EX-99.1 2 wri-20190630x8kearningsxex.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1
supplementalcover2019q2001.jpg






wrisupplementallogo2019a03.jpg
 
 
 
Table of Contents
Page
Quarterly Earnings Press Release
i - xii
Company Information
1
 
 
 
Financial Summary
 
 
Condensed Consolidated Statements of Income
3
 
Condensed Consolidated Balance Sheets
4
 
Funds From Operations Attributable to Common Shareholders
5
 
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate and Net Debt to Core EBITDAre
6
 
Supplemental Income Statement Detail
7
 
Supplemental Balance Sheet Detail
8
 
Capitalization and Debt Coverage Ratios
9
 
Guidance
10
 
 
 
Investment Activity
 
 
Capital Expenditures
12
 
Development and Redevelopment Projects
13
 
Land Held for Development
14
 
Acquisition and Disposition Summary
15
 
 
 
Summary of Debt
 
 
Debt Information
17
 
Debt Information Additional Disclosure
18
 
Schedule of Maturities
19
 
Schedule of Maturities Additional Disclosure
20
 
 
 
Joint Ventures
 
 
Unconsolidated Joint Venture Financial Information at 100%
22
 
Unconsolidated Joint Venture Financial Information at Pro rata Share
23
 
Investments in Unconsolidated Real Estate Joint Ventures & Partnerships at 100%
24
 
Unconsolidated Joint Venture Mortgage Debt Information at 100%
25
 
Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure
26
 
 
 
Portfolio Summary
 
 
Tenant Diversification by Percent of Base Minimum Rent
28
 
Portfolio Operating Information
29 - 30
 
Top 40 Core-Based Statistical Area (CBSA) Ranked by Population
31
 
 
 
Property Listing
 
 
Summary Property Listing
33
 
Property Listing
34 - 41
 
 
 
Other Topics of Interest
 
 
New Lease Guidance Implementation
43
 
 
 
 
 
 
 
 
 
 
 
 
 
 
www.weingarten.com
 



wriedgarpressreleasea01.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 SAME PROPERTY NOI GROWTH AND RENTAL RATE INCREASES

HOUSTON, July 31, 2019 (BUSINESS WIRE) -- Weingarten Realty (NYSE: WRI) announced today the results of its operations for the quarter ended June 30, 2019. The supplemental financial package with additional information can be found on the Company's website under the Investor Relations tab.

Second Quarter Operating and Financial Highlights

Net income attributable to common shareholders (“Net Income”) for the quarter increased to $0.65 per diluted share (hereinafter “per share”) from $0.61 per share in the same quarter of 2018;

Core Funds From Operations Attributable to Common Shareholders ("Core FFO") for the quarter was $0.53 per share;

Same Property Net Operating Income (“SPNOI”) including redevelopments increased a strong 4.2% over the same quarter of the prior year and is up 3.7% year-to-date;

Occupancy increased 50 basis points to 94.8% at quarter-end from 94.3% in the prior quarter;

Rental rates on new leases and renewals for the quarter were up significantly 20.0% and 6.3%, respectively;

Acquisition of a Sprouts Farmers Market-anchored shopping center in Scottsdale, Arizona for $33 million and subsequent to quarter-end, a Whole Foods-anchored center in North Decatur, Georgia (Atlanta) for $53 million (at 100%) in a joint venture with a Dutch pension fund; and

Dispositions totaled $133 million for the quarter and property sales closed subsequent to quarter-end totaled $114 million.

Financial Results

The Company reported Net Income of $83.8 million or $0.65 per share for the second quarter of 2019, as compared to $78.3 million or $0.61 per share for the same period in 2018. This increase was due primarily to higher gains on sales of properties during 2019. Year-to-date, Net Income was $133.5 million or $1.03 per share for 2019 compared to $225.1 million or $1.74 per share for 2018 due primarily to higher gains on sales of properties during 2018.

Page i





Core FFO for the quarter ended June 30, 2019 was $0.53 per share or $68.7 million compared to $0.57 per share or $74.3 million for the same quarter of last year. Core FFO decreased by $0.03 per share due to the impact of 2018 and 2019 dispositions and decreased by $0.02 per share due to increased general and administrative expense for the expensing of indirect leasing fees under the new leasing standard. This was partially offset by higher operating income driven by increased base rents, bad debt recoveries and incremental income from new developments and redevelopments. For the six months, Core FFO was $136.0 million or $1.05 per share for 2019 compared to $149.1 million or $1.15 per share for 2018. Core FFO for the six months decreased by $0.06 per share due to dispositions and $0.04 per share due to an increase in general and administrative expense for the expensing of indirect leasing fees under the new leasing standard.

NAREIT FFO was $68.7 million or $0.53 per share for the second quarter of 2019 compared to $84.5 million or $0.65 per share for 2018. Included in 2018 is a benefit of $10.0 million, or $0.08 per share, from the write-off of under market rent intangibles related to terminated Toys R Us leases. Year-to-date, NAREIT FFO was $136.0 million or $1.05 per share for 2019 compared to $162.8 million or $1.25 per share for 2018.

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

Operating Results

For the period ending June 30, 2019, the Company’s operating highlights were as follows:
 
Q2 2019
YTD 2019
Occupancy (Signed Basis):
 
 
Occupancy - Total
94.8%
 
Occupancy - Small Shop Spaces
90.4%
 
Occupancy - Same Property Portfolio
95.0%
 
 
 
 
Same Property Net Operating Income, with redevelopments
4.2%
3.7%
 
 
 
Rental Rate Growth - Total:
9.1%
6.0%
New Leases
20.0%
15.3%
Renewals
6.3%
3.8%
 
 
 
Leasing Transactions:
 
 
Number of New Leases
71
136
New Leases - Annualized Revenue (in millions)
$6.5
$11.1
Number of Renewals
121
266
Renewals - Annualized Revenue (in millions)
$9.7
$23.1

A reconciliation of Net Income to SPNOI is included herein.

“We are very pleased with operations this quarter. Our Same Property NOI increase of 4.2% is a reflection of our significantly transformed portfolio of properties. Also reflective of the quality portfolio, rental rate increases were strong and our occupancy continued to increase. With the most diversified tenant base in our sector, the impact of tenant failures continues to be muted. Given the strong performance, we are increasing our Same Property NOI guidance from a range of 2% to 3% to a range of 2 ½% to 3 ½% for the full year. It was an outstanding quarter,” said Johnny Hendrix, Executive Vice President and Chief Operating Officer.


Page ii




Portfolio Activity

During the quarter, the Company closed $133 million of dispositions which included five shopping centers and three land parcels. Subsequent to quarter-end, the Company sold two additional shopping centers for $114 million. Of particular note is the sale of Jess Ranch Marketplace for $89 million. Located in Apple Valley, California, it is anchored by Winco Foods, Best Buy, Bed Bath & Beyond, PetSmart and Burlington. While this sale was not anticipated in the Company’s business plan, selling a large power center in a tertiary market at a reasonable price was the right long-term decision.

With respect to acquisitions during the quarter, the Company purchased the 144,000 square foot Camelback Miller Plaza in the upscale Scottsdale area of greater Phoenix, Arizona for $33 million. This center is anchored by Sprouts Farmers Market and T J Maxx, each generating outstanding sales. Demographics are strong, rents at the center are below market and the property has significant densification opportunities in the future. Subsequent to quarter-end, the Company, in partnership with Bouwinvest, purchased North Decatur Station for $53 million, which is part of a mixed use development in North Decatur, a very affluent part of Atlanta. Anchored by a Whole Foods, the development has strong three-mile demographics with average household income of $96,500, population of 112,000 and college graduate levels above 60%. The Company will own 51% of the venture. This brings the Company’s share of acquisitions to-date in 2019 to $81 million.

In addition, the Company invested $48 million in new developments and redevelopments during the second quarter. The majority of the investment is in two projects in the Washington D.C. area where pre-leasing activities are under way and a 30-story residential tower at its River Oaks Shopping Center in Houston. Details of these projects can be found in the Company’s Supplemental Financial Information package on its website.

“We are quite pleased to be able to dispose of properties at the bottom of our portfolio. Selling these properties generally at or above what we believe to be net asset value takes advantage of the significant disparity between public company and private market valuations. With respect to Jess Ranch, selling a large asset with multiple big box retailers in a tertiary market can be challenging, so the opportunity to sell at a price above our net asset value was clearly the right strategic decision even if it significantly contributes to increasing our disposition guidance. The harvesting of significant gains imbedded in many of our properties has resulted in distributions to our shareholders in the form of special dividends. We have returned in excess of $275 million or $2.15 per share over the last two years with an additional special dividend expected in 2019 that will further enhance shareholder returns. Through this capital recycling, we are removing significant risk from our portfolio, retaining good quality properties and adding quality acquisitions and new developments. While the strong dispositions affects FFO in the short term, it’s the right long term value creation for our shareholders as it will provide for enhanced financial stability as well as stronger opportunities for FFO growth in the future,” said Drew Alexander, President and Chief Executive Officer.

Balance Sheet

Proceeds from the Company’s 2018 and 2019 dispositions were used to fund its new development and redevelopment pipelines, its acquisitions and to further strengthen its balance sheet. On July 1, 2019, the Company paid off a $50 million life company loan with a 7% interest rate leaving no significant maturities for the balance of 2019 and 2020. At quarter-end, Net Debt to Core EBITDAre was a strong 5.05 times and Debt to Total Market Capitalization was 33.4%.


Page iii




“We continue to maintain one of the strongest balance sheets in our sector which not only provides significant security for our shareholders in the event of unexpected market events but also positions us to pursue growth opportunities. Our current position will further provide funding for our new development, redevelopment and acquisition programs. Our balance sheet has never been in better shape, and we are well positioned for the future,” said Steve Richter, Executive Vice President and Chief Financial Officer.

2019 Guidance

Based on the success of the Company’s year-to-date dispositions efforts with sales of $314 million and expectations for the balance of the year, the Company increased 2019 guidance for dispositions from a range of $250 to $350 million to a range of $350 to $450 million. Accordingly, guidance for Net Income was increased due to higher expected gains on property sales and guidance was reduced for NAREIT FFO and Core FFO, as set forth in the table below. Additionally, the Company has increased guidance on SPNOI based upon the strength of operating results from its transformed portfolio of quality properties. Given the improvement in the quality of the portfolio, dispositions in 2020 are expected to return to more normalized portfolio management estimated around $150 million.

Shown below is the Company’s 2019 guidance with adjusted items highlighted.

 
Previous Guidance
Revised Guidance
Net Income (per share)
$1.77 - $1.89
$2.40 - $2.50
NAREIT FFO (per share)
$2.09 - $2.17
$2.05 - $2.11
Core FFO (per share)
$2.09 - $2.17
$2.05 - $2.11
Acquisitions
$50 - $150 million
$50 - $150 million
Re / New Development
$175 - $225 million
$175 - $225 million
Dispositions
$250 - $350 million
$350 - $450 million
Same Property NOI with redevelopments
2.0% - 3.0%
2.5% - 3.5%
Same Property NOI w/o redevelopments
1.5% - 2.5%
2.0% - 3.0%

Dividends

The Board of Trust Managers declared a quarterly cash dividend of $0.395 per common share payable on September 13, 2019 to shareholders of record on September 6, 2019.

Conference Call Information

The Company also announced that it will host a live webcast of its quarterly conference call on August 1, 2019 at 11:00 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 # 47864596). A replay will be available through the Company’s website starting approximately two hours following the live call.


Page iv




About Weingarten Realty Investors

Weingarten Realty Investors (NYSE: WRI) is a shopping center owner, manager and developer.  At June 30, 2019, 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 173 properties which are located in 17 states spanning the country from coast to coast. These properties represent approximately 33.9 million square feet of which our interests in these properties aggregated approximately 22.2 million square feet of leasable area. To learn more about the Company’s operations and growth strategies, please visit www.weingarten.com.

Forward-Looking Statements

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

Projections involve numerous assumptions such as rental income (including assumptions on percentage rent), interest rates, tenant defaults, occupancy rates, volume and pricing of properties held for disposition, volume and pricing of acquisitions, expenses (including salaries and employee costs), insurance costs and numerous other factors. Not all of these factors are determinable at this time and actual results may vary from the projected results, and may be above or below the ranges indicated. The above ranges represents management’s estimate of results based upon these assumptions as of the date of this press release. Accordingly, there is no assurance that our projections will be realized.


Page v




Weingarten Realty Investors
(in thousands, except per share amounts)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
 
 
 
2019
 
 2018 (1)
 
2019
 
 2018 (1)
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
 
(Unaudited)
Revenues:
 
 
 
 
 
 
 
Rentals, net
$
119,462

 
$
138,737

 
$
239,288

 
$
267,885

Other
3,198

 
3,349

 
6,510

 
6,653


Total Revenues
122,660

 
142,086

 
245,798

 
274,538

Operating Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
34,967

 
50,421

 
68,939

 
88,516

Operating
22,767

 
24,104

 
47,015

 
47,374

Real estate taxes, net
15,736

 
17,466

 
31,867

 
35,105

Impairment loss

 

 
74

 

General and administrative
8,880

 
6,149

 
18,461

 
11,744


Total Operating Expenses
82,350

 
98,140

 
166,356

 
182,739

Other Income (Expense):
 
 
 
 
 
 
 
Interest expense, net
(14,953
)
 
(17,017
)
 
(30,242
)
 
(31,689
)
Interest and other income (expense)
1,921

 
1,355

 
6,305

 
2,888

Gain on sale of property
52,061

 
46,953

 
69,848

 
155,998

Total Other Income
39,029

 
31,291

 
45,911

 
127,197

Income Before Income Taxes and Equity in Earnings of Real Estate Joint Ventures and Partnerships
79,339

 
75,237

 
125,353

 
218,996

Provision for Income Taxes
(484
)
 
(684
)
 
(661
)
 
(1,467
)
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net
6,665

 
5,318

 
12,082

 
11,311

Net Income
85,520

 
79,871

 
136,774

 
228,840

Less:
Net Income Attributable to Noncontrolling Interests
(1,711
)
 
(1,582
)
 
(3,299
)
 
(3,727
)
Net Income Attributable to Common Shareholders -- Basic
$
83,809

 
$
78,289

 
$
133,475

 
$
225,113

Net Income Attributable to Common Shareholders -- Diluted
$
84,337

 
$
78,817

 
$
134,531

 
$
226,169

Earnings Per Common Share -- Basic
$
.66

 
$
.61

 
$
1.04

 
$
1.76

Earnings Per Common Share -- Diluted
$
.65

 
$
.61

 
$
1.03

 
$
1.74

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



Page vi




Weingarten Realty Investors
(in thousands)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 
June 30,
2019
 
December 31,
2018
 
 
 
 
(Unaudited)
 
(Audited)
CONDENSED CONSOLIDATED BALANCE SHEETS
 
 
 
ASSETS
 
 
 
Property
$
4,084,476

 
$
4,105,068

Accumulated Depreciation
(1,119,866
)
 
(1,108,188
)
Investment in Real Estate Joint Ventures and Partnerships, net
377,590

 
353,828

Unamortized Lease Costs, net
136,960

 
142,014

Accrued Rent, Accrued Contract Receivables and Accounts Receivable, net
74,784

 
97,924

Cash and Cash Equivalents
118,222

 
65,865

Restricted Deposits and Mortgage Escrows
14,854

 
10,272

Other, net
200,634

 
160,178

 
             Total Assets
$
3,887,654

 
$
3,826,961

 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt, net
$
1,787,400

 
$
1,794,684

Accounts Payable and Accrued Expenses
95,296

 
113,175

Other, net
210,108

 
168,403

 
Total Liabilities
2,092,804

 
2,076,262

 
 
 
 
 
 
 
Commitments and Contingencies

 

 
 
 
 
EQUITY
 
 
 
Common Shares of Beneficial Interest
3,904

 
3,893

Additional Paid-In Capital
1,778,320

 
1,766,993

Net Income Less Than Accumulated Dividends
(154,597
)
 
(186,431
)
Accumulated Other Comprehensive Loss
(10,402
)
 
(10,549
)
 
Shareholders' Equity
1,617,225

 
1,573,906

Noncontrolling Interests
177,625

 
176,793

 
             Total Liabilities and Equity
$
3,887,654

 
$
3,826,961


Page vii




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
Effective January 1, 2019, 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 gains or losses from sales of certain real estate assets (including: depreciable real estate with land, land, development property and securities), change in control, and interests in real estate equity investments and their applicable taxes, plus depreciation and amortization related to real estate and impairment of certain real estate assets and in substance real estate equity investments, including our share of unconsolidated real estate joint ventures and partnerships. The Company calculates NAREIT FFO in a manner consistent with the NAREIT definition.

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

The Company also presents Core FFO as an additional supplemental measure as it is more reflective of the core operating performance of our portfolio of properties. Core FFO is defined as NAREIT FFO excluding charges and gains related to non-cash, non-operating assets and other transactions or events that hinder the comparability of operating results. Specific examples of items excluded from Core FFO include, but are not limited to, gains or losses associated with the extinguishment of debt or other liabilities and transactional costs associated with development activities. 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 viii




NAREIT FFO and Core FFO is calculated as follows (in thousands):
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2019
 
2018
 
2019
 
2018
 
(Unaudited)
 
(Unaudited)
Net income attributable to common shareholders
$
83,809

 
$
78,289

 
$
133,475

 
$
225,113

Depreciation and amortization of real estate
34,732

 
50,110

 
68,475

 
87,875

Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships
2,789

 
3,261

 
5,741

 
6,445

Impairment of properties and real estate equity investments

 

 
74

 

(Gain) on sale of property, investment securities and interests in real estate equity investments
(51,605
)
 
(46,701
)
 
(70,554
)
 
(155,739
)
(Gain) on dispositions of unconsolidated real estate joint ventures and partnerships
(1,106
)
 
(1,219
)
 
(1,380
)
 
(3,582
)
Provision for income taxes (1)
44

 
322

 
44

 
483

Noncontrolling interests and other (2)
(484
)
 
(85
)
 
(973
)
 
1,125

NAREIT FFO – basic (3)
68,179

 
83,977

 
134,902

 
161,720

Income attributable to operating partnership units
528

 
528

 
1,056

 
1,056

NAREIT FFO – diluted (3)
68,707

 
84,505

 
135,958

 
162,776

Adjustments for Core FFO:
 
 
 
 
 
 
 
Loss (gain) on extinguishment of debt including related swap activity

 
99

 

 
(3,458
)
Lease terminations

 
(10,023
)
 

 
(10,023
)
Other

 
(240
)
 

 
(240
)
Core FFO – diluted
$
68,707

 
$
74,341

 
$
135,958

 
$
149,055

 
 
 
 
 
 
 
 
FFO weighted average shares outstanding – basic
127,856

 
127,505

 
127,807

 
127,714

Effect of dilutive securities:
 
 
 
 
 
 
 
Share options and awards
847

 
813

 
841

 
799

Operating partnership units
1,432

 
1,432

 
1,432

 
1,432

FFO weighted average shares outstanding – diluted
130,135

 
129,750

 
130,080

 
129,945

 
 
 
 
 
 
 
 
NAREIT FFO per common share – basic
$
.53

 
$
.66

 
$
1.06

 
$
1.27

 
 
 
 
 
 
 
 
NAREIT FFO per common share – diluted
$
.53

 
$
.65

 
$
1.05

 
$
1.25

 
 
 
 
 
 
 
 
Core FFO per common share – diluted
$
.53

 
$
.57

 
$
1.05

 
$
1.15

________________________________________________________________________________________________________________________________

(1) The applicable taxes related to gains and impairments of properties.
(2) Related to gains, impairments and depreciation on operating properties and unconsolidated real estate joint ventures, where applicable.
(3) 2019 Nareit FFO is presented in accordance with 2018 Restatement of "Nareit's Funds from Operations White Paper."


Page ix




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

 
Three Months Ended
June 30, 2019
 
Six Months Ended
June 30, 2019
Beginning of the period
168

 
171

Properties added:
 
 
 
New Developments

 
1

Properties removed:
 
 
 
Dispositions
(4
)
 
(8
)
End of the period
164

 
164



Page x




We calculate SPNOI using net income attributable to common shareholders excluding net income attributable to noncontrolling interests, other income (expense), income taxes and equity in earnings of real estate joint ventures and partnerships. Additionally to reconcile to SPNOI, we exclude the effects of 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 and amortization, impairment losses, general and administrative expenses and other items such as lease cancellation income, environmental abatement costs, demolition expenses and lease termination fees. Consistent with the capital treatment of such costs under GAAP, tenant improvements, leasing commissions and other direct leasing costs are excluded from SPNOI. A reconciliation of net income attributable to common shareholders to SPNOI is as follows (in thousands):
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2019
 
2018
 
2019
 
2018
 
(Unaudited)
 
(Unaudited)
Net income attributable to common shareholders
$
83,809

 
$
78,289

 
$
133,475

 
$
225,113

Add:
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
1,711

 
1,582

 
3,299

 
3,727

Provision for income taxes
484

 
684

 
661

 
1,467

Interest expense, net
14,953

 
17,017

 
30,242

 
31,689

Property management fees
683

 
630

 
1,556

 
1,497

Depreciation and amortization
34,967

 
50,421

 
68,939

 
88,516

Impairment loss

 

 
74

 

General and administrative
8,880

 
6,149

 
18,461

 
11,744

Other (1)
743

 
218

 
1,989

 
1,018

Less:
 
 
 
 
 
 
 
Gain on sale of property
(52,061
)
 
(46,953
)
 
(69,848
)
 
(155,998
)
Equity in earnings of real estate joint ventures and partnership interests, net
(6,665
)
 
(5,318
)
 
(12,082
)
 
(11,311
)
Interest and other income/expense
(1,921
)
 
(1,355
)
 
(6,305
)
 
(2,888
)
Revenue adjustments (2)
(3,060
)
 
(14,108
)
 
(6,279
)
 
(18,040
)
Adjusted income
82,523

 
87,256

 
164,182

 
176,534

Less: Adjusted income related to consolidated entities not defined as same property and noncontrolling interests
(2,828
)
 
(10,816
)
 
(5,285
)
 
(23,756
)
Add: Pro rata share of unconsolidated entities defined as same property
8,621

 
8,345

 
16,908

 
16,699

Same Property Net Operating Income
88,316

 
84,785

 
175,805

 
169,477

Less: Redevelopment Net Operating Income
(8,219
)
 
(6,839
)
 
(15,991
)
 
(13,902
)
Same Property Net Operating Income excluding Redevelopments
$
80,097

 
$
77,946

 
$
159,814

 
$
155,575

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

Page xi




Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate
NAREIT defines EBITDAre as net income computed in accordance with GAAP, plus interest expense, income tax expense (benefit), depreciation and amortization and impairment of depreciable real estate and in substance real estate equity investments; plus or minus gains or losses from sales of certain real estate assets and interests in real estate equity investments; and adjustments to reflect our share of unconsolidated real estate joint ventures and partnerships for these items. The Company calculates EBITDAre in a manner consistent with the NAREIT definition.
As mentioned above, NAREIT FFO is a widely recognized measure of REIT operating performance which provides our shareholders with a relevant basis for comparing earnings performance among other REITs based upon the unique capital structure of each REIT. However as a basis of comparability that is independent of a company's capital structure, management believes that since EBITDA is a widely known and understood measure of performance, EBITDAre will represent an additional supplemental non-GAAP performance measure that will provide investors with a relevant basis for comparing REITs. There can be no assurance that EBITDAre as presented by the Company is comparable to similarly titled measures of other REITs.
The Company also presents Core EBITDAre as an additional supplemental measure as it is more reflective of the core operating performance of our portfolio of properties. Core EBITDAre is defined as NAREIT EBITDAre excluding charges and gains related to non-cash and non-operating transactions and other events that hinder the comparability of operating results. Specific examples of items excluded from Core EBITDAre include, but are not limited to, gains or losses associated with the extinguishment of debt or other liabilities, and transactional costs associated with development activities. EBITDAre and Core EBITDAre should not be considered as alternatives to net income or other measurements under GAAP as indicators of operating performance or to cash flows from operating, investing or financing activities as measures of liquidity. EBITDAre and Core EBITDAre do not reflect working capital changes, cash expenditures for capital improvements or principal payments on indebtedness.
EBITDAre and Core EBITDAre is calculated as follows (in thousands):
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2019
 
2018
 
2019
 
2018
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre):
 
 
 
 
 
 
 
Net income
$
85,520

 
$
79,871

 
$
136,774

 
$
228,840

Interest expense, net (1)
14,953

 
17,017

 
30,242

 
31,689

Provision for income taxes
484

 
684

 
661

 
1,467

Depreciation and amortization of real estate
34,967

 
50,421

 
68,939

 
88,516

Impairment loss on operating properties and real estate equity investments

 

 
74

 

Gain on sale of property and investment securities (2)
(51,619
)
 
(46,953
)
 
(70,589
)
 
(155,998
)
EBITDAre adjustments of unconsolidated real estate joint ventures and partnerships, net (3)
2,643

 
3,319

 
6,267

 
5,807

Total EBITDAre
86,948

 
104,359

 
172,368

 
200,321

Adjustments for Core EBITDAre:
 
 
 
 
 
 
 
Lease terminations

 
(10,023
)
 

 
(10,023
)
Total Core EBITDAre
$
86,948

 
$
94,336

 
$
172,368

 
$
190,298

(1) Includes a $3.8 million gain on extinguishment of debt including related swap activity for the six months ended June 30, 2018.
(2) Includes a $.2 million gain on sale of non-operating assets for the six months ended June 30, 2019. Includes a $.2 million gain on sale of non-operating assets for both the three and six months ended June 30, 2018.
(3) Includes a $.3 million gain on sale of non-operating assets for the six months ended June 30, 2019 and a $.1 million and $.3 million loss on extinguishment of debt for the three and six months ended June 30, 2018, respectively.

Page xii



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.

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 June 30, 2019, we owned or operated under long-term leases, interests in 173 properties which are located in 17 states that span the United States from coast to coast. These properties represent approximately 33.9 million square feet of which our interests in these properties aggregated approximately 22.2 million square feet of leasable area. Our properties were 94.8% leased as of June 30, 2019 and historically our portfolio occupancy rate has never been below 90%.




Page 1













Financial Summary




Weingarten Realty Investors
Condensed Consolidated Statements of Income
(in thousands, except per share amounts)
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
Twelve Months Ended December 31,
 
2019
 
2018(1)
 
2019
 
2018(1)
 
2018(1)
 
2017(1)
 
2016(1)
 
2015(1)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rentals, net
$
119,462

 
$
138,737

 
$
239,288

 
$
267,885

 
$
517,836

 
$
563,183

 
$
540,141

 
$
504,724

Other
3,198

 
3,349

 
6,510

 
6,653

 
13,311

 
9,980

 
9,414

 
8,120

Total Revenues
122,660

 
142,086

 
245,798

 
274,538

 
531,147

 
573,163

 
549,555

 
512,844

Operating Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
34,967

 
50,421

 
68,939

 
88,516

 
161,838

 
167,101

 
162,535

 
145,940

Operating
22,767

 
24,104

 
47,015

 
47,374

 
90,554

 
109,310

 
98,855

 
94,244

Real estate taxes, net
15,736

 
17,466

 
31,867

 
35,105

 
69,268

 
75,636

 
66,358

 
60,289

Impairment loss

 

 
74

 

 
10,120

 
15,257

 
98

 
153

General and administrative
8,880

 
6,149

 
18,461

 
11,744

 
25,040

 
28,052

 
26,607

 
27,367

Total Operating Expenses
82,350

 
98,140

 
166,356

 
182,739

 
356,820

 
395,356

 
354,453

 
327,993

Other Income (Expense):


 


 


 


 


 


 


 


Interest expense, net
(14,953
)
 
(17,017
)
 
(30,242
)
 
(31,689
)
 
(63,348
)
 
(80,326
)
 
(83,003
)
 
(87,783
)
Interest and other income (expense)
1,921

 
1,355

 
6,305

 
2,888

 
2,807

 
7,532

 
1,910

 
4,406

Gain on sale of property
52,061

 
46,953

 
69,848

 
155,998

 
207,865

 
218,611

 
100,714

 
59,621

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

 

 

 

 

 

 
48,322

 
879

Total Other Income (Expense)
39,029

 
31,291

 
45,911

 
127,197

 
147,324

 
145,817

 
67,943

 
(22,877
)
Income Before Income Taxes and Equity in Earnings of Real Estate Joint Ventures and Partnerships
79,339

 
75,237

 
125,353

 
218,996

 
321,651

 
323,624

 
263,045

 
161,974

(Provision) Benefit for Income Taxes
(484
)
 
(684
)
 
(661
)
 
(1,467
)
 
(1,378
)
 
17

 
(6,856
)
 
(52
)
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net (2)
6,665

 
5,318

 
12,082

 
11,311

 
25,070

 
27,074

 
20,642

 
19,300

Net Income
85,520

 
79,871

 
136,774

 
228,840

 
345,343

 
350,715

 
276,831

 
181,222

Less: Net Income Attributable to Noncontrolling Interests
(1,711
)
 
(1,582
)
 
(3,299
)
 
(3,727
)
 
(17,742
)
 
(15,441
)
 
(37,898
)
 
(6,870
)
Net Income Adjusted for Noncontrolling Interests
83,809

 
78,289

 
133,475

 
225,113

 
327,601

 
335,274

 
238,933

 
174,352

Dividends on Preferred Shares

 

 

 

 

 

 

 
(3,830
)
Redemption Costs of Preferred Shares

 

 

 

 

 

 

 
(9,687
)
Net Income Attributable to Common Shareholders
$
83,809

 
$
78,289

 
$
133,475

 
$
225,113

 
$
327,601

 
$
335,274

 
$
238,933

 
$
160,835

Earnings Per Common Share - Basic
$
0.66

 
$
0.61

 
$
1.04

 
$
1.76

 
$
2.57

 
$
2.62

 
$
1.90

 
$
1.31

Earnings Per Common Share - Diluted
$
0.65

 
$
0.61

 
$
1.03

 
$
1.74

 
$
2.55

 
$
2.60

 
$
1.87

 
$
1.29

(1)
Reclassification of prior year's amounts were made to conform to the current year presentation.
(2)
See page 23 for the Company’s pro rata share of the operating results of its unconsolidated real estate joint ventures and partnerships.

Page 3



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

 
June 30,
2019
 
December 31,
2018
 
 
 
 
ASSETS
 
 
 
Property
$
4,084,476

 
$
4,105,068

Accumulated Depreciation
(1,119,866
)
 
(1,108,188
)
Property, net
2,964,610

 
2,996,880

 
 
 
 
Investment in Real Estate Joint Ventures and Partnerships, net (1)
377,590

 
353,828

Total
3,342,200

 
3,350,708

 
 
 
 
Unamortized Lease Costs, net
136,960

 
142,014

Accrued Rent, Accrued Contract Receivables and Accounts Receivable (net of
  allowance for doubtful accounts of $6,855 in 2018)
74,784

 
97,924

Cash and Cash Equivalents
118,222

 
65,865

Restricted Deposits and Mortgage Escrows
14,854

 
10,272

Other, net
200,634

 
160,178

Total Assets
$
3,887,654

 
$
3,826,961

 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt, net
$
1,787,400

 
$
1,794,684

Accounts Payable and Accrued Expenses
95,296

 
113,175

Other, net
210,108

 
168,403

Total Liabilities
2,092,804

 
2,076,262

 
 
 
 
Commitments and Contingencies

 

 
 
 
 
Equity:
 
 
 
Shareholders' Equity:
 
 
 
Common Shares of Beneficial Interest - par value, $.03 per share;
 shares authorized: 275,000; shares issued and outstanding:
 128,670 in 2019 and 128,333 in 2018
3,904

 
3,893

Additional Paid-In Capital
1,778,320

 
1,766,993

Net Income Less Than Accumulated Dividends
(154,597
)
 
(186,431
)
Accumulated Other Comprehensive Loss
(10,402
)
 
(10,549
)
Total Shareholders' Equity
1,617,225

 
1,573,906

Noncontrolling Interests
177,625

 
176,793

Total Equity
1,794,850

 
1,750,699

Total Liabilities and Equity
$
3,887,654

 
$
3,826,961

(1)
This represents the Company’s investment of its unconsolidated real estate joint ventures and partnerships. See page 23 for additional information.


Page 4



Weingarten Realty Investors
Funds From Operations Attributable to Common Shareholders
(in thousands, except per share amounts)
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2019
 
2018
 
2019
 
2018
Funds From Operations Attributable to Common Shareholders (FFO)
 
 
 
 
 
 
 
Numerator:
 
 
 
 
 
 
 
Net income attributable to common shareholders
$
83,809

 
$
78,289

 
$
133,475

 
$
225,113

Depreciation and amortization of real estate
34,732

 
50,110

 
68,475

 
87,875

Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships
2,789

 
3,261

 
5,741

 
6,445

Impairment of properties and real estate equity investments

 

 
74

 

(Gain) on sale of property, investment securities and interests in real estate equity investments
(51,605
)
 
(46,701
)
 
(70,554
)
 
(155,739
)
(Gain) on dispositions of unconsolidated real estate joint ventures and partnerships
(1,106
)
 
(1,219
)
 
(1,380
)
 
(3,582
)
Provision for income taxes (1)
44

 
322

 
44

 
483

Noncontrolling interests and other (2)
(484
)
 
(85
)
 
(973
)
 
1,125

NAREIT FFO - Basic (3)
68,179

 
83,977

 
134,902

 
161,720

Income attributable to operating partnership units
528

 
528

 
1,056

 
1,056

NAREIT FFO - Diluted (3)
68,707

 
84,505

 
135,958

 
162,776

Adjustments for Core FFO:
 
 
 
 
 
 
 
Loss (gain) on extinguishment of debt including related swap activity

 
99

 

 
(3,458
)
Lease terminations

 
(10,023
)
 

 
(10,023
)
Other

 
(240
)
 

 
(240
)
Core FFO - Diluted
$
68,707

 
$
74,341

 
$
135,958

 
$
149,055

 
 
 
 
 
 
 
 
Denominator:
 
 
 
 
 
 
 
FFO weighted average number of common shares outstanding - Basic
127,856

 
127,505

 
127,807

 
127,714

Effect of dilutive securities:
 
 
 
 
 
 
 
Share options and awards
847

 
813

 
841

 
799

Operating partnership units
1,432

 
1,432

 
1,432

 
1,432

FFO weighted average number of common shares outstanding - Diluted
130,135

 
129,750

 
130,080

 
129,945

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Basic
$
0.53

 
$
0.66

 
$
1.06

 
$
1.27

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Diluted
$
0.53

 
$
0.65

 
$
1.05

 
$
1.25

Adjustments for Core FFO per common share:
 
 
 
 
 
 
 
(Gain) on extinguishment of debt including related swap activity

 

 

 
(0.02
)
Lease terminations

 
(0.08
)
 

 
(0.08
)
Core FFO Per Common Share - Diluted
$
0.53

 
$
0.57

 
$
1.05

 
$
1.15

 
 
 
 
 
 
 
 

(1)
The applicable taxes related to gains and impairments of properties.
(2)
Related to gains, impairments and depreciation on operating properties and unconsolidated real estate joint ventures, where applicable.
(3)
2019 Nareit FFO is presented in accordance with 2018 Restatement of "Nareit's Funds from Operations White Paper."


Page 5





Weingarten Realty Investors
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate and Net Debt to Core EBITDAre
(in thousands)
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
Three Months Ended
December 31,
 
2019
 
2018
 
2019
 
2018
 
2018
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre):
 
 
 
 
 
 
 
 
 
Net income
$
85,520

 
$
79,871

 
$
136,774

 
$
228,840

 
$
63,229

Interest expense, net (1)
14,953

 
17,017

 
30,242

 
31,689

 
15,663

Provision for income taxes
484

 
684

 
661

 
1,467

 
10

Depreciation and amortization of real estate
34,967

 
50,421

 
68,939

 
88,516

 
35,280

Impairment loss on operating properties and real estate equity investments

 

 
74

 

 
7,722

Gain on sale of property and investment securities (2)
(51,619
)
 
(46,953
)
 
(70,589
)
 
(155,998
)
 
(34,788
)
EBITDAre adjustments of unconsolidated real estate joint ventures and partnerships, net (3)
2,643

 
3,319

 
6,267

 
5,807

 
3,874

Total EBITDAre
86,948

 
104,359

 
172,368

 
200,321

 
90,990

Adjustments for Core EBITDAre:
 
 
 
 
 
 
 
 
 
Lease terminations

 
(10,023
)
 

 
(10,023
)
 

Other

 

 

 

 
(50
)
Total Core EBITDAre
$
86,948

 
$
94,336

 
$
172,368

 
$
190,298

 
$
90,940

 
 
 
 
 
 
 
 
 
 
Net Debt to Core EBITDAre:
 
 
 
 
 
 
 
 
 
Debt
$
1,787,400

 
$
1,827,181

 
 
 

 
$
1,794,684

Less: Cash and cash equivalents
(118,222
)
 
(13,096
)
 
 
 

 
(65,865
)
Add: Proportional share of net debt of unconsolidated real estate joint ventures and partnerships
86,872

 
96,585

 
 
 

 
89,199

Total Net Debt
$
1,756,050

 
$
1,910,670

 

 

 
$
1,818,018

 
 
 
 
 
 
 
 
 
 
Annualized Core EBITDAre
$
347,792

 
$
377,344

 
 
 
 
 
$
363,760

 
 
 
 
 
 
 
 
 
 
Net Debt to Core EBITDAre
5.05

 
5.06

 
 
 

 
5.00

 
 
 
 
 
 
 
 
 
 

(1)
Includes a $3.8 million gain on extinguishment of debt including related swap activity for the six months ended June 30, 2018.
(2)
Includes a $.2 million gain on sale of non-operating assets for the six months ended June 30, 2019. Includes a $.2 million gain on sale of non-operating assets for both the three and six months ended June 30, 2018. Also includes a $.1 million gain on sale of non-operating assets for the three months ended December 31, 2018.
(3)
Includes a $.3 million gain on sale of non-operating assets for the six months ended June 30, 2019, and a $.1 million and $.3 million loss on extinguishment of debt for the three and six months ended June 30, 2018, respectively.


Page 6



Weingarten Realty Investors
Supplemental Income Statement Detail
(in thousands)
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2019
 
2018
 
2019
 
2018
 
 
 
 
 
 
 
 
Rentals, net
 
 
 
 
 
 
 
Fixed Payments:
 
 
 
 
 
 
 
Base minimum rent, net
$
90,787

 
$
95,581

 
$
180,140

 
$
192,846

Straight line rent
832

 
1,531

 
1,804

 
2,851

Over/Under-market rentals, net
779

 
10,814

 
1,439

 
11,580

Variable Payments:
 
 
 
 
 
 
 
Percentage rent
897

 
961

 
1,599

 
1,686

Tenant reimbursements
25,999

 
29,633

 
53,816

 
58,286

Other rental revenues
168

 
144

 
463

 
431

Lease cancellation revenue

 
73

 
27

 
205

Total
$
119,462

 
$
138,737

 
$
239,288

 
$
267,885

 
 
 
 
 
 
 
 
Other Revenues
 
 
 
 
 
 
 
Customer contract revenue
$
2,551

 
$
2,510

 
$
5,130

 
$
5,062

Miscellaneous revenue
647

 
839

 
1,380

 
1,591

Total
$
3,198

 
$
3,349

 
$
6,510

 
$
6,653

 
 
 
 
 
 
 
 
Interest Expense, net
 
 
 
 
 
 
 
Interest paid or accrued
$
17,429

 
$
17,896

 
$
34,819

 
$
36,985

Gain on extinguishment of debt including related swap activity

 
(1
)
 

 
(3,759
)
Amortization of debt deferred costs
888

 
867

 
1,790

 
1,803

Over/Under-market mortgage adjustment of acquired properties, net
(81
)
 
(82
)
 
(163
)
 
(237
)
Gross interest expense
18,236

 
18,680

 
36,446

 
34,792

Capitalized interest
(3,283
)
 
(1,663
)
 
(6,204
)
 
(3,103
)
Total
$
14,953

 
$
17,017

 
$
30,242

 
$
31,689

 
 
 
 
 
 
 
 
Deferred Compensation Net Income Impact (1)
 
 
 
 
 
 
 
Interest and other income (expense)
$
1,204

 
$
873

 
$
4,180

 
$
1,966

Operating expense
(803
)
 
(582
)
 
(2,787
)
 
(1,311
)
General and administrative expense
(401
)
 
(291
)
 
(1,393
)
 
(655
)
Impact on Net Income
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net
 
 
 
 
 
 
 
Net income from unconsolidated real estate joint ventures and partnerships
$
5,849

 
$
4,916

 
$
10,438

 
$
11,152

Intercompany fee income reclass
646

 
627

 
1,332

 
1,316

Other adjustments
170

 
(225
)
 
312

 
(1,157
)
Equity in earnings of real estate joint ventures and partnerships, net
$
6,665

 
$
5,318

 
$
12,082

 
$
11,311

 
 
 
 
 
 
 
 
Dividends
 
 
 
 
 
 
 
Common Dividends per Share
$
0.395

 
$
0.395

 
$
0.790

 
$
0.790

 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Reported Funds from Operations - Basic
74.5
%
 
60.2
%
 
75.3
%
 
62.7
%
 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Core Funds from Operations - Basic
74.5
%
 
68.5
%
 
75.3
%
 
68.5
%
 
 
 
 
 
 
 
 
General and Administrative Expenses
 
 
 
 
 
 
 
General and Administrative Expenses/Total Revenue
7.2
%
 
4.3
%
 
7.5
%
 
4.3
%
 
 
 
 
 
 
 
 
General and Administrative Expenses/Total Assets before Depreciation
0.18
%
 
0.12
%
 
0.37
%
 
0.23
%
 
 
 
 
 
 
 
 
Additional Disclosures for Revenues and Operating Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Minority Interests Share of Revenues and Operating Expenses and Other Adjustments
$
(1,232
)
 
$
(1,577
)
 
$
(2,318
)
 
$
(2,819
)
 
 
 
 
 
 
 
 
Pro rata Share of Unconsolidated Joint Ventures
 
 
 
 
 
 
 
Revenues
12,487

 
12,549

 
24,806

 
25,776

Operating expense
(2,146
)
 
(2,199
)
 
(4,432
)
 
(4,615
)
Real estate taxes
(1,763
)
 
(2,082
)
 
(3,558
)
 
(4,092
)
 
 
 
 
 
 
 
 
Revenues and Operating Expenses from Sold Properties
1,449

 
8,997

 
3,904

 
20,654

(1)
Eligible associates of the Company may contribute a portion of their earnings to a Deferred Compensation plan for income tax deferral purposes.  The Company does not match or contribute funds to the plan, as it is all the associates earnings.  The asset and corresponding liability along with the related earnings are recorded in the Company financial statements on behalf of the participants.
Note: Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 7



Weingarten Realty Investors
Supplemental Balance Sheet Detail
(in thousands)
 
June 30,
2019
 
December 31,
2018
 
 
 
 
Property
Land
$
885,144

 
$
919,237

Land held for development
41,608

 
45,673

Land under development
56,595

 
55,793

Buildings and improvements
2,887,563

 
2,927,954

Construction in-progress
213,566

 
156,411

Total
$
4,084,476

 
$
4,105,068

 
 
 
 
Straight Line Rent Receivable
 
$
59,606

 
$
61,487

 
 
 
 
Other Assets, net
Notes receivable and mortgage bonds, net
$
24,974

 
$
24,995

Debt service guaranty asset
60,900

 
60,900

Non-qualified benefit plan assets
35,437

 
30,999

Out-of-market leases, net
17,218

 
18,564

Investments
1,250

 
9,635

Deferred income tax asset
7,828

 
6,495

Unamortized debt costs, net
926

 
1,307

Right of use assets, net
43,917

 

Other
8,184

 
7,283

Total
$
200,634

 
$
160,178

 
 
 
 
Other Liabilities, net
Deferred revenue
$
8,526

 
$
13,568

Non-qualified benefit plan liabilities
71,541

 
68,387

Deferred income tax payable
6,124

 
6,488

Out-of-market leases, net
57,772

 
57,997

Operating lease liabilities, net
42,747

 

Other
23,398

 
21,963

Total
$
210,108

 
$
168,403

 
 
 
 
Identified Intangible Assets and Liabilities
Identified Intangible Assets:
 
 
 
Above-market leases (included in Other Assets, net)
$
38,311

 
$
38,181

Above-market leases - Accumulated Amortization
(21,093
)
 
(19,617
)
In place leases (included in Unamortized Lease Costs, net)
181,768

 
193,658

In place leases - Accumulated Amortization
(91,581
)
 
(99,352
)
Total
$
107,405

 
$
112,870

 
 
 
 
Identified Intangible Liabilities:
 
 
 
Below-market leases (included in Other Liabilities, net)
$
87,843

 
$
85,742

Below-market leases - Accumulated Amortization
(30,071
)
 
(27,745
)
Above-market assumed mortgages (included in Debt, net)
3,446

 
3,446

Above-market assumed mortgages - Accumulated Amortization
(1,823
)
 
(1,660
)
Total
$
59,395

 
$
59,783


Page 8



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

 
June 30,
 
December 31,
 
2019
 
2018
 
 
 
 
Common Share Data
Closing Market Price
$
27.42

 
$
24.81

 
 
 
 
Capitalization
Debt
$
1,787,400

 
$
1,794,684

Common Shares at Market
3,528,131

 
3,183,942

Operating Partnership Units at Market
39,265

 
35,528

Total Market Capitalization (As reported)
$
5,354,796

 
$
5,014,154

Debt to Total Market Capitalization (As reported)
33.4
%
 
35.8
%
Debt to Total Market Capitalization (As reported at a constant share price of $24.81)
35.6
%
 
35.8
%
Debt to Total Market Capitalization (Pro rata)
34.0
%
 
36.4
%
 
 
 
 
Capital Availability
Revolving Credit Facility
$
500,000

 
$
500,000

Less:
 
 
 
Balance Outstanding Under Revolving Credit Facility

 
5,000

Outstanding Letters of Credit Under Revolving Facility
2,054

 
2,054

Unused Portion of Credit Facility
$
497,946

 
$
492,946

Significant Covenant Ratios
 
 
Restrictions
 
 
 
 
Debt to Asset Ratio (Public)
 
Less than 60.0%
 
37.2
%
 
38.1
%
Secured Debt to Asset Ratio (Public)
 
Less than 40.0%
 
6.9
%
 
7.1
%
Unencumbered Asset Test (Public)
 
Greater than 150%
 
291.3
%
 
284.0
%
Fixed Charge Coverage (Revolver) (Pro rata EBITDA/
(interest expense + scheduled principal payments))
 
Greater than 1.5x
 
4.1x

 
4.3x

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

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


Page 9





Weingarten Realty Investors
Guidance

2019 Guidance
 
 
 
 
 
 
 
Previous Guidance
 
Q2 Revised Guidance
 
 
 
 
 
Net income attributable to common shareholders
 
$1.77 - $1.89
 
$2.40 - $2.50
Depreciation and amortization
 
1.23 - 1.25
 
1.13 - 1.15
(Gain) on sale of property and interests in RE equity investments
 
(0.93) - (0.99)
 
(1.50) - (1.56)
NAREIT FFO - Basic
 
2.07 - 2.15
 
2.03 - 2.09
Income attributable to operating partnership units
 
0.02 - 0.02
 
0.02 - 0.02
NAREIT FFO Per Common Share - Diluted
 
$2.09 - $2.17
 
$2.05 - $2.11
Core FFO Per Common Share - Diluted
 
$2.09 - $2.17
 
$2.05 - $2.11
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Activity ($ in millions)
 
 
 
 
Acquisitions
 
$50 - $150
 
$50 - $150
 
 
 
 
 
Re / New Development
 
$175 - $225
 
$175 - $225
 
 
 
 
 
Dispositions
 
$250 - $350
 
$350 - $450
 
 
 
 
 
 
 
 
 
 
Operating Information
 
 
 
 
Same Property Net Operating Income with redevelopments
 
+2.0% to +3.0%
 
+2.5% to +3.5%
 
 
 
 
 
Same Property Net Operating Income without redevelopments
 
+1.5% to +2.5%
 
+2.0% to +3.0%
 
 
 
 
 
 
 
 
 
 
Denotes Change to Guidance
 
 
 
 
 


Page 10














Investment Activity






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


 
 
 
 
 
 
 
 
 
 
Three Months Ended
June 30, 2019
 
Six Months Ended
June 30, 2019
 
Twelve Months Ended
December 31, 2018
 
Acquisitions
 
$
33,350

 
$
53,650

 
$
1,250

 
New Development
 
31,187

 
60,336

 
84,546

 
Redevelopment
 
16,728

 
31,431

 
54,769

 
Building and Site Improvements
 
3,518

 
5,925

 
20,859

 
Tenant Finish
 
13,954

 
22,977

 
32,626

 
External Leasing Commissions
 
1,012

 
2,075

 
3,939

 
Capital Expenditures
 
$
99,749

 
$
176,394

 
$
197,989

 
 
 
 
 
 
 
 
 

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



Page 12



Weingarten Realty Investors
Development and Redevelopment Projects
As of June 30, 2019
(at pro rata share, except multi-family units)
(in thousands, except percentages and multi-family units)
 
 
 
Project Description /
Total Cost at
Costs
Estimated/Actual
Stabilized
Percentage
 
 
Property
SF
Completion
to Date
ROI
Operations
Leased (5)
Key Tenants / Description
 
 
 
 
 
 
 
 
 
 
Developments and Large Redevelopments Under Construction (1,2)
 
West Alex - Alexandria, VA
Retail = 102 SF
$
200,000

$
152,057

 
2H 22
73.1%
Harris Teeter anticipated opening 2H21
 
 
 
Office = 25 SF
 
 
 
 
50.0%
 
 
 
 
Multifamily = 278 units
 
 
 
 
Residential units available to lease 2H19
 
 
 
 
 
 
 
 
 
 
 
Centro Arlington - Arlington, VA* (3)
Retail = 65 SF
135,000

104,704

 
2H 20
79.3%
Harris Teeter anticipated opening 2H19
 
 
 
Multifamily = 366 units
 
 
 
 
Residential units available to lease 2H19
 
 
 
 
 
 
 
 
 
 
 
The Driscoll at River Oaks - Houston, TX
Retail = 11 SF
150,000

40,257

 
1H 22
 
 
 
 
Multifamily = 318 units
 
 
 
 
Residential units available to lease 2020
 
 
 
 
$
485,000

$
297,018

5.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopments Under Construction (2)
 
Sunset Point 19 - Clearwater, FL
142
$
23,090

$
22,273

 
2H 19
 
Sprouts, Bed Bath & Beyond, DSW
 
River Point at Sheridan - Denver, CO
53
12,541

5,432

 
2H 20
 
Burlington, New Shop Space Building, and Pads
 
Winter Park Corners - Orlando, FL
43
12,082

10,089

 
1H 19
 
Sprouts and Two New Shop Space Buildings
 
Wilderness Oaks - San Antonio, TX
20
7,295

8,909

 
2H 20
 
20,000 SF Multi-Tenant Building, and Pads
 
Rock Prairie Mrktpl - College Station, TX
28
6,056

4,565

 
1H 20
 
Valero, Multi-Tenant Building, and Pads
 
Fiesta Trails - San Antonio, TX
20
5,869

641

 
2H 20
 
Two New Shop Space Buildings
 
Tomball Marketplace - Houston, TX
27
5,367

4,165

 
1H 19
 
Three New Shop Space Buildings
 
All other redevelopments < $5 million (4 properties)
25
14,290

9,085

 
various
 
 
 
 
 
 
$
86,590

$
65,159

8.0 - 12.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
Completed Redevelopments (4)
 
 
 
 
 
 
 
 
 
 
 
4 Properties
 
$
6,942

 
11.3%
 
 
 
 
Developments and Large Redevelopments Under Construction Completions
 
 
 
 3Q'19E
 4Q'19E
 1Q'20E
 2Q'20E
 3Q'20E
 
 Remaining Balance
 
Completions ($)
$34,300 - $36,800
$40,100 - $45,100
$50,000 - $55,000
$70,000 - $75,000
 
$279,200 - $284,200
 
Weighted Return (%)
5.7% - 6.2%
5.3% - 5.8%
5.3% - 5.8%
5.2% - 5.7%
 
5.4% - 6.0%
 
Net Operating Income (Annualized)
$1,950 - $2,285
$2,135 - $2,625
$2,640 - $3,180
$3,600 - $4,270
 
$15,000 - $16,940
 
Cash NOI Developments and Large Redevelopments Under Construction (Current Quarter):
$

 
 
 
Cash NOI Redevelopments Under Construction (Current Quarter):
$
1,094

 
 
 
Cash NOI Redevelopments Completed (Current Quarter):
$
146

 
 
 
 
 
 
 
(1)
Large redevelopment is defined where total incremental investment over $50 million.
(2)
Redevelopment is defined where GLA is added either through new construction or expansion of an existing space.
(3)
WRI will participate in the development of this mixed-use property. WRI will have a 90% equity interest in the property and is committed to fund an additional $32 million in imputed debt.
(4)
Excludes completed redevelopments moved to operating properties or disposed.
(5)
Percentage leased for retail and office is calculated as square footage for leases divided by gross leasable area. Percentage leased for multifamily is calculated as total units occupied divided by total units available.
*
Unconsolidated Joint Venture
 
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 13



Weingarten Realty Investors
Land Held for Development
As of June 30, 2019
(in thousands, except acres and percentages)

 
 
Ownership
 Interest
 
Gross
 Acres
 
Investment (1)
Location
 
 
 
100%
 
Pro Rata
 
 
 
 
 
 
 
 
 
New Development Phased Projects
 
 
 
 
 
 
 
 
Highway 17 and Highway 210, Surf City, NC
 
100.0
%
 
44.7

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

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

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

 
 
 
 
Hwy. 85 & Hwy. 285, Sheridan, CO
 
100.0
%
 
5.6

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

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

 
 
 
 
SR 207 & Rolling Hills Drive, St. Augustine, FL
 
70.0
%
 
1.6

 
 
 
 
Total New Development Phased Projects
 
 
 
106.5

 
$
14,971

 
$
13,900

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

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

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

 
 
 
 
SH 281 & Wilderness Oaks, San Antonio, TX
 
100.0
%
 
9.1

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

 
 
 
 
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

 
 
 
 
Other
 
100.0
%
 
22.6

 
 
 
 
Total Raw Land
 
 
 
201.0

 
$
32,338

 
$
20,210

 
 
 
 
 
 
 
 
 
Total Land Held For Development Properties
 
 
 
307.5

 
$
47,309

 
$
34,110



(1) Net of impairment and valuation adjustments.

Notes:
Land costs account for $39.4 million of total investment at 100%, $26.7 million at pro rata share.
Categorization based upon proximity to development property and does not indicate future development pipeline.

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


Page 14



Weingarten Realty Investors
Acquisition and Disposition Summary
For the Period Ended June 30, 2019
(at pro rata share)
(in thousands, except percentages)

Center
 
City/State
 
Sq. Ft.
 at 100%
 
Date Acquired
 
Purchase Price
 
Yield
 
 
 
 
 
 
 
 
 
 
 
Acquisitions
 
 
 
 
 
 
 
 
 
 
 
1st Quarter
 
 
 
 
 
 
 
 
 
 
 
Madison Village
 
Phoenix, AZ
 
90

 
03/28/19
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2nd Quarter
 
 
 
 
 
 
 
 
 
 
 
Camelback Miller Plaza
 
Scottsdale, AZ
 
144

 
06/27/19
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
YTD June Acquisitions
 
 
 
 
 
 
 
$
53,650

 
4.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
3rd Quarter
 
 
 
 
 
 
 
 
 
 
 
North Decatur Station*
 
Decatur, GA
 
98

 
07/22/19
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Acquisitions
 
 
 
 
 
 
 
$
80,476

 
5.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Date
 Sold
 
Sales
 Price (1)
 
Weighted
 Sales
 Cap (2)
Dispositions
 
 
 
 
 
 
 
 
 
 
 
1st Quarter
 
 
 
 
 
 
 
 
 
 
 
Waterford Village
 
Leland, NC
 
108

 
02/14/19
 
 
 
 
 
Waterford Village Land
 
Leland, NC
 
N/A

 
02/14/19
 
 
 
 
 
Reynolds Crossing
 
Duluth, GA
 
46

 
03/12/19
 
 
 
 
 
Brookwood Marketplace
 
Suwanee, GA
 
200

 
03/25/19
 
 
 
 
 
Stevens Ranch Shopping Center Land
 
San Antonio, TX
 
N/A

 
03/29/19
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2nd Quarter
 
 
 
 
 
 
 
 
 
 
 
Epic Village Shopping Center Pad
 
St Augustine, FL
 
 N/A

 
05/09/19
 
 
 
 
 
Clermont Landing Pad*
 
Clermont, FL
 
7

 
05/22/19
 
 
 
 
 
Stella Link Land
 
Houston, TX
 
22

 
05/30/19
 
 
 
 
 
Laveen Village Marketplace
 
Phoenix, AZ
 
40

 
05/30/19
 
 
 
 
 
Nottingham Commons
 
Baltimore, MD
 
131

 
06/06/19
 
 
 
 
 
Prospectors Plaza
 
Placerville, CA
 
244

 
06/13/19
 
 
 
 
 
Epic Village Shopping Center Pad
 
St Augustine, FL
 
 N/A

 
06/14/19
 
 
 
 
 
Oak Grove Market Center
 
Milwaukie, OR
 
97

 
06/17/19
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
YTD June Dispositions
 
 
 
 
 
 
 
$
200,187

 
6.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
3rd Quarter
 
 
 
 
 
 
 
 
 
 
 
Menifee Town Center
 
Menifee, CA
 
124

 
07/18/19
 
 
 
 
 
Jess Ranch Marketplace(3)
 
Apple Valley, CA
 
393

 
07/30/19
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Dispositions
 
 
 
 
 
 
 
$
314,537

 
6.9
%
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Sales price represents the total contract price.
(2) Cap rates are based upon underwriting estimates and may be different than current returns.
(3) Represents two centers on the property list.
* Unconsolidated real estate joint venture activity.
 
 
 
 
 
 
 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
 
 
 
 
 
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 15













Summary of Debt




Weingarten Realty Investors
Debt Information
(in thousands, except percentages)
 
June 30,
2019
 
2nd Quarter
Weighted
Average Rate
(1)
 
December 31, 2018
 
4th Quarter
Weighted
Average Rate
(1)
 
Outstanding Balance Summary
 
 
 
 
 
 
 
 
Mortgage Debt
$
313,005

 
4.66
%
 
$
316,340

 
4.66
%
 
3.375% Notes due 2022
298,969

 
3.38
%
 
298,909

 
3.38
%
 
3.5% Notes due 2023
299,081

 
3.50
%
 
299,008

 
3.50
%
 
4.45% Notes due 2024
245,699

 
4.45
%
 
245,648

 
4.45
%
 
3.85% Notes due 2025
239,331

 
3.85
%
 
239,245

 
3.85
%
 
3.25% Notes due 2026
248,426

 
3.25
%
 
248,329

 
3.25
%
 
Unsecured Notes Payable (MTN)
66,285

 
6.70
%
 
66,285

 
6.70
%
 
Revolving Credit Agreements (2)

 


 
5,000

 
3.34
%
 
Finance Lease Obligations
21,851

 
8.00
%
 
21,898

 
8.00
%
 
Unamortized Loan Costs
(6,147
)
 


 
(6,878
)
 


 
Subtotal Consolidated Debt
1,726,500

 
4.01
%
 
1,733,784

 
4.01
%
 
Debt Service Guarantee Liability (3)
60,900

 
 
 
60,900

 
 
 
Total Consolidated Debt - As Reported
$
1,787,400

 
4.01
%
 
$
1,794,684

 
4.01
%
 
 
 
 
 
 
 
 
 
 
 
As
 Reported
 
 
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 6/30/19
4.01
%
 
 
 
 
 
 
 
Six months ended 06/30/19
4.01
%
 
 
 
 
 
 
 
Three months ended 12/31/18
4.01
%
 
 
 
 
 
 
 
Twelve months ended 12/31/18
3.94
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Weighted average interest rates exclude the effects of ASC 805 "Business Combinations", revolver facility fee, and other loan costs related to financing.
(2)
Weighted average revolving interest rate excludes the effect of the facility fee of 15 basis points on the total commitment paid quarterly in arrears.
(3)
Debt service guarantee liability 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 June 30, 2019
 
 
 
 
 
 
 
 
Fixed-rate debt
$
1,818,134

 
4.00
%
 
99.0
%
 
5.23

 
Variable-rate debt
17,557

 
4.07
%
 
1.0
%
 
0.09

 
Total
$
1,835,691

 
4.00
%
 
100.0
%
 
5.19

 
 
 
 
 
 
 
 
 
 
As of December 31, 2018
 
 
 
 
 
 
 
 
Fixed-rate debt
$
1,822,288

 
3.95
%
 
98.8
%
 
 
 
Variable-rate debt
22,685

 
4.01
%
 
1.2
%
 
 
 
Total
$
1,844,973

 
3.95
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
Secured vs. Unsecured Debt
 
 
 
 
 
 
 
 
As of June 30, 2019
 
 
 
 
 
 
 
 
Secured Debt
$
382,337

 
4.84
%
 
20.8
%
 
5.05

 
Unsecured Debt
1,453,354

 
3.77
%
 
79.2
%
 
5.22

 
Total
$
1,835,691

 
4.00
%
 
100.0
%
 
5.19

 
 
 
 
 
 
 
 
 
 
As of December 31, 2018
 
 
 
 
 
 
 
 
Secured Debt
$
387,541

 
4.55
%
 
21.0
%
 
 
 
Unsecured Debt
1,457,432

 
3.78
%
 
79.0
%
 
 
 
Total
$
1,844,973

 
3.95
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Additional Information
June 30,
 
 
 
December 31,
 
 
 
Reconciling items to pro rata debt
2019
 
 
 
2018
 
 
 
Noncontrolling Interests and Other Adjustments
$
(39,636
)
 
 
 
$
(39,174
)
 
 
 
WRI Share of Unconsolidated Joint Ventures
$
87,927

 
 
 
$
89,463

 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 06/30/19
 
 
4.00
%
 
 
 
 
 
Six months ended 06/30/19
 
 
4.00
%
 
 
 
 
 
Three months ended 12/31/18
 
 
3.95
%
 
 
 
 
 
Twelve months ended 12/31/18
 
 
3.93
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(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 June 30, 2019
(in thousands, except percentages)




 
As Reported
 
 
Maturities
 
Weighted
 Average Rate (2)
 
2019
$
69,831

 
4.32%
 
2020
5,296

 
4.10%
 
2021
18,434

 
4.08%
 
2022
307,922

 
3.40%
 
2023
347,815

 
3.58%
 
2024
252,153

 
4.44%
 
2025
293,807

 
3.94%
 
2026
277,291

 
3.55%
 
2027
38,288

 
6.52%
 
2028
92,159

 
4.53%
 
Thereafter
10,435

 
3.66%
 
Subtotal
1,713,431

 
 
 
 
 
 
 
 
Revolving Credit Agreements

 

 
Other (1)
73,969

 
 
 
Total
$
1,787,400

 
4.01%
 


(1)
Other includes finance leases, ASC 805 “Business Combinations” adjustment, debt service guarantee liability, discounts on notes, and debt issuance costs. The debt service guarantee liability represents bonds issued in association with a guarantee in connection with a project in Denver, Colorado.
(2)
Weighted average interest rates exclude the effects of ASC 805 “Business Combinations”, revolver facility fee paid quarterly on total commitment in arrears, and other loan costs related to financing.










Page 19





Weingarten Realty Investors
Schedule of Maturities Additional Disclosure
As of June 30, 2019
(at pro rata share)
(in thousands, except percentages)

 
Maturities
 
Weighted
Average Rate (2)
 
Floating Rate
 
Fixed Rate
 
Secured
 
Unsecured
2019
$
70,216

 
4.47%
 
$
17,557

 
$
52,659

 
$
70,216

 


2020
6,105

 
4.21%
 


 
6,105

 
6,105

 


2021
53,193

 
4.06%



 
53,193

 
53,193

 


2022
308,176

 
3.40%



 
308,176

 
8,786

 
$
299,390

2023
312,823

 
3.53%



 
312,823

 
13,153

 
299,670

2024
253,305

 
4.44%
 


 
253,305

 
7,105

 
246,200

2025
294,958

 
3.95%
 
 
 
294,958

 
54,453

 
240,505

2026
278,182

 
3.56%
 
 
 
278,182

 
5,212

 
272,970

2027
42,213

 
6.33%
 
 
 
42,213

 
8,468

 
33,745

2028
92,865

 
4.54%
 
 
 
92,865

 
83,295

 
9,570

Thereafter
50,645

 
3.76%

 
 
50,645

 
50,645

 


Subtotal
1,762,681

 
 
 
17,557

 
1,745,124

 
360,631

 
1,402,050

 
 
 
 
 
 
 
 
 
 
 
 
Revolving Credit Agreements

 

 

 
 
 
 
 

Other (1)
73,010

 
 
 
 
 
73,010

 
21,706

 
51,304

Total
$
1,835,691

 
4.00%
 
$
17,557

 
$
1,818,134

 
$
382,337

 
$
1,453,354



(1)
Other includes finance leases, fair value adjustments, debt service guarantee liability, discounts on notes, and debt issuance costs.
The debt service guarantee liability represents bonds issued in association with a guarantee in connection with a project in Denver, Colorado.
(2)
Weighted average interest rates exclude the effects of fair value adjustments, revolver facility fee paid quarterly on total commitment
in arrears, and other loan costs related to financing.


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


Page 20















Joint Ventures




Weingarten Realty Investors
Unconsolidated Joint Venture Financial Information at 100%
(in thousands)
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
Condensed Statements of Income
2019
 
2018(1)
 
2019
 
2018(1)
 
 
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
Rentals, net
$
32,145

 
$
32,081

 
$
63,903

 
$
65,331

Other
732

 
729

 
1,489

 
1,365

Total
32,877

 
32,810

 
65,392

 
66,696

 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
7,646

 
8,196

 
15,495

 
16,239

Interest, net
2,491

 
2,980

 
4,950

 
6,504

Operating
5,685

 
5,645

 
11,785

 
12,073

Real estate taxes, net
4,522

 
5,191

 
9,057

 
10,133

General and administrative
243

 
95

 
312

 
320

Provision for income taxes
36

 
37

 
69

 
73

Total
20,623

 
22,144

 
41,668

 
45,342

 
 
 
 
 
 
 
 
Gain on dispositions
1,474

 
1,906

 
2,009

 
5,439

 
 
 
 
 
 
 
 
Net income
$
13,728

 
$
12,572

 
$
25,733

 
$
26,793

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
 
 
 
 
 
 
 
 
June 30,
2019
 
December 31,
2018
ASSETS
 
 
 
 
 
 
 
Property
 
 
 
 
$
1,305,687

 
$
1,268,557

Accumulated depreciation
 
 
 
 
(318,421
)
 
(305,327
)
Property, net
 
 
 
 
987,266

 
963,230

Other assets, net
 
 
 
 
100,815

 
104,267

Total
 
 
 
 
$
1,088,081

 
$
1,067,497

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
Debt, net
 
 
 
 
$
264,965

 
$
269,113

Amounts payable to Weingarten Realty Investors and Affiliates
11,626

 
11,732

Other liabilities, net
 
 
 
 
30,108

 
24,717

Total
 
 
 
 
306,699

 
305,562

 
 
 
 
 
 
 
 
Equity
 
 
 
 
781,382

 
761,935

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
1,088,081

 
$
1,067,497

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental Income Statement Detail
 
 
 
 
 
 
 
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2019
 
2018(1)
 
2019
 
2018(1)
 
 
 
 
 
 
 
 
Rentals, net
Fixed Payments:
 
 
 
 
 
 
 
Base minimum rent, net
$
24,506

 
$
23,149

 
$
48,609

 
$
47,763

Straight line rent
14

 
343

 
(115
)
 
722

Over/Under-market rentals, net
80

 
95

 
125

 
204

Variable Payments:
 
 
 
 
 
 
 
Percentage rent
28

 
32

 
99

 
130

Tenant reimbursements
7,431

 
8,306

 
15,018

 
16,268

Other rental revenues
72

 
67

 
153

 
155

Lease cancellation revenue
14

 
89

 
14

 
89

Total
$
32,145

 
$
32,081

 
$
63,903

 
$
65,331

(1)
Reclassification of prior year's amounts were made to conform to the current year presentation.
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
June 30,
 
Six Months Ended
June 30,
Condensed Statements of Income
2019
 
2018 (1)
 
2019
 
2018 (1)
Revenues:
 
 
 
 
 
 
 
Rentals, net
$
12,099

 
$
12,150

 
$
24,021

 
$
25,017

Other
388

 
399

 
785

 
759

Total
12,487

 
12,549

 
24,806

 
25,776

Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
2,789

 
3,261

 
5,741

 
6,445

Interest, net
943

 
1,259

 
1,873

 
2,909

Operating
2,146

 
2,199

 
4,432

 
4,615

Real estate taxes, net
1,763

 
2,082

 
3,558

 
4,092

General and administrative
86

 
33

 
111

 
110

Provision for income taxes
17

 
18

 
33

 
35

Total
7,744

 
8,852

 
15,748

 
18,206

 
 
 
 
 
 
 
 
Gain on dispositions
1,106

 
1,219

 
1,380

 
3,582

 
 
 
 
 
 
 
 
Net income
$
5,849

 
$
4,916

 
$
10,438

 
$
11,152

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
 
 
 
 
 
 
June 30,
2019
 
December 31,
2018
ASSETS
 
 
 
 
 
 
 
Property
 
 
 
 
$
543,289

 
$
514,578

Accumulated depreciation
 
 
 
 
(116,945
)
 
(112,336
)
Property, net
 
 
 
 
426,344

 
402,242

 
 
 
 
 
 
 
 
Notes receivable from real estate joint ventures and partnerships
 
 
 
 
3,764

 
3,901

Unamortized lease costs, net
 
 
 
 
11,369

 
11,794

Accrued rent, accrued customer contracts and accounts receivable (net of allowance for doubtful accounts of $293 in 2018)
 
 
 
 
7,121

 
10,060

Cash and cash equivalents
 
 
 
 
15,541

 
14,436

Out-of-market leases, net
 
 
 
 
652

 
757

Other assets, net
 
 
 
 
1,079

 
1,774

Total
 
 
 
 
$
465,870

 
$
444,964

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
Debt, net
 
 
 
 
$
86,872

 
$
89,199

Amounts payable to Weingarten Realty Investors and Affiliates
 
 
 
 
4,891

 
4,950

Accounts payable and accrued expenses
 
 
 
 
11,974

 
8,129

Deferred revenue
 
 
 
 
1,455

 
1,098

Out-of-market leases, net
 
 
 
 
2,312

 
2,416

Other liabilities, net
 
 
 
 
296

 
281

Total
 
 
 
 
107,800

 
106,073

 
 
 
 
 
 
 
 
Equity
 
 
 
 
358,070

 
338,891

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
465,870

 
$
444,964

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental Income Statement Detail
 
 
 
 
 
 
 
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2019
 
2018 (1)
 
2019
 
2018 (1)
 
 
 
 
 
 
 
 
Rentals, net
Fixed Payments:
 
 
 
 
 
 
 
Base minimum rent, net
$
9,193

 
$
8,647

 
$
18,236

 
$
18,273

Straight line rent
(1
)
 
126

 
(61
)
 
205

Over/Under-market rentals, net
12

 
12

 

 
33

Variable Payments:
 
 
 
 
 
 
 
Percentage rent
13

 
8

 
52

 
41

Tenant reimbursements
2,855

 
3,289

 
5,736

 
6,373

Other rental revenues
24

 
23

 
55

 
47

Lease cancellation revenue
3

 
45

 
3

 
45

Total
$
12,099

 
$
12,150

 
$
24,021

 
$
25,017

(1)Reclassification of prior year's amounts were made to conform to the current year presentation.
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%
June 30, 2019
(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

 
$
122,974

 
$

 
Collins
 
8
 
1,169

 
110,778

 
14,889

 
AEW - Institutional Client
 
5
 
437

 
100,644

 

 
BIT Retail
 
3
 
721

 
137,469

 

 
Jamestown
 
6
 
1,216

 
144,534

 
169,635

 
Fidelis Realty Partners
 
1
 
490

 
122,437

 
68,142

 
Sleiman Enterprises
 
2
 
177

 
16,446

 
12,299

 
Bouwinvest
 
3
 
359

 
162,468

 

 
Other
 
4
 
674

 
170,331

 

 
 
 
 
 
 
 
 
 
 
 
Total
 
34
 
5,674

 
$
1,088,081

 
$
264,965

 
 
 
 
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
 
Joint venture with Mercantile Real Estate Advisors and its client, the AFL-CIO Building Investment Trust
Jamestown
 
Joint venture in Florida
Fidelis Realty Partners
 
Joint venture in Texas
Sleiman Enterprises
 
Joint venture in Florida
Bouwinvest
 
Joint venture with West Coast focus
 
 
 
 
 
 
 
 
 
(1) Excludes land held for development.
(2) Excludes additional consolidated joint ventures.

Page 24



Weingarten Realty Investors
Unconsolidated Joint Venture Mortgage Debt Information at 100%
As of June 30, 2019
(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
 
$
15,072

 
6.2%
 
5.7

Jamestown
 
6
 
170,000

 
2.7%
 
2.0

Fidelis Realty Partners
 
1
 
69,628

 
3.8%
 
9.8

Sleiman Enterprises
 
2
 
12,366

 
4.2%
 
7.0

 
 
 
 
 
 
 
 
 
Total
 
11
 
$
267,066

 
3.2%
 
4.3

 
 
 
 
 
 
 
 
 

Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted
Average Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
2019
 
$
1,465

 
5.3%
 
 
 
 
2020
 
3,057

 
5.3%
 
 
 
 
2021
 
173,015

 
3.6%
 
 
 
 
2022
 
2,069

 
5.3%
 
 
 
 
2023
 
2,182

 
5.2%
 
 
 
 
2024
 
2,303

 
5.2%
 
 
 
 
2025
 
2,302

 
5.2%
 
 
 
 
2026
 
1,781

 
5.1%
 
 
 
 
2027
 
7,851

 
5.3%
 
 
 
 
2028
 
1,413

 
6.4%
 
 
 
 
Thereafter
 
69,628

 
3.9%
 
 
 
 
Total
 
$
267,066

 
 
 
 
 
 


(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 June 30, 2019
(at pro rata share)
(in thousands, except percentages)
Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted Average Rate
 
 
 
 
 
 
 
2019
 
$
733

 
5.3%
 
2020
 
1,528

 
5.3%
 
2021
 
35,507

 
4.1%
 
2022
 
1,034

 
5.3%
 
2023
 
1,091

 
5.2%
 
2024
 
1,151

 
5.2%
 
2025
 
1,151

 
5.2%
 
2026
 
890

 
5.1%
 
2027
 
3,926

 
5.3%
 
2028
 
706

 
6.4%
 
Thereafter
 
40,210

 
3.9%
 
Total
 
$
87,927

 
 
 


(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 June 30, 2019
(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
 
TJX Companies, Inc.
 
A+/A2
 
34

 
$
9,072

 
2.36
%
 
874

 
3.93
%
2
 
The Kroger Co.
 
BBB/Baa1
 
19

 
8,997

 
2.34
%
 
1,121

 
5.04
%
3
 
Whole Foods Market, Inc.
 
A+/A3
 
8

 
7,510

 
1.95
%
 
347

 
1.56
%
4
 
H-E-B
 
N/A/N/A
 
8

 
7,271

 
1.89
%
 
540

 
2.43
%
5
 
Ross Stores, Inc.
 
A-/A3
 
28

 
7,128

 
1.85
%
 
583

 
2.62
%
6
 
Petsmart, Inc.
 
B-/B3
 
20

 
5,743

 
1.49
%
 
363

 
1.63
%
7
 
Albertsons
 
N/A/N/A
 
14

 
5,487

 
1.42
%
 
630

 
2.83
%
8
 
24 Hour Fitness Inc.
 
B/B2
 
7

 
4,979

 
1.29
%
 
197

 
0.89
%
9
 
Home Depot, Inc.
 
A/A2
 
3

 
4,555

 
1.18
%
 
333

 
1.50
%
10
 
Dollar Tree Stores, Inc.
 
BBB-/Baa3
 
33

 
3,822

 
0.99
%
 
338

 
1.52
%
11
 
Bed Bath & Beyond, Inc.
 
BB+/Baa3
 
14

 
3,611

 
0.94
%
 
330

 
1.48
%
12
 
Best Buy, Inc.
 
BBB/Baa1
 
7

 
3,464

 
0.90
%
 
209

 
0.94
%
13
 
Office Depot, Inc.
 
B/Ba3
 
15

 
3,149

 
0.82
%
 
259

 
1.16
%
14
 
Walmart Stores, Inc.
 
AA/Aa2
 
6

 
3,035

 
0.79
%
 
453

 
2.04
%
15
 
Sprouts
 
N/A/N/A
 
6

 
2,808

 
0.73
%
 
184

 
0.83
%
16
 
Petco Animal Supplies, Inc.
 
CCC+/B3
 
14

 
2,781

 
0.72
%
 
153

 
0.69
%
17
 
Dick's Sporting Goods
 
N/A/N/A
 
4

 
2,662

 
0.69
%
 
157

 
0.71
%
18
 
Barnes & Noble Inc.
 
N/A/N/A
 
6

 
2,600

 
0.68
%
 
153

 
0.69
%
19
 
Starbucks Corporation
 
BBB+/Baa1
 
34

 
2,396

 
0.62
%
 
54

 
0.24
%
20
 
JPMorgan Chase Bank
 
A+/Aa2
 
18

 
2,379

 
0.62
%
 
65

 
0.29
%
21
 
Nordstrom
 
BBB+/Baa1
 
4

 
2,366

 
0.61
%
 
90

 
0.40
%
22
 
Hobby Lobby Stores, Inc.
 
N/A/N/A
 
5

 
2,309

 
0.60
%
 
258

 
1.16
%
23
 
Party City
 
B+/Ba3
 
14

 
2,195

 
0.57
%
 
143

 
0.64
%
24
 
Gap, Inc.
 
BB+/Baa2
 
7

 
2,168

 
0.56
%
 
99

 
0.45
%
25
 
CVS
 
BBB/Baa2
 
12

 
2,144

 
0.56
%
 
130

 
0.58
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
 
 
340

 
$
104,631

 
27.17
%
 
8,063

 
36.25
%
 
 
 
 
 
(1
)
Tenant Names:
DBA Names:
 
 
TJX Companies, Inc.
Marshalls (15), T.J. Maxx (13), Home Goods (6)
 
 
The Kroger Co.
Kroger (8), Harris Teeter (4), Fry's Food (3), King Soopers (2), Ralph's (1), Smith's Food (1)
 
 
Ross Stores, Inc.
Ross Dress for Less (25), dd's Discounts (3)
 
 
Albertsons
Safeway (7), Randall's (3), Von's (2), Albertsons (1), Lucky Supermarket (1)
 
 
Dollar Tree Stores, Inc.
Dollar Tree (30), Family Dollar (3)
 
 
Bed Bath & Beyond, Inc.
Bed Bath & Beyond (7), Cost Plus (5), buybuy BABY (2)
 
 
Office Depot, Inc.
Office Depot (11), Office Max (4)
 
 
Walmart Stores, Inc.
Walmart Neighborhood Market (4), Walmart (1), Walmart Supercenter (1)
 
 
Sprouts
Sprouts Farmers Market (5), Sunflower Farmers Market (1)
 
 
Dick's Sporting Goods
Dick's Sporting Goods (3), Golf Galaxy (1)
 
 
Nordstrom
Nordstrom Rack (4)
 
 
Gap, Inc.
Old Navy (6), Gap (1)
 
 
 
 
 
 
 
 
 
(2
)
Target owns and occupies 18 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 June 30, 2019
 
156

724

$
17.20

$
15.77

$
5.35

9.1
%
 
 
 
Quarter Ended March 31, 2019
 
188

942

17.55

16.92

4.71

3.7
%
 
 
 
Quarter Ended December 31, 2018
 
155

741

16.82

15.03

4.53

11.9
%
 
 
 
Quarter Ended September 30, 2018
 
192

627

20.16

18.84

3.34

7.0
%
 
 
 
Rolling 12 months
 
 
691

3,034

$
17.84

$
16.57

$
4.54

7.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Leases
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended June 30, 2019
 
35

103

$
26.69

$
22.25

$
37.60

20.0
%
7.9

 
 
Quarter Ended March 31, 2019
 
43

117

26.94

24.16

37.98

11.5
%
6.2

 
 
Quarter Ended December 31, 2018
 
39

144

21.89

15.94

23.33

37.4
%
6.6

 
 
Quarter Ended September 30, 2018
 
36

77

28.22

25.04

26.78

12.7
%
6.6

 
 
Rolling 12 months
 
 
153

441

$
25.46

$
21.18

$
31.17

20.2
%
6.8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Renewals
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended June 30, 2019
 
121

621

$
15.62

$
14.69

$

6.3
%
 
 
 
Quarter Ended March 31, 2019
 
145

825

16.22

15.89


2.0
%
 
 
 
Quarter Ended December 31, 2018
 
116

597

15.59

14.81


5.3
%
 
 
 
Quarter Ended September 30, 2018
 
156

550

19.03

17.97

0.07

5.9
%
 
 
 
Rolling 12 months
 
 
538

2,593

$
16.53

$
15.80

$
0.01

4.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comparable & Non-Comparable:
 
 
 
 
 
 
 
 
 
 
Quarter Ended June 30, 2019
 
192

913

 
 
 
 
 
 
 
Quarter Ended March 31, 2019
 
210

1,016

 
 
 
 
 
 
 
Quarter Ended December 31, 2018
 
181

837

 
 
 
 
 
 
 
Quarter Ended September 30, 2018
 
215

679

 
 
 
 
 
 
 
Rolling 12 months
 
 
798

3,445

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

0
%
$

0
%
57

1
%
$
22.26

1
%
57

0
%
$
22.26

0
%
2019
235

2
%
6.74

1
%
464

7
%
28.24

6
%
699

3
%
21.01

4
%
2020
1,442

11
%
11.80

10
%
1,119

16
%
28.90

16
%
2,561

13
%
19.27

13
%
2021
1,635

12
%
11.67

11
%
1,256

18
%
28.81

18
%
2,891

14
%
19.11

15
%
2022
2,057

15
%
13.23

16
%
1,062

15
%
29.54

15
%
3,119

15
%
18.79

16
%
2023
1,814

14
%
11.11

12
%
936

13
%
30.04

14
%
2,750

14
%
17.55

13
%
2024 - 2029
5,439

41
%
13.52

43
%
1,975

28
%
29.97

29
%
7,414

36
%
17.90

35
%
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)
Reflects in-place leases as of June 30, 2019.
(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
 
 
 
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
 
Signed Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
97.4%
 
96.6%
 
96.5%
 
96.6%
 
97.3%
 
 
Non-Anchor
 
90.4%
 
90.3%
 
90.7%
 
91.0%
 
90.3%
 
 
Total Retail
 
94.9%
 
94.3%
 
94.4%
 
94.6%
 
94.7%
 
 
Other
 
92.5%
 
92.8%
 
91.1%
 
82.6%
 
85.3%
 
 
Total Signed
 
94.8%
 
94.3%
 
94.4%
 
94.4%
 
94.6%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
96.0%
 
95.2%
 
94.9%
 
94.9%
 
95.4%
 
 
Non-Anchor
 
87.3%
 
87.4%
 
88.2%
 
87.8%
 
87.0%
 
 
Total Retail
 
92.8%
 
92.3%
 
92.4%
 
92.3%
 
92.3%
 
 
Other
 
92.5%
 
92.8%
 
91.1%
 
81.7%
 
85.3%
 
 
Total Commenced
 
92.8%
 
92.3%
 
92.4%
 
92.2%
 
92.2%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same Property (2)
 
 
 
 
 
 
 
 
 
 
 
 
Signed Basis
 
95.0%
 
94.8%
 
94.9%
 
94.7%
 
95.2%
 
 
Commenced Basis
 
93.0%
 
92.8%
 
93.0%
 
92.6%
 
93.0%
 
 
Leases Signed but not Commenced
 
 
 
 
 
 
 
Number of Leases
 
Square Feet
 
Annual Base Rent
 
ABR PSF
 
 
 
 
Anchor (1)
 
10
 
195
 
$
2,561

 
$
13.13

 
 
 
 
Non-Anchor
 
107
 
255
 
7,082

 
27.77

 
 
 
 
Total
 
117
 
450
 
$
9,643

 
$
21.43

 
 
 
 
Average Base Rents (3)
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
$
13.65

 
$
13.63

 
$
13.56

 
$
13.54

 
$
13.38

 
 
Non-Anchor
 
29.43

 
29.40

 
29.05

 
28.78

 
28.60

 
 
Total
 
$
19.37

 
$
19.45

 
$
19.35

 
$
19.17

 
$
18.97

 
 
Same Property Net Operating Income (4)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
 
2019
 
2018
 
% Change
 
2019
 
2018
 
% Change
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
Minimum Rent
 
$
93,278

 
$
90,359

 
3.2
 %
 
$
185,912

 
$
180,454

 
3.0
 %
Uncollectible Lease Income
 
811

 
103

 
687.4
 %
 
697

 
273

 
155.3
 %
Percentage Rent
 
843

 
821

 
2.7
 %
 
1,644

 
1,557

 
5.6
 %
Tenant Reimbursements (6)
 
28,232

 
28,593

 
-1.3
 %
 
55,772

 
55,846

 
-0.1
 %
Other
 
1,758

 
1,122

 
56.7
 %
 
4,015

 
2,676

 
50.0
 %
 
 
$
124,922

 
$
120,998

 
3.2
 %
 
$
248,040

 
$
240,806

 
3.0
 %
Expenses
 
 
 
 
 
 
 
 
 
 
 
 
Property Operating Expenses
 
$
20,392

 
$
19,256

 
5.9
 %
 
$
39,593

 
$
37,578

 
5.4
 %
Real Estate Taxes (6)
 
16,214

 
16,957

 
-4.4
 %
 
32,642

 
33,751

 
-3.3
 %
 
 
36,606

 
36,213

 
1.1
 %
 
72,235

 
71,329

 
1.3
 %
SPNOI
 
$
88,316

 
$
84,785

 
4.2
 %
 
$
175,805

 
$
169,477

 
3.7
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopment NOI (5)
 
8,219

 
6,839

 
20.2
 %
 
15,991

 
13,902

 
15.0
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
SPNOI (Excl. Redevelopment)
 
$
80,097

 
$
77,946

 
2.8
 %
 
$
159,814

 
$
155,575

 
2.7
 %
(1)
Anchor tenants represent any tenant at least 10,000 square feet.
(2)
Same Property Occupancy includes operating centers that have been owned for the same comparable time duration.
Same Property excludes any new development, redevelopment, and any acquired or sold centers during the same time duration.
(3)
Average Base rent per Leased SF excludes ground leases.
(4)
Same Property NOI includes the Company's share of unconsolidated real estate joint ventures and partnerships.
It excludes the effect of lease cancellation income and straight-line rent adjustments and is reported on a cash basis.
(5)
Redevelopments refer to Page 13.
(6)
For 2019, due to the implementation of ASU 2016-02, "Leases", real estate taxes paid directly by tenants are no longer included in revenues and expenses.
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 June 30, 2019
(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

4.9
%
98.2
%
4
Dallas-Fort Worth-Arlington, TX
2
425

1.7
%
86.9
%
5
Houston-The Woodlands-Sugar Land, TX
31
3,480

16.4
%
95.5
%
6
Washington-Arlington-Alexandria, DC-VA-MD-WV
4
332

2.8
%
98.5
%
8
Miami-Fort Lauderdale-West Palm Beach, FL
13
2,023

10.3
%
94.9
%
9
Atlanta-Sandy Springs-Roswell, GA
9
1,201

5.0
%
97.6
%
11
Phoenix-Mesa-Scottsdale, AZ
15
1,499

6.3
%
93.9
%
12
San Francisco-Oakland-Hayward, CA
3
438

3.0
%
94.9
%
13
Riverside-San Bernardino-Ontario, CA
4
829

4.4
%
97.3
%
15
Seattle-Tacoma-Bellevue, WA
6
229

1.8
%
98.6
%
17
San Diego-Carlsbad, CA
3
286

1.5
%
81.5
%
18
Tampa-St. Petersburg-Clearwater, FL
4
912

3.9
%
96.9
%
19
Denver-Aurora-Lakewood, CO
5
797

3.4
%
94.2
%
22
Charlotte-Concord-Gastonia, NC-SC
1
117

0.4
%
78.1
%
23
Orlando-Kissimmee-Sanford, FL
6
1,039

5.0
%
97.3
%
24
San Antonio-New Braunfels, TX
4
488

1.5
%
94.1
%
25
Portland-Vancouver-Hillsboro, OR-WA
2
23

0.1
%
93.9
%
27
Sacramento--Roseville--Arden-Arcade, CA
1
104

0.3
%
84.0
%
28
Las Vegas-Henderson-Paradise, NV
5
914

3.4
%
96.5
%
30
Austin-Round Rock, TX
1
351

1.7
%
98.8
%
36
San Jose-Sunnyvale-Santa Clara, CA
2
303

1.6
%
70.9
%
 
Top 40 CBSA's Ranked by Population
125
16,489

79.4
%
94.8
%
 
All other CBSA's Ranked by Population
48
5,749

20.6
%
94.8
%
 
Grand Total
173
22,238

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 June 30, 2019
 
 
 
 
 
Gross Leasable Area
ALL PROPERTIES BY STATE
 
# of
  Properties  
 
WRI
Owned
 
  Joint Venture  
Share
 
Owned
  by Other   
 
Total        
 
 
 
 
 
 
 
 
 
 
 
Arizona
 
19

 
1,878,682

 
93,341

 
884,480

 
2,856,503

Arkansas
 
1

 
180,200

 

 

 
180,200

California
 
21

 
3,278,408

 

 
651,937

 
3,930,345

Colorado
 
5

 
796,744

 
178,137

 
695,919

 
1,670,800

Florida
 
28

 
4,428,963

 
1,604,013

 
918,898

 
6,951,874

Georgia
 
10

 
1,204,374

 
137,068

 
559,234

 
1,900,676

Kentucky
 
1

 
168,697

 

 
49,410

 
218,107

Maryland
 
1

 
80,841

 

 

 
80,841

Nevada
 
5

 
913,823

 

 
557,793

 
1,471,616

New Mexico
 
1

 
118,521

 

 
27,330

 
145,851

North Carolina
 
11

 
1,563,495

 

 
293,952

 
1,857,447

Oregon
 
2

 
22,694

 
90,776

 
66,276

 
179,746

Tennessee
 
4

 
500,210

 

 
154,340

 
654,550

Texas
 
54

 
6,440,846

 
1,998,286

 
2,209,715

 
10,648,847

Utah
 
1

 
182,099

 

 
122,800

 
304,899

Virginia
 
3

 
250,811

 

 

 
250,811

Washington
 
6

 
228,981

 
325,254

 
65,571

 
619,806

Total
 
173

 
22,238,389

 
4,426,875

 
7,257,655

 
33,922,919

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 June 30, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

 
14.22

 
92.3
%
 

 
Office Max, Ace Hardware
Camelback Miller Plaza
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
143,999

 
143,999

 
12.24

 
96.8
%
 
Sprouts Farmers Market
 
T.J. Maxx, PetSmart
Camelback Village Square
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
132,731

 
240,951

 
20.64

 
78.5
%
 
Fry’s Supermarket
 
(LA Fitness)
Desert Village Shopping Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
101,685

 
107,071

 
23.60

 
94.8
%
 
AJ Fine Foods
 
CVS
Fountain Plaza
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
112,055

 
304,107

 
9.04

 
92.4
%
 
Fry’s Supermarket
 
Dollar Tree, (Lowe's)
Madison Village
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
90,264

 
90,264

 
26.81

 
91.3
%
 
Safeway
 

Monte Vista Village Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
45,751

 
108,551

 
25.61

 
75.1
%
 
(Safeway)
 

Phoenix Office Building
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
21,122

 
21,122

 
N/A

 
84.0
%
 

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

 
157,532

 
16.61

 
96.0
%
 
Fry’s Supermarket
 
Petco, Dollar Tree
Raintree Ranch Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
129,822

 
133,020

 
30.01

 
100.0
%
 
Whole Foods
 

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

 
205,013

 
17.35

 
94.8
%
 

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

 
155,093

 
33.31

 
97.7
%
 
Safeway
 
CVS
Scottsdale Waterfront
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
93,334

 
93,334

 
36.41

 
100.0
%
 

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

 
60,713

 
19.85

 
100.0
%
 
Sprouts Farmers Market
 

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

 
322,992

 
24.53

 
98.2
%
 
Safeway
 
(Target), CVS, OfficeMax, PetSmart
Entrada de Oro Plaza Shopping Center
 
Tucson, AZ
 
100.0
%
 
 
 
88,665

 
109,075

 
21.01

 
93.8
%
 
Walmart Neighborhood Market
 

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

 
106,858

 
12.96

 
98.1
%
 
Safeway
 
Dollar Tree, Pet Club
Oracle Wetmore Shopping Center
 
Tucson, AZ
 
100.0
%
 
 
 
150,170

 
343,298

 
25.50

 
98.7
%
 

 
(Home Depot), (Nordstrom Rack), Jo-Ann Fabric, Cost Plus, PetSmart, Walgreens, Ulta Beauty
Shoppes at Bears Path
 
Tucson, AZ
 
100.0
%
 
 
 
43,928

 
66,131

 
18.50

 
79.4
%
 

 
(CVS Drug)
Arizona Total:
 
# of Properties:
19

 
 
 
 
1,878,682

 
2,856,503

 
20.54

 
94.1
%
 
 
 
 
Arkansas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Markham West Shopping Center
 
Little Rock-North Little Rock-Conway, AR
 
100.0
%
 
 
 
180,200

 
180,200

 
10.54

 
100.0
%
 

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

 
 
 
 
180,200

 
180,200

 
10.54

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

 
169,775

 
45.11

 
98.5
%
 
Trader Joe's
 
CVS, Crunch, AMC Theaters, CB2
Centerwood Plaza
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 
 
 
75,486

 
75,486

 
15.87

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

 
36,540

 
47.26

 
82.1
%
 

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

 
440,437

 
20.13

 
99.2
%
 
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

 
22.18

 
97.6
%
 
Smart & Final Stores
 
Dollar Tree, 24 Hour Fitness, Rite Aid
Jess Ranch Marketplace
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 
 
 
208,656

 
307,826

 
20.70

 
97.2
%
 
(Winco Foods)
 
Burlington, PetSmart, Rite Aid, Big 5
Jess Ranch Marketplace Phase III
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 
 
 
184,809

 
194,342

 
20.76

 
97.6
%
 
(Winco Foods)
 
Best Buy, Cinemark Theatres, Bed Bath & Beyond, 24 Hour Fitness

Page 34



Weingarten Realty Investors
Property Listing
As of June 30, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Menifee Town Center
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 
 
 
124,431

 
258,734

 
17.09

 
96.2
%
 
Ralph's
 
Ross Dress for Less, Dollar Tree
Valley Shopping Center
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 
 
 
103,791

 
107,191

 
12.60

 
84.0
%
 
Food 4 Less
 

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

 
129,676

 
27.87

 
65.1
%
 

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

 
134,420

 
19.55

 
95.5
%
 
Vons
 
24 Hour Fitness
San Marcos Plaza
 
San Diego-Carlsbad, CA
 
100.0
%
 
 
 
35,880

 
81,086

 
35.44

 
94.1
%
 
(Albertsons)
 

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

 
100,097

 
31.48

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

 
352,778

 
25.37

 
98.1
%
 
Raley’s
 
24 Hour Fitness
Greenhouse Marketplace
 
San Francisco-Oakland-Hayward, CA
 
100.0
%
 
 
 
143,055

 
232,824

 
26.61

 
87.1
%
 
(Safeway)
 
(CVS), Jo-Ann Fabric, 99 Cents Only, Petco
Cambrian Park Plaza
 
San Jose-Sunnyvale-Santa Clara, CA
 
100.0
%
 
 
 
170,925

 
170,925

 
22.90

 
52.5
%
 

 
BevMo, Dollar Tree
Silver Creek Plaza
 
San Jose-Sunnyvale-Santa Clara, CA
 
100.0
%
 
 
 
131,821

 
201,716

 
34.34

 
94.7
%
 
Sprouts Farmers Market
 
Walgreens
Freedom Centre
 
Santa Cruz-Watsonville, CA
 
100.0
%
 
 
 
150,865

 
150,865

 
16.94

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

 
200,011

 
15.87

 
96.6
%
 
Food Maxx
 
Ross Dress for Less, Fallas Paredes
Creekside Center
 
Vallejo-Fairfield, CA
 
100.0
%
 
 
 
112,677

 
112,677

 
22.10

 
98.2
%
 
Raley’s
 

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

 
162,026

 
21.87

 
95.3
%
 
Raley’s
 
Ace Hardware, Dollar Tree
California Total:
 
# of Properties:
21

 
 
 
 
3,278,408

 
3,930,345

 
23.47

 
92.8
%
 
 
 
 
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aurora City Place
 
Denver-Aurora-Lakewood, CO
 
50.0
%
 
(1)(3)
 
178,137

 
538,274

 
17.21

 
82.2
%
 
(Super Target)
 
Barnes & Noble, Ross Dress For Less, PetSmart, Michaels, Conn's
Crossing at Stonegate
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 
 
 
109,080

 
109,080

 
19.00

 
100.0
%
 
King Sooper’s
 

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

 
270,548

 
12.80

 
97.2
%
 
King Sooper's
 
Ace Hardware, (Target)
Lowry Town Center
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 
 
 
76,698

 
129,398

 
30.58

 
97.1
%
 
(Safeway)
 

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

 
623,500

 
16.01

 
97.1
%
 

 
(Target), (Costco), Regal Cinema, Michaels, Conn's, PetSmart
Colorado Total:
 
# of Properties:
5

 
 
 
 
796,744

 
1,670,800

 
17.80

 
94.2
%
 
 
 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Argyle Village Shopping Center
 
Jacksonville, FL
 
100.0
%
 
 
 
306,506

 
306,506

 
12.86

 
98.5
%
 
Publix
 
Bed Bath & Beyond, T.J. Maxx, Jo-Ann Fabric, Michaels
Atlantic West
 
Jacksonville, FL
 
50.0
%
 
(1)(3)
 
46,134

 
188,278

 
13.99

 
98.2
%
 
(Walmart Supercenter)
 
T.J. Maxx, HomeGoods, Dollar Tree, Shoe Carnival, (Kohl's)
Epic Village St. Augustine
 
Jacksonville, FL
 
70.0
%
 
(1)
 
8,542

 
64,180

 
14.74

 
100.0
%
 

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

 
288,780

 
16.58

 
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

 
23.76

 
95.6
%
 
Aroma Market & Catering
 
Ross Dress for Less
Deerfield
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
402,436

 
408,417

 
14.13

 
93.3
%
 
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

 
14.53

 
85.8
%
 
Ideal Food Basket
 
Tuesday Morning, Dollar Tree
Flamingo Pines
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
25,373

 
148,841

 
18.93

 
94.6
%
 
Publix
 

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

 
416,769

 
21.01

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

 
236,478

 
19.56

 
95.0
%
 
Publix
 
Petco, Ross Dress for Less, Dollar Tree
Pembroke Commons
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
60,684

 
323,677

 
15.50

 
100.0
%
 
Publix
 
Marshalls, Office Depot, LA Fitness, Dollar Tree
Sea Ranch Centre
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
98,851

 
98,851

 
18.22

 
92.0
%
 
Publix
 
CVS, Dollar Tree
Tamiami Trail Shops
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
22,173

 
132,562

 
18.34

 
98.6
%
 
Publix
 
CVS

Page 35



Weingarten Realty Investors
Property Listing
As of June 30, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
The Palms at Town & County
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
657,652

 
657,652

 
27.21

 
97.3
%
 
Publix
 
Kohl's, Marshalls, HomeGoods, Dick's Sporting Goods, 24 Hour Fitness, Nordstrom Rack, CVS
TJ Maxx Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
161,429

 
161,429

 
17.25

 
89.8
%
 
Fresco Y Mas
 
T.J. Maxx, Dollar Tree
Vizcaya Square Shopping Center
 
Miami-Fort Lauderdale-West Palm Beach, FL
100.0
%
 
 
 
110,081

 
110,081

 
17.77

 
99.0
%
 
Winn Dixie
 

Wellington Green Commons
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
114,356

 
136,856

 
29.56

 
96.8
%
 
Whole Foods Market
 

Clermont Landing
 
Orlando-Kissimmee-Sanford, FL
 
75.0
%
 
(1)(3)
 
133,220

 
347,284

 
18.88

 
98.3
%
 

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

 
497,693

 
15.65

 
97.9
%
 

 
Hobby Lobby, Ross Dress for Less, Marshalls, Old Navy, Staples, Stein Mart, Barnes & Noble, Petco, Big Lots
Phillips Crossing
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 
 
 
145,644

 
145,644

 
29.74

 
92.4
%
 
Whole Foods
 
Golf Galaxy, Michaels
Shoppes of South Semoran
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 
 
 
103,779

 
103,779

 
12.84

 
97.4
%
 
Walmart Neighborhood Market
 
Dollar Tree
The Marketplace at Dr. Phillips
 
Orlando-Kissimmee-Sanford, FL
 
20.0
%
 
(1)(3)
 
65,374

 
326,870

 
25.88

 
97.3
%
 
Publix
 
HomeGoods, Stein Mart, Morton's of Chicago, Office Depot
Winter Park Corners
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 
 
 
93,311

 
93,311

 
28.51

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

 
269,449

 
16.82

 
98.9
%
 

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

 
245,958

 
15.41

 
95.9
%
 

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

 
104,430

 
14.44

 
95.0
%
 
Walmart Neighborhood Market
 
Walgreens
Largo Mall
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 
 
 
377,019

 
610,106

 
18.68

 
96.3
%
 
(Publix)
 
Marshalls, Bealls, PetSmart, Bed Bath & Beyond, Staples, Michaels, (Target)
Sunset 19 Shopping Center
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 
 
 
267,819

 
267,819

 
16.00

 
98.8
%
 
Sprouts Farmers Market
 
Hobby Lobby, Bed Bath & Beyond, Barnes & Noble, Old Navy, Cost Plus World Market
Florida Total:
 
# of Properties:
28

 
 
 
 
4,428,963

 
6,951,874

 
18.93

 
96.3
%
 
 
 
 
Georgia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brownsville Commons
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
27,747

 
81,913

 
20.05

 
78.4
%
 
(Kroger)
 

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

 
196,283

 
228,003

 
16.69

 
99.1
%
 

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

 
76,581

 
15.95

 
98.5
%
 
Kroger
 

Lakeside Marketplace
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
137,503

 
332,699

 
17.37

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

 
102,930

 
15.07

 
100.0
%
 

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

 
381,738

 
381,738

 
21.54

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

 
72,205

 
18.00

 
100.0
%
 
Publix
 

Roswell Corners
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
145,496

 
327,261

 
21.37

 
96.8
%
 
(Super Target), Fresh Market
 
T.J. Maxx
Roswell Crossing Shopping Center
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
201,759

 
201,759

 
16.44

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

 
95,587

 
N/A

 
100.0
%
 
(Kroger)
 

Georgia Total:
 
# of Properties:
10

 
 
 
 
1,204,374

 
1,900,676

 
18.32

 
97.6
%
 
 
 
 
Kentucky
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Festival on Jefferson Court
 
Louisville/Jefferson County, KY-IN
 
100.0
%
 
 
 
168,697

 
218,107

 
14.74

 
95.1
%
 
Kroger
 
(PetSmart), (T.J. Maxx), Staples, Party City
Kentucky Total:
 
# of Properties:
1

 
 
 
 
168,697

 
218,107

 
14.74

 
95.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Page 36



Weingarten Realty Investors
Property Listing
As of June 30, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Maryland
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pike Center
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 
 
 
80,841

 
80,841

 
61.55

 
95.8
%
 

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

 
 
 
 
80,841

 
80,841

 
61.55

 
95.8
%
 
 
 
 
Nevada
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Charleston Commons Shopping Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
332,298

 
366,952

 
18.53

 
99.3
%
 
Walmart
 
Ross Dress for Less, Office Max, 99 Cents Only, PetSmart
College Park Shopping Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
167,654

 
195,367

 
13.37

 
96.0
%
 
El Super
 
Factory 2 U, CVS
Francisco Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
116,973

 
148,815

 
12.76

 
97.5
%
 
La Bonita Grocery
 
(Ross Dress for Less)
Rancho Towne & Country
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
84,711

 
161,837

 
14.04

 
100.0
%
 
Smith’s Food
 

Westland Fair
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
212,187

 
598,645

 
18.23

 
90.8
%
 
(Walmart Supercenter)
 
(Lowe’s), PetSmart, Office Depot, Michaels, Smart & Final
Nevada Total:
 
# of Properties:
5

 
 
 
 
913,823

 
1,471,616

 
15.98

 
96.5
%
 
 
 
 
New Mexico
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North Towne Plaza
 
Albuquerque, NM
 
100.0
%
 
 
 
118,521

 
145,851

 
23.14

 
96.3
%
 
Whole Foods Market
 
HomeGoods
New Mexico Total:
 
# of Properties:
1

 
 
 
 
118,521

 
145,851

 
23.14

 
96.3
%
 
 
 
 
North Carolina
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Galleria Shopping Center
 
Charlotte-Concord-Gastonia, NC-SC
 
100.0
%
 
 
 
117,102

 
324,704

 
17.94

 
78.1
%
 
(Walmart Supercenter)
 
Retro Fitness
Bull City Market
 
Durham-Chapel Hill, NC
 
100.0
%
 
 
 
40,875

 
40,875

 
19.47

 
100.0
%
 
Whole Foods Market
 

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

 
81,327

 
28.32

 
100.0
%
 
Harris Teeter
 

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

 
119,652

 
18.27

 
89.4
%
 
Food Lion
 
Family Dollar
Capital Square
 
Raleigh, NC
 
100.0
%
 
 
 
143,063

 
143,063

 
7.59

 
100.0
%
 
Food Lion
 

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

 
198,549

 
19.88

 
100.0
%
 
Harris Teeter
 
(Kohl’s)
High House Crossing
 
Raleigh, NC
 
100.0
%
 
 
 
87,517

 
87,517

 
17.30

 
81.5
%
 
Grocery Anchor
 

Leesville Towne Centre
 
Raleigh, NC
 
100.0
%
 
 
 
127,106

 
127,106

 
20.20

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

 
77,803

 
11.77

 
95.9
%
 
Walmart Neighborhood Market
 
Dollar Tree
Six Forks Shopping Center
 
Raleigh, NC
 
100.0
%
 
 
 
468,414

 
468,414

 
12.23

 
98.1
%
 
Food Lion
 
Kmart, Home Depot, Bed Bath & Beyond, PetSmart
Stonehenge Market
 
Raleigh, NC
 
100.0
%
 
 
 
188,437

 
188,437

 
13.73

 
92.1
%
 
Harris Teeter
 
Stein Mart, Walgreens
North Carolina Total:
 
# of Properties:
11

 
 
 
 
1,563,495

 
1,857,447

 
15.22

 
94.8
%
 
 
 
 
Oregon
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Clackamas Square
 
Portland-Vancouver-Hillsboro, OR-WA
 
20.0
%
 
(1)(3)
 
14,790

 
140,226

 
19.48

 
90.7
%
 
(Winco Foods)
 
T.J. Maxx
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:
2

 
 
 
 
22,694

 
179,746

 
21.98

 
93.9
%
 
 
 
 
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

 
12.46

 
100.0
%
 
Kroger
 


Page 37



Weingarten Realty Investors
Property Listing
As of June 30, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Ridgeway Trace
 
Memphis, TN-MS-AR
 
100.0
%
 
 
 
168,816

 
306,556

 
24.27

 
97.7
%
 

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

 
245,396

 
11.10

 
92.9
%
 
Kroger
 
Marshalls, HomeGoods, Stein Mart
Tennessee Total:
 
# of Properties:
4

 
 
 
 
500,210

 
654,550

 
15.70

 
96.0
%
 
 
 
 
Texas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mueller Regional Retail Center
 
Austin-Round Rock, TX
100.0
%
 
 
 
351,099

 
351,099

 
17.74

 
98.8
%
 

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

 
281,255

 
18.85

 
89.8
%
 

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

 
145,000

 
8.00

 
12.9
%
 

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

 
18,163

 
28.70

 
91.0
%
 

 

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

 
462,800

 
16.65

 
88.3
%
 
Sprouts Farmers Market
 
Burlington, PetSmart, T.J. Maxx, (Home Depot), buybuy BABY
Preston Shepard Place
 
Dallas-Fort Worth-Arlington, TX
 
20.0
%
 
(1)(3)
 
72,667

 
363,335

 
18.21

 
80.0
%
 

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

 
132,473

 
9.39

 
98.7
%
 
Sellers Bros.
 
Palais Royal, Harbor Freight Tools
Alabama Shepherd Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
59,120

 
59,120

 
22.09

 
100.0
%
 
Trader Joe's
 
PetSmart
Baybrook Gateway
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
241,149

 
241,149

 
16.91

 
85.4
%
 

 
Ashley Furniture, Cost Plus World Market, Barnes & Noble, Michaels
Bellaire Blvd. Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
37,699

 
43,891

 
8.75

 
100.0
%
 
Randall’s
 

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

 
97,277

 
17.17

 
100.0
%
 
99 Ranch Market
 

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

 
121,000

 
N/A

 
100.0
%
 

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

 
283,381

 
10.91

 
88.6
%
 
Kroger
 
Ross Dress for Less
Galveston Place
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
210,361

 
210,361

 
11.88

 
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

 
80,093

 
9.85

 
86.5
%
 

 
Family Dollar, Citi Trends
Harrisburg Plaza
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
14,043

 
93,620

 
20.74

 
95.0
%
 

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

 
36,874

 
N/A

 
100.0
%
 

 
H-E-B Fulfillment Center
Heights Plaza Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
71,277

 
71,277

 
9.62

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

 
171,600

 
13.09

 
96.6
%
 
Sellers Bros.
 
Famsa, Harbor Freight Tools
League City Plaza
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
19,420

 
129,467

 
19.37

 
60.1
%
 

 
Spec’s
Market at Westchase Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
81,441

 
81,441

 
25.83

 
93.5
%
 

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

 
174,181

 
15.88

 
95.6
%
 
El Rancho Supermarket
 
Office Depot, Dollar Tree
Oak Forest Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
157,669

 
157,669

 
19.01

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

 
126,397

 
18.84

 
99.1
%
 
Randall’s
 
CVS
Richmond Square
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
92,657

 
92,657

 
29.73

 
100.0
%
 

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

 
71,265

 
14.20

 
98.0
%
 
Kroger
 

River Oaks Shopping Center - West
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
229,792

 
229,792

 
40.53

 
96.0
%
 
Kroger
 
Barnes & Noble, Talbots, Ann Taylor, GAP, JoS. A. Bank
Shoppes at Memorial Villages
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
166,777

 
166,777

 
18.43

 
100.0
%
 

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

 
55,460

 
35.69

 
88.5
%
 

 
Freebirds Burrito

Page 38



Weingarten Realty Investors
Property Listing
As of June 30, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Shops at Three Corners
 
Houston-The Woodlands-Sugar Land, TX
 
70.0
%
 
(1)
 
172,873

 
277,603

 
15.78

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

 
124,453

 
12.47

 
93.5
%
 
Food-A-Rama
 
CVS, Family Dollar, Palais Royal
The Centre at Post Oak
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
183,940

 
183,940

 
38.21

 
98.1
%
 

 
Marshalls, Old Navy, Grand Lux Café, Nordstrom Rack, Arhaus
Tomball Marketplace
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
168,724

 
326,545

 
19.89

 
92.9
%
 

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

 
490,734

 
24.95

 
93.9
%
 
H-E-B
 
PetSmart, Academy, Nordstrom Rack, Burlington
West Gray
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
37,421

 
37,421

 
26.25

 
74.8
%
 

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

 
350,320

 
17.70

 
100.0
%
 
Whole Foods Market
 
(Target), Ross Dress for Less, Palais Royal, Petco
Westhill Village Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
130,851

 
130,851

 
18.92

 
93.1
%
 

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

 
347,302

 
347,302

 
14.48

 
99.4
%
 
H-E-B
 
T.J. Maxx, Ross Dress for Less, Hobby Lobby, Petco, Ulta Beauty
North Creek Plaza
 
Laredo, TX
 
100.0
%
 
 
 
243,596

 
485,463

 
15.29

 
97.5
%
 
(H-E-B)
 
(Target), Marshalls, Old Navy, Best Buy, HomeGoods
Plantation Centre
 
Laredo, TX
 
100.0
%
 
 
 
136,701

 
144,343

 
17.84

 
100.0
%
 
H-E-B
 

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

 
500,084

 
12.72

 
94.7
%
 

 
(Target), Dick's Sporting Goods, Conn's, Ross Dress for Less, Marshalls, Office Depot, (HomeGoods), (Forever 21)
Market at Nolana
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
20,569

 
245,057

 
23.53

 
76.4
%
 
(Walmart Supercenter)
 

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

 
301,174

 
18.53

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

 
3,576

 
N/A

 
100.0
%
 

 

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

 
75,288

 
18.75

 
87.4
%
 

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

 
15,000

 
N/A

 
100.0
%
 

 
Old Navy
Sharyland Towne Crossing
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
180,458

 
492,825

 
15.65

 
94.3
%
 
H-E-B
 
(Target), T.J. Maxx, Petco, Office Depot, Ross Dress for Less
South 10th St. HEB
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)(4)
 
51,851

 
103,702

 
N/A

 
100.0
%
 
H-E-B
 

Trenton Crossing
 
McAllen-Edinburg-Mission, TX
 
100.0
%
 
 
 
266,105

 
571,266

 
13.04

 
87.2
%
 

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

 
176,694

 
14.35

 
98.0
%
 
H-E-B
 
Bealls
Fiesta Trails
 
San Antonio-New Braunfels, TX
 
100.0
%
 
 
 
398,670

 
478,670

 
14.33

 
94.1
%
 
(H-E-B)
 
Marshalls, Bob Mills Furniture, Act III Theatres, Stein Mart, Petco
Parliament Square II
 
San Antonio-New Braunfels, TX
 
100.0
%
 
(4)
 
54,541

 
54,541

 
N/A

 
100.0
%
 

 
Incredible Pizza
Stevens Ranch
 
San Antonio-New Braunfels, TX
 
50.0
%
 
(1)
 
10,657

 
21,314

 
N/A

 
66.3
%
 

 

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

 
161,807

 
11.83

 
93.1
%
 
H-E-B
 
Bealls, Tuesday Morning
Texas Total:
 
# of Properties:
54

 
 
 
 
6,440,846

 
10,648,847

 
18.24

 
94.5
%
 
 
 
 
Utah
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
West Jordan Town Center
 
Salt Lake City, UT
 
100.0
%
 
 
 
182,099

 
304,899

 
11.83

 
68.9
%
 
Lucky Supermarket
 
(Target), Petco
Utah Total:
 
# of Properties:
1

 
 
 
 
182,099

 
304,899

 
11.83

 
68.9
%
 
 
 
 
Virginia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hilltop Village Center
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 
 (5)
 
250,811

 
250,811

 
34.60

 
99.4
%
 
Wegmans
 
L.A. Fitness
Virginia Total:
 
# of Properties:
1

100.0
%
 
 
 
250,811

 
250,811

 
34.60

 
99.4
%
 
 
 
 

Page 39



Weingarten Realty Investors
Property Listing
As of June 30, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Washington
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2200 Westlake
 
Seattle-Tacoma-Bellevue, WA
 
69.4
%
 
(1)(3)
 
60,366

 
87,014

 
38.29

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

 
143,236

 
17.54

 
100.0
%
 
(Safeway)
 
Jo-Ann Fabric, Tuesday Morning
Queen Anne Marketplace
 
Seattle-Tacoma-Bellevue, WA
 
51.0
%
 
(1)(3)
 
41,506

 
81,384

 
30.83

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

 
111,735

 
21.81

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

 
134,010

 
16.92

 
98.9
%
 

 
Bed Bath & Beyond, Ross Dress for Less, Best Buy
The Whittaker
 
Seattle-Tacoma-Bellevue, WA
 
100.0
%
 

 
62,427

 
62,427

 
34.40

 
96.6
%
 
Whole Foods
 

Washington Total:
 
# of Properties:
6

 
 
 
 
228,981

 
619,806

 
30.37

 
98.6
%
 
 
 
 
Total Operating Properties
 
# of Properties:
171

 
 
 
 
22,238,389

 
33,922,919

 
19.37

 
94.8
%
 
 
 
 
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

 
 
 
 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total New Developments
 
# of Properties:
2

 
 
 
 

 

 
 
 
 
 
 
 
 
Operating & New Development Properties
 
# of Properties:
173

 
 
 
 
22,238,389

 
33,922,919

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

 
 
 
 
 
 
 
 
Arizona Total:
 
 
 
 
 
 
 
422,532

 
 
 
 
 
 
 
 
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Highway 85 and Highway 285, Sheridan
 
 
 
 
 
 
 
247,247

 
 
 
 
 
 
 
 
Colorado Total:
 
 
 
 
 
 
 
247,247

 
 
 
 
 
 
 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SR 207 at Rolling Hills Dr., St. Augustine
 
 
 
 
 
 
 
69,696

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

 
 
 
 
 
 
 
 
Florida Total:
 
 
 
 
 
 
 
361,984

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

 
 
 
 
 
 
 
 
Georgia Total:
 
 
 
 
 
 
 
1,050,754

 
 
 
 
 
 
 
 
North Carolina
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital Blvd & Stadium Drive, Wake Forest
 
 
 
 
 
 
 
95,354

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

 
 
 
 
 
 
 
 

Page 40



Weingarten Realty Investors
Property Listing
As of June 30, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
U.S. Highway 1 at Caveness Farms Rd., Wake Forest
 
 
 
 
 
 
 
911,929

 
 
 
 
 
 
 
 
North Carolina Total:
 
 
 
 
 
 
 
2,956,114

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

 
 
 
 
 
 
 
 
Culebra Road and Westwood Loop, San Antonio
 
 
 
 
 
 
 
60,984

 
 
 
 
 
 
 
 
East Orem, Houston
 
 
 
 
 
 
 
121,968

 
 
 
 
 
 
 
 
FM 1957 (Potranco Road) and FM 211, San Antonio
 
 
 
 
 
 
 
5,245,321

 
 
 
 
 
 
 
 
FM 2920 and Highway 249, Tomball
 
 
 
 
 
 
 
95,832

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

 
 
 
 
 
 
 
 
Highway 3 at Highway 1765, Texas City
 
 
 
 
 
 
 
200,812

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

 
 
 
 
 
 
 
 
Northwest Freeway at Gessner, Houston
 
 
 
 
 
 
 
43,396

 
 
 
 
 
 
 
 
Rock Prairie Rd. at Hwy. 6, College Station
 
 
 
 
 
 
 
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
 
 
 
 
 
 
 
396,962

 
 
 
 
 
 
 
 
West Little York at Interstate 45, Houston
 
 
 
 
 
 
 
161,172

 
 
 
 
 
 
 
 
Texas Total:
 
 
 
 
 
 
 
8,359,835

 
 
 
 
 
 
 
 
Total Unimproved Land
 
 
 
 
 
 
 
13,398,466

 
 
 
 
 
 
 
 

Page 41













Other Topics of Interest






Weingarten Realty Investors
New Lease Guidance Implementation
(in thousands)

 
 
Three Months Ended
 
Six Months Ended
 
For the Year Ended
 
 
June 30,
2019
 
June 30,
2018
 
September 30,
2018
 
December 31,
2018
 
June 30,
2019
 
June 30,
2018
 
December 31,
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other rental income (restated in financial
statements for prior periods)
 
 
 
$
217

 
$
325

 
$
373

 
 
 
$
636

 
$
1,334

Real estate taxes paid directly by tenants (no
restatement for prior periods)
 
 
 
(1,003
)
 
(1,090
)
 
(1,037
)
 
 
 
(2,187
)
 
(4,314
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other rental income (restated in financial
statements for prior periods)
 
 
 
(217
)
 
(325
)
 
(373
)
 
 
 
(636
)
 
(1,334
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Revenues
 


 
(1,003
)
 
(1,090
)
 
(1,037
)
 
 
 
(2,187
)
 
(4,314
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate taxes paid directly by tenants (no
restatement for prior periods)
 
 
 
(1,003
)
 
(1,090
)
 
(1,037
)
 
 
 
(2,187
)
 
(4,314
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Operating Expenses
 
 
 
(1,003
)
 
(1,090
)
 
(1,037
)
 
 
 
(2,187
)
 
(4,314
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Income Changes
 
 
 
$

 
$

 
$

 
 
 
$

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capitalized Amounts for Deferred Leasing Costs 
 
$
213

 
$
2,588

 
$
2,530

 
$
2,577

 
$
440

 
$
5,136

 
$
10,243

Right-Of-Use Assets
 
43,917

 
 
 
 
 
 
 
43,917

 
 
 
 
Lease Liabilities
 
42,747

 
 
 
 
 
 
 
42,747

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Estimated material amounts have been presented to assist with prior period comparability due to the implementation of Financial Accounting Standards Board's Accounting Standard Update No. 2016-02, "Leases" as of January 1, 2019.


Page 43