x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FLORIDA (REGENCY CENTERS CORPORATION) | ![]() | 59-3191743 |
DELAWARE (REGENCY CENTERS, L.P) | 59-3429602 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
One Independent Drive, Suite 114 Jacksonville, Florida 32202 | (904) 598-7000 | |
(Address of principal executive offices) (zip code) | (Registrant's telephone number, including area code) |
Large accelerated filer | x | Accelerated filer | o | Emerging growth company | o |
Non-accelerated filer | o | Smaller reporting company | o |
Large accelerated filer | o | Accelerated filer | x | Emerging growth company | o |
Non-accelerated filer | o | Smaller reporting company | o |
• | Enhances investors' understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business; |
• | Eliminates duplicative disclosure and provides a more streamlined and readable presentation; and |
• | Creates time and cost efficiencies through the preparation of one combined report instead of two separate reports. |
Form 10-Q Report Page | ||
PART I - FINANCIAL INFORMATION | ||
Item 1. | Financial Statements (Unaudited) | |
Regency Centers Corporation: | ||
Consolidated Balance Sheets as of September 30, 2018 and December 31, 2017 | ||
Consolidated Statements of Operations for the periods ended September 30, 2018 and 2017 | ||
Consolidated Statements of Comprehensive Income for the periods ended September 30, 2018 and 2017 | ||
Consolidated Statements of Equity for the periods ended September 30, 2018 and 2017 | ||
Consolidated Statements of Cash Flows for the periods ended September 30, 2018 and 2017 | ||
Regency Centers, L.P.: | ||
Consolidated Balance Sheets as of September 30, 2018 and December 31, 2017 | ||
Consolidated Statements of Operations for the periods ended September 30, 2018 and 2017 | ||
Consolidated Statements of Comprehensive Income for the periods ended September 30, 2018 and 2017 | ||
Consolidated Statements of Capital for the periods ended September 30, 2018 and 2017 | ||
Consolidated Statements of Cash Flows for the periods ended September 30, 2018 and 2017 | ||
Notes to Consolidated Financial Statements | ||
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | |
Item 4. | Controls and Procedures | |
PART II - OTHER INFORMATION | ||
Item 1. | Legal Proceedings | |
Item 1A. | Risk Factors | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | |
Item 3. | Defaults Upon Senior Securities | |
Item 4. | Mine Safety Disclosures | |
Item 5. | Other Information | |
Item 6. | Exhibits | |
SIGNATURES | ||
2018 | 2017 | |||||
Assets | (unaudited) | |||||
Real estate investments at cost: | ||||||
Land, building and improvements | $ | 10,854,283 | 10,578,430 | |||
Properties in development | 36,707 | 314,391 | ||||
10,890,990 | 10,892,821 | |||||
Less: accumulated depreciation | 1,474,769 | 1,339,771 | ||||
9,416,221 | 9,553,050 | |||||
Investments in real estate partnerships | 458,051 | 386,304 | ||||
Net real estate investments | 9,874,272 | 9,939,354 | ||||
Properties held for sale | 51,892 | — | ||||
Cash and cash equivalents | 40,365 | 45,370 | ||||
Restricted cash | 4,121 | 4,011 | ||||
Tenant and other receivables, net of uncollectible reserves of $14,332 and $12,728 at September 30, 2018 and December 31, 2017, respectively | 160,709 | 170,985 | ||||
Deferred leasing costs, less accumulated amortization of $98,829 and $93,291 at September 30, 2018 and December 31, 2017, respectively | 85,292 | 80,044 | ||||
Acquired lease intangible assets, less accumulated amortization of $206,378 and $148,280 at September 30, 2018 and December 31, 2017, respectively | 412,653 | 478,826 | ||||
Other assets | 427,726 | 427,127 | ||||
Total assets | $ | 11,057,030 | 11,145,717 | |||
Liabilities and Equity | ||||||
Liabilities: | ||||||
Notes payable | $ | 3,008,592 | 2,971,715 | |||
Unsecured credit facilities | 708,616 | 623,262 | ||||
Accounts payable and other liabilities | 236,250 | 234,272 | ||||
Acquired lease intangible liabilities, less accumulated amortization of $84,435 and $56,550 at September 30, 2018 and December 31, 2017, respectively | 507,341 | 537,401 | ||||
Tenants’ security, escrow deposits and prepaid rent | 43,988 | 46,013 | ||||
Total liabilities | 4,504,787 | 4,412,663 | ||||
Commitments and contingencies | — | — | ||||
Equity: | ||||||
Stockholders’ equity: | ||||||
Common stock, $0.01 par value per share, 220,000,000 shares authorized; 169,441,714 and 171,364,908 shares issued at September 30, 2018 and December 31, 2017, respectively | 1,694 | 1,714 | ||||
Treasury stock at cost, 385,652 and 366,628 shares held at September 30, 2018 and December 31, 2017, respectively | (19,550 | ) | (18,307 | ) | ||
Additional paid in capital | 7,756,215 | 7,873,104 | ||||
Accumulated other comprehensive income (loss) | 14,066 | (6,289 | ) | |||
Distributions in excess of net income | (1,240,331 | ) | (1,158,170 | ) | ||
Total stockholders’ equity | 6,512,094 | 6,692,052 | ||||
Noncontrolling interests: | ||||||
Exchangeable operating partnership units, aggregate redemption value of $22,628 and $24,206 at September 30, 2018 and December 31, 2017, respectively | 10,726 | 10,907 | ||||
Limited partners’ interests in consolidated partnerships | 29,423 | 30,095 | ||||
Total noncontrolling interests | 40,149 | 41,002 | ||||
Total equity | 6,552,243 | 6,733,054 | ||||
Total liabilities and equity | $ | 11,057,030 | 11,145,717 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Revenues: | ||||||||||||
Minimum rent | $ | 204,005 | 195,393 | $ | 614,224 | 532,625 | ||||||
Percentage rent | 1,224 | 1,147 | 6,292 | 5,509 | ||||||||
Recoveries from tenants and other income | 66,127 | 59,554 | 194,900 | 162,089 | ||||||||
Management, transaction, and other fees | 6,954 | 6,047 | 20,999 | 19,353 | ||||||||
Total revenues | 278,310 | 262,141 | 836,415 | 719,576 | ||||||||
Operating expenses: | ||||||||||||
Depreciation and amortization | 89,183 | 91,474 | 266,812 | 243,757 | ||||||||
Operating and maintenance | 40,557 | 38,020 | 124,924 | 103,888 | ||||||||
General and administrative | 17,564 | 15,199 | 51,947 | 49,618 | ||||||||
Real estate taxes | 35,129 | 29,315 | 97,096 | 79,636 | ||||||||
Other operating expenses (note 2) | 2,045 | 3,195 | 6,476 | 81,621 | ||||||||
Total operating expenses | 184,478 | 177,203 | 547,255 | 558,520 | ||||||||
Other expense (income): | ||||||||||||
Interest expense, net | 36,618 | 34,679 | 111,477 | 97,285 | ||||||||
Provision for impairment, net of tax | 855 | — | 29,443 | — | ||||||||
Early extinguishment of debt | — | — | 11,172 | 12,404 | ||||||||
Net investment (income) loss, including unrealized (gains) losses of ($484) and ($400), and ($842) and ($1,705) for the three and nine months ended September 30, 2018 and 2017, respectively | (923 | ) | (971 | ) | (1,524 | ) | (2,955 | ) | ||||
Total other expense (income) | 36,550 | 33,708 | 150,568 | 106,734 | ||||||||
Income from operations before equity in income of investments in real estate partnerships | 57,282 | 51,230 | 138,592 | 54,322 | ||||||||
Equity in income of investments in real estate partnerships | 10,024 | 12,221 | 29,548 | 33,804 | ||||||||
Income from operations | 67,306 | 63,451 | 168,140 | 88,126 | ||||||||
Gain on sale of real estate, net of tax | 3,228 | 131 | 4,448 | 4,913 | ||||||||
Net income | 70,534 | 63,582 | 172,588 | 93,039 | ||||||||
Noncontrolling interests: | ||||||||||||
Exchangeable operating partnership units | (147 | ) | (132 | ) | (358 | ) | (217 | ) | ||||
Limited partners’ interests in consolidated partnerships | (665 | ) | (637 | ) | (2,008 | ) | (1,884 | ) | ||||
Income attributable to noncontrolling interests | (812 | ) | (769 | ) | (2,366 | ) | (2,101 | ) | ||||
Net income attributable to the Company | 69,722 | 62,813 | 170,222 | 90,938 | ||||||||
Preferred stock dividends and issuance costs | — | (3,147 | ) | — | (16,128 | ) | ||||||
Net income attributable to common stockholders | $ | 69,722 | 59,666 | $ | 170,222 | 74,810 | ||||||
Income per common share - basic | $ | 0.41 | 0.35 | $ | 1.00 | 0.48 | ||||||
Income per common share - diluted | $ | 0.41 | 0.35 | $ | 1.00 | 0.48 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Net income | $ | 70,534 | 63,582 | $ | 172,588 | 93,039 | ||||||
Other comprehensive income (loss): | ||||||||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||||
Effective portion of change in fair value of derivative instruments | 2,717 | (39 | ) | 16,511 | (3,911 | ) | ||||||
Reclassification adjustment of derivative instruments included in net income | 1,148 | 2,329 | 4,701 | 8,054 | ||||||||
Unrealized gain (loss) on available-for-sale debt securities | 24 | 8 | (51 | ) | 51 | |||||||
Other comprehensive income | 3,889 | 2,298 | 21,161 | 4,194 | ||||||||
Comprehensive income | 74,423 | 65,880 | 193,749 | 97,233 | ||||||||
Less: comprehensive income attributable to noncontrolling interests: | ||||||||||||
Net income attributable to noncontrolling interests | 812 | 769 | 2,366 | 2,101 | ||||||||
Other comprehensive income (loss) attributable to noncontrolling interests | 140 | 5 | 818 | (11 | ) | |||||||
Comprehensive income attributable to noncontrolling interests | 952 | 774 | 3,184 | 2,090 | ||||||||
Comprehensive income attributable to the Company | $ | 73,471 | 65,106 | $ | 190,565 | 95,143 |
REGENCY CENTERS CORPORATION Consolidated Statements of Equity For the nine months ended September 30, 2018 and 2017 (in thousands, except per share data) (unaudited) | ||||||||||||||||||||||||||||||||||
Noncontrolling Interests | ||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Loss | Distributions in Excess of Net Income | Total Stockholders’ Equity | Exchangeable Operating Partnership Units | Limited Partners’ Interest in Consolidated Partnerships | Total Noncontrolling Interests | Total Equity | ||||||||||||||||||||||||
Balance at December 31, 2016 | $ | 325,000 | 1,045 | (17,062 | ) | 3,294,923 | (18,346 | ) | (994,259 | ) | 2,591,301 | (1,967 | ) | 35,168 | 33,201 | 2,624,502 | ||||||||||||||||||
Net income | — | — | — | — | — | 90,938 | 90,938 | 217 | 1,884 | 2,101 | 93,039 | |||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 4,205 | — | 4,205 | 6 | (17 | ) | (11 | ) | 4,194 | |||||||||||||||||||||
Deferred compensation plan, net | — | — | (986 | ) | 977 | — | — | (9 | ) | — | — | — | (9 | ) | ||||||||||||||||||||
Restricted stock issued, net of amortization | — | 2 | — | 10,918 | — | — | 10,920 | — | — | — | 10,920 | |||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | (1 | ) | — | (18,431 | ) | — | — | (18,432 | ) | — | — | — | (18,432 | ) | |||||||||||||||||||
Common stock issued under dividend reinvestment plan | — | — | — | 908 | — | — | 908 | — | — | — | 908 | |||||||||||||||||||||||
Common stock issued, net of issuance costs | — | 654 | — | 4,470,759 | — | — | 4,471,413 | — | — | — | 4,471,413 | |||||||||||||||||||||||
Restricted stock issued upon Equity One merger | — | 1 | — | 7,950 | — | — | 7,951 | — | — | — | 7,951 | |||||||||||||||||||||||
Redemption of preferred stock | (325,000 | ) | — | — | 11,099 | — | (11,099 | ) | (325,000 | ) | — | — | — | (325,000 | ) | |||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | 13,100 | 367 | 13,467 | 13,467 | |||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | (7,086 | ) | (7,086 | ) | (7,086 | ) | ||||||||||||||||||||
Cash dividends declared: | ||||||||||||||||||||||||||||||||||
Preferred stock | — | — | — | — | — | (5,029 | ) | (5,029 | ) | — | — | — | (5,029 | ) | ||||||||||||||||||||
Common stock/unit ($1.57 per share) | — | — | — | — | — | (233,704 | ) | (233,704 | ) | (450 | ) | — | (450 | ) | (234,154 | ) | ||||||||||||||||||
Balance at September 30, 2017 | $ | — | 1,701 | (18,048 | ) | 7,779,103 | (14,141 | ) | (1,153,153 | ) | 6,595,462 | 10,906 | 30,316 | 41,222 | 6,636,684 | |||||||||||||||||||
Balance at December 31, 2017 | $ | — | 1,714 | (18,307 | ) | 7,873,104 | (6,289 | ) | (1,158,170 | ) | 6,692,052 | 10,907 | 30,095 | 41,002 | 6,733,054 | |||||||||||||||||||
Adjustment due to change in accounting policy (note 1) | — | — | — | — | 12 | 30,889 | 30,901 | — | 2 | 2 | 30,903 | |||||||||||||||||||||||
Adjusted balance at January 1, 2018 | — | 1,714 | (18,307 | ) | 7,873,104 | (6,277 | ) | (1,127,281 | ) | 6,722,953 | 10,907 | 30,097 | 41,004 | 6,763,957 | ||||||||||||||||||||
Net income | — | — | — | — | — | 170,222 | 170,222 | 358 | 2,008 | 2,366 | 172,588 | |||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 20,343 | — | 20,343 | 43 | 775 | 818 | 21,161 | |||||||||||||||||||||||
Deferred compensation plan, net | — | — | (1,243 | ) | 1,229 | — | — | (14 | ) | — | — | — | (14 | ) | ||||||||||||||||||||
Restricted stock issued, net of amortization | — | 1 | — | 12,307 | — | — | 12,308 | — | — | — | 12,308 | |||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | — | (6,463 | ) | — | — | (6,463 | ) | — | — | — | (6,463 | ) | ||||||||||||||||||||
Common stock repurchased and retired | — | (21 | ) | — | (124,968 | ) | — | — | (124,989 | ) | — | — | — | (124,989 | ) | |||||||||||||||||||
Common stock issued under dividend reinvestment plan | — | — | — | 996 | — | — | 996 | — | — | — | 996 | |||||||||||||||||||||||
Common stock issued, net of issuance costs | — | — | — | 10 | — | — | 10 | — | — | — | 10 | |||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | (3,457 | ) | (3,457 | ) | (3,457 | ) | ||||||||||||||||||||
Cash dividends declared: | ||||||||||||||||||||||||||||||||||
Common stock/unit ($1.665 per share) | — | — | — | — | — | (283,272 | ) | (283,272 | ) | (582 | ) | — | (582 | ) | (283,854 | ) | ||||||||||||||||||
Balance at September 30, 2018 | $ | — | 1,694 | (19,550 | ) | 7,756,215 | 14,066 | (1,240,331 | ) | 6,512,094 | 10,726 | 29,423 | 40,149 | 6,552,243 |
2018 | 2017 | |||||
Cash flows from operating activities: | ||||||
Net income | $ | 172,588 | 93,039 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation and amortization | 266,812 | 243,757 | ||||
Amortization of deferred loan costs and debt premiums | 7,599 | 7,144 | ||||
(Accretion) and amortization of above and below market lease intangibles, net | (26,031 | ) | (18,784 | ) | ||
Stock-based compensation, net of capitalization | 10,012 | 16,836 | ||||
Equity in income of investments in real estate partnerships | (29,548 | ) | (33,804 | ) | ||
Gain on sale of real estate, net of tax | (4,448 | ) | (4,913 | ) | ||
Provision for impairment, net of tax | 29,443 | — | ||||
Early extinguishment of debt | 11,172 | 12,404 | ||||
Distribution of earnings from operations of investments in real estate partnerships | 40,366 | 40,817 | ||||
Loss on derivative instruments | — | 51 | ||||
Deferred compensation expense | 1,475 | 2,885 | ||||
Realized and unrealized gain on investments | (1,524 | ) | (2,878 | ) | ||
Changes in assets and liabilities: | ||||||
Tenant and other receivables, net | (13,326 | ) | (11,327 | ) | ||
Deferred leasing costs | (6,259 | ) | (10,294 | ) | ||
Other assets | (6,565 | ) | 8,075 | |||
Accounts payable and other liabilities | 15,100 | 4,908 | ||||
Tenants’ security, escrow deposits and prepaid rent | (2,111 | ) | (2,490 | ) | ||
Net cash provided by operating activities | 464,755 | 345,426 | ||||
Cash flows from investing activities: | ||||||
Acquisition of operating real estate | (85,766 | ) | (2,109 | ) | ||
Advance deposits paid on acquisition of operating real estate | (150 | ) | (350 | ) | ||
Acquisition of Equity One, net of cash and restricted cash acquired of $74,507 | — | (646,790 | ) | |||
Real estate development and capital improvements | (174,145 | ) | (240,827 | ) | ||
Proceeds from sale of real estate investments | 151,142 | 13,323 | ||||
Proceeds from (issuance of) notes receivable | 15,648 | (3,460 | ) | |||
Investments in real estate partnerships | (58,372 | ) | (12,296 | ) | ||
Distributions received from investments in real estate partnerships | 5,488 | 36,603 | ||||
Dividends on investment securities | 281 | 200 | ||||
Acquisition of investment securities | (16,946 | ) | (14,011 | ) | ||
Proceeds from sale of investment securities | 15,639 | 11,974 | ||||
Net cash used in investing activities | (147,181 | ) | (857,743 | ) | ||
Cash flows from financing activities: | ||||||
Repurchase of common shares in conjunction with equity award plans | (6,772 | ) | (19,251 | ) | ||
Common shares repurchased through share repurchase program | (124,989 | ) | — | |||
Proceeds from sale of treasury stock | 99 | 100 | ||||
Redemption of preferred stock and partnership units | — | (325,000 | ) | |||
Distributions to limited partners in consolidated partnerships, net | (3,457 | ) | (7,031 | ) | ||
Distributions to exchangeable operating partnership unit holders | (582 | ) | (450 | ) | ||
Dividends paid to common stockholders | (282,276 | ) | (232,796 | ) | ||
Dividends paid to preferred stockholders | — | (5,029 | ) | |||
Repayment of fixed rate unsecured notes | (150,000 | ) | — | |||
Proceeds from issuance of fixed rate unsecured notes, net | 299,511 | 953,115 | ||||
Proceeds from unsecured credit facilities | 455,000 | 950,000 | ||||
Repayment of unsecured credit facilities | (370,000 | ) | (650,000 | ) | ||
Proceeds from notes payable | 1,740 | 126,999 | ||||
Repayment of notes payable | (113,037 | ) | (232,839 | ) | ||
Scheduled principal payments | (7,767 | ) | (7,452 | ) | ||
Payment of loan costs | (9,448 | ) | (12,868 | ) | ||
Early redemption costs | (10,491 | ) | (12,419 | ) | ||
Net cash (used in) provided by financing activities | (322,469 | ) | 525,079 | |||
Net (decrease) increase in cash and cash equivalents and restricted cash | (4,895 | ) | 12,762 | |||
Cash and cash equivalents and restricted cash at beginning of the period | 49,381 | 17,879 | ||||
Cash and cash equivalents and restricted cash at end of the period | $ | 44,486 | 30,641 |
2018 | 2017 | |||||
Supplemental disclosure of cash flow information: | ||||||
Cash paid for interest (net of capitalized interest of $5,820 and $5,778 in 2018 and 2017, respectively) | $ | 104,210 | 73,273 | |||
Cash paid (received) for income taxes, net | $ | 4,771 | (670 | ) | ||
Supplemental disclosure of non-cash transactions: | ||||||
Exchangeable operating partnership units issued for acquisition of real estate | $ | — | 13,100 | |||
Mortgage loans assumed for the acquisition of real estate | $ | 9,700 | — | |||
Common stock issued under dividend reinvestment plan | $ | 996 | 908 | |||
Stock-based compensation capitalized | $ | 2,606 | 2,459 | |||
Contributions from limited partners in consolidated partnerships, net | $ | — | 311 | |||
Common stock issued for dividend reinvestment in trust | $ | 627 | 557 | |||
Contribution of stock awards into trust | $ | 1,244 | 1,372 | |||
Distribution of stock held in trust | $ | 524 | 677 | |||
Change in fair value of debt securities available-for-sale | $ | 5 | 51 | |||
Equity One Merger: | ||||||
Notes payable assumed in Equity One merger, at fair value | $ | — | 757,399 | |||
Common stock exchanged for Equity One shares | $ | — | 4,471,808 |
2018 | 2017 | |||||
Assets | (unaudited) | |||||
Real estate investments at cost: | ||||||
Land, building and improvements | $ | 10,854,283 | 10,578,430 | |||
Properties in development | 36,707 | 314,391 | ||||
10,890,990 | 10,892,821 | |||||
Less: accumulated depreciation | 1,474,769 | 1,339,771 | ||||
9,416,221 | 9,553,050 | |||||
Investments in real estate partnerships | 458,051 | 386,304 | ||||
Net real estate investments | 9,874,272 | 9,939,354 | ||||
Properties held for sale | 51,892 | — | ||||
Cash and cash equivalents | 40,365 | 45,370 | ||||
Restricted cash | 4,121 | 4,011 | ||||
Tenant and other receivables, net of uncollectible reserves of $14,332 and $12,728 at September 30, 2018 and December 31, 2017, respectively | 160,709 | 170,985 | ||||
Deferred leasing costs, less accumulated amortization of $98,829 and $93,291 at September 30, 2018 and December 31, 2017, respectively | 85,292 | 80,044 | ||||
Acquired lease intangible assets, less accumulated amortization of $206,378 and $148,280 at September 30, 2018 and December 31, 2017, respectively | 412,653 | 478,826 | ||||
Other assets | 427,726 | 427,127 | ||||
Total assets | $ | 11,057,030 | 11,145,717 | |||
Liabilities and Capital | ||||||
Liabilities: | ||||||
Notes payable | $ | 3,008,592 | 2,971,715 | |||
Unsecured credit facilities | 708,616 | 623,262 | ||||
Accounts payable and other liabilities | 236,250 | 234,272 | ||||
Acquired lease intangible liabilities, less accumulated amortization of $84,435 and $56,550 at September 30, 2018 and December 31, 2017, respectively | 507,341 | 537,401 | ||||
Tenants’ security, escrow deposits and prepaid rent | 43,988 | 46,013 | ||||
Total liabilities | 4,504,787 | 4,412,663 | ||||
Commitments and contingencies | — | — | ||||
Capital: | ||||||
Partners’ capital: | ||||||
General partner; 169,441,714 and 171,364,908 units outstanding at September 30, 2018 and December 31, 2017, respectively | 6,498,028 | 6,698,341 | ||||
Limited partners; 349,902 units outstanding at September 30, 2018 and December 31, 2017 | 10,726 | 10,907 | ||||
Accumulated other comprehensive income (loss) | 14,066 | (6,289 | ) | |||
Total partners’ capital | 6,522,820 | 6,702,959 | ||||
Noncontrolling interest: Limited partners’ interests in consolidated partnerships | 29,423 | 30,095 | ||||
Total capital | 6,552,243 | 6,733,054 | ||||
Total liabilities and capital | $ | 11,057,030 | 11,145,717 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Revenues: | ||||||||||||
Minimum rent | $ | 204,005 | 195,393 | $ | 614,224 | 532,625 | ||||||
Percentage rent | 1,224 | 1,147 | 6,292 | 5,509 | ||||||||
Recoveries from tenants and other income | 66,127 | 59,554 | 194,900 | 162,089 | ||||||||
Management, transaction, and other fees | 6,954 | 6,047 | 20,999 | 19,353 | ||||||||
Total revenues | 278,310 | 262,141 | 836,415 | 719,576 | ||||||||
Operating expenses: | ||||||||||||
Depreciation and amortization | 89,183 | 91,474 | 266,812 | 243,757 | ||||||||
Operating and maintenance | 40,557 | 38,020 | 124,924 | 103,888 | ||||||||
General and administrative | 17,564 | 15,199 | 51,947 | 49,618 | ||||||||
Real estate taxes | 35,129 | 29,315 | 97,096 | 79,636 | ||||||||
Other operating expenses (note 2) | 2,045 | 3,195 | 6,476 | 81,621 | ||||||||
Total operating expenses | 184,478 | 177,203 | 547,255 | 558,520 | ||||||||
Other expense (income): | ||||||||||||
Interest expense, net | 36,618 | 34,679 | 111,477 | 97,285 | ||||||||
Provision for impairment, net of tax | 855 | — | 29,443 | — | ||||||||
Early extinguishment of debt | — | — | 11,172 | 12,404 | ||||||||
Net investment (income) loss, including unrealized (gains) losses of ($484) and ($400), and ($842) and ($1,705) for the three and nine months ended September 30, 2018 and 2017, respectively | (923 | ) | (971 | ) | (1,524 | ) | (2,955 | ) | ||||
Total other expense (income) | 36,550 | 33,708 | 150,568 | 106,734 | ||||||||
Income from operations before equity in income of investments in real estate partnerships | 57,282 | 51,230 | 138,592 | 54,322 | ||||||||
Equity in income of investments in real estate partnerships | 10,024 | 12,221 | 29,548 | 33,804 | ||||||||
Income from operations | 67,306 | 63,451 | 168,140 | 88,126 | ||||||||
Gain on sale of real estate, net of tax | 3,228 | 131 | 4,448 | 4,913 | ||||||||
Net income | 70,534 | 63,582 | 172,588 | 93,039 | ||||||||
Limited partners’ interests in consolidated partnerships | (665 | ) | (637 | ) | (2,008 | ) | (1,884 | ) | ||||
Net income attributable to the Partnership | 69,869 | 62,945 | 170,580 | 91,155 | ||||||||
Preferred unit distributions and issuance costs | — | (3,147 | ) | — | (16,128 | ) | ||||||
Net income attributable to common unit holders | $ | 69,869 | 59,798 | $ | 170,580 | 75,027 | ||||||
Income per common unit - basic | $ | 0.41 | 0.35 | $ | 1.00 | 0.48 | ||||||
Income per common unit - diluted | $ | 0.41 | 0.35 | $ | 1.00 | 0.48 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Net income | $ | 70,534 | 63,582 | $ | 172,588 | 93,039 | ||||||
Other comprehensive income (loss): | ||||||||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||||
Effective portion of change in fair value of derivative instruments | 2,717 | (39 | ) | 16,511 | (3,911 | ) | ||||||
Reclassification adjustment of derivative instruments included in net income | 1,148 | 2,329 | 4,701 | 8,054 | ||||||||
Unrealized gain (loss) on available-for-sale debt securities | 24 | 8 | (51 | ) | 51 | |||||||
Other comprehensive income | 3,889 | 2,298 | 21,161 | 4,194 | ||||||||
Comprehensive income | 74,423 | 65,880 | 193,749 | 97,233 | ||||||||
Less: comprehensive income (loss) attributable to noncontrolling interests: | ||||||||||||
Net income attributable to noncontrolling interests | 665 | 637 | 2,008 | 1,884 | ||||||||
Other comprehensive income (loss) attributable to noncontrolling interests | 132 | — | 775 | (17 | ) | |||||||
Comprehensive income attributable to noncontrolling interests | 797 | 637 | 2,783 | 1,867 | ||||||||
Comprehensive income attributable to the Partnership | $ | 73,626 | 65,243 | $ | 190,966 | 95,366 |
REGENCY CENTERS, L.P. Consolidated Statements of Capital For the nine months ended September 30, 2018 and 2017 (in thousands) (unaudited) | ||||||||||||||||||
General Partner Preferred and Common Units | Limited Partners | Accumulated Other Comprehensive Loss | Total Partners’ Capital | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | Total Capital | |||||||||||||
Balance at December 31, 2016 | $ | 2,609,647 | (1,967 | ) | (18,346 | ) | 2,589,334 | 35,168 | 2,624,502 | |||||||||
Net income | 90,938 | 217 | — | 91,155 | 1,884 | 93,039 | ||||||||||||
Other comprehensive loss | — | 6 | 4,205 | 4,211 | (17 | ) | 4,194 | |||||||||||
Deferred compensation plan, net | (9 | ) | — | — | (9 | ) | — | (9 | ) | |||||||||
Contributions from partners | — | 13,100 | — | 13,100 | 367 | 13,467 | ||||||||||||
Distributions to partners | (233,704 | ) | (450 | ) | — | (234,154 | ) | (7,086 | ) | (241,240 | ) | |||||||
Preferred unit distributions | (5,029 | ) | — | — | (5,029 | ) | — | (5,029 | ) | |||||||||
Restricted units issued as a result of amortization of restricted stock issued by Parent Company | 10,920 | — | — | 10,920 | — | 10,920 | ||||||||||||
Redemption of preferred stock | (325,000 | ) | — | — | (325,000 | ) | — | (325,000 | ) | |||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | 4,453,889 | — | — | 4,453,889 | — | 4,453,889 | ||||||||||||
Restricted units issued as a result of restricted stock issued by Parent Company upon Equity One merger | 7,951 | — | — | 7,951 | — | 7,951 | ||||||||||||
Balance at September 30, 2017 | 6,609,603 | 10,906 | (14,141 | ) | 6,606,368 | 30,316 | 6,636,684 | |||||||||||
Balance at December 31, 2017 | 6,698,341 | 10,907 | (6,289 | ) | 6,702,959 | 30,095 | 6,733,054 | |||||||||||
Adjustment due to change in accounting policy (note 1) | 30,889 | — | 12 | 30,901 | 2 | 30,903 | ||||||||||||
Adjusted balance at January 1, 2018 | 6,729,230 | 10,907 | (6,277 | ) | 6,733,860 | 30,097 | 6,763,957 | |||||||||||
Net income | 170,222 | 358 | — | 170,580 | 2,008 | 172,588 | ||||||||||||
Other comprehensive income | — | 43 | 20,343 | 20,386 | 775 | 21,161 | ||||||||||||
Deferred compensation plan, net | (14 | ) | — | — | (14 | ) | — | (14 | ) | |||||||||
Distributions to partners | (283,272 | ) | (582 | ) | — | (283,854 | ) | (3,457 | ) | (287,311 | ) | |||||||
Restricted units issued as a result of restricted stock issued by Parent Company, net of amortization | 12,308 | — | — | 12,308 | — | 12,308 | ||||||||||||
Common units repurchased and retired as a result of common stock repurchased and retired by Parent Company | (124,989 | ) | — | — | (124,989 | ) | — | (124,989 | ) | |||||||||
Common units redeemed as a result of common stock redeemed by Parent Company, net of issuances | (5,457 | ) | — | — | (5,457 | ) | — | (5,457 | ) | |||||||||
Balance at September 30, 2018 | $ | 6,498,028 | 10,726 | 14,066 | 6,522,820 | 29,423 | 6,552,243 |
2018 | 2017 | |||||
Cash flows from operating activities: | ||||||
Net income | $ | 172,588 | 93,039 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation and amortization | 266,812 | 243,757 | ||||
Amortization of deferred loan costs and debt premiums | 7,599 | 7,144 | ||||
(Accretion) and amortization of above and below market lease intangibles, net | (26,031 | ) | (18,784 | ) | ||
Stock-based compensation, net of capitalization | 10,012 | 16,836 | ||||
Equity in income of investments in real estate partnerships | (29,548 | ) | (33,804 | ) | ||
Gain on sale of real estate, net of tax | (4,448 | ) | (4,913 | ) | ||
Provision for impairment, net of tax | 29,443 | — | ||||
Early extinguishment of debt | 11,172 | 12,404 | ||||
Distribution of earnings from operations of investments in real estate partnerships | 40,366 | 40,817 | ||||
Loss on derivative instruments | — | 51 | ||||
Deferred compensation expense | 1,475 | 2,885 | ||||
Realized and unrealized gain on investments | (1,524 | ) | (2,878 | ) | ||
Changes in assets and liabilities: | ||||||
Tenant and other receivables, net | (13,326 | ) | (11,327 | ) | ||
Deferred leasing costs | (6,259 | ) | (10,294 | ) | ||
Other assets | (6,565 | ) | 8,075 | |||
Accounts payable and other liabilities | 15,100 | 4,908 | ||||
Tenants’ security, escrow deposits and prepaid rent | (2,111 | ) | (2,490 | ) | ||
Net cash provided by operating activities | 464,755 | 345,426 | ||||
Cash flows from investing activities: | ||||||
Acquisition of operating real estate | (85,766 | ) | (2,109 | ) | ||
Advance deposits paid on acquisition of operating real estate | (150 | ) | (350 | ) | ||
Acquisition of Equity One, net of cash and restricted cash acquired of $74,507 | — | (646,790 | ) | |||
Real estate development and capital improvements | (174,145 | ) | (240,827 | ) | ||
Proceeds from sale of real estate investments | 151,142 | 13,323 | ||||
Proceeds from (issuance of) notes receivable | 15,648 | (3,460 | ) | |||
Investments in real estate partnerships | (58,372 | ) | (12,296 | ) | ||
Distributions received from investments in real estate partnerships | 5,488 | 36,603 | ||||
Dividends on investment securities | 281 | 200 | ||||
Acquisition of investment securities | (16,946 | ) | (14,011 | ) | ||
Proceeds from sale of investment securities | 15,639 | 11,974 | ||||
Net cash used in investing activities | (147,181 | ) | (857,743 | ) | ||
Cash flows from financing activities: | ||||||
Repurchase of common shares in conjunction with equity award plans | (6,772 | ) | (19,251 | ) | ||
Common units repurchased through share repurchase program | (124,989 | ) | — | |||
Proceeds from sale of treasury stock | 99 | 100 | ||||
Redemption of preferred partnership units | — | (325,000 | ) | |||
Distributions to limited partners in consolidated partnerships, net | (3,457 | ) | (7,031 | ) | ||
Distributions to partners | (282,858 | ) | (233,246 | ) | ||
Distributions to preferred unit holders | — | (5,029 | ) | |||
Repayment of fixed rate unsecured notes | (150,000 | ) | — | |||
Proceeds from issuance of fixed rate unsecured notes, net | 299,511 | 953,115 | ||||
Proceeds from unsecured credit facilities | 455,000 | 950,000 | ||||
Repayment of unsecured credit facilities | (370,000 | ) | (650,000 | ) | ||
Proceeds from notes payable | 1,740 | 126,999 | ||||
Repayment of notes payable | (113,037 | ) | (232,839 | ) | ||
Scheduled principal payments | (7,767 | ) | (7,452 | ) | ||
Payment of loan costs | (9,448 | ) | (12,868 | ) | ||
Early redemption costs | (10,491 | ) | (12,419 | ) | ||
Net cash (used in) provided by financing activities | (322,469 | ) | 525,079 | |||
Net (decrease) increase in cash and cash equivalents and restricted cash | (4,895 | ) | 12,762 | |||
Cash and cash equivalents and restricted cash at beginning of the period | 49,381 | 17,879 | ||||
Cash and cash equivalents and restricted cash at end of the period | $ | 44,486 | 30,641 |