08
Guidance of $59M - $60M
2017 Deferred Tax Adj
0.01
0.01
 
All Other
(0.01)
0.02
 
 
 
 
 
 
2018 Core FFO Per Common Share - Diluted
$2.27
$2.33
 


Page 9














Investment Activity






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


 
 
 
 
 
 
 
 
 
Three Months Ended
December 31, 2017
 
Twelve Months Ended
December 31, 2017
 
Twelve Months Ended
December 31, 2016
Acquisitions
 
$

 
$
1,900

 
$
514,756

New Development
 
18,085

 
93,120

 
67,722

Redevelopment
 
6,965

 
30,436

 
32,185

Building and Site Improvements
 
5,791

 
24,354

 
20,474

Tenant Finish
 
4,696

 
23,808

 
24,989

External Leasing Commissions
 
1,328

 
4,357

 
5,429

Capital Expenditures
 
$
36,865

 
$
177,975

 
$
665,555

 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
Internal Leasing Fees are approximately $9.6 million and $8.7 million for the twelve months ended December 31, 2017 and 2016, respectively.
 

 
 
 
 
 
 

 
 
 
 
 
 

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



Page 11



Weingarten Realty Investors
New Development
As of December 31, 2017
(at pro rata share, except multi-family units)
(in thousands, except percentages and multi-family units)

New Development
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net SF/Units
 
Total
Cost
Cost
Completed
 
Est./Act.
 
 
 
 
by Product
Percent
Estimated
Incurred-
Incurred -
Inception-
Est. Final
Stabilized
Key Tenants /
 
Center
MSA
Type
Leased
Investment
Year-To-Date
To-Date
To-Date
ROI%
Quarter
Description
 
Active Developments
 
 
 
 
 
 
 
 
 
1
The Whittaker
Seattle, WA
Retail = 63 SF
93.1%
$
31,273

$
26,460

$
26,698

$
26,061

 
2H 18
Whole Foods
2
West Alex
Alexandria, VA
Retail = 100 SF
16.3%
197,024

30,393

76,586


 
2H 22
Harris Teeter
 
 
 
Office = 23 SF
 
 
 
 
 
 
 
 
 
 
 
MF = 278 Units
 
 
 
 
 
 
 
 
3
Centro Arlington (1)
Arlington, VA
Retail = 65 SF
14.2%
134,772

36,267

37,152


 
2H 20
Harris Teeter
 
 
 
MF = 366 Units
 
 
 
 
 
 
 
 
 
Total Active Developments

21.4%
$
363,069

$
93,120

$
140,436

$
26,061

5.5
%
 
 

 
QTD Completed
YTD Completed
1Q'18E
2Q'18E
3Q'18E
4Q'18E
1Q'19E
Remaining Balance
Completion ($)
$5,691
$26,061
$0 - $1,500
$0 - $4,600
$0 - $3,700
 $0 - $3,900
$296,100 - $301,100
Weighted Return (%)
6.3%
6.7%
0%
6.5% - 7.0%
6.5% - 7.0%
6.5% - 7.0%
5.3% - 5.8%
Net Operating Income (Annualized)
$361
$1,751
$0 - $10
$0 - $320
$0 - $260
 $0 - $270
$15,600 - $17,340


(1) WRI will participate in the development of this mixed-use property. WRI has a 90% equity interest in the property and is committed to fund an additional $93 million in equity and debt.
 
The Company cannot guarantee that (i) ROI will be generated at the percentage listed or at all, (ii) total estimated investment associated with these projects will be equal to the actual investment, (iii) project completion or stabilization will occur when anticipated or (iv) that the Company will ultimately complete any of these projects. The ROI and total estimated investment reflect the Company's best estimate based upon current information, may change over time and are subject to certain conditions which are beyond the Company's control, including, without limitation, general economic conditions, market conditions and other business factors.
Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 12



Weingarten Realty Investors
Redevelopment
As of December 31, 2017
(at pro rata share)
(in thousands, except percentages)
Redevelopment (1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Included
Total
Cost
Cost
%
Est./Act.
Est./Act.
Est./Act.
 
 
 
 
in SPNOI
Estimated
Incurred -
Incurred -
Placed in
Incremental
Anchor
Stabilized
 
 
Center
MSA
w/redev (2)
Investment
Year-To-Date
To-Date
Service (3)
ROI%
Opening
Quarter
Key Tenants / Description
 
 
 
 
 
 
 
 
 
 
 
 
 
Large Redevelopments (incremental investment) (4)
 
 
 
 
 
 
 
 
1
River Oaks Shopping Center
Houston, TX
N (5)
$
150,000

$
3,631

$
3,631

5.5 - 7.5 %
NA
2H 21
30-Story Residential High-Rise and 10,000 SF Retail
2
Sunset Point 19
Clearwater, FL
Y
23,090

9,166

10,857

44%
11.0 - 13.0 %
1H 18
2H 18
Total Center redevelopment with three new shop space buildings
3
Winter Park Corners
Orlando, FL
Y
12,082

396

396

9.0 - 11.0
1H 19
1H 19
30,000 SF Sprouts; 12,250 SF and 1,200 SF new shop space buildings
 
Total Large Redevelopments
 
$
185,172

$
13,193

$
14,884

32%
6.5 - 8.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Redevelopments (13 Properties)
43,664

14,766

19,863

30%
11.0 - 13.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Active Redevelopments
$
228,836

$
27,959

$
34,747

31%
7.5 - 9.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Completed Redevelopments (11 Properties)
$
55,641

$
2,477

$
54,489

97%
12.0 -13.0%
 
 
 
 
 
 
 
 
 
 
 
 
 

Summary of asset allocation (6):
Developments
 
Redevelopments
 
Total
 
Land
$
1,387

 
$

 
$
1,387

 
Land Under Development
48,399

 


 
48,399

 
Building and Improvements
15,168

 
28,648

 
43,816

 
CIP
37,209

 
6,099

 
43,308

 
Other various accounts
38,273

 


 
38,273

 
Property
$
140,436

 
$
34,747

 
$
175,183

 
 
 
 
 
 
 
 
Cash NOI Summary (6)
 
 
 
 
 
 
Cash NOI included for the Three Months Ended December 31, 2017:
$
403

 
$
401

 
$
804

 
(1) Redevelopment is defined where GLA is added either through new construction or expansion of an existing space or where incremental investment is over $5 million.
(2) A property is removed from the Company's same store portfolio if the project is considered to significantly impact the existing property's NOI and activities have begun in anticipation of the project.
(3) Represents the percentage of project GLA for which the leases of the applicable tenants have commenced.
(4) Large Redevelopment is defined where Total Estimated Investment exceeds $10 million on an individual project.
(5) Project is in the planning stage. Until material investment is made, the property will remain in SPNOI.
(6) From Active Development and Redevelopment Properties only.
 
The Company cannot guarantee that (i) ROI will be generated at the percentage listed or at all, (ii) total estimated investment associated with these projects will be equal to the actual investment, (iii) project completion or stabilization will occur when anticipated or (iv) that the Company will ultimately complete any of these projects. The ROI and total estimated investment reflect the Company's best estimate based upon current information, may change over time and are subject to certain conditions which are beyond the Company's control, including, without limitation, general economic conditions, market conditions and other business factors.
Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 13



Weingarten Realty Investors
Land Held for Development
As of December 31, 2017
(in thousands, except acres and percentages)

 
 
Ownership
 Interest
 
Gross
 Acres
 
Investment (1)
Location
 
 
 
100%
 
Pro Rata
 
 
 
 
 
 
 
 
 
New Development Phased Projects
 
 
 
 
 
 
 
 
Highway 17 and Highway 210, Surf City, NC
 
100.0
%
 
45.5

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

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

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

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

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

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

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

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

 
 
 
 
Total New Development Phased Projects
 
 
 
124.0

 
$
18,624

 
$
17,138

Other Raw Land
 
 
 
 
 
 
 
 
FM 1957 (Potranco Rd.) and FM 211, San Antonio, TX
 
50.0
%
 
129.4

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

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

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

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

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

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

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

 
 
 
 
Other
 
100.0
%
 
21.3

 
 
 
 
Total Raw Land
 
 
 
288.0

 
$
51,326

 
$
37,820

 
 
 
 
 
 
 
 
 
Total Land Held For Development Properties
 
 
 
412.0

 
$
69,950

 
$
54,958



(1) Net of impairment and valuation adjustments.

Notes:
Land costs account for $58.6 million of total investment at 100%, $44.3 million at pro rata share.
Categorization based upon proximity to development property and does not indicate future development pipeline.

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


Page 14



Weingarten Realty Investors
Disposition and Acquisition Summary
For the Period Ended December 31, 2017
(at pro rata share)
(in thousands, except percentages)

Center
 
City/State
 
Sq. Ft.
 at 100%
 
Date Acquired
 
Purchase Price
 
Yield (1)
 
 
 
 
 
 
 
 
 
 
 
Acquisitions
 
 
 
 
 
 
 
 
 
 
 
Red Mountain Gateway Pad
 
Mesa, AZ
 
N/A

 
03/31/17
 
 
 
 
 
Oak Forest Pad
 
Houston, TX
 
4

 
09/22/17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Acquisitions
 
 
 
 
 
 
$
1,900

 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Date
 Sold
 
Sales
 Proceeds
 
Weighted
 Sales
 Cap
Dispositions
 
 
 
 
 
 
 
 
 
 
 
1st Quarter
 
 
 
 
 
 
 
 
 
 
 
Lyons Avenue Shopping Center
 
Houston, TX
 
68

 
01/13/17
 
 
 
 
 
Palms of Carrollwood
 
Tampa, FL
 
168

 
02/14/17
 
 
 
 
 
Mohave Crossroads Pad
 
Bullhead City, AZ
 
 N/A

 
02/28/17
 
 
 
 
 
Gateway Station
 
Fort Worth, TX
 
85

 
03/09/17
 
 
 
 
 
Decatur 215 Pad
 
Las Vegas, NV
 
3

 
03/22/17
 
 
 
 
 
Stevens Ranch Pad
 
San Antonio, TX
 
 N/A

 
03/28/17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2nd Quarter
 
 
 
 
 
 
 
 
 
 
 
Humblewood Shopping Center
 
Houston, TX
 
183

 
04/07/17
 
 
 
 
 
Mohave Crossroads
 
Bullhead City, AZ
 
184

 
04/13/17
 
 
 
 
 
Broadway Shopping Center
 
Galveston, TX
 
76

 
04/21/17
 
 
 
 
 
Eastpark Shopping Center Pad
 
Houston, TX
 
 N/A

 
06/01/17
 
 
 
 
 
K-Mart Plaza*
 
Lake Charles, LA
 
217

 
06/06/17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3rd Quarter
 
 
 
 
 
 
 
 
 
 
 
Bartlett Towne Center
 
Bartlett, TN
 
197

 
07/11/17
 
 
 
 
 
Marshalls Plaza
 
Modesto, CA
 
79

 
07/21/17
 
 
 
 
 
Discovery Plaza
 
Sacramento, CA
 
90

 
07/25/17
 
 
 
 
 
North Towne Plaza Pad
 
Brownsville, TX
 
 N/A

 
07/26/17
 
 
 
 
 
Shops at Whitehall Commons
 
Charlotte, NC
 
43

 
09/14/17
 
 
 
 
 
Brookwood Square
 
Austell, GA
 
183

 
09/28/17
 
 
 
 
 
Whole Foods at Carrollwood
 
Tampa, FL
 
37

 
09/28/17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4th Quarter
 
 
 
 
 
 
 
 
 
 
 
Buena Vista Marketplace
 
Duarte, CA
 
93

 
10/06/17
 
 
 
 
 
Crabtree Towne Center
 
Raleigh, NC
 
9

 
10/10/17
 
 
 
 
 
Surf City Crossing Shopping Center Pad
 
Hampstead, NC
 
 N/A

 
10/18/17
 
 
 
 
 
Green Valley Plaza*
 
Denver, CO
 
49

 
11/16/17
 
 
 
 
 
Market at Town Center
 
Sugar Land, TX
 
424

 
11/30/17
 
 
 
 
 
Danville Plaza
 
Monroe, LA
 
138

 
12/08/17
 
 
 
 
 
Flamingo Pines Plaza
 
Pembroke Pines, FL
 
139

 
12/20/17
 
 
 
 
 
Tomball Marketplace Pad
 
Tomball, TX
 
 N/A

 
12/20/17
 
 
 
 
 
Summerhill Plaza
 
Citrus Heights, CA
 
133

 
12/21/17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total 2017 Dispositions
 
 
 
 
 
 
 
$
444,088

 
6.88
%
 
 
 
 
 
 
 
 
 
 
 
 
Subsequent to Year-End
 
 
 
 
 
 
 
League City Plaza ROW
 
League City, TX
 
N/A

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

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

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

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

 
02/09/18
 
 
 
 
 
Millpond Center
 
Lexington, KY
 
125

 
02/09/18
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2018 YTD Dispositions
 
 
 
$
220,599

 
7.46
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Economics reflect WRI's pro rata ownership interest, excluding the incremental return from fee income.
* Unconsolidated real estate joint venture activity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Page 15













Summary of Debt




Weingarten Realty Investors
Debt Information
(in thousands, except percentages)
 
December 31,
2017
 
4th Quarter
Weighted
Average Rate (1)
 
December 31, 2016
 
4th Quarter
Weighted
Average Rate (1)
 
Outstanding Balance Summary
 
 
 
 
 
 
 
 
Mortgage Debt
$
393,981

 
4.56
%
 
$
423,791

 
5.10
%
 
3.375% Notes due 2022
299,402

 
3.38
%
 
299,288

 
3.38
%
 
3.5% Notes due 2023
299,196

 
3.50
%
 
299,059

 
3.50
%
 
4.45% Notes due 2024
249,338

 
4.45
%
 
249,241

 
4.45
%
 
3.85% Notes due 2025
248,516

 
3.85
%
 
248,346

 
3.85
%
 
3.25% Notes due 2026
248,140

 
3.25
%
 
247,957

 
3.25
%
 
Term Loan (2)
200,000

 
2.47
%
 
200,000

 
2.47
%
 
Unsecured Notes Payable (MTN)
66,285

 
6.70
%
 
66,290

 
6.00
%
 
Revolving Credit Agreements (3)

 
2.17
%
 
245,000

 
1.39
%
 
Obligations under Capital Leases
21,000

 
7.98
%
 
21,000

 
7.94
%
 
Unamortized Loan Costs
(8,851
)
 
 
 
(10,569
)
 
 
 
Subtotal Consolidated Debt
2,017,007

 
3.85
%
 
2,289,403

 
3.89
%
 
Debt Service Guarantee Liability (4)
64,145

 
 
 
67,125

 
 
 
Total Consolidated Debt - As Reported
$
2,081,152

 
3.85
%
 
$
2,356,528

 
3.89
%
 
 
 
 
 
 
 
 
 
 
 
As
 Reported
 
 
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 12/31/17
3.85
%
 
 
 
 
 
 
 
Twelve months ended 12/31/17
3.80
%
 
 
 
 
 
 
 
Three months ended 12/31/16
3.89
%
 
 
 
 
 
 
 
Twelve months ended 12/31/16
3.98
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Weighted average interest rates exclude the effects of ASC 805 "Business Combinations", revolver facility fee, and other loan costs related to financing.
(2)
Term Loan has a floating rate of LIBOR + 97.5 bps and has been swapped to a fixed rate of 2.47%. The weighted average interest rate reflects the fixed rate.
(3)
Weighted average revolving interest rate excludes the effect of the facility fee of 15 basis points on the total commitment paid quarterly in arrears. The weighted average revolving interest rate with the facility fee was 4.95% and 1.88% in the fourth quarters 2017 and 2016, respectively.
(4)
Debt service guarantee liability represents bonds issued in association with a guarantee in connection with a project in Denver, Colorado.


Page 17



Weingarten Realty Investors
Debt Information Additional Disclosure
(at pro rata share)
(in thousands, except percentages)
 
Debt
 Balance
 
Weighted
Average Rate (1)
 
% of Total
 
Weighted
Average
Remaining
 Life (yrs)
 
Fixed vs. Variable Rate Debt
(includes the effect of interest rate swaps)
 
 
 
 
 
 
 
 
As of December 31, 2017
 
 
 
 
 
 
 
 
Fixed-rate debt
$
2,131,968

 
3.86
%
 
99.2
%
 
6.02

 
Variable-rate debt
17,889

 
2.43
%
 
0.8
%
 
0.50

 
Total
$
2,149,857

 
3.83
%
 
100.0
%
 
5.97

 
 
 
 
 
 
 
 
 
 
As of December 31, 2016
 
 
 
 
 
 
 
 
Fixed-rate debt
$
2,159,732

 
4.03
%
 
89.0
%
 
 
 
Variable-rate debt
266,759

 
1.67
%
 
11.0
%
 
 
 
Total
$
2,426,491

 
3.86
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
Secured vs. Unsecured Debt
 
 
 
 
 
 
 
 
As of December 31, 2017
 
 
 
 
 
 
 
 
Secured Debt
$
482,395

 
4.54
%
 
22.4
%
 
5.39

 
Unsecured Debt
1,667,462

 
3.62
%
 
77.6
%
 
6.14

 
Total
$
2,149,857

 
3.83
%
 
100.0
%
 
5.97

 
 
 
 
 
 
 
 
 
 
As of December 31, 2016
 
 
 
 
 
 
 
 
Secured Debt
$
513,091

 
4.94
%
 
21.1
%
 
 
 
Unsecured Debt
1,913,400

 
3.56
%
 
78.9
%
 
 
 
Total
$
2,426,491

 
3.86
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Additional Information
December 31,
 
 
 
December 31,
 
 
 
Reconciling items to pro rata debt
2017
 
 
 
2016
 
 
 
Noncontrolling Interests and Other Adjustments
(39,338
)
 
 
 
(39,960
)
 
 
 
WRI Share of Unconsolidated Joint Ventures
108,043

 
 
 
109,923

 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 12/31/17
 
 
3.83
%
 
 
 
 
 
Twelve months ended 12/31/17
 
 
3.78
%
 
 
 
 
 
Three months ended 12/31/16
 
 
3.86
%
 
 
 
 
 
Twelve months ended 12/31/16
 
 
3.98
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

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

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


Page 18



Weingarten Realty Investors
Schedule of Maturities
As of December 31, 2017
(in thousands, except percentages)




 
As Reported
 
 
Maturities
 
Weighted
 Average Rate (2)
 
2018
$
113,427

 
5.41%
 
2019
56,245

 
5.14%
 
2020
237,779

 
2.91%
(3
)
2021
17,667

 
4.04%
 
2022
307,614

 
3.40%
 
2023
305,694

 
3.51%
 
2024
255,954

 
4.44%
 
2025
303,302

 
3.93%
 
2026
277,291

 
3.55%
 
2027
38,288

 
6.52%
 
Thereafter
93,024

 
4.23%
 
Subtotal
2,006,285

 
 
 
 
 
 
 
 
Revolving Credit Agreements

 
1.83%
 
Other (1)
74,867

 
 
 
Total
$
2,081,152

 
3.80%
 


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










Page 19



Weingarten Realty Investors
Schedule of Maturities Additional Disclosure
As of December 31, 2017
(at pro rata share)
(in thousands, except percentages)

 
Maturities
 
Weighted
 Average Rate (2)
 
Floating Rate
 
Fixed Rate
 
Secured
 
Unsecured
2018
$
77,617

 
5.35%
 
$
17,889

 
$
59,728

 
$
68,047

 
$
9,570

2019
59,804

 
5.07%
 


 
59,804

 
59,804

 

2020
293,293

 
3.23%
(3
)
200,000

 
93,293

 
93,293

 
200,000

2021
53,174

 
4.06%



 
53,174

 
53,174

 

2022
308,648

 
3.40%



 
308,648

 
8,648

 
300,000

2023
306,785

 
3.52%
 


 
306,785

 
6,785

 
300,000

2024
257,105

 
4.44%
 
 
 
257,105

 
7,105

 
250,000

2025
304,453

 
3.94%
 
 
 
304,453

 
54,453

 
250,000

2026
278,182

 
3.56%
 
 
 
278,182

 
5,212

 
272,970

2027
42,213

 
6.33%
 
 
 
42,213

 
8,468

 
33,745

Thereafter
93,730

 
4.21%

 
 
93,730

 
93,730

 


Subtotal
2,075,004

 
 
 
217,889

 
1,857,115

 
458,719

 
1,616,285

 
 
 
 
 
 
 
 
 
 
 
 
Revolving Credit Agreements

 
1.83%
 

 
 
 
 
 

Other (1)
74,853

 
 
 
 
 
74,853

 
23,676

 
51,177

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

 
 
 
 
Total
$
2,149,857

 
3.78%
 
$
17,889

 
$
2,131,968

 
$
482,395

 
$
1,667,462


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

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


Page 20















Joint Ventures




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


 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
Condensed Statements of Income
2017
 
2016
 
2017
 
2016
 
 
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
Base minimum rent, net
$
24,455

 
$
26,120

 
$
99,798

 
$
104,193

Straight line rent
158

 
(408
)
 
(190
)
 
164

Over/Under-market rentals, net
66

 
44

 
288

 
800

Percentage rent
349

 
375

 
848

 
594

Tenant reimbursements
7,903

 
7,987

 
32,201

 
31,023

Other income
306

 
255

 
4,474

 
1,542

Total
33,237

 
34,373

 
137,419

 
138,316

 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
8,419

 
9,177

 
34,818

 
38,242

Interest, net
2,908

 
3,146

 
11,836

 
16,076

Operating
6,221

 
6,243

 
23,876

 
26,126

Real estate taxes, net
4,371

 
4,199

 
18,865

 
17,408

General and administrative
100

 
128

 
623

 
816

Provision for income taxes
35

 
43

 
112

 
113

Impairment loss

 

 

 
1,303

Total
22,054

 
22,936

 
90,130

 
100,084

 
 
 
 
 
 
 
 
Gain on sale of non-operating property

 

 

 
373

Gain on dispositions
8,529

 
2,154

 
12,492

 
14,816

 
 
 
 
 
 
 
 
Net income
$
19,712

 
$
13,591

 
$
59,781

 
$
53,421

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
 
 
 
 
 
 
 
 
December 31,
 
 
 
 
 
2017
 
2016
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property
 
 
 
 
$
1,241,004

 
$
1,196,770

Accumulated depreciation
 
 
 
 
(285,033
)
 
(261,392
)
Property, net
 
 
 
 
955,971

 
935,378

 
 
 
 
 
 
 
 
Other assets, net
 
 
 
 
115,743

 
114,554

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
1,071,714

 
$
1,049,932

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt, net
 
 
 
 
$
298,124

 
$
301,480

Amounts payable to Weingarten Realty Investors and Affiliates
12,017

 
12,585

Other liabilities, net
 
 
 
 
24,759

 
24,902

Total
 
 
 
 
334,900

 
338,967

 
 
 
 
 
 
 
 
Equity
 
 
 
 
736,814

 
710,965

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
1,071,714

 
$
1,049,932


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

Page 22



Weingarten Realty Investors
Unconsolidated Joint Venture Financial Information
(at pro rata share)
(in thousands)
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
Condensed Statements of Income
2017
 
2016
 
2017
 
2016
Revenues:
 
 
 
 
 
 
 
Base minimum rent, net
$
9,676

 
$
10,342

 
$
39,398

 
$
40,292

Straight line rent
8

 
(278
)
 
(120
)
 
(136
)
Over/Under-market rentals, net
(8
)
 
(26
)
 
(29
)
 
(10
)
Percentage rent
117

 
148

 
330

 
245

Tenant reimbursements
3,099

 
3,048

 
12,858

 
11,934

Other income
132

 
109

 
1,216

 
688

Total
13,024

 
13,343

 
53,653

 
53,013

 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
3,380

 
3,774

 
14,020

 
15,118

Interest, net
1,209

 
1,288

 
4,937

 
6,131

Operating
2,465

 
2,476

 
9,361

 
10,438

Real estate taxes, net
1,759

 
1,632

 
7,489

 
6,787

General and administrative
42

 
38

 
265

 
249

Provision for income taxes
17

 
22

 
52

 
53

Impairment loss

 

 

 
326

Total
8,872

 
9,230

 
36,124

 
39,102

 
 
 
 
 
 
 
 
Gain on sale of non-operating property

 

 

 
243

Gain on dispositions
4,209

 
538

 
6,187

 
3,693

 
 
 
 
 
 
 
 
Net income
$
8,361

 
$
4,651

 
$
23,716

 
$
17,847

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
December 31,
 
 
 
 
 
2017
 
2016
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property
 
 
 
 
$
491,105

 
$
455,485

Accumulated depreciation
 
 
 
 
(106,299
)
 
(97,574
)
Property, net
 
 
 
 
384,806

 
357,911

 
 
 
 
 
 
 
 
Notes receivable from real estate joint ventures and partnerships
 
 
 
 
4,161

 
4,404

Unamortized lease costs, net
 
 
 
 
13,954

 
15,432

Accrued rent and accounts receivable (net of allowance for doubtful accounts of $285 in 2017 and $283 in 2016)
 
 
 
 
10,814

 
9,949

Cash and cash equivalents
 
 
 
 
16,775

 
15,160

Restricted deposits and mortgage escrows
 
 
 
 

 
188

Out-of-market leases, net
 
 
 
 
1,074

 
1,451

Other assets, net
 
 
 
 
1,947

 
4,725

Total
 
 
 
 
$
433,531

 
$
409,220

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt, net
 
 
 
 
$
108,024

 
$
110,012

Amounts payable to Weingarten Realty Investors and Affiliates
 
 
 
 
5,154

 
5,669

Accounts payable and accrued expenses
 
 
 
 
6,403

 
6,014

Deferred revenue
 
 
 
 
939

 
995

Out-of-market leases, net
 
 
 
 
3,236

 
3,583

Other liabilities, net
 
 
 
 
337

 
483

Total
 
 
 
 
124,093

 
126,756

 
 
 
 
 
 
 
 
Equity
 
 
 
 
309,438

 
282,464

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
433,531

 
$
409,220

Notes:
The above pro rata share information includes only the real estate operations of joint ventures and partnerships at WRI's ownership percentages.

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

Page 23



Weingarten Realty Investors
Investments in Unconsolidated Real Estate Joint Ventures & Partnerships at 100%
December 31, 2017
(in thousands, except number of properties)


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

 
$
124,205

 
$

 
Collins
 
8
 
1,163

 
114,508

 
17,838

 
AEW - Institutional Client
 
5
 
437

 
101,910

 

 
BIT Retail
 
3
 
721

 
139,794

 

 
Jamestown
 
6
 
1,216

 
145,915

 
169,321

 
Fidelis Realty Partners
 
1
 
491

 
128,146

 
73,720

 
Sleiman Enterprises
 
2
 
170

 
17,370

 
13,451

 
Bouwinvest
 
3
 
359

 
168,461

 

 
Other
 
5
 
845

 
131,405

 
23,794

 
 
 
 
 
 
 
 
 
 
 
Total
 
35
 
5,833

 
$
1,071,714

 
$
298,124

 
 
 
 
Joint Venture Description
 
 
 
 
 
TIAA Florida Retail LLC
 
Joint venture with an institutional partner, TIAA-CREF Global Real Estate
Collins
 
Primarily a development joint venture in the Texas Rio Grande Valley
AEW - Institutional Client
 
Joint venture with an institutional partner through AEW Capital Management
BIT Retail
 
Retail joint venture with Mercantile Real Estate Advisors and its client, the AFL-CIO Building Investment Trust
Jamestown
 
Retail joint venture in Florida
Fidelis Realty Partners
 
Retail joint venture in Texas
Sleiman Enterprises
 
Retail joint venture in Florida
Bouwinvest
 
Retail joint venture with West Coast focus
 
 
 
 
 
 
 
 
 
(1) Excludes land held for development.
(2) Excludes additional consolidated joint ventures such as AEW Capital Management.

Page 24



Weingarten Realty Investors
Unconsolidated Joint Venture Mortgage Debt Information at 100%
As of December 31, 2017
(in thousands, except number of properties, percentages and term)

Balance Summary
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Joint Venture Partner
 
# of Mortgaged
 Properties (2)
 
Mortgage
Balance (1)(2)
 
Average Interest
Rate
 
Average
Remaining
Term (yrs)
 
 
 
 
 
 
 
 
 
Collins
 
2
 
$
18,062

 
6.2%
 
7.2

Jamestown
 
6
 
169,983

 
2.7%
 
3.7

Fidelis Realty Partners
 
1
 
73,813

 
4.3%
 
2.9

Sleiman Enterprises
 
2
 
13,533

 
4.1%
 
8.4

Other
 
1
 
23,332

 
6.3%
 
2.7

 
 
 
 
 
 
 
 
 
Total
 
12
 
$
298,723

 
3.6%
 
4.9

 
 
 
 
 
 
 
 
 

Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted
Average Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
2018
 
$
6,353

 
4.9%
 
 
 
 
2019
 
6,444

 
4.9%
 
 
 
 
2020
 
93,010

 
4.8%
 
 
 
 
2021
 
173,015

 
3.6%
 
 
 
 
2022
 
2,069

 
5.3%
 
 
 
 
2023
 
2,182

 
5.2%
 
 
 
 
2024
 
2,303

 
5.2%
 
 
 
 
2025
 
2,302

 
5.2%
 
 
 
 
2026
 
1,781

 
5.1%
 
 
 
 
2027
 
7,851

 
5.3%
 
 
 
 
Thereafter
 
1,413

 
6.4%
 
 
 
 
Total
 
$
298,723

 
 
 
 
 
 


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


Page 25



Weingarten Realty Investors
Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure
As of December 31, 2017
(at pro rata share)
(in thousands, except percentages)
Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted Average Rate
 
 
 
 
 
 
 
2018
 
$
3,514

 
4.9%
 
2019
 
3,559

 
4.9%
 
2020
 
55,514

 
4.9%
 
2021
 
35,507

 
4.1%
 
2022
 
1,034

 
5.3%
 
2023
 
1,091

 
5.2%
 
2024
 
1,151

 
5.2%
 
2025
 
1,151

 
5.2%
 
2026
 
890

 
5.1%
 
2027
 
3,926

 
5.3%
 
Thereafter
 
706

 
6.4%
 
Total
 
$
108,043

 
 
 


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

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



Page 26














Portfolio Summary




Weingarten Realty Investors
Tenant Diversification by Percent of Base Minimum Rent
As of December 31, 2017
(at pro rata share)
(in thousands, except percentages and # of units)

Rank
 
Tenant Name (1)(2)
 
Credit Ranking
 (S&P / Moody's)
 
# of
 Units
 
Total
Annualized
Base Minimum Rent
 
% of
 Total Annualized
 Base Minimum Rent
 
Total
 SF
 
% of
Total
 SF
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
 
The Kroger Co.
 
BBB/Baa1
 
24

 
$
11,350

 
2.52
%
 
1,387

 
5.27
%
2
 
TJX Companies, Inc.
 
A+/A2
 
40

 
10,544

 
2.34
%
 
1,043

 
3.97
%
3
 
Ross Stores, Inc.
 
A-/A3
 
33

 
8,784

 
1.95
%
 
721

 
2.74
%
4
 
Whole Foods Market, Inc.
 
A+/Baa1
 
8

 
7,286

 
1.62
%
 
347

 
1.32
%
5
 
Petsmart, Inc.
 
CCC+/B1
 
23

 
7,178

 
1.59
%
 
433

 
1.65
%
6
 
H-E-B
 
N/A/N/A
 
8

 
7,171

 
1.59
%
 
539

 
2.05
%
7
 
Office Depot, Inc.
 
B/B1
 
24

 
5,603

 
1.24
%
 
455

 
1.73
%
8
 
Albertsons
 
N/A/N/A
 
14

 
5,484

 
1.22
%
 
637

 
2.42
%
9
 
Bed Bath & Beyond, Inc.
 
BBB/Baa1
 
18

 
5,432

 
1.20
%
 
427

 
1.62
%
10
 
24 Hour Fitness Inc.
 
B/B2
 
8

 
5,040

 
1.12
%
 
225

 
0.85
%
11
 
Best Buy, Inc.
 
BBB-/Baa1
 
10

 
5,027

 
1.12
%
 
290

 
1.10
%
12
 
Home Depot, Inc.
 
A/A2
 
4

 
4,700

 
1.04
%
 
435

 
1.66
%
13
 
Dollar Tree Stores, Inc.
 
BB+/Ba1
 
39

 
4,378

 
0.97
%
 
394

 
1.50
%
14
 
Petco Animal Supplies, Inc.
 
B/B2
 
17

 
3,632

 
0.81
%
 
193

 
0.73
%
15
 
Hobby Lobby Stores, Inc.
 
N/A/N/A
 
7

 
3,529

 
0.78
%
 
415

 
1.58
%
16
 
Gap, Inc.
 
BB+/Baa2
 
11

 
3,102

 
0.69
%
 
160

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

 
3,035

 
0.67
%
 
453

 
1.72
%
18
 
Dick's Sporting Goods
 
N/A/N/A
 
5

 
2,926

 
0.65
%
 
148

 
0.56
%
19
 
JPMorgan Chase Bank
 
A+/Aa3
 
23

 
2,715

 
0.60
%
 
85

 
0.32
%
20
 
Starbucks Corporation
 
A-/A3
 
40

 
2,664

 
0.59
%
 
64

 
0.24
%
21
 
Barnes & Noble Inc.
 
N/A/N/A
 
6

 
2,585

 
0.57
%
 
153

 
0.58
%
22
 
Party City
 
B+/Ba3
 
16

 
2,496

 
0.55
%
 
167

 
0.64
%
23
 
Nordstrom Rack
 
BBB+/Baa1
 
4

 
2,366

 
0.52
%
 
90

 
0.34
%
24
 
Michaels Stores, Inc.
 
N/A/Ba2
 
11

 
2,350

 
0.52
%
 
193

 
0.73
%
25
 
Ascena Retail Group
 
B+/Ba3
 
21

 
2,328

 
0.52
%
 
107

 
0.41
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
 
 
420

 
$
121,705

 
26.99
%
 
9,561

 
36.34
%
 
 
 
 
 
(1
)
Tenant Names:
DBA Names:
 
 
The Kroger Co.
Kroger (11), Harris Teeter (6), Fry's Food (3), King Soopers (2), Ralph's (1), Smith's Food (1)
 
 
TJX Companies, Inc.
Marshalls (18), T.J. Maxx (15), Home Goods (7)
 
 
Ross Stores, Inc.
Ross Dress for Less (30), dd's Discounts (3)
 
 
Office Depot, Inc.
Office Depot (15), Office Max (9)
 
 
Albertsons
Safeway (6), Randall's (4), Albertsons (2), Von's (2)
 
 
Bed Bath & Beyond, Inc.
Bed Bath & Beyond (10), Cost Plus (6), buybuy BABY (2)
 
 
Dollar Tree Stores, Inc.
Dollar Tree (34), Family Dollar (5)
 
 
Gap, Inc.
Old Navy (9), Gap (2)
 
 
Walmart Stores, Inc.
Walmart Neighborhood Market (3), Walmart (2), Walmart Supercenter (1)
 
 
Dick's Sporting Goods
Golf Galaxy (3), Dick's Sporting Goods (2)
 
 
Michaels Stores, Inc.
Michaels (9), Aaron Brothers (2)
 
 
Ascena Retail Group
Lane Bryant (8), Dressbarn (7), Justice (3), AnnTaylor (1), Catherines (1), Loft (1)
 
 
 
 
 
(2
)
Target owns and occupies 24 units not included above.
 
 
 
Note:
 
 
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 28



Weingarten Realty Investors
Portfolio Operating Information
(at pro rata share)
(in thousands, except percentages and leases)
Leasing Activity / Rent Growth
Signed Leases
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comparable:
 
Number of
 Leases
Square Feet
New Rent
 $/SF
Prior Rent
 $/SF
TI's $/SF
Cash Change
 in Base Rent
Weighted
 Average
 Term
 (Years)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
All Leases
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2017
 
215

681

$
20.90

$
19.26

$
5.77

8.6
%
 
 
 
Quarter Ended September 30, 2017
 
192

720

20.55

17.63

11.10

16.6
%
 
 
 
Quarter Ended June 30, 2017
 
224

838

19.89

17.55

9.24

13.4
%
 
 
 
Quarter Ended March 31, 2017
 
276

1,518

17.31

15.81

2.76

9.5
%
 
 
 
Rolling 12 months
 
 
907

3,757

$
19.16

$
17.17

$
6.35

11.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Leases
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2017
 
56

107

$
31.37

$
26.76

$
36.74

17.2
%
6.3

 
 
Quarter Ended September 30, 2017
 
42

195

21.00

16.22

40.89

29.5
%
8.4

 
 
Quarter Ended June 30, 2017
 
42

144

23.17

16.16

53.83

43.4
%
8.4

 
 
Quarter Ended March 31, 2017
 
62

166

21.38

19.86

25.31

7.6
%
7.6

 
 
Rolling 12 months
 
 
202

612

$
23.42

$
19.04

$
38.99

23.1
%
7.7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Renewals
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2017
 
159

574

$
18.95

$
17.86

$

6.1
%
 
 
 
Quarter Ended September 30, 2017
 
150

525

20.39

18.15


12.3
%
 
 
 
Quarter Ended June 30, 2017
 
182

694

19.21

17.84


7.7
%
 
 
 
Quarter Ended March 31, 2017
 
214

1,352

16.81

15.32


9.8
%
 
 
 
Rolling 12 months
 
 
705

3,145

$
18.33

$
16.81

$

9.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comparable & Non-Comparable:
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2017
 
247

768

 
 
 
 
 
 
 
Quarter Ended September 30, 2017
 
229

888

 
 
 
 
 
 
 
Quarter Ended June 30, 2017
 
264

1,067

 
 
 
 
 
 
 
Quarter Ended March 31, 2017
 
303

1,591

 
 
 
 
 
 
 
Rolling 12 months
 
 
1,043

4,314

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lease
Expirations (1)
 
 
 
 
 
 
 
 
 
 
 
 
 
Assumes No Exercise of Renewal Options
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Anchor Tenants (2)
Non-Anchor Tenants
Total Tenants
Year
Square
Feet
Percent of
 Total Square
 Feet
In Place
Min Rent
PSF
Percent of
Total
Revenue
(3)
Square
Feet
Percent of
 Total Square
 Feet
In Place
Min Rent
PSF
Percent of
Total
Revenue
 (3)
Square
Feet
Percent of
 Total Square
 Feet
In Place
Min Rent
PSF
Percent of
Total
Revenue
(3)
M-T-M
56

0
%
$
13.25

0
%
121

1
%
$
23.41

1
%
177

1
%
$
20.17

1
%
2018
1,089

7
%
11.36

6
%
1,129

14
%
27.51

13
%
2,218

9
%
19.58

10
%
2019
1,826

12
%
11.32

11
%
1,255

15
%
27.29

15
%
3,081

13
%
17.83

13
%
2020
2,085

13
%
11.85

13
%
1,280

15
%
28.38

16
%
3,365

14
%
18.14

14
%
2021
1,947

12
%
10.81

11
%
1,403

17
%
27.40

16
%
3,350

14
%
17.76

14
%
2022
2,290

15
%
13.25

16
%
1,116

13
%
28.53

14
%
3,406

14
%
18.26

15
%
2023 - 2028
5,526

35
%
12.78

37
%
1,849

22
%
28.81

23
%
7,375

31
%
16.80

29
%
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)
Reflects in-place leases as of December 31, 2017.
(2)
Anchor tenants represent any tenant at least 10,000 square feet.
(3)
Revenue includes minimum base rent only.

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


Page 29



Weingarten Realty Investors
Portfolio Operating Information (continued)
(at pro rata share)
(in thousands, except percentages)
Occupancy
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
December 31,
2017
 
September 30,
2017
 
June 30,
2017
 
March 31,
2017
 
December 31,
2016
 
 
Signed Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
97.3%
 
97.7%
 
96.9%
 
95.7%
 
96.5%
 
 
Non-Anchor
 
90.5%
 
90.4%
 
90.7%
 
90.5%
 
90.6%
 
 
Total Retail
 
94.8%
 
95.0%
 
94.6%
 
93.8%
 
94.3%
 
 
Other
 
88.4%
 
84.6%
 
84.7%
 
87.7%
 
89.1%
 
 
Total Signed
 
94.8%
 
94.8%
 
94.5%
 
93.7%
 
94.3%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
94.7%
 
95.0%
 
94.2%
 
94.4%
 
95.2%
 
 
Non-Anchor
 
87.4%
 
87.7%
 
87.9%
 
87.7%
 
88.1%
 
 
Total Retail
 
92.0%
 
92.3%
 
91.9%
 
91.9%
 
92.6%
 
 
Other
 
82.7%
 
84.3%
 
84.5%
 
87.5%
 
88.8%
 
 
Total Commenced
 
91.9%
 
92.2%
 
91.8%
 
91.8%
 
92.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same Property (2)
 
 
 
 
 
 
 
 
 
 
 
 
Signed Basis
 
95.4%
 
95.5%
 
95.5%
 
95.0%
 
95.6%
 
 
Commenced Basis
 
92.9%
 
93.3%
 
93.0%
 
93.5%
 
94.0%
 
 
Average Base Rents (3)
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
December 31,
2017
 
September 30,
2017
 
June 30,
2017
 
March 31,
2017
 
December 31,
2016
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
$
13.23

 
$
13.13

 
$
12.94

 
$
12.90

 
$
12.67

 
 
Non-Anchor
 
28.09

 
27.87

 
27.49

 
27.24

 
26.93

 
 
Total
 
$
18.69

 
$
18.58

 
$
18.37

 
$
18.22

 
$
17.93

 
 
Same Property Net Operating Income Growth (4)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended 
  December 31,
 
Twelve Months Ended 
  December 31,
 
 
2017
 
2016
 
% Change
 
2017
 
2016
 
% Change
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
Minimum Rent
 
$
96,659

 
$
94,292

 
2.5
 %
 
$
384,004

 
$
374,676

 
2.5
 %
Bad Debt (net of recoveries)
 
134

 
273

 
-50.9
 %
 
(652
)
 
30

 
-2,273.3
 %
Percentage Rent
 
1,278

 
1,235

 
3.5
 %
 
3,822

 
3,705

 
3.2
 %
Tenant Reimbursements
 
28,259

 
25,483

 
10.9
 %
 
111,377

 
99,911

 
11.5
 %
Other
 
1,073

 
352

 
204.8
 %
 
3,717

 
2,206

 
68.5
 %
 
 
127,403

 
121,635

 
4.7
 %
 
502,268

 
480,528

 
4.5
 %
Expenses
 
 
 
 
 
 
 
 
 
 
 
 
Property Operating Expenses
 
20,908

 
19,696

 
6.2
 %
 
79,293

 
75,770

 
4.6
 %
Real Estate Taxes
 
16,394

 
13,971

 
17.3
 %
 
67,404

 
58,166

 
15.9
 %
 
 
37,302

 
33,667

 
10.8
 %
 
146,697

 
133,936

 
9.5
 %
SPNOI
 
90,101

 
87,968

 
2.4
 %
 
355,571

 
346,592

 
2.6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopment NOI (5)
 
8,762

 
8,502

 
3.1
 %
 
34,914

 
32,932

 
6.0
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
SPNOI (Excl. Redevelopment)
 
$
81,339

 
$
79,466

 
2.4
 %
 
$
320,657

 
$
313,660

 
2.2
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Anchor tenants represent any tenant at least 10,000 square feet.
(2)
Same Property Occupancy includes operating centers that have been owned for the same comparable time duration.
Same Property excludes any new development, redevelopment, and any acquired or sold centers during the same time duration.
(3)
Average Base rent per Leased SF excludes ground leases.
(4)
Same Property NOI Growth includes the Company's share of unconsolidated real estate joint ventures and partnerships and
provisions for uncollectible amounts and related recoveries. It excludes the effect of lease cancellation income and
straight-line rent adjustments and is reported on a cash basis.
(5)
Redevelopments refer to Page 13.
Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 30



Weingarten Realty Investors
Top 40 Core-Based Statistical Area (CBSA) Ranked by Population
as of December 31, 2017
(at pro rata share)
(in thousands, except percentages and # of units)




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

4.2
%
97.5
%
4
Dallas-Fort Worth-Arlington, TX
3
434

1.5
%
95.1
%
5
Houston-The Woodlands-Sugar Land, TX
35
3,773

14.6
%
95.7
%
7
Washington-Arlington-Alexandria, DC-VA-MD-WV
4
332

2.6
%
100.0
%
8
Miami-Fort Lauderdale-West Palm Beach, FL
13
2,027

8.4
%
94.0
%
9
Atlanta-Sandy Springs-Roswell, GA
12
1,463

5.2
%
98.2
%
11
San Francisco-Oakland-Hayward, CA
3
442

2.6
%
98.3
%
12
Phoenix-Mesa-Scottsdale, AZ
16
1,503

5.8
%
95.8
%
13
Riverside-San Bernardino-Ontario, CA
5
936

4.3
%
94.0
%
15
Seattle-Tacoma-Bellevue, WA
6
219

1.5
%
99.4
%
17
San Diego-Carlsbad, CA
3
286

1.7
%
98.0
%
18
Tampa-St. Petersburg-Clearwater, FL
4
900

3.0
%
94.7
%
19
Denver-Aurora-Lakewood, CO
8
1,100

4.0
%
92.2
%
21
Baltimore-Columbia-Towson, MD
1
131

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

0.4
%
87.2
%
23
Orlando-Kissimmee-Sanford, FL
7
1,348

5.6
%
98.5
%
24
San Antonio-New Braunfels, TX
4
576

1.4
%
93.3
%
25
Portland-Vancouver-Hillsboro, OR-WA
3
120

0.3
%
49.5
%
27
Sacramento--Roseville--Arden-Arcade, CA
2
348

0.7
%
91.2
%
30
Las Vegas-Henderson-Paradise, NV
11
1,920

6.9
%
95.0
%
33
Austin-Round Rock, TX
1
351

1.4
%
98.4
%
36
San Jose-Sunnyvale-Santa Clara, CA
2
303

1.4
%
77.5
%
 
Top 40 CBSA's Ranked by Population
148
19,328

78.4
%
95.1
%
 
All other CBSA's Ranked by Population
56
7,023

21.6
%
93.9
%
 
Grand Total
204
26,351

100.0
%
94.8
%
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) ABR includes ground leases
 
 
 
 

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


Page 31













Property Listing





Weingarten Realty Investors
Summary Property Listing
As of December 31, 2017
 
 
 
 
 
Gross Leasable Area
ALL PROPERTIES BY STATE
 
# of
  Properties  
 
WRI
Owned
 
  Joint Venture  
Share
 
Owned
  by Other   
 
Total        
 
 
 
 
 
 
 
 
 
 
 
Arizona
 
21

 
2,133,121

 
93,342

 
1,262,285

 
3,488,748

Arkansas
 
1

 
180,200

 

 

 
180,200

California
 
23

 
3,637,329

 
52,614

 
935,566

 
4,625,509

Colorado
 
8

 
1,100,413

 
180,478

 
980,429

 
2,261,320

Florida
 
29

 
4,726,358

 
1,602,068

 
1,100,811

 
7,429,237

Georgia
 
13

 
1,466,104

 
137,071

 
897,264

 
2,500,439

Kentucky
 
4

 
631,955

 

 
127,614

 
759,569

Maryland
 
2

 
212,111

 

 

 
212,111

Nevada
 
11

 
1,919,941

 

 
1,596,766

 
3,516,707

New Mexico
 
1

 
117,466

 

 
27,330

 
144,796

North Carolina
 
14

 
1,752,017

 

 
575,414

 
2,327,431

Oregon
 
3

 
119,871

 
90,777

 
66,276

 
276,924

Tennessee
 
4

 
507,878

 

 
154,340

 
662,218

Texas
 
60

 
7,194,317

 
2,054,731

 
2,479,954

 
11,729,001

Utah
 
1

 
182,099

 

 
122,800

 
304,899

Virginia
 
3

 
250,811

 

 

 
250,811

Washington
 
6

 
218,660

 
325,257

 
65,571

 
609,488

Total
 
204

 
26,350,651

 
4,536,338

 
10,392,420

 
41,279,408

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

Page 33



Weingarten Realty Investors
Property Listing
As of December 31, 2017


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Operating Properties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Arizona
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Broadway Marketplace
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
82,757

 
87,379

 
15.00

 
91.9
%
 

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

 
132,731

 
240,951

 
13.18

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

 
101,685

 
107,071

 
23.12

 
95.2
%
 
AJ Fine Foods
 
CVS
Fountain Plaza
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
113,536

 
305,588

 
9.16

 
90.6
%
 
Fry’s Supermarket
 
Dollar Tree, (Lowe's)
Laveen Village Marketplace
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
39,763

 
318,805

 
29.81

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

 
45,751

 
108,551

 
24.72

 
85.1
%
 
(Safeway)
 

Palmilla Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
103,568

 
178,219

 
19.06

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

 
21,122

 
21,122

 
N/A

 
92.8
%
 

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

 
157,607

 
157,607

 
15.28

 
95.3
%
 
Fry’s Supermarket
 
Petco, Dollar Tree
Raintree Ranch Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
129,822

 
133,020

 
25.57

 
100.0
%
 
Whole Foods
 

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

 
75,213

 
205,013

 
16.69

 
94.9
%
 

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

 
155,093

 
155,093

 
18.94

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

 
93,334

 
35.11

 
97.1
%
 
 
 
Olive & Ivy, P.F. Chang's, David's Bridal, Urban Outfitters
Squaw Peak Plaza
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
60,728

 
60,728

 
18.56

 
96.6
%
 
Sprouts Farmers Market
 

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

 
322,993

 
17.61

 
98.6
%
 
Safeway
 
(Target), CVS, OfficeMax, PetSmart
The Shoppes at Parkwood Ranch
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
92,626

 
106,738

 
12.41

 
90.6
%
 

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

 
88,665

 
109,075

 
19.65

 
97.7
%
 
Walmart Neighborhood Market
 

Madera Village Shopping Center
 
Tucson, AZ
 
100.0
%
 

 
96,697

 
106,858

 
12.42

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

 
251,194

 
261,194

 
18.78

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

 
150,150

 
343,278

 
25.38

 
91.3
%
 

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

 
43,928

 
66,131

 
17.34

 
80.7
%
 

 
(CVS Drug)
Arizona Total:
 
# of Properties:
21

 
 
 
 
2,133,121

 
3,488,748

 
18.96

 
95.7
%
 
 
 
 
Arkansas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Markham West Shopping Center
 
Little Rock-North Little Rock-Conway, AR
 
100.0
%
 

 
180,200

 
180,200

 
11.25

 
100.0
%
 

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

 
 
 
 
180,200

 
180,200

 
11.25

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

 
169,775

 
169,775

 
43.61

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

 
75,486

 
75,486

 
15.28

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

 
36,540

 
44.63

 
86.8
%
 
 
 
Guitar Center
Westminster Center
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 

 
417,567

 
440,437

 
19.61

 
96.9
%
 
Albertsons
 
Home Depot, Ross Dress for Less, Petco, Rite Aid, Dollar Tree, 24 Hour Fitness
Chino Hills Marketplace
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 

 
310,913

 
310,913

 
22.08

 
94.1
%
 
Smart & Final Stores
 
Dollar Tree, 24 Hour Fitness, Rite Aid
Jess Ranch Marketplace
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 

 
208,656

 
307,826

 
19.47

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

Page 34



Weingarten Realty Investors
Property Listing
As of December 31, 2017


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

 
184,809

 
194,342

 
21.12

 
97.6
%
 
(Winco Foods)
 
Best Buy, Cinemark Theatres, Bed Bath & Beyond, 24 Hour Fitness
Menifee Town Center
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 

 
124,431

 
258,734

 
17.67

 
97.1
%
 
Ralph's
 
Ross Dress for Less, Dollar Tree
Stoneridge Town Centre
 
Riverside-San Bernardino-Ontario, CA
 
67.0
%
 
(1)(3)
 
106,821

 
434,450

 
23.10

 
77.8
%
 
(Super Target)
 
(Kohl's)
Prospector's Plaza
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 

 
243,910

 
252,524

 
19.18

 
92.7
%
 
SaveMart
 
Kmart, CVS, Ross Dress for Less
Valley Shopping Center
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 

 
103,791

 
107,191

 
13.03

 
87.5
%
 
Food 4 Less
 

El Camino Promenade
 
San Diego-Carlsbad, CA
 
100.0
%
 

 
129,676

 
129,676

 
28.48

 
99.0
%
 

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

 
120,368

 
134,628

 
20.03

 
97.9
%
 
Vons
 
24 Hour Fitness
San Marcos Plaza
 
San Diego-Carlsbad, CA
 
100.0
%
 

 
35,880

 
81,086

 
34.68

 
94.1
%
 
(Albertsons)
 

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

 
100,097

 
100,097

 
31.07

 
97.3
%
 
Safeway
 
24 Hour Fitness, Petco
Gateway Plaza
 
San Francisco-Oakland-Hayward, CA
 
100.0
%
 

 
194,689

 
352,778

 
23.83

 
97.5
%
 
Raley’s
 
24 Hour Fitness
Greenhouse Marketplace
 
San Francisco-Oakland-Hayward, CA
 
100.0
%
 

 
147,095

 
236,864

 
23.56

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

 
170,449

 
170,449

 
22.68

 
66.6
%
 

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

 
132,925

 
202,820

 
40.56

 
91.5
%
 

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

 
150,865

 
150,865

 
15.40

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

 
194,569

 
200,011

 
15.68

 
98.3
%
 
Food Maxx
 
Ross Dress for Less, Fallas Paredes
Creekside Center
 
Vallejo-Fairfield, CA
 
100.0
%
 

 
115,991

 
115,991

 
21.67

 
97.1
%
 
Raley’s
 

Southampton Center
 
Vallejo-Fairfield, CA
 
100.0
%
 

 
162,026

 
162,026

 
20.55

 
99.2
%
 
Raley’s
 
Ace Hardware, Dollar Tree
California Total:
 
# of Properties:
23

 
 
 
 
3,637,329

 
4,625,509

 
23.00

 
94.6
%
 
 
 
 
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aurora City Place
 
Denver-Aurora-Lakewood, CO
 
50.0
%
 
(1)(3)
 
180,478

 
542,956

 
16.55

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

 
78,148

 
272,658

 
27.10

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

 
217,255

 
307,255

 
16.66

 
81.8
%
 

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

 
109,079

 
109,079

 
17.87

 
100.0
%
 
King Sooper’s
 

Edgewater Marketplace
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
144,553

 
270,548

 
12.25

 
98.6
%
 
King Sooper's
 
Ace Hardware, (Target)
Green Valley Ranch - AutoZone
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 
(4)
 
7,381

 
7,381

 
 
 
100.0
%
 
(King Sooper’s)
 
 
Lowry Town Center
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
75,017

 
127,717

 
28.72

 
95.3
%
 
(Safeway)
 

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

 
288,502

 
623,726

 
15.83

 
96.7
%
 

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

 
 
 
 
1,100,413

 
2,261,320

 
17.88

 
92.2
%
 
 
 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Argyle Village Shopping Center
 
Jacksonville, FL
 
100.0
%
 

 
306,461

 
306,461

 
11.39

 
96.6
%
 
Publix
 
Bed Bath & Beyond, T.J. Maxx, Babies “R” Us, Jo-Ann’s Fabrics, Michaels
Atlantic West
 
Jacksonville, FL
 
50.0
%
 
(1)(3)
 
42,284

 
180,578

 
12.45

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

 
64,180

 
15.20

 
73.2
%
 

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

 
288,780

 
16.97

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

 
117,423

 
117,423

 
23.15

 
92.1
%
 
Aroma Market & Catering
 
Ross Dress for Less
Deerfield
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
398,963

 
404,944

 
13.36

 
91.7
%
 
Publix
 
T.J. Maxx, Marshalls, Cinépolis, YouFit, Ulta
Embassy Lakes Shopping Center
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
131,723

 
142,751

 
14.67

 
93.6
%
 
Winn Dixie
 
Tuesday Morning, Dollar Tree

Page 35



Weingarten Realty Investors
Property Listing
As of December 31, 2017


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Flamingo Pines
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
25,373

 
148,840

 
19.36

 
100.0
%
 
Publix
 

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

 
416,767

 
27.83

 
98.7
%
 
Publix
 
Target, CVS
Northridge
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
46,720

 
236,628

 
18.91

 
93.6
%
 
Publix
 
Petco, Ross Dress for Less, Dollar Tree
Pembroke Commons
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
60,684

 
323,679

 
15.63

 
97.2
%
 
Publix
 
Marshalls, Office Depot, LA Fitness, Dollar Tree
Sea Ranch Centre
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
99,029

 
99,029

 
17.83

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

 
132,564

 
17.72

 
100.0
%
 
Publix
 
CVS
The Palms at Town & County
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
657,592

 
657,592

 
23.04

 
94.8
%
 
Publix
 
Kohl's, Marshalls, HomeGoods, Dick's Sporting Goods, Toys R Us, 24 Hour Fitness, Nordstrom Rack, CVS
TJ Maxx Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
161,429

 
161,429

 
17.54

 
96.9
%
 
Fresco Y Mas
 
T.J. Maxx, Dollar Tree
Vizcaya Square Shopping Center
 
Miami-Fort Lauderdale-West Palm Beach, FL
100.0
%
 

 
110,081

 
110,081

 
16.90

 
96.7
%
 
Winn Dixie
 

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

 
121,354

 
143,854

 
28.07

 
90.5
%
 
Whole Foods Market
 

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

 
354,418

 
17.83

 
96.0
%
 

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

 
498,761

 
498,761

 
15.65

 
98.6
%
 

 
Staples, Ross Dress for Less, Marshalls, Old Navy, Stein Mart, Barnes & Noble, Petco, Big Lots, Hobby Lobby
Marketplace at Seminole Towne
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 

 
315,040

 
496,953

 
16.26

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

 
145,644

 
145,644

 
29.14

 
98.6
%
 
Whole Foods
 
Golf Galaxy, Michaels
Shoppes of South Semoran
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 

 
101,611

 
101,611

 
12.64

 
98.2
%
 
Walmart Neighborhood Market
 
Dollar Tree
The Marketplace at Dr. Phillips
 
Orlando-Kissimmee-Sanford, FL
 
20.0
%
 
(1)(3)
 
65,374

 
326,868

 
24.75

 
97.0
%
 
Publix
 
Stein Mart, HomeGoods, Morton's of Chicago, Office Depot
Winter Park Corners
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 

 
83,161

 
83,161

 
30.82

 
100.0
%
 
Sprouts Farmers Market
 
 
Pineapple Commons
 
Port St. Lucie, FL
 
20.0
%
 
(1)(3)
 
51,019

 
269,451

 
16.48

 
98.9
%
 

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

 
245,958

 
245,958

 
15.11

 
98.1
%
 

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

 
104,431

 
14.07

 
97.7
%
 
Walmart Neighborhood Market
 
Walgreens
Largo Mall
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 

 
376,993

 
610,080

 
17.61

 
97.8
%
 
(Safeway)
 
Bealls, Marshalls, PetSmart, Bed Bath & Beyond, Staples, Michaels, (Target)
Sunset 19 Shopping Center
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 

 
256,321

 
256,321

 
17.45

 
86.5
%
 

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

 
 
 
 
4,726,358

 
7,429,237

 
18.02

 
95.7
%
 
 
 
 
Georgia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brookwood Marketplace
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
199,594

 
397,295

 
19.80

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

 
27,747

 
81,913

 
21.78

 
79.1
%
 
(Kroger)
 

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

 
196,283

 
228,003

 
15.36

 
100.0
%
 

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

 
25,158

 
95,262

 
26.43

 
100.0
%
 
(Kroger)
 

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

 
76,611

 
76,611

 
15.43

 
100.0
%
 
Kroger
 

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

 
137,693

 
332,889

 
16.62

 
93.3
%
 
(Super Target)
 
Ross Dress for Less, Petco
Mansell Crossing
 
Atlanta-Sandy Springs-Roswell, GA
 
20.0
%
 
(1)(3)
 
20,586

 
102,931

 
14.76

 
100.0
%
 

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

 
381,738

 
381,738

 
20.13

 
98.1
%
 
Walmart Supercenter
 
Cost Plus World Market, DSW, Hobby Lobby
Publix at Princeton Lakes
 
Atlanta-Sandy Springs-Roswell, GA
 
20.0
%
 
(1)(3)
 
13,681

 
72,207

 
16.53

 
97.7
%
 
Publix
 

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

 
45,758

 
115,983

 
27.05

 
100.0
%
 
(Kroger)
 


Page 36



Weingarten Realty Investors
Property Listing
As of December 31, 2017


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

 
136,496

 
318,261

 
20.04

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

 
201,759

 
201,759

 
16.04

 
98.4
%
 
Trader Joe's
 
Office Max, PetSmart, Walgreens
Thompson Bridge Commons
 
Gainesville, GA
 
100.0
%
 
(4)
 
3,000

 
95,587

 
N/A

 
100.0
%
 
(Kroger)
 

Georgia Total:
 
# of Properties:
13

 
 
 
 
1,466,104

 
2,500,439

 
18.08

 
98.2
%
 
 
 
 
Kentucky
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Millpond Center
 
Lexington-Fayette, KY
 
100.0
%
 

 
124,498

 
151,498

 
11.30

 
91.0
%
 
Kroger
 

Regency Centre
 
Lexington-Fayette, KY
 
100.0
%
 

 
142,782

 
188,826

 
14.71

 
96.4
%
 
(Kroger)
 
T.J. Maxx, Michaels
Tates Creek Centre
 
Lexington-Fayette, KY
 
100.0
%
 

 
195,978

 
201,138

 
15.27

 
98.4
%
 
Kroger
 
Rite Aid
Festival on Jefferson Court
 
Louisville/Jefferson County, KY-IN
 
100.0
%
 

 
168,697

 
218,107

 
13.53

 
94.6
%
 
Kroger
 
(PetSmart), (T.J. Maxx), Staples, Party City
Kentucky Total:
 
# of Properties:
4

 
 
 
 
631,955

 
759,569

 
13.95

 
95.5
%
 
 
 
 
Maryland
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nottingham Commons
 
Baltimore-Columbia-Towson, MD
 
100.0
%
 
 
 
131,270

 
131,270

 
28.40

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

 
80,841

 
80,841

 
60.96

 
100.0
%
 

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

 
 
 
 
212,111

 
212,111

 
41.06

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

 
428,066

 
428,066

 
16.83

 
94.0
%
 

 
Best Buy, T. J. Maxx, Babies "R" Us, Bed Bath & Beyond, PetSmart, Office Depot
Charleston Commons Shopping Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
332,298

 
366,952

 
18.02

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

 
167,654

 
195,367

 
13.02

 
95.1
%
 
El Super
 
Factory 2 U, CVS
Decatur 215
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
118,678

 
345,720

 
16.43

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

 
65,817

 
356,673

 
23.83

 
91.0
%
 
Trader Joe's
 

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

 
116,973

 
148,815

 
11.60

 
88.6
%
 
La Bonita Grocery
 
(Ross Dress for Less)
Paradise Marketplace
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
78,077

 
152,672

 
19.80

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

 
84,711

 
161,837

 
13.52

 
100.0
%
 
Smith’s Food
 

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

 
246,483

 
617,821

 
18.75

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

 
144,571

 
20.83

 
84.9
%
 
(Smith’s Food)
 
Family Dollar
Westland Fair
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
211,755

 
598,213

 
17.85

 
90.3
%
 
(Walmart Supercenter)
 
(Lowe’s), PetSmart, Office Depot, Michaels, Smart & Final
Nevada Total:
 
# of Properties:
11

 
 
 
 
1,919,941

 
3,516,707

 
17.00

 
95.0
%
 
 
 
 
New Mexico
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North Towne Plaza
 
Albuquerque, NM
 
100.0
%
 

 
117,466

 
144,796

 
22.51

 
94.5
%
 
Whole Foods Market
 
HomeGoods
New Mexico Total:
 
# of Properties:
1

 
 
 
 
117,466

 
144,796

 
22.51

 
94.5
%
 
 
 
 
North Carolina
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Galleria Shopping Center
 
Charlotte-Concord-Gastonia, NC-SC
 
100.0
%
 

 
117,102

 
324,704

 
16.07

 
87.2
%
 
(Walmart Supercenter)
 
Off Broadway Shoes
Bull City Market
 
Durham-Chapel Hill, NC
 
100.0
%
 

 
40,875

 
40,875

 
19.37

 
96.2
%
 
Whole Foods Market
 


Page 37



Weingarten Realty Investors
Property Listing
As of December 31, 2017


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Hope Valley Commons
 
Durham-Chapel Hill, NC
 
100.0
%
 

 
81,371

 
81,371

 
27.58

 
98.4
%
 
Harris Teeter
 

Avent Ferry Shopping Center
 
Raleigh, NC
 
100.0
%
 

 
119,652

 
119,652

 
17.97

 
94.4
%
 
Food Lion
 
Family Dollar
Capital Square
 
Raleigh, NC
 
100.0
%
 

 
143,063

 
143,063

 
7.22

 
94.4
%
 
Food Lion
 

Falls Pointe Shopping Center
 
Raleigh, NC
 
100.0
%
 

 
112,199

 
198,549

 
17.93

 
96.5
%
 
Harris Teeter
 
(Kohl’s)
High House Crossing
 
Raleigh, NC
 
100.0
%
 

 
90,155

 
90,155

 
17.34

 
51.6
%
 

 

Leesville Towne Centre
 
Raleigh, NC
 
100.0
%
 

 
127,106

 
127,106

 
19.36

 
98.5
%
 
Harris Teeter
 
Rite Aid
Northwoods Shopping Center
 
Raleigh, NC
 
100.0
%
 

 
77,803

 
77,803

 
12.06

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

 
468,414

 
468,414

 
11.19

 
95.9
%
 
Food Lion
 
Kmart, Home Depot, Bed Bath & Beyond, PetSmart
Stonehenge Market
 
Raleigh, NC
 
100.0
%
 

 
188,437

 
188,437

 
14.44

 
94.7
%
 
Harris Teeter
 
Stein Mart, Rite Aid
Wake Forest Crossing II
 
Raleigh, NC
 
100.0
%
 

 
14,575

 
296,037

 
27.76

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

 
63,016

 
63,016

 
21.96

 
91.2
%
 
Harris Teeter
 

Waterford Village
 
Wilmington, NC
 
100.0
%
 

 
108,249

 
108,249

 
21.69

 
86.8
%
 
Harris Teeter
 

North Carolina Total:
 
# of Properties:
14

 
 
 
 
1,752,017

 
2,327,431

 
15.06

 
92.4
%
 
 
 
 
Oregon
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Clackamas Square
 
Portland-Vancouver-Hillsboro, OR-WA
 
20.0
%
 
(1)(3)
 
14,790

 
140,227

 
18.86

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

 
97,177

 
97,177

 
25.18

 
38.5
%
 

 

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

 
39,520

 
26.09

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

 
 
 
 
119,871

 
276,924

 
23.79

 
49.5
%
 
 
 
 
Tennessee
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Highland Square
 
Memphis, TN-MS-AR
 
100.0
%
 
(4)
 
14,490

 
14,490

 
N/A

 
100.0
%
 

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

 
88,108

 
88,108

 
12.02

 
98.7
%
 
Kroger
 

Ridgeway Trace
 
Memphis, TN-MS-AR
 
100.0
%
 

 
176,484

 
314,224

 
25.63

 
87.2
%
 

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

 
228,796

 
245,396

 
11.08

 
95.5
%
 
Kroger
 
Stein Mart, Marshalls, HomeGoods
Tennessee Total:
 
# of Properties:
4

 
 
 
 
507,878

 
662,218

 
15.48

 
93.3
%
 
 
 
 
Texas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mueller Regional Retail Center
 
Austin-Round Rock, TX
100.0
%
 

 
351,099

 
351,099

 
17.06

 
98.4
%
 

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

 
281,255

 
17.84

 
89.7
%
 

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

 
28,000

 
145,000

 

 
%
 

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

 
18,163

 
18,163

 
N/A

 
31.6
%
 
 
 
 
Moore Plaza
 
Corpus Christi, TX
 
100.0
%
 

 
371,443

 
599,415

 
15.99

 
97.8
%
 
(H-E-B)
 
Office Depot, Marshalls, (Target), Old Navy, Hobby Lobby, Stein Mart
Horne Street Market
 
Dallas-Fort Worth-Arlington, TX
 
100.0
%
 
 
 
9,651

 
51,918

 
30.90

 
91.2
%
 
 
 
(24 Hour Fitness)
Overton Park Plaza
 
Dallas-Fort Worth-Arlington, TX
 
100.0
%
 

 
352,150

 
462,150

 
16.40

 
100.0
%
 
Sprouts Farmers Market
 
PetSmart, T.J. Maxx, (Home Depot), Goody Goody Wines, buybuy BABY
Preston Shepard Place
 
Dallas-Fort Worth-Arlington, TX
 
20.0
%
 
(1)(3)
 
72,667

 
363,337

 
20.08

 
72.0
%
 

 
Stein Mart, Nordstrom, Marshalls, Office Depot, Petco

Page 38



Weingarten Realty Investors
Property Listing
As of December 31, 2017


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
10-Federal Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
19,871

 
132,472

 
9.25

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

 
138,028

 
138,028

 
N/A

 
86.8
%
 

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

 
59,120

 
59,120

 
22.35

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

 
237,195

 
237,195

 
18.17

 
86.3
%
 

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

 
37,699

 
43,891

 
33.00

 
100.0
%
 
Randall’s
 

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

 
97,277

 
97,277

 
16.67

 
100.0
%
 
99 Ranch Market
 

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

 
99,078

 
99,078

 
14.16

 
100.0
%
 
Belden’s
 
Walgreens
Citadel Building
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
121,000

 
121,000

 
N/A

 
100.0
%
 

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

 
84,517

 
11.64

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

 
186,721

 
283,381

 
10.04

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

 
210,370

 
210,370

 
11.64

 
97.8
%
 
Randall’s
 
Office Depot, Palais Royal, Spec's
Griggs Road Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
12,014

 
80,091

 
9.36

 
85.8
%
 

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

 
93,438

 
20.64

 
91.9
%
 

 
dd's Discount
HEB - Dairy Ashford & Memorial
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
(4)
 
36,874

 
36,874

 
N/A

 
100.0
%
 
H-E-B
 

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

 
71,277

 
71,277

 
9.67

 
100.0
%
 
Kroger
 
Goodwill
I45/Telephone Rd.
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
25,740

 
171,599

 
12.54

 
99.4
%
 
Sellers Bros.
 
Famsa, Fallas Paredes, Harbor Freight Tools
League City Plaza
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
19,425

 
129,500

 
13.00

 
88.1
%
 

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

 
84,084

 
84,084

 
23.88

 
62.7
%
 

 

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

 
174,181

 
174,181

 
16.27

 
98.8
%
 
Randall’s
 
Office Depot, Citi Trends, Dollar Tree
Oak Forest Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
157,669

 
157,669

 
18.11

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

 
126,997

 
126,997

 
18.30

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

 
92,657

 
92,657

 
27.77

 
100.0
%
 

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

 
71,265

 
71,265

 
14.44

 
100.0
%
 
Kroger
 

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

 
247,673

 
247,673

 
39.03

 
89.0
%
 
Kroger
 
Barnes & Noble, Talbots, Ann Taylor, GAP, JoS. A. Bank
Shoppes at Memorial Villages
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
185,974

 
185,974

 
18.17

 
98.3
%
 

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

 
10,000

 
55,460

 
35.44

 
100.0
%
 

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

 
277,603

 
14.77

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

 
124,454

 
11.50

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

 
21,605

 
21,605

 
9.77

 
100.0
%
 

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

 
183,940

 
183,940

 
36.54

 
100.0
%
 

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

 
153,999

 
311,820

 
19.40

 
96.0
%
 

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

 
490,634

 
24.72

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

 
37,278

 
37,278

 
25.30

 
56.8
%
 

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

 
221,601

 
350,320

 
17.25

 
100.0
%
 
Whole Foods Market
 
(Target), Ross Dress for Less, Palais Royal, Petco

Page 39



Weingarten Realty Investors
Property Listing
As of December 31, 2017


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Westhill Village Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
130,851

 
130,851

 
18.77

 
98.5
%
 

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

 
347,302

 
347,302

 
14.29

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

 
243,596

 
485,463

 
15.33

 
97.5
%
 
(H-E-B)
 
(Target), Marshalls, Old Navy, Best Buy, Bed Bath & Beyond
Plantation Centre
 
Laredo, TX
 
100.0
%
 

 
135,373

 
143,015

 
16.75

 
97.4
%
 
H-E-B
 

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

 
500,084

 
12.16

 
100.0
%
 

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

 
244,602

 
22.93

 
65.8
%
 
(Walmart Supercenter)
 

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

 
301,174

 
18.13

 
94.0
%
 
(Walmart Supercenter)
 
Kohl's, Dollar Tree
North Sharyland Crossing
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 

 

 
N/A

 
N/A

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

 
75,288

 
18.60

 
93.6
%
 

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

 
15,000

 
N/A

 
100.0
%
 

 
Old Navy
Sharyland Towne Crossing
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
177,908

 
487,724

 
15.55

 
95.9
%
 
H-E-B
 
(Target), T.J. Maxx, Petco, Office Depot, Ross Dress for Less
South 10th St. HEB
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
51,851

 
103,702

 
13.64

 
100.0
%
 
H-E-B
 

Trenton Crossing
 
McAllen-Edinburg-Mission, TX
 
100.0
%
 

 
264,720

 
569,881

 
12.36

 
87.1
%
 

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

 
176,693

 
14.33

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

 
405,370

 
485,370

 
16.64

 
93.9
%
 
(H-E-B)
 
Act III Theatres, Marshalls, Office Max, Stein Mart, Petco
Parliament Square II
 
San Antonio-New Braunfels, TX
 
100.0
%
 
(4)
 
54,541

 
54,541

 
N/A

 
100.0
%
 

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

 
161,806

 
11.52

 
92.6
%
 
H-E-B
 
Bealls, Tuesday Morning
Valley View Shopping Center
 
San Antonio-New Braunfels, TX
 
100.0
%
 

 
91,446

 
91,446

 
9.88

 
86.7
%
 

 
Marshalls, Dollar Tree
Texas Total:
 
# of Properties:
60

 
 
 
 
7,194,318

 
11,729,001

 
17.67

 
95.2
%
 
 
 
 
Utah
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
West Jordan Town Center
 
Salt Lake City, UT
 
100.0
%
 

 
182,099

 
304,899

 
12.90

 
63.9
%
 

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

 
 
 
 
182,099

 
304,899

 
12.90

 
63.9
%
 
 
 
 
Virginia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hilltop Village Center
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 
(5)
 
250,811

 
250,811

 
33.93

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

100.0
%
 
 
 
250,811

 
250,811

 
33.93

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

 
87,014

 
37.57

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

 
143,237

 
17.50

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

 
81,385

 
30.86

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

 
111,736

 
20.30

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

 
134,010

 
16.52

 
98.9
%
 

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

 
 
 
 
166,554

 
557,382

 
28.34

 
99.4
%
 
 
 
 
Total Operating Properties
 
# of Properties:
201

 
 
 
 
26,298,546

 
41,227,302

 
18.69

 
94.8
%
 
 
 
 

Page 40



Weingarten Realty Investors
Property Listing
As of December 31, 2017


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

 

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

 

 
 
 
 
 
Harris Teeter
 
 
Virginia Total:
 
# of Properties:
2

 
 
 
 

 

 
 
 
 
 
 
 
 
Washington
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Whittaker
 
Seattle-Tacoma-Bellevue, WA
 
100.0
%
 
(2)
 
52,106

 
52,106

 
 
 
 
 
 
 
 
Washington Total:
 
# of Properties:
1

 
 
 
 
52,106

 
52,106

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total New Developments
 
# of Properties:
3

 
 
 
 
52,106

 
52,106

 
 
 
 
 
 
 
 
Operating & New Development Properties
 
# of Properties:
204

 
 
 
 
26,350,652

 
41,279,408

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

 
 
 
 
 
 
 
 
Arizona Total:
 
 
 
 
 
 
 
422,532

 
 
 
 
 
 
 
 
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Highway 85 and Highway 285, Sheridan
 
 
 
 
 
 
 
377,491

 
 
 
 
 
 
 
 
Colorado Total:
 
 
 
 
 
 
 
377,491

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

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

 
 
 
 
 
 
 
 
Florida Total:
 
 
 
 
 
 
 
520,542

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

 
 
 
 
 
 
 
 
Georgia Total:
 
 
 
 
 
 
 
3,554,496

 
 
 
 
 
 
 
 
North Carolina
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Highway 17 and Highway 210, Surf City
 
 
 
 
 
 
 
1,983,287

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

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

 
 
 
 
 
 
 
 
North Carolina Total:
 
 
 
 
 
 
 
3,337,829

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

 
 
 
 
 
 
 
 
Bissonnet at Wilcrest, Houston
 
 
 
 
 
 
 
40,946

 
 
 
 
 
 
 
 
Culebra Road and Westwood Loop, San Antonio
 
 
 
 
 
 
 
60,984

 
 
 
 
 
 
 
 
East Orem, Houston
 
 
 
 
 
 
 
121,968

 
 
 
 
 
 
 
 

Page 41



Weingarten Realty Investors
Property Listing
As of December 31, 2017


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
FM 1957 (Potranco Road) and FM 211, San Antonio
 
 
 
 
 
 
 
5,635,183

 
 
 
 
 
 
 
 
FM 2920 and Highway 249, Tomball
 
 
 
 
 
 
 
95,832

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

 
 
 
 
 
 
 
 
Highway 3 at Highway 1765, Texas City
 
 
 
 
 
 
 
200,812

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

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

 
 
 
 
 
 
 
 
Northwest Freeway at Gessner, Houston
 
 
 
 
 
 
 
43,396

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

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

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

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

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

 
 
 
 
 
 
 
 
West Little York at Interstate 45, Houston
 
 
 
 
 
 
 
161,172

 
 
 
 
 
 
 
 
Texas Total:
 
 
 
 
 
 
 
9,737,507

 
 
 
 
 
 
 
 
Total Unimproved Land
 
 
 
 
 
 
 
17,950,397

 
 
 
 
 
 
 
 

Page 42



Weingarten Realty Investors
Property Listing
As of December 31, 2017




Center
 
Property Covered
 
Max Possible Term
 
Ground Lease Commitments
 
 
 
Blalock Market at I-10
 
 Entire Center
 
3/31/2039
 
Braeswood Square
 
 Entire Center
 
9/30/2026
 
Camelback Village Square
 
 Entire Center
 
6/30/2069
 
Highland Square
 
 Entire Center
 
10/31/2044
 
Parliament Square II
 
 Entire Center
 
12/31/2030
 
Phillips Crossing
 
 Entire Center
 
12/31/2085
 
River Point at Sheridan
 
 Part of Center
 
11/27/2086
 
Rock Prairie
 
 Entire Center
 
12/31/2081
 
Shoppes at Memorial Villages
 
 Part of Center
 
5/31/2043
 
Six Forks Station
 
 Entire Center
 
6/30/2063
 
Pike Center (1)
 
 Entire Center
 
5/31/2059
 
 
 
 
 
 
 

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


Page 43













Other Topics of Interest




Weingarten Realty Investors
Ground Lease Summary
December 31, 2017
(at pro rata share)
(in thousands, except percentages)

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

 
$
814

 
$
3.70

Discount Department Store
 
9
 
727

 
3,539

 
4.86

Full-Service Restaurant
 
40
 
191

 
3,835

 
20.09

Fast Food
 
54
 
203

 
4,544

 
22.37

Bank
 
31
 
99

 
3,982

 
40.17

Supermarket
 
15
 
812

 
6,525

 
8.04

Pharmacy
 
6
 
88

 
788

 
8.96

Theater
 
1
 
56

 
422

 
7.54

Gas Station
 
14
 
30

 
1,313

 
43.60

Other
 
13
 
107

 
1,340

 
12.51

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
185
 
2,534

 
$
27,102

 
$
10.70

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



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



Page 45