Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
|
| |
ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarter ended June 30, 2017
OR
|
| |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from [ ] to [ ]
Commission file number 1-9876
Weingarten Realty Investors
(Exact name of registrant as specified in its charter)
|
| |
TEXAS | 74-1464203 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| |
2600 Citadel Plaza Drive | |
P.O. Box 924133 | |
Houston, Texas | 77292-4133 |
(Address of principal executive offices) | (Zip Code) |
|
| | |
| (713) 866-6000 | |
| (Registrant's telephone number) | |
(Former name, former address and former fiscal
year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YESý NOo
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). YESý NO¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
|
| |
Large accelerated filer ý | Accelerated filer ¨ |
Non-accelerated filer ¨ (Do not check if a smaller reporting company) | Smaller reporting company ¨ |
| Emerging growth company ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES¨ NOý
As of July 28, 2017, there were 128,418,167 common shares of beneficial interest of Weingarten Realty Investors, $.03 par value, outstanding.
TABLE OF CONTENTS
|
| | | |
PART I. | | Financial Information: | Page Number |
| | | |
| Item 1. | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| Item 2. | | |
| | | |
| Item 3. | | |
| | | |
| Item 4. | | |
| | | |
PART II. | | Other Information: | |
| | | |
| Item 1. | | |
| | | |
| Item 1A. | | |
| | | |
| Item 2. | | |
| | | |
| Item 3. | | |
| | | |
| Item 4. | | |
| | | |
| Item 5. | | |
| | | |
| Item 6. | | |
| | | |
| | | |
| | | |
| | | |
PART I-FINANCIAL INFORMATION
ITEM 1. Financial Statements
WEINGARTEN REALTY INVESTORS
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share amounts)
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Revenues: | | | | | | | |
Rentals, net | $ | 142,963 |
| | $ | 132,814 |
| | $ | 283,781 |
| | $ | 261,323 |
|
Other | 3,060 |
| | 2,862 |
| | 5,905 |
| | 6,770 |
|
Total | 146,023 |
| | 135,676 |
| | 289,686 |
| | 268,093 |
|
Expenses: | | | | | | | |
Depreciation and amortization | 42,157 |
| | 39,218 |
| | 84,606 |
| | 77,097 |
|
Operating | 26,221 |
| | 24,663 |
| | 56,131 |
| | 48,199 |
|
Real estate taxes, net | 21,632 |
| | 17,221 |
| | 39,149 |
| | 33,078 |
|
Impairment loss | 26 |
| | — |
| | 15,012 |
| | 43 |
|
General and administrative | 6,514 |
| | 6,388 |
| | 14,030 |
| | 12,886 |
|
Total | 96,550 |
| | 87,490 |
| | 208,928 |
| | 171,303 |
|
Operating Income | 49,473 |
| | 48,186 |
| | 80,758 |
| | 96,790 |
|
Interest Expense, net | (20,473 | ) | | (18,558 | ) | | (41,555 | ) | | (39,449 | ) |
Interest and Other Income | 1,286 |
| | 361 |
| | 3,040 |
| | 572 |
|
Gain on Sale and Acquisition of Real Estate Joint Venture and Partnership Interests | — |
| | — |
| | — |
| | 37,392 |
|
(Provision) Benefit for Income Taxes | (747 | ) | | (16 | ) | | 2,612 |
| | (5,915 | ) |
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net | 7,430 |
| | 6,645 |
| | 12,747 |
| | 10,738 |
|
Income from Continuing Operations | 36,969 |
| | 36,618 |
| | 57,602 |
| | 100,128 |
|
Gain on Sale of Property | 32,224 |
| | 1,033 |
| | 47,987 |
| | 46,190 |
|
Net Income | 69,193 |
| | 37,651 |
| | 105,589 |
| | 146,318 |
|
Less: Net Income Attributable to Noncontrolling Interests | (5,341 | ) | | (1,835 | ) | | (10,911 | ) | | (3,428 | ) |
Net Income Attributable to Common Shareholders | $ | 63,852 |
| | $ | 35,816 |
| | $ | 94,678 |
| | $ | 142,890 |
|
Earnings Per Common Share - Basic: | | | | | | | |
Net income attributable to common shareholders | $ | .50 |
| | $ | .28 |
| | $ | .74 |
| | $ | 1.15 |
|
Earnings Per Common Share - Diluted: | | | | | | | |
Net income attributable to common shareholders | $ | .49 |
| | $ | .28 |
| | $ | .74 |
| | $ | 1.13 |
|
See Notes to Condensed Consolidated Financial Statements.
WEINGARTEN REALTY INVESTORS
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(In thousands)
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Net Income | $ | 69,193 |
| | $ | 37,651 |
| | $ | 105,589 |
| | $ | 146,318 |
|
Other Comprehensive Income (Loss): | | | | | | | |
Net unrealized gain on investments, net of taxes | 158 |
| | 80 |
| | 456 |
| | 98 |
|
Net unrealized loss on derivatives | (495 | ) | | (4,140 | ) | | (106 | ) | | (8,571 | ) |
Reclassification adjustment of derivatives and designated hedges into net income | 25 |
| | 360 |
| | 164 |
| | 731 |
|
Retirement liability adjustment | 369 |
| | 376 |
| | 746 |
| | 753 |
|
Total | 57 |
| | (3,324 | ) | | 1,260 |
| | (6,989 | ) |
Comprehensive Income | 69,250 |
| | 34,327 |
| | 106,849 |
| | 139,329 |
|
Comprehensive Income Attributable to Noncontrolling Interests | (5,341 | ) | | (1,835 | ) | | (10,911 | ) | | (3,428 | ) |
Comprehensive Income Adjusted for Noncontrolling Interests | $ | 63,909 |
| | $ | 32,492 |
| | $ | 95,938 |
| | $ | 135,901 |
|
See Notes to Condensed Consolidated Financial Statements.
WEINGARTEN REALTY INVESTORS
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except per share amounts)
|
| | | | | | | |
| June 30, 2017 | | December 31, 2016 |
ASSETS | | | |
Property | $ | 4,723,900 |
| | $ | 4,789,145 |
|
Accumulated Depreciation | (1,201,236 | ) | | (1,184,546 | ) |
Property Held for Sale, net | 18,529 |
| | 479 |
|
Property, net * | 3,541,193 |
| | 3,605,078 |
|
Investment in Real Estate Joint Ventures and Partnerships, net | 313,674 |
| | 289,192 |
|
Total | 3,854,867 |
| | 3,894,270 |
|
Unamortized Lease Costs, net | 194,322 |
| | 208,063 |
|
Accrued Rent and Accounts Receivable (net of allowance for doubtful accounts of $6,863 in 2017 and $6,700 in 2016) * | 90,328 |
| | 94,466 |
|
Cash and Cash Equivalents * | 6,657 |
| | 16,257 |
|
Restricted Deposits and Mortgage Escrows | 5,965 |
| | 25,022 |
|
Other, net | 194,618 |
| | 188,850 |
|
Total Assets | $ | 4,346,757 |
| | $ | 4,426,928 |
|
LIABILITIES AND EQUITY | | | |
Debt, net * | $ | 2,291,474 |
| | $ | 2,356,528 |
|
Accounts Payable and Accrued Expenses | 104,393 |
| | 116,859 |
|
Other, net | 190,785 |
| | 191,887 |
|
Total Liabilities | 2,586,652 |
| | 2,665,274 |
|
Commitments and Contingencies | — |
| | — |
|
Deferred Compensation Share Awards | — |
| | 44,758 |
|
Equity: | | | |
Shareholders’ Equity: | | | |
Common Shares of Beneficial Interest - par value, $.03 per share; shares authorized: 275,000; shares issued and outstanding: 128,418 in 2017 and 128,072 in 2016 | 3,896 |
| | 3,885 |
|
Additional Paid-In Capital | 1,770,415 |
| | 1,718,101 |
|
Net Income Less Than Accumulated Dividends | (182,432 | ) | | (177,647 | ) |
Accumulated Other Comprehensive Loss | (7,901 | ) | | (9,161 | ) |
Total Shareholders’ Equity | 1,583,978 |
| | 1,535,178 |
|
Noncontrolling Interests | 176,127 |
| | 181,718 |
|
Total Equity | 1,760,105 |
| | 1,716,896 |
|
Total Liabilities and Equity | $ | 4,346,757 |
| | $ | 4,426,928 |
|
* Consolidated variable interest entities' assets and debt included in the above balances (see Note 15): |
Property, net | $ | 212,692 |
| | $ | 476,117 |
|
Accrued Rent and Accounts Receivable, net | 10,022 |
| | 11,066 |
|
Cash and Cash Equivalents | 6,951 |
| | 9,560 |
|
Debt, net | 46,689 |
| | 47,112 |
|
See Notes to Condensed Consolidated Financial Statements.
WEINGARTEN REALTY INVESTORS
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
|
| | | | | | | |
| Six Months Ended June 30, |
| 2017 | | 2016 |
Cash Flows from Operating Activities: | | | |
Net Income | $ | 105,589 |
| | $ | 146,318 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 84,606 |
| | 77,097 |
|
Amortization of debt deferred costs and intangibles, net | 1,421 |
| | 1,305 |
|
Impairment loss | 15,012 |
| | 43 |
|
Equity in earnings of real estate joint ventures and partnerships, net | (12,747 | ) | | (10,738 | ) |
Gain on sale and acquisition of real estate joint venture and partnership interests | — |
| | (37,392 | ) |
Gain on sale of property | (47,987 | ) | | (46,190 | ) |
Distributions of income from real estate joint ventures and partnerships | 667 |
| | 591 |
|
Changes in accrued rent and accounts receivable, net | 2,838 |
| | 2,555 |
|
Changes in unamortized lease costs and other assets, net | (12,241 | ) | | (10,159 | ) |
Changes in accounts payable, accrued expenses and other liabilities, net | (7,126 | ) | | 863 |
|
Other, net | 2,906 |
| | (567 | ) |
Net cash provided by operating activities | 132,938 |
| | 123,726 |
|
Cash Flows from Investing Activities: | | | |
Acquisition of real estate and land | (570 | ) | | (92,071 | ) |
Development and capital improvements | (72,908 | ) | | (53,441 | ) |
Proceeds from sale of property and real estate equity investments | 109,167 |
| | 108,782 |
|
Change in restricted deposits and mortgage escrows | 19,211 |
| | (5,348 | ) |
Real estate joint ventures and partnerships - Investments | (27,875 | ) | | (42,025 | ) |
Real estate joint ventures and partnerships - Distribution of capital | 12,467 |
| | 34,224 |
|
Purchase of investments | (3,491 | ) | | (3,247 | ) |
Proceeds from investments | 4,000 |
| | 750 |
|
Other, net | (791 | ) | | 2,518 |
|
Net cash provided by (used in) investing activities | 39,210 |
| | (49,858 | ) |
Cash Flows from Financing Activities: | | | |
Proceeds from issuance of debt | — |
| | 2,111 |
|
Principal payments of debt | (21,308 | ) | | (58,275 | ) |
Changes in unsecured credit facilities | (44,440 | ) | | (51,500 | ) |
Proceeds from issuance of common shares of beneficial interest, net | 985 |
| | 127,965 |
|
Common share dividends paid | (98,844 | ) | | (91,675 | ) |
Debt issuance and extinguishment costs paid | (341 | ) | | (3,114 | ) |
Distributions to noncontrolling interests | (15,799 | ) | | (3,493 | ) |
Other, net | (2,001 | ) | | (3,526 | ) |
Net cash used in financing activities | (181,748 | ) | | (81,507 | ) |
Net decrease in cash and cash equivalents | (9,600 | ) | | (7,639 | ) |
Cash and cash equivalents at January 1 | 16,257 |
| | 22,168 |
|
Cash and cash equivalents at June 30 | $ | 6,657 |
| | $ | 14,529 |
|
Interest paid during the period (net of amount capitalized of $1,903 and $1,137, respectively) | $ | 40,852 |
| | $ | 40,413 |
|
Income taxes paid during the period | $ | 1,009 |
| | $ | 925 |
|
See Notes to Condensed Consolidated Financial Statements.
WEINGARTEN REALTY INVESTORS
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
(Unaudited)
(In thousands, except per share amounts)
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Common Shares of Beneficial Interest | | Additional Paid-In Capital | | Net Income Less Than Accumulated Dividends | | Accumulated Other Comprehensive Loss | | Noncontrolling Interests | | Total |
Balance, January 1, 2016 | $ | 3,744 |
| | $ | 1,616,242 |
| | $ | (222,880 | ) | | $ | (7,644 | ) | | $ | 155,548 |
| | $ | 1,545,010 |
|
Net income | | | | | 142,890 |
| | | | 3,428 |
| | 146,318 |
|
Issuance of common shares, net | 99 |
| | 123,690 |
| | | | | | | | 123,789 |
|
Shares issued under benefit plans, net | 35 |
| | 4,851 |
| | | | | | | | 4,886 |
|
Change in classification of deferred compensation plan (see Note 1) | | | (37,488 | ) | | | | | |
| | (37,488 | ) |
Change in redemption value of deferred compensation plan | | | | | (14,471 | ) | | | | | | (14,471 | ) |
Diversification of share awards within deferred compensation plan | | | 3,819 |
| | | | | | | | 3,819 |
|
Dividends paid – common shares (1) | | | | | (91,675 | ) | | | | | | (91,675 | ) |
Distributions to noncontrolling interests | | | | | | | | | (3,493 | ) | | (3,493 | ) |
Other comprehensive loss | | | | | | | (6,989 | ) | | | | (6,989 | ) |
Balance, June 30, 2016 | $ | 3,878 |
| | $ | 1,711,114 |
| | $ | (186,136 | ) | | $ | (14,633 | ) | | $ | 155,483 |
| | $ | 1,669,706 |
|
Balance, January 1, 2017 | $ | 3,885 |
| | $ | 1,718,101 |
| | $ | (177,647 | ) | | $ | (9,161 | ) | | $ | 181,718 |
| | $ | 1,716,896 |
|
Net income | | | | | 94,678 |
| | | | 10,911 |
| | 105,589 |
|
Shares issued under benefit plans, net | 11 |
| | 7,165 |
| | | | | | | | 7,176 |
|
Change in classification of deferred compensation plan (see Note 1) | | | 45,377 |
| | | | | | | | 45,377 |
|
Change in redemption value of deferred compensation plan | | | | | (619 | ) | | | | | | (619 | ) |
Dividends paid – common shares (1) | | | | | (98,844 | ) | | | | | | (98,844 | ) |
Distributions to noncontrolling interests | | | | | | | | | (15,799 | ) | | (15,799 | ) |
Other comprehensive income | | | | | | | 1,260 |
| | | | 1,260 |
|
Other, net | | | (228 | ) | |
|
| | | | (703 | ) | | (931 | ) |
Balance, June 30, 2017 | $ | 3,896 |
| | $ | 1,770,415 |
| | $ | (182,432 | ) | | $ | (7,901 | ) | | $ | 176,127 |
| | $ | 1,760,105 |
|
_______________
| |
(1) | Common dividend per share was $.77 and $.73 for the six months ended June 30, 2017 and 2016, respectively. |
See Notes to Condensed Consolidated Financial Statements.
WEINGARTEN REALTY INVESTORS
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1. Summary of Significant Accounting Policies
Business
Weingarten Realty Investors is a real estate investment trust (“REIT”) organized under the Texas Business Organizations Code. We currently operate, and intend to operate in the future, as a REIT.
We, and our predecessor entity, began the ownership of shopping centers and other commercial real estate in 1948. Our primary business is leasing space to tenants in the shopping centers we own. We also provide property management services for which we charge fees to either joint ventures where we are partners or other outside owners.
We operate a portfolio of neighborhood and community shopping centers, totaling approximately 43.4 million square feet of gross leaseable area, that is either owned by us or others. We have a diversified tenant base, with our largest tenant comprising only 3.0% of base minimum rental revenues during the first six months of 2017. Total revenues generated by our centers located in Houston and its surrounding areas was 20.5% of total revenue for the six months ended June 30, 2017, and an additional 8.9% of total revenue was generated during this period from centers that are located in other parts of Texas.
Basis of Presentation
Our condensed consolidated financial statements include the accounts of our subsidiaries, certain partially owned real estate joint ventures or partnerships and variable interest entities (“VIEs”) which meet the guidelines for consolidation. All intercompany balances and transactions have been eliminated.
The condensed consolidated financial statements included in this report are unaudited; however, amounts presented in the condensed consolidated balance sheet as of December 31, 2016 are derived from our audited financial statements at that date. In our opinion, all adjustments necessary for a fair presentation of such financial statements have been included. Such adjustments consisted of normal recurring items. Interim results are not necessarily indicative of results for a full year.
The condensed consolidated financial statements and notes are presented as permitted by Form 10-Q and certain information included in our annual financial statements and notes thereto has been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements and related notes for the year ended December 31, 2016.
Our financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Such statements require management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. We have evaluated subsequent events for recognition or disclosure in our condensed consolidated financial statements.
Restricted Deposits and Mortgage Escrows
Restricted deposits and mortgage escrows consist of escrow deposits held by lenders primarily for property taxes, insurance and replacement reserves and restricted cash that is held for a specific use or in a qualified escrow account for the purposes of completing like-kind exchange transactions.
Our restricted deposits and mortgage escrows consist of the following (in thousands):
|
| | | | | | | |
| June 30, 2017 | | December 31, 2016 |
Restricted cash (1) | $ | 4,629 |
| | $ | 23,489 |
|
Mortgage escrows | 1,336 |
| | 1,533 |
|
Total | $ | 5,965 |
| | $ | 25,022 |
|
_______________ | |
(1) | The decrease between the periods presented is primarily attributable to $21 million of funds being released from a qualified escrow account for the purpose of completing like-kind exchange transactions. |
Accumulated Other Comprehensive Loss
Changes in accumulated other comprehensive loss by component consists of the following (in thousands):
|
| | | | | | | | | | | | | | | |
| Gain on Investments | | Gain on Cash Flow Hedges | | Defined Benefit Pension Plan | | Total |
Balance, December 31, 2016 | $ | (964 | ) | | $ | (6,403 | ) | | $ | 16,528 |
| | $ | 9,161 |
|
Change excluding amounts reclassified from accumulated other comprehensive loss | (456 | ) | | 106 |
| | | | (350 | ) |
Amounts reclassified from accumulated other comprehensive loss |
|
| | (164 | ) | (1) | (746 | ) | (2) | (910 | ) |
Net other comprehensive income | (456 | ) | | (58 | ) | | (746 | ) | | (1,260 | ) |
Balance, June 30, 2017 | $ | (1,420 | ) | | $ | (6,461 | ) | | $ | 15,782 |
| | $ | 7,901 |
|
| Gain on Investments | | Gain on Cash Flow Hedges | | Defined Benefit Pension Plan | | Total |
Balance, December 31, 2015 | $ | (557 | ) | | $ | (8,160 | ) | | $ | 16,361 |
| | $ | 7,644 |
|
Change excluding amounts reclassified from accumulated other comprehensive loss | (98 | ) | | 8,571 |
| | | | 8,473 |
|
Amounts reclassified from accumulated other comprehensive loss |
|
| | (731 | ) | (1) | (753 | ) | (2) | (1,484 | ) |
Net other comprehensive (income) loss | (98 | ) | | 7,840 |
| | (753 | ) | | 6,989 |
|
Balance, June 30, 2016 | $ | (655 | ) | | $ | (320 | ) | | $ | 15,608 |
| | $ | 14,633 |
|
_______________
(1) This reclassification component is included in interest expense (see Note 6 for additional information).
(2) This reclassification component is included in the computation of net periodic benefit cost (see Note 12 for additional information).
Deferred Compensation Plan
Our deferred compensation plan was amended, effective April 1, 2016, to permit participants in this plan to diversify their holdings of our common shares of beneficial interest ("common shares") six months after vesting. Thus, as of April 1, 2016, the fully vested share awards and the proportionate share of nonvested share awards eligible for diversification were reclassified from additional paid-in capital to temporary equity in our Condensed Consolidated Balance Sheet. In February 2017, our deferred compensation plan was amended to provide that participants in the plan would no longer have the right to diversify their common shares six months after vesting. Thus, the fully vested share awards and the proportionate share of nonvested share awards eligible for diversification at the amendment date were reclassified from temporary equity into additional paid-in capital in our Condensed Consolidated Balance Sheet.
The following table summarizes the eligible share award activity since inception through the February 2017 plan amendment date (in thousands):
|
| | | | | | | |
| June 30, 2017 | | December 31, 2016 |
Balance at beginning of the period/inception | $ | 44,758 |
| | $ | 36,261 |
|
Change in redemption value | 619 |
| | 8,600 |
|
Change in classification | 988 |
| | 3,716 |
|
Diversification of share awards | — |
| | (3,819 | ) |
Amendment reclassification | (46,365 | ) | | — |
|
Balance at end of period | $ | — |
| | $ | 44,758 |
|
Retrospective Application of Accounting Standard Update
The retrospective application of adopting Accounting Standard Update No. 2016-09, "Improvements to Employee Share-Based Payment Accounting" on prior years' Condensed Consolidated Statement of Cash Flows was made to conform to the current year presentation (see Note 2 for additional information).
Note 2. Newly Issued Accounting Pronouncements
Adopted
In March 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2016-09, "Improvements to Employee Share-Based Payment Accounting." This ASU was issued to simplify several aspects of share-based payment transactions, including: income tax consequences, classification of awards as equity or a liability, an option to recognize share compensation forfeitures as they occur and changes to classification within the statement of cash flows. The provisions of ASU No. 2016-09 were effective for us as of January 1, 2017. The adoption of this ASU resulted in a retrospective reclassification of $6.0 million in the condensed statement of cash flows for the six months ended June 30, 2016 from cash flows from operating activities in changes in accounts payable, accrued expenses and other liabilities, net to cash flows from financing activities in other, net for shares used to pay employees' tax withholdings.
In October 2016, the FASB issued ASU No. 2016-17, "Interests Held through Related Parties That Are Under Common Control." This ASU amends the consolidation guidance on how a reporting entity that is a single decision maker of a VIE should treat indirect interests in the entity held through related parties that are under common control when determining whether it is the primary beneficiary of that VIE. The provisions of ASU No. 2016-17 were effective for us as of January 1, 2017 on a retrospective basis. We have adopted this update, and the adoption did not have any impact to our condensed consolidated financial statements.
In January 2017, the FASB issued ASU No. 2017-01, "Business Combinations." This ASU narrows the definition of a business and provides a framework for evaluating whether a transaction is an acquisition of a business or an asset. The amendment provides a screen to evaluate whether a transaction is a business and requires that when substantially all of the fair value of the acquired assets can be concentrated in a single asset or identifiable group of similar assets, then the assets acquired are not a business. If the screen is not met, then to be considered a business, the assets must have an input and a substantive process to create outputs. The provisions of ASU No. 2017-01 are effective for us as of January 1, 2018, and early adoption is permitted. We have adopted this ASU prospectively as of January 1, 2017. Under this guidance, we expect most acquisitions of property to be accounted for as an asset acquisition. Additionally, certain acquisition costs that were previously expensed may be capitalized. For the six months ended June 30, 2016 and for the year ended December 31, 2016, we incurred acquisition costs of $.2 million and $1.4 million, respectively.
Not Yet Adopted
In May 2014 , the FASB issued ASU No. 2014-09, "Revenue from Contracts with Customers." This ASU's core objective is for an entity to recognize revenue based on the consideration it expects to receive in exchange for goods or services. Additionally, this ASU requires entities to use a single model in accounting for revenues derived from contracts with customers. ASU No. 2014-09 replaces prior guidance regarding the recognition of revenue from sales of real estate, except for revenue from sales that are part of a sale-leaseback transaction. The provisions of ASU No. 2014-09, as amended in subsequently issued amendments, are effective for us on January 1, 2018, and are required to be applied either on a retrospective or a modified retrospective approach.
We are in the process of evaluating the impact that the adoption of ASU 2014-09 will have on our consolidated financial statements and related disclosures. In identifying all of our revenue streams, the majority of our revenues result from leasing transactions which are not within the scope of the new standard and will be governed by the recently issued leasing guidance (see ASU No. 2016-02 below). Excluding revenues related to leasing transactions, the adoption of this standard may impact our other sources of revenue, which include management, leasing and other fee revenues from our unconsolidated and managed entities, as well as property dispositions.
As of June 2017, we completed the evaluation of fee revenues from our unconsolidated and managed entities. Based on our evaluation, we will continue to recognize these fees as we currently do with the exception of the timing of recognition related to leasing and lease preparation related fees. This exception will not have a material impact to our consolidated financial statements. However, we are still evaluating the impact of this adoption on our other sources of revenue.
In January 2016, the FASB issued ASU No. 2016-01, "Recognition and Measurement of Financial Assets and Financial Liabilities." This ASU will require equity investments, excluding those investments accounted for under the equity method of accounting or those that result in consolidation of the investee, to be measured at fair value with the changes in fair value recognized in net income; will simplify the impairment assessment of those investments; will eliminate the disclosure of the method(s) and significant assumptions used to estimate the fair value for financial instruments measured at amortized cost and change the fair value calculation for those investments; will change the disclosure in other comprehensive income for financial liabilities that are measured at fair value in accordance with the fair value options for financial instruments; and will clarify that a deferred asset related to available-for-sale securities should be included in an entity's evaluation for a valuation allowance. The provisions of ASU No. 2016-01 are effective for us as of January 1, 2018. Although we are still assessing the impact of this ASU's adoption, we do not believe this ASU will have a material impact to our consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02, "Leases." The ASU sets out the principles for the recognition, measurement, presentation and disclosure of leases for both lessees and lessors. The ASU requires lessees to adopt a right-of-use asset approach that will bring substantially all leases onto the balance sheet, with the exception of short-term leases. The subsequent accounting for this right-of-use asset will be based on a dual-model approach, under which the lease will be classified as either a finance or an operating lease. The lessor accounting model under this ASU is similar to current guidance, but certain underlying principles in the lessor model have been aligned with the new revenue recognition standard. The provisions of ASU No. 2016-02 are effective for us as of January 1, 2019, are required to be applied on a modified retrospective approach and early adoption is permitted.
We are in the process of evaluating the impact to our 5,700 lessor leases and other lessee leases, if any, that the adoption of this ASU will have on our consolidated financial statements. We have currently identified some areas we believe may be impacted by this ASU. These include:
| |
• | The bifurcation of lease arrangements in which contractual amounts due are on a gross basis and the amount under contract is not allocated between rental and expense reimbursements, such as real estate taxes and insurance. This process would be based on the underlying fair values of these items. |
| |
• | We have ground lease agreements in which we are the lessee for land underneath all or a portion of 15 centers and three administrative office leases that we account for as operating leases. We have one capital lease in which we are the lessee of two centers with a $21 million lease obligation. We will record any rights and obligations under these leases as an asset and liability at fair value in our consolidated balance sheets. |
| |
• | Determination of costs to be capitalized associated with leases. This ASU will limit the capitalization associated with certain costs, primarily certain internally-generated leasing and legal costs, of which we capitalized internal costs of $5.4 million and $5.1 million for the six months ended June 30, 2017 and 2016, respectively. For the year ended December 31, 2016, we capitalized internal costs of $10.3 million. We believe we will be able to continue to capitalize internal leasing commissions that are a direct result of obtaining a lease. |
In June 2016, the FASB issued ASU No. 2016-13, "Measurement of Credit Losses on Financial Instruments." This ASU amends prior guidance on the impairment of financial instruments, and adds an impairment model that is based on expected losses rather than incurred losses with the recognition of an allowance based on an estimate of expected credit losses. The provisions of ASU No. 2016-13 are effective for us as of January 1, 2020, and early adoption is permitted for fiscal years beginning after December 15, 2018. We are currently assessing the impact, if any, that the adoption of this ASU will have on our consolidated financial statements.
In August 2016, the FASB issued ASU No. 2016-15, "Classification of Certain Cash Receipts and Cash Payments." This ASU amends guidance to either add or clarify the classification of certain cash receipts and payments in the statement of cash flows. Eight specific issues were identified for further clarification and include: debt prepayment or extinguishment costs, settlement of zero-coupon debt instruments, contingent consideration payments made after a business combination, proceeds from the settlement of insurance claims, proceeds from the settlement of company-owned life insurance policies, distributions received from equity method investees, beneficial interests in securitization transactions and the classification of cash flows that have aspects of more than one class of cash flows. The provisions of ASU No. 2016-15 are effective for us as of January 1, 2018 on a retrospective basis, and early adoption is permitted. Although we are still assessing the impact of this ASU's adoption, we do not believe this ASU will have a material impact to our consolidated financial statements.
In November 2016, the FASB issued ASU No. 2016-18, "Restricted Cash." This ASU amends prior guidance on restricted cash presentation and requires that restricted cash and restricted cash equivalents be included in the statement of cash flows. Changes in restricted cash and restricted cash equivalents that result from transfers between different cash categories should not be presented as cash flow activities in the statement of cash flows. The ASU also requires an entity to disclose information about the nature of restricted cash, as well as a reconciliation between the statement of financial position and the statement of cash flows when the statement of financial position has more than one line item for cash, cash equivalent, restricted cash and restricted cash equivalent. The provisions of ASU No. 2016-18 are effective for us as of January 1, 2018 on a retrospective basis, and early adoption is permitted. Although we are still assessing the impact of this ASU's adoption, we do not believe this ASU will have a material impact to our consolidated financial statements.
In February 2017, the FASB issued ASU No. 2017-05, "Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets." The ASU clarifies that a financial asset is within the scope of Subtopic 610-20 if it meets the definition, as amended, of an in substance nonfinancial asset. If substantially all of the fair value of assets that are promised to a counterparty in a contract is concentrated in nonfinancial assets, then all of the financial assets promised to the counterparty are in substance nonfinancial assets within the scope of Subtopic 610-20, including a parent transferring control of a nonfinancial asset through a transfer of ownership interests of a consolidated subsidiary. The provisions of ASU No. 2017-05 are effective for us as of January 1, 2018, and early adoption is permitted; however, it must be adopted at the same time ASU No. 2014-09 is adopted. We are currently assessing the impact, if any, that the adoption of this ASU will have on our consolidated financial statements.
In March 2017, the FASB issued ASU No. 2017-07, "Improving the Presentation of Net Periodic Pensions Cost and Net Periodic Postretirement Benefit Cost." The ASU requires the service cost component to be reported as compensation costs arising from services rendered by pertinent employees during the period. The other components of net benefit cost are required to be presented in the income statement separately from the service cost component and outside income from operations. Additionally, only the service cost component will be eligible for capitalization when applicable. The provisions of ASU No. 2017-07 are effective for us as of January 1, 2018 on a retrospective basis, and early adoption is permitted. We are currently assessing the impact, if any, that the adoption of this ASU will have on our consolidated financial statements.
In May 2017, the FASB issued ASU No. 2017-09, "Compensation - Stock Compensation: Scope of Modification Accounting." This ASU provides guidance about the types of changes to the terms or conditions of a share-based payment award which would require an entity to apply modification accounting. This ASU requires an entity to account for the effects of a modification in the terms or conditions of a share-based payment award, unless three criteria are met relating to the fair value, vesting conditions and classification of the modified awards. The provisions of ASU No. 2017-09 are effective for us as of January 1, 2018 on a prospective basis, and early adoption is permitted. Although we are still assessing the impact of this ASU's adoption, we do not believe this ASU will have a material impact to our consolidated financial statements.
Note 3. Property
Our property consists of the following (in thousands):
|
| | | | | | | |
| June 30, 2017 | | December 31, 2016 |
Land | $ | 1,109,163 |
| | $ | 1,107,072 |
|
Land held for development | 72,009 |
| | 82,953 |
|
Land under development | 48,780 |
| | 51,761 |
|
Buildings and improvements | 3,411,373 |
| | 3,489,685 |
|
Construction in-progress | 82,575 |
| | 57,674 |
|
Total | $ | 4,723,900 |
| | $ | 4,789,145 |
|
During the six months ended June 30, 2017, we sold six centers and other property. Aggregate gross sales proceeds from these transactions approximated $113.1 million and generated gains of approximately $48.0 million. Also, during the six months ended June 30, 2017, we invested $33.5 million in new development projects, which includes the purchase of the retail portion of a mixed-use project in Seattle, Washington that was subject to a contractual obligation at December 31, 2016.
At June 30, 2017, two centers, totaling $27.1 million before accumulated depreciation, were classified as held for sale. At December 31, 2016, one center, totaling $1.6 million before accumulated depreciation, was classified as held for sale. None of these centers qualified to be reported in discontinued operations, and each has been sold subsequent to the end of the applicable reporting period.
Note 4. Investment in Real Estate Joint Ventures and Partnerships
We own interests in real estate joint ventures or limited partnerships and have tenancy-in-common interests in which we exercise significant influence, but do not have financial and operating control. We account for these investments using the equity method, and our interests ranged for the periods presented from 20% to 90% during 2017 and from 20% to 75% during 2016. Combined condensed financial information of these ventures (at 100%) is summarized as follows (in thousands):
|
| | | | | | | |
| June 30, 2017 | | December 31, 2016 |
Combined Condensed Balance Sheets | | | |
ASSETS | | | |
Property | $ | 1,229,280 |
| | $ | 1,196,770 |
|
Accumulated depreciation | (274,208 | ) | | (261,392 | ) |
Property, net | 955,072 |
| | 935,378 |
|
Other assets, net | 113,716 |
| | 114,554 |
|
Total Assets | $ | 1,068,788 |
| | $ | 1,049,932 |
|
LIABILITIES AND EQUITY | | | |
Debt, net (primarily mortgages payable) | $ | 300,759 |
| | $ | 301,480 |
|
Amounts payable to Weingarten Realty Investors and Affiliates | 11,432 |
| | 12,585 |
|
Other liabilities, net | 23,856 |
| | 24,902 |
|
Total Liabilities | 336,047 |
| | 338,967 |
|
Equity | 732,741 |
| | 710,965 |
|
Total Liabilities and Equity | $ | 1,068,788 |
| | $ | 1,049,932 |
|
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Combined Condensed Statements of Operations | | | | | | | |
Revenues, net | $ | 36,061 |
| | $ | 34,146 |
| | $ | 70,799 |
| | $ | 70,068 |
|
Expenses: | | | | | | | |
Depreciation and amortization | 8,791 |
| | 10,605 |
| | 17,804 |
| | 19,986 |
|
Interest, net | 3,110 |
| | 5,622 |
| | 6,077 |
| | 9,630 |
|
Operating | 5,810 |
| | 6,358 |
| | 11,928 |
| | 13,961 |
|
Real estate taxes, net | 5,451 |
| | 4,494 |
| | 9,719 |
| | 8,986 |
|
General and administrative | 294 |
| | 312 |
| | 662 |
| | 455 |
|
Provision (benefit) for income taxes | 40 |
| | (31 | ) | | 47 |
| | 28 |
|
Impairment loss | — |
| | — |
| | — |
| | 1,303 |
|
Total | 23,496 |
| | 27,360 |
| | 46,237 |
| | 54,349 |
|
Gain on sale of non-operating property | — |
| | — |
| | — |
| | 373 |
|
Gain on dispositions | 3,896 |
| | 12,591 |
| | 3,896 |
| | 12,591 |
|
Net income | $ | 16,461 |
| | $ | 19,377 |
| | $ | 28,458 |
| | $ | 28,683 |
|
Our investment in real estate joint ventures and partnerships, as reported in our Condensed Consolidated Balance Sheets, differs from our proportionate share of the entities' underlying net assets due to basis differences, which arose upon the transfer of assets to the joint ventures. The net positive basis differences, which totaled $2.5 million and $2.6 million at June 30, 2017 and December 31, 2016, respectively, are generally amortized over the useful lives of the related assets.
Our real estate joint ventures and partnerships have determined from time to time that the carrying amount of certain centers was not recoverable and that the centers should be written down to fair value. There was no impairment charge for the six months ended June 30, 2017. For the six months ended June 30, 2016, there was a $1.3 million impairment charge associated with a center that was marketed and sold during the period.
Fees earned by us for the management of these real estate joint ventures and partnerships totaled $1.5 million and $1.1 million for the three months ended June 30, 2017 and 2016, respectively, and $3.0 million and $2.3 million for the six months ended June 30, 2017 and 2016, respectively.
For the six months ended June 30, 2017, a venture sold one center for gross sales proceeds of approximately $6.0 million, of which our share of the gain, included in equity earnings in real estate joint ventures and partnerships, totaled $2.0 million.
In June 2017, a venture acquired land with a gross purchase price of $23.5 million for a mixed-use development project, and we simultaneously increased our ownership interest to 90% (See Note 15 for additional information).
During 2016, ventures sold five centers and a land parcel for aggregate gross sales proceeds of approximately $78.7 million, of which our share of the gain, included in equity earnings in real estate joint ventures and partnerships, totaled $3.9 million. Additionally, a venture acquired one center with a gross purchase price of $73 million, of which our aggregated interest was 69%.
In September 2016, we acquired our partner's 50% interest in an unconsolidated tenancy-in-common arrangement for approximately $13.5 million that we had previously accounted for under the equity method. This transaction resulted in the consolidation of the property in our consolidated financial statements. In October 2016, an unconsolidated joint venture distributed land to both us and our partner, totaling $4.4 million.
As of December 31, 2015, we held a combined 51% interest in an unconsolidated real estate joint venture that owned three centers in Colorado with total assets and debt of $43.7 million and $72.4 million, respectively. In February 2016, in exchange for our partners' aggregate 49% interest in this venture and $2.5 million in cash, we distributed one center to our partners. We have consolidated this venture as of the transaction date and re-measured our investment in this venture to its fair value.
Note 5. Debt
Our debt consists of the following (in thousands):
|
| | | | | | | |
| June 30, 2017 | | December 31, 2016 |
Debt payable, net to 2038 (1) | $ | 2,002,789 |
| | $ | 2,023,403 |
|
Unsecured notes payable under credit facilities | 200,560 |
| | 245,000 |
|
Debt service guaranty liability | 67,125 |
| | 67,125 |
|
Obligations under capital leases | 21,000 |
| | 21,000 |
|
Total | $ | 2,291,474 |
| | $ | 2,356,528 |
|
_______________
| |
(1) | At June 30, 2017, interest rates ranged from 2.6% to 7.9% at a weighted average rate of 4.0%. At December 31, 2016, interest rates ranged from 1.7% to 7.9% at a weighted average rate of 4.0%. |
The allocation of total debt between fixed and variable-rate as well as between secured and unsecured is summarized below (in thousands):
|
| | | | | | | |
| June 30, 2017 | | December 31, 2016 |
As to interest rate (including the effects of interest rate contracts): | | | |
Fixed-rate debt | $ | 2,069,295 |
| | $ | 2,089,769 |
|
Variable-rate debt | 222,179 |
| | 266,759 |
|
Total | $ | 2,291,474 |
| | $ | 2,356,528 |
|
As to collateralization: | | | |
Unsecured debt | $ | 1,869,984 |
| | $ | 1,913,399 |
|
Secured debt | 421,490 |
| | 443,129 |
|
Total | $ | 2,291,474 |
| | $ | 2,356,528 |
|
We maintain a $500 million unsecured revolving credit facility, which was amended and extended on March 30, 2016. This facility expires in March 2020, provides for two consecutive six-month extensions upon our request, and borrowing rates that float at a margin over LIBOR plus a facility fee. At June 30, 2017 and December 31, 2016, the borrowing margin and facility fee, which are priced off a grid that is tied to our senior unsecured credit ratings, were 90 and 15 basis points, respectively. The facility also contains a competitive bid feature that allows us to request bids for up to $250 million. Additionally, an accordion feature allows us to increase the facility amount up to $850 million.
Additionally, we have a $10 million unsecured short-term facility, which was amended and extended on March 27, 2017, that we maintain for cash management purposes, which matures in March 2018. At June 30, 2017, the facility provided for fixed interest rate loans at a 30-day LIBOR rate plus a borrowing margin, facility fee and an unused facility fee of 125, 10, and 5 basis points, respectively. At December 31, 2016, the borrowing margin, facility fee and an unused facility fee was 125, 10, and 10 basis points, respectively.
The following table discloses certain information regarding our unsecured notes payable under our credit facilities (in thousands, except percentages):
|
| | | | | | | |
| June 30, 2017 | | December 31, 2016 |
Unsecured revolving credit facility: | | | |
Balance outstanding | $ | 200,000 |
| | $ | 245,000 |
|
Available balance | 294,386 |
| | 250,140 |
|
Letters of credit outstanding under facility | 5,614 |
| | 4,860 |
|
Variable interest rate (excluding facility fee) | 1.9 | % | | 1.5 | % |
Unsecured short-term facility: | | | |
Balance outstanding | $ | 560 |
| | $ | — |
|
Variable interest rate (excluding facility fee) | 2.5 | % | | — | % |
Both facilities: | | | |
Maximum balance outstanding during the period | $ | 245,000 |
| | $ | 372,000 |
|
Weighted average balance | 189,875 |
| | 141,017 |
|
Year-to-date weighted average interest rate (excluding facility fee) | 1.7 | % | | 1.3 | % |
Related to a development project in Sheridan, Colorado, we have provided a guaranty for the payment of any debt service shortfalls until a coverage rate of 1.4x is met on tax increment revenue bonds issued in connection with the project. The bonds are to be repaid with incremental sales and property taxes and a public improvement fee (“PIF”) to be assessed on current and future retail sales and, to the extent necessary, any amounts we may have to provide under a guaranty. The incremental taxes and PIF are to remain intact until the earlier of the date the bond liability has been paid in full or 2040. Therefore, a debt service guaranty liability equal to the fair value of the amounts funded under the bonds was recorded. As of both June 30, 2017 and December 31, 2016, we had $67.1 million outstanding for the debt service guaranty liability.
In December 2016, we repaid $75 million of fixed-rate unsecured medium term notes upon maturity at a weighted average interest rate of 5.5%.
In August 2016, we issued $250 million of 3.25% senior unsecured notes maturing in 2026. The notes were issued at 99.16% of the principal amount with a yield to maturity of 3.35%. The net proceeds received of $246.3 million were used to reduce the amount outstanding under our $500 million unsecured revolving credit facility.
In June 2016, we amended an existing $90 million secured note to extend the maturity to 2028 and reduce the interest rate from 7.5% to 4.5% per annum. In connection with this transaction, we have recorded a $2.0 million gain on extinguishment of debt that has been classified as net interest expense in our Condensed Consolidated Statements of Operations.
Various leases and properties, and current and future rentals from those leases and properties, collateralize certain debt. At both June 30, 2017 and December 31, 2016, the carrying value of such assets aggregated $.7 billion.
Scheduled principal payments on our debt (excluding $200.6 million unsecured notes payable under our credit facilities, $21.0 million of certain capital leases, $(5.8) million net premium/(discount) on debt, $(9.7) million of deferred debt costs, $4.6 million of non-cash debt-related items, and $67.1 million debt service guaranty liability) are due during the following years (in thousands):
|
| | | |
2017 remaining | $ | 40,401 |
|
2018 | 80,427 |
|
2019 | 56,245 |
|
2020 | 237,779 |
|
2021 | 17,667 |
|
2022 | 307,614 |
|
2023 | 305,694 |
|
2024 | 255,954 |
|
2025 | 303,302 |
|
2026 | 277,291 |
|
Thereafter | 131,310 |
|
Total | $ | 2,013,684 |
|
Our various debt agreements contain restrictive covenants, including minimum interest and fixed charge coverage ratios, minimum unencumbered interest coverage ratios, minimum net worth requirements and maximum total debt levels. We are not aware of any non-compliance with our public debt and revolving credit facility covenants as of June 30, 2017.
Note 6. Derivatives and Hedging
The fair value of all our interest rate swap contracts was reported as follows (in thousands):
|
| | | | | | | | | | | |
| Assets | | Liabilities |
| Balance Sheet Location | | Amount | | Balance Sheet Location | | Amount |
Designated Hedges: | | | | | | | |
June 30, 2017 | Other Assets, net | | $ | 623 |
| | Other Liabilities, net | | $ | — |
|
December 31, 2016 | Other Assets, net | | 126 |
| | Other Liabilities, net | | — |
|
The gross presentation, the effects of offsetting for derivatives with the right to offset under master netting agreements and the net presentation of our interest rate swap contracts is as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Gross Amounts Not Offset in Balance Sheet | | |
| Gross Amounts Recognized | | Gross Amounts Offset in Balance Sheet | | Net Amounts Presented in Balance Sheet | | Financial Instruments | | Cash Collateral Received | | Net Amount |
June 30, 2017 | | | | | | | | | | | |
Assets | $ | 623 |
| | $ | — |
| | $ | 623 |
| | $ | — |
| | $ | — |
| | $ | 623 |
|
| | | | | | | | | | | |
December 31, 2016 | | | | | | | | | | | |
Assets | 126 |
| | — |
| | 126 |
| | — |
| | — |
| | 126 |
|
Cash Flow Hedges
As of June 30, 2017 and December 31, 2016, we had three interest rate swap contracts, maturing through March 2020, with an aggregate notional amount of $200 million that were designated as cash flow hedges and fix the LIBOR component of the interest rates at 1.5%. We have determined that these contracts are highly effective in offsetting future variable interest cash flows.
During 2016, we entered into and settled a forward-starting interest rate swap contract with an aggregate notional amount of $200 million hedging future fixed-rate debt issuances, which fixed the 10-year swap rates at 1.5% per annum. Upon settlement of this contract in August 2016, we paid $2.1 million resulting in a loss of $2.0 million in accumulated other comprehensive loss.
As of June 30, 2017 and December 31, 2016, the net gain balance in accumulated other comprehensive loss relating to cash flow interest rate swap contracts was $6.5 million and $6.4 million, respectively, and will be reclassified to net interest expense as interest payments are made on the originally hedged debt. Within the next 12 months, approximately $.6 million in accumulated other comprehensive loss is expected to be reclassified as a reduction to interest expense related to our interest rate contracts.
A summary of cash flow interest rate swap contract hedging activity is as follows (in thousands):
|
| | | | | | | | | | | | | | | |
Derivatives Hedging Relationships | | Amount of (Gain) Loss Recognized in Other Comprehensive Income on Derivative (Effective Portion) | | Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income | | Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion) | | Location of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | | Amount of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) |
Three Months Ended June 30, 2017 | | $ | 495 |
| | Interest expense, net | | $ | (25 | ) | | Interest expense, net | | — |
|
Six Months Ended June 30, 2017 | | 106 |
| | Interest expense, net | | (164 | ) | | Interest expense, net | | — |
|
Three Months Ended June 30, 2016 | | 4,140 |
| | Interest expense, net | | (360 | ) | | Interest expense, net | | — |
|
Six Months Ended June 30, 2016 | | 8,571 |
| | Interest expense, net | | (731 | ) | | Interest expense, net | | — |
|
Fair Value Hedges
Associated with the refinancing of a secured note, on June 24, 2016, we terminated two interest rate swap contracts that were designated as fair value hedges and had an aggregate notional amount of $62.9 million. Upon settlement, we received $2.2 million, which was recognized as part of the gain on extinguishment of debt related to the hedged debt.
A summary of fair value interest rate swap contract hedging activity is as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Gain (Loss) on Contracts | | Gain (Loss) on Borrowings | | Net Settlements and Accruals on Contracts (1) (3) | | Amount of Gain (Loss) Recognized in Income (2) (3) |
Three Months Ended June 30, 2016 | | | | | | | |
Interest expense, net | $ | (320 | ) | | $ | 320 |
| | $ | 2,674 |
| | $ | 2,674 |
|
Six Months Ended June 30, 2016 | | | | | | | |
Interest expense, net | (418 | ) | | 418 |
| | 3,140 |
| | 3,140 |
|
_______________
| |
(1) | Amounts in this caption include gain (loss) recognized in income on derivatives and net cash settlements. |
| |
(2) | No ineffectiveness was recognized during the respective periods. |
| |
(3) | Included in each caption for both the three and six months ended June 30, 2016 is $2.2 million received upon the termination of two interest rate swap contracts. |
Note 7. Common Shares of Beneficial Interest
At June 30, 2017, we had an at-the-market ("ATM") equity offering program under which we may, but are not obligated to, sell up to $250 million of common shares, in amounts and at times as we determine, at prices determined by the market at the time of sale. Actual sales may depend on a variety of factors including, among others, market conditions, the trading price of our common shares, and determinations by management of the appropriate sources of funding for us. We intend to use the net proceeds from future sales for general trust purposes, which may include acquisitions and reducing borrowings under our $500 million unsecured revolving credit facility, repaying other indebtedness or repurchasing outstanding debt.
No shares were sold under the ATM equity program during the three and six months ended June 30, 2017. The following shares were sold under the ATM equity offering programs during the three and six months ended June 30, 2016 (in thousands, except per share amounts):
|
| | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2016 | | 2016 |
| | | |
Shares sold | 2,792 |
| | 3,277 |
|
Weighted average price per share | $ | 38.32 |
| | $ | 38.16 |
|
Gross proceeds | $ | 106,992 |
| | $ | 125,058 |
|
As of the date of this filing, $242.2 million of common shares remained available for sale under the ATM equity program.
We have a $200 million share repurchase plan. Under this plan, we may repurchase common shares from time-to-time in open-market or in privately negotiated purchases. The timing and amount of any shares repurchased will be determined by management based on its evaluation of market conditions and other factors. The repurchase plan may be suspended or discontinued at any time, and we have no obligations to repurchase any amount of our common shares under the plan. As of the date of this filing, we have not repurchased any shares under this plan.
Note 8. Impairment
The following impairment charges were recorded on the following assets based on the difference between the carrying amount of the assets and the estimated fair value (see Note 16 for additional fair value information) (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Continuing operations: | | | | | | | |
Properties held for sale, marketed for sale or sold (1) | $ | 26 |
| | $ | — |
| | $ | 12,198 |
| | $ | 43 |
|
Land held for development and undeveloped land (1) | — |
| | — |
| | 2,719 |
| | — |
|
Other | — |
| | — |
| | 95 |
| | — |
|
Total impairment charges | 26 |
| | — |
| | 15,012 |
| | 43 |
|
Other financial statement captions impacted by impairment: | | | | | | | |
Equity in earnings of real estate joint ventures and partnerships, net | — |
| | — |
| | — |
| | 326 |
|
Net (loss) income attributable to noncontrolling interests | (12 | ) | | — |
| | 24 |
| | — |
|
Net impact of impairment charges | $ | 14 |
| | $ | — |
| | $ | 15,036 |
| | $ | 369 |
|
___________________
| |
(1) | Amounts reported were based on changes in management's plans for the properties, third party offers, recent comparable market transactions and/or a change in market conditions. |
Note 9. Supplemental Cash Flow Information
Non-cash investing and financing activities are summarized as follows (in thousands):
|
| | | | | | | |
| Six Months Ended June 30, |
| 2017 | | 2016 |
Accrued property construction costs | $ | 9,582 |
| | $ | 7,895 |
|
Consolidation of real estate joint venture: | | | |
Increase in property, net | — |
| | 58,665 |
|
Increase in restricted deposits and mortgage escrows | — |
| | 30 |
|
Increase in debt, net | — |
| | 48,727 |
|
Increase in security deposits | — |
| | 169 |
|
Increase (decrease) in equity associated with deferred compensation plan (see Note 1) | 44,758 |
| | (48,140 | ) |
Note 10. Earnings Per Share
Earnings per common share – basic is computed using net income attributable to common shareholders and the weighted average number of shares outstanding – basic. Earnings per common share – diluted includes the effect of potentially dilutive securities. Income from continuing operations attributable to common shareholders includes gain on sale of property in accordance with Securities and Exchange Commission guidelines. Earnings per common share – basic and diluted components for the periods indicated are as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Numerator: | | | | | | | |
Income from continuing operations | $ | 36,969 |
| | $ | 36,618 |
| | $ | 57,602 |
| | $ | 100,128 |
|
Gain on sale of property | 32,224 |
| | 1,033 |
| | 47,987 |
| | 46,190 |
|
Net income attributable to noncontrolling interests | (5,341 | ) | | (1,835 | ) | | (10,911 | ) | | (3,428 | ) |
Net income attributable to common shareholders - basic | 63,852 |
| | 35,816 |
|
| 94,678 |
|
| 142,890 |
|
Income attributable to operating partnership units | 526 |
| | — |
| | — |
| | 998 |
|
Net income attributable to common shareholders - diluted | $ | 64,378 |
| | $ | 35,816 |
| | $ | 94,678 |
| | $ | 143,888 |
|
Denominator: | | | | | | | |
Weighted average shares outstanding – basic | 127,788 |
| | 125,791 |
| | 127,700 |
| | 124,692 |
|
Effect of dilutive securities: | | | | | | | |
Share options and awards | 848 |
| | 1,053 |
| | 894 |
| | 1,136 |
|
Operating partnership units | 1,459 |
| | — |
| | — |
| | 1,462 |
|
Weighted average shares outstanding – diluted | 130,095 |
| | 126,844 |
| | 128,594 |
| | 127,290 |
|
Anti-dilutive securities of our common shares, which are excluded from the calculation of earnings per common share – diluted, are as follows (in thousands):
|
| | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Share options (1) | 207 |
| | 462 |
| | — |
| | 462 |
|
Operating partnership units | — |
| | 1,462 |
| | 1,460 |
| | — |
|
Total anti-dilutive securities | 207 |
| | 1,924 |
| | 1,460 |
| | 462 |
|
_______________
| |
(1) | Exclusion results as exercise prices were greater than the average market price for each respective period. |
Note 11. Share Options and Awards
During 2017, we granted share awards incorporating both service-based and market-based measures to promote share ownership among the participants and to emphasize the importance of total shareholder return ("TSR"). The terms of each grant vary depending upon the participant's responsibilities and position within the Company. We categorize these share awards as either service-based share awards or market-based share awards. All awards were valued at the fair market value on the date of grant and earn dividends from the date of grant. Compensation expense is measured at the grant date and recognized over the vesting period. Generally, unvested share awards are forfeited upon the termination of the participant’s employment with us.
The fair value of the market-based share awards was estimated on the date of grant using a Monte Carlo valuation model based on the following assumptions:
|
| | | | | |
| Six Months Ended June 30, 2017 |
| Minimum | | Maximum |
Dividend yield | 0.0 | % | | 4.1 | % |
Expected volatility (1) | 16.1 | % | | 19.1 | % |
Expected life (in years) | N/A |
| | 3 |
|
Risk-free interest rate | 0.7 | % | | 1.5 | % |
_______________
(1) Includes the volatility of the FTSE NAREIT U.S. Shopping Center Index and Weingarten Realty Investors.
A summary of the status of unvested share awards for the six months ended June 30, 2017 is as follows:
|
| | | | | | |
| Unvested Share Awards | | Weighted Average Grant Date Fair Value |
Outstanding, January 1, 2017 | 590,854 |
| | $ | 32.52 |
|
Granted: | | | |
Service-based awards | 121,999 |
| | 35.82 |
|
Market-based awards relative to FTSE NAREIT U.S. Shopping Center Index | 54,454 |
| | 39.00 |
|
Market-based awards relative to three-year absolute TSR | 54,454 |
| | 25.65 |
|
Trust manager awards | 28,280 |
| | 32.77 |
|
Vested | (228,506 | ) | | 30.74 |
|
Forfeited | (1,657 | ) | | 33.76 |
|
Outstanding, June 30, 2017 | 619,878 |
| | $ | 33.81 |
|
As of June 30, 2017 and December 31, 2016, there was approximately $3.2 million and $2.0 million, respectively, of total unrecognized compensation cost related to unvested share awards, which is expected to be amortized over a weighted average of 2.0 years and 1.8 years, respectively.
Note 12. Employee Benefit Plans
Defined Benefit Plan
We sponsor a noncontributory qualified retirement plan. The components of net periodic benefit cost for this plan are as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Service cost | $ | 305 |
| | $ | 309 |
| | $ | 648 |
| | $ | 618 |
|
Interest cost | 531 |
| | 499 |
| | 1,045 |
| | 997 |
|
Expected return on plan assets | (804 | ) | | (729 | ) | | (1,563 | ) | | (1,458 | ) |
Recognized loss | 369 |
| | 376 |
| | 746 |
| | 753 |
|
Total | $ | 401 |
| | $ | 455 |
| | $ | 876 |
| | $ | 910 |
|
For the six months ended June 30, 2017 and 2016, we contributed $2.5 million and $2.0 million, respectively, to the qualified retirement plan. Currently, we do not anticipate making any additional contributions to this plan during 2017.
Defined Contribution Plans
Compensation expense related to our defined contribution plans was $.9 million for both the three months ended June 30, 2017 and 2016, and $2.1 million and $1.8 million for six months ended June 30, 2017 and 2016, respectively.
Note 13. Related Parties
Through our management activities and transactions with our real estate joint ventures and partnerships, we had net accounts receivable of $1.3 million and $2.2 million outstanding as of June 30, 2017 and December 31, 2016, respectively. We also had accounts payable and accrued expenses of $.4 million and $.3 million outstanding as of June 30, 2017 and December 31, 2016, respectively. We recorded joint venture fee income for the three months ended June 30, 2017 and 2016 of $1.5 million and $1.1 million, respectively, and $3.0 million and $2.3 million for the six months ended June 30, 2017 and 2016, respectively.
In September 2016, we acquired a partner's 50% interest in an unconsolidated tenancy-in-common arrangement for approximately $13.5 million that we had previously accounted for under the equity method. This transaction resulted in the consolidation of the property in our condensed consolidated financial statements, and we recognized a gain of $9.0 million on the fair value remeasurement of our equity method investment.
In October 2016, an unconsolidated joint venture distributed land to both us and our partner, and we recognized a gain of $1.9 million associated with the remeasurement of a land parcel. Also, we paid a payable totaling $4.8 million due to the unconsolidated joint venture. In November 2016, we acquired our partner’s interest in two consolidated joint ventures for an aggregate amount of $3.3 million.
As of December 31, 2015, we held a combined 51% interest in an unconsolidated real estate joint venture that owned three centers in Colorado with total assets and debt of $43.7 million and $72.4 million, respectively. In February 2016, in exchange for our partners' aggregate 49% interest in this venture and $2.5 million in cash, we distributed one center to our partners. We have consolidated this venture as of the transaction date and re-measured our investment in this venture to its fair value, and recognized a gain of $37.4 million.
Note 14. Commitments and Contingencies
Commitments and Contingencies
As of June 30, 2017 and December 31, 2016, we participated in two real estate ventures structured as DownREIT partnerships that have centers in Arkansas, North Carolina and Texas. We have operating and financial control over these ventures and consolidate them in our condensed consolidated financial statements. These ventures allow the outside limited partners to put their interest in the partnership to us, and we have the option to redeem the interest in cash or a fixed number of our common shares, at our discretion. We also participate in a real estate venture that has a property in Texas that allows its outside partner to put operating partnership units to us. We have the option to redeem these units in cash or a fixed number of our common shares, at our discretion. The aggregate redemption value of these interests was approximately $43 million and $52 million as of June 30, 2017 and December 31, 2016, respectively.
As of June 30, 2017, we have entered into commitments aggregating $121.8 million comprised principally of construction contracts which are generally due in 12 to 36 months.
We issue letters of intent signifying a willingness to negotiate for acquisitions, dispositions or joint ventures, as well as other types of potential transactions, during the ordinary course of our business. Such letters of intent and other arrangements are non-binding to all parties unless and until a definitive contract is entered into by the parties. Even if definitive contracts relating to the acquisition or disposition of property are entered into, these contracts generally provide the purchaser a time period to evaluate the property and conduct due diligence. The purchaser, during this time, will have the ability to terminate a contract without penalty or forfeiture of any deposit or earnest money. No assurance can be provided that any definitive contracts will be entered into with respect to any matter covered by letters of intent, or that we will consummate any transaction contemplated by a definitive contract. Additionally, due diligence periods for property transactions are frequently extended as needed. An acquisition or disposition of property becomes probable at the time the due diligence period expires and the definitive contract has not been terminated. Our risk is then generally extended only to any earnest money deposits associated with property acquisition contracts, and our obligation to sell under a property sales contract.
We are subject to numerous federal, state and local environmental laws, ordinances and regulations in the areas where we own or operate properties. We are not aware of any contamination which may have been caused by us or any of our tenants that would have a material effect on our condensed consolidated financial statements.
As part of our risk management activities, we have applied and been accepted into state sponsored environmental programs which will limit our expenses if contaminants need to be remediated. We also have an environmental insurance policy that covers us against third party liabilities and remediation costs.
While we believe that we do not have any material exposure to environmental remediation costs, we cannot give absolute assurance that changes in the law or new discoveries of contamination will not result in additional liabilities to us.
Litigation
We are involved in various matters of litigation arising in the normal course of business. While we are unable to predict the amounts involved, our management and counsel are of the opinion that, when such litigation is resolved, any additional liability, if any, will not have a material effect on our condensed consolidated financial statements.
Note 15. Variable Interest Entities
Consolidated VIEs:
At both June 30, 2017 and December 31, 2016, nine of our real estate joint ventures, whose activities primarily consisted of owning and operating 22 and 25 neighborhood/community shopping centers, respectively, were determined to be VIEs. Based on a financing agreement by one of our real estate joint ventures that has a bottom dollar guaranty, which is disproportionate to our ownership, we have determined that we are the primary beneficiary and have consolidated this joint venture. For the remaining real estate joint ventures, we concluded we are the primary beneficiary based primarily on our significant power to direct the entities' activities without any substantive kick-out or participating rights.
At December 31, 2016, in conjunction with the acquisition of a property with a net book value of $249.5 million, we had a like-kind exchange agreement with a third party intermediary for tax purposes. The third party purchased the property via our financing, and then leased the property to us. Based on the associated agreements, we had determined that the entity was a VIE, and we were the primary beneficiary based on our significant power to direct the entity's activities without any substantive kick-out or participating rights. Accordingly, we consolidated the property and its operations as of the respective acquisition date. During the six months ended June 30, 2017, the ownership of this property was conveyed to us in accordance with the terms of the like-kind exchange agreement, and we no longer have a VIE.
A summary of our consolidated VIEs is as follows (in thousands):
|
| | | | | | | |
| June 30, 2017 | | December 31, 2016 |
Assets Held by VIEs (1) | $ | 236,809 |
| | $ | 504,293 |
|
Assets Held as Collateral for Debt (2) | 40,773 |
| | 46,136 |
|
Maximum Risk of Loss (2) | 29,784 |
| | 29,784 |
|
___________________
| |
(1) | $249.5 million of assets at December 31, 2016 ceased to be considered a VIE (see above). |
| |
(2) | Represents the amount of debt and related assets held as collateral associated with the bottom dollar guaranty at one real estate joint venture. |
Restrictions on the use of these assets can be significant because they may serve as collateral for debt. Further, we are generally required to obtain our partner's approval in accordance with the joint venture agreement for any major transactions. Transactions with these joint ventures on our condensed consolidated financial statements have primarily been positive as demonstrated by the generation of net income and operating cash flows, as well as the receipt of cash distributions. We and our partners are subject to the provisions of the joint venture agreements which include provisions for when additional contributions may be required to fund operating cash shortfalls, development expenditures and unplanned capital expenditures. For the six months ended June 30, 2017, $.1 million in additional contributions were made primarily to fund an operating shortfall. During 2016, $2.5 million in additional contributions were made primarily for capital activities. We currently anticipate that $.1 million of additional contributions will be made during the remainder of 2017.
Unconsolidated VIEs:
At both June 30, 2017 and December 31, 2016, two unconsolidated real estate joint ventures were determined to be VIEs. We have determined that one entity was a VIE through the issuance of a secured loan, since the lender had the ability to make decisions that could have a significant impact on the success of the entity. Based on the associated agreements for the future development of a mixed-use project, we concluded that the other entity was a VIE, but we are not the primary beneficiary as the substantive participating rights associated with the entity are shared, and we do not have the power to direct the significant activities of the entity. Our analysis considered that all major decisions require unanimous member consent and those decisions include significant activities such as development, financing, leasing and operations of the entity.
A summary of our unconsolidated VIEs is as follows (in thousands):
|
| | | | | | | |
| June 30, 2017 | | December 31, 2016 |
Investment in Real Estate Joint Ventures and Partnerships, net (1) (2) | $ | 28,758 |
| | $ | 886 |
|
Maximum Risk of Loss (3) | 34,000 |
| | 34,000 |
|
___________________
| |
(1) | The carrying amount of the investment represents our contributions to the real estate joint ventures, net of any distributions made and our portion of the equity in earnings of the joint ventures. |
| |
(2) | As of June 30, 2017 and December 31, 2016, the carrying amount of the investment for one VIE is $(7) million and $(9) million, respectively, which is included in Other Liabilities and results from the distribution of proceeds from the issuance of debt. |
| |
(3) | The maximum risk of loss has been determined to be limited to our debt exposure for the real estate joint ventures. |
We and our partners are subject to the provisions of the joint venture agreements that specify conditions, including operating shortfalls, development expenditures and unplanned capital expenditures, under which additional contributions may be required. With respect to our future development of a mixed-used project, we anticipate funding approximately $101 million in equity and debt through 2020.
Note 16. Fair Value Measurements
Recurring Fair Value Measurements:
Assets and liabilities measured at fair value on a recurring basis as of June 30, 2017 and December 31, 2016, aggregated by the level in the fair value hierarchy in which those measurements fall, are as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Fair Value at June 30, 2017 |
Assets: | | | | | | | |
Investments, mutual funds held in a grantor trust | $ | 28,703 |
| | | | | | $ | 28,703 |
|
Investments, mutual funds | 8,372 |
| | | | | | 8,372 |
|
Derivative instruments: | | | | | | | |
Interest rate contracts | | | $ | 623 |
| | | | 623 |
|
Total | $ | 37,075 |
| | $ | 623 |
| | $ | — |
| | $ | 37,698 |
|
Liabilities: | | | | | | | |
Deferred compensation plan obligations | $ | 28,703 |
| | | | | | $ | 28,703 |
|
Total | $ | 28,703 |
| | $ | — |
| | $ | — |
| | $ | 28,703 |
|
|
| | | | | | | | | | | | | | | |
| Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Fair Value at December 31, 2016 |
Assets: | | | | | | | |
Investments, mutual funds held in a grantor trust | $ | 26,328 |
| | | | | | $ | 26,328 |
|
Investments, mutual funds | 7,670 |
| | | | | | 7,670 |
|
Derivative instruments: | | | | | | | |
Interest rate contracts | | | $ | 126 |
| | | | 126 |
|
Total | $ | 33,998 |
| | $ | 126 |
| | $ | — |
| | $ | 34,124 |
|
Liabilities: | | | | | | | |
Deferred compensation plan obligations | $ | 26,328 |
| | | | | | $ | 26,328 |
|
Total | $ | 26,328 |
| | $ | — |
| | $ | — |
| | $ | 26,328 |
|
Nonrecurring Fair Value Measurements:
Property and Property Held for Sale Impairments
Property is reviewed for impairment if events or changes in circumstances indicate that the carrying amount of the property, including any identifiable intangible assets, site costs and capitalized interest, may not be recoverable. In such an event, a comparison is made of the current and projected operating cash flows of each such property into the foreseeable future on an undiscounted basis to the carrying amount of such property. If we conclude that an impairment may have occurred, estimated fair values are determined by management utilizing cash flow models, market capitalization rates and market discount rates, or by obtaining third-party broker valuation estimates, appraisals, bona fide purchase offers or the expected sales price of an executed sales agreement in accordance with our fair value measurements accounting policy. Market capitalization rates and market discount rates are determined by reviewing current sales of similar properties and transactions, and utilizing management’s knowledge and expertise in property marketing.
No assets were measured at fair value on a nonrecurring basis at December 31, 2016. Assets measured at fair value on a nonrecurring basis at June 30, 2017 aggregated by the level in the fair value hierarchy in which those measurements fall, are as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Fair Value | | Total Gains (Losses) (1) |
Property (2) | | | $ | 12,901 |
| | $ | 5,896 |
| | $ | 18,797 |
| | $ | (10,265 | ) |
Total | $ | — |
| | $ | 12,901 |
| | $ | 5,896 |
| | $ | 18,797 |
| | $ | (10,265 | ) |
____________
| |
(1) | Total gains (losses) exclude impairments on disposed assets because they are no longer held by us. |
| |
(2) | In accordance with our policy of evaluating and recording impairments on the disposal of long-lived assets, property with a carrying amount of $29.1 million was written down to a fair value of $18.8 million, resulting in a loss of $10.3 million, which was included in earnings for the first quarter of 2017. Management’s estimate of fair value of these properties was determined using a bona fide purchase offer for the Level 2 inputs. See the quantitative information about the significant unobservable inputs used for our Level 3 fair value measurements table below. |
Fair Value Disclosures:
Unless otherwise described below, short-term financial instruments and receivables are carried at amounts which approximate their fair values based on their highly-liquid nature, short-term maturities and/or expected interest rates for similar instruments.
Schedule of our fair value disclosures is as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2017 | | December 31, 2016 |
| Carrying Value | | Fair Value Using Significant Other Observable Inputs (Level 2) | | Fair Value Using Significant Unobservable Inputs (Level 3) | | Carrying Value | | Fair Value Using Significant Other Observable Inputs (Level 2) | | Fair Value Using Significant Unobservable Inputs (Level 3) |
Other Assets: | | | | | | | | | | | |
Tax increment revenue bonds (1) | $ | 23,910 |
| | | | $ | 23,910 |
| | $ | 23,910 |
| | | | $ | 23,910 |
|
Investments, held to maturity (2) | 4,741 |
| | $ | 4,494 |
| | | | 5,240 |
| | $ | 5,248 |
| | |
Debt: | | | | | | | | | | | |
Fixed-rate debt | 2,069,295 |
| | | | 2,133,379 |
| | 2,089,769 |
| | | | 2,132,082 |
|
Variable-rate debt | 222,179 |
| | | | 220,850 |
| | 266,759 |
| | | | 265,230 |
|
_______________
| |
(1) | At June 30, 2017 and December 31, 2016, the credit loss balance on our tax increment revenue bonds was $31.0 million. |
| |
(2) | Investments held to maturity are recorded at cost. As of June 30, 2017, $247 thousand of unrealized loss was recognized on these investments, and at December 31, 2016, an $8 thousand unrealized gain was recognized. |
The quantitative information about the significant unobservable inputs used for our Level 3 fair value measurements as of June 30, 2017 and December 31, 2016 reported in the above tables, is as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Description | | Fair Value at | | | | Unobservable Inputs | | Range |
| June 30, 2017 | | December 31, 2016 | | | | | Minimum | | Maximum |
| (in thousands) | | Valuation Technique | | | 2017 | 2016 | | 2017 | 2016 |
Property | | $ | 5,896 |
| | $ | — |
| | Discounted cash flows | | Discount rate | | 7.5 | % | | | 12.0 | % | |
| | | | | | | | Capitalization rate | | 7.0 | % | | | 10.0 | % | |
| | | | | | | | Holding period (years) | | 5 |
| | | 10 |
| |
| | | | | | | | Expected future inflation rate (1) | | | | | 2.0 | % | |
| | | | | | | | Market rent growth rate (1) | | 2.0 | % | | | 3.0 | % | |
| | | | | | | | Expense growth rate (1) | | | | | 2.0 | % | |
| | | | | | | | Vacancy rate (1) | | — | % | | | 20.0 | % | |
| | | | | | | | Renewal rate (1) | | | | | 70.0 | % | |
| | | | | | | | Average market rent rate (1) | | $ | 11.00 |
| | | $ | 16.00 |
| |
| | | | | | | | Average leasing cost per square foot (1) | | $ | 10.00 |
| | | $ | 35.00 |
| |
Tax increment revenue bonds | | 23,910 |
| | 23,910 |
| | Discounted cash flows | | Discount rate | | 6.5 | % | 6.5 | % | | 7.5 | % | 7.5 | % |
| | | | | | | | Expected future growth rate | | 1.0 | % | 1.0 | % | | 2.5 | % | 2.0 | % |
| | | | | | | | Expected future inflation rate | | 1.0 | % | 1.0 | % | | 3.0 | % | 3.0 | % |
Fixed-rate debt | | 2,133,379 |
| | 2,132,082 |
| | Discounted cash flows | | Discount rate | | 3.0 | % | 3.0 | % | | 5.3 | % | 5.2 | % |
Variable-rate debt | | 220,850 |
| | 265,230 |
| | Discounted cash flows | | Discount rate | | 2.1 | % | 1.6 | % | | 2.8 | % | 2.4 | % |
_______________
| |
(1) | Only applies to one property valuation. |
*****
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
This quarterly report on Form 10-Q, together with other statements and information publicly disseminated by us, contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. 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. Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, are generally identifiable by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” or similar expressions. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors, which are, in some cases, beyond our control and which could materially affect actual results, performances or achievements. As described in "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2016, 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, (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 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. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances occurring after the date of this Quarterly Report on Form 10-Q.
The following discussion should be read in conjunction with the condensed consolidated financial statements and notes thereto and the comparative summary of selected financial data appearing elsewhere in this report. Historical results and trends which might appear should not be taken as indicative of future operations. Our results of operations and financial condition, as reflected in the accompanying condensed consolidated financial statements and related footnotes, are subject to management’s evaluation and interpretation of business conditions, retailer performance, changing capital market conditions and other factors which could affect the ongoing viability of our tenants.
Executive Overview
Weingarten Realty Investors is a REIT organized under the Texas Business Organizations Code. We, and our predecessor entity, began the ownership of shopping centers and other commercial real estate in 1948. Our primary business is leasing space to tenants in the shopping centers we own. We also provide property management services for which we charge fees to either joint ventures where we are partners or other outside owners.
We operate a portfolio of rental properties, primarily neighborhood and community shopping centers, totaling approximately 43.4 million square feet of gross leaseable area, that is either owned by us or others. We have a diversified tenant base with our largest tenant comprising only 3.0% of base minimum rental revenues during the first six months of 2017.
At June 30, 2017, we owned or operated under long-term leases, either directly or through our interest in real estate joint ventures or partnerships, a total of 216 properties, which are located in 18 states spanning the country from coast to coast.
We also owned interests in 25 parcels of land held for development that totaled approximately 18.4 million square feet at June 30, 2017.
We had approximately 5,700 leases with 3,800 different tenants at June 30, 2017. Leases for our properties range from less than a year for smaller spaces to over 25 years for larger tenants. Rental revenues generally include minimum lease payments, which often increase over the lease term, reimbursements of property operating expenses, including real estate taxes, and additional rent payments based on a percentage of the tenants’ sales. Our anchor tenants are supermarkets, value-oriented apparel/discount stores and other retailers or service providers who generally sell basic necessity-type goods and services. We believe the stability of our anchor tenants, combined with convenient locations, attractive and well-maintained properties, high quality retailers and a strong tenant mix, should ensure the long-term success of our merchants and the viability of our portfolio.
Our goal is to remain a leader in owning and operating top-tier neighborhood and community shopping centers in certain markets of the United States. Our strategic initiatives include: (1) raising net asset value and cash flow through quality acquisitions, redevelopments and new developments, (2) maintaining a strong, flexible consolidated balance sheet and a well-managed debt maturity schedule and (3) growing net operating income from our existing portfolio by increasing occupancy and rental rates. We believe these initiatives will keep our portfolio of properties among the strongest in our sector. Due to current capitalization rates in the market along with the uncertainty of the impact of increasing interest rates and various other market conditions, we will continue to be very prudent in our evaluation of all new investment opportunities. As activity in secondary and tertiary markets has remained consistent with the past year, we will continue to monitor such activity, and our disposition activity could increase accordingly. Additionally, the commercial mortgage-backed securities ("CMBS") market has been a significant source of financing for buyers of our disposition properties. While new financial market regulations could continue to contribute to a reduction in CMBS originations during 2017, we believe this market has begun to stabilize. However, availability within the CMBS markets for 2017 and beyond remains uncertain.
We intend to recycle non-core operating centers that no longer meet our ownership criteria and that will provide capital for growth opportunities. During the six months ended June 30, 2017, we disposed of real estate assets, which were owned by us either directly or through our interest in real estate joint ventures or partnerships, with our share of aggregate gross sales proceeds totaling $103.8 million. We increased our guidance for dispositions to a range of $200 million to $400 million during 2017; however, we can give no assurances that any dispositions will actually occur, or at what values, or whether we may potentially exceed this range. Subsequent to June 30, 2017, we sold real estate assets with our share of aggregate gross sales proceeds totaling $57.5 million. We have approximately $296.6 million of dispositions currently under contracts or letters of intent; however, there are no assurances that these transactions will close at such prices or at all.
We intend to continue to actively seek acquisition properties that meet our return hurdles and to actively evaluate other opportunities as they enter the market. For 2017, we currently expect a lower level of acquisition investments, which could potentially range from $50 million to $150 million; however, there are no assurances that this will actually occur.
We intend to continue to focus on identifying new development projects as another source of growth, as well as continue to look for internal growth opportunities. Although we have recently begun the development of mixed-use projects, the opportunities for additional new development projects are limited at this time due to a lack of demand for new retail space. During the six months ended June 30, 2017, we invested $61.3 million in three new development projects that are partially or wholly owned, which includes our share of the Columbia Pike land parcel acquisition and development costs totaling $27.7 million during the second quarter of 2017. Effective January 1, 2017, we stabilized the development in White Marsh, Maryland, moving it to our operating property portfolio. This development is 100% leased with an investment of $46 million and an 8% yield. Also during the six months ended June 30, 2017, we invested $13.8 million in 17 redevelopment projects that were partially or wholly owned. For 2017, we expect to invest in new development and redevelopments in the range of $125 million to $175 million, but we can give no assurances that this will actually occur.
We strive to maintain a strong, conservative capital structure which should provide ready access to a variety of attractive long and short-term capital sources. We carefully balance lower cost, short-term financing with long-term liabilities associated with acquired or developed long-term assets. We continue to look for transactions that will strengthen our consolidated balance sheet and further enhance our access to various sources of capital, while reducing our cost of capital. Due to the variability in the capital markets, there can be no assurance that favorable pricing and availability will be available in the future.
Operational Metrics
In assessing the performance of our centers, management carefully monitors various operating metrics of the portfolio. As a result of our strong leasing activity and low tenant fallout, the operating metrics of our portfolio remained strong in the first half of 2017 as we focused on increasing rental rates and same property net operating income ("SPNOI" and see Non-GAAP Financial Measures for additional information). Our portfolio delivered solid operating results with:
| |
• | occupancy of 94.5% at June 30, 2017; |
| |
• | an increase of 2.6% in SPNOI including redevelopments for the three months ended June 30, 2017 over the same period of 2016; and |
| |
• | rental rate increases of 43.4% for new leases and 7.7% for renewals during the three months ended June 30, 2017. |
Below are performance metrics associated with our signed occupancy, SPNOI growth and leasing activity on a pro rata basis:
|
| | | | | |
| June 30, |
| 2017 | | 2016 |
Anchor (space of 10,000 square feet or greater) | 96.9 | % | | 97.7 | % |
Non-Anchor | 90.7 | % | | 90.2 | % |
Total Occupancy | 94.5 | % | | 94.9 | % |
|
| | | | | |
| Three Months Ended June 30, 2017 | | Six Months Ended June 30, 2017 |
SPNOI Growth including Redevelopments (1) | 2.6 | % | | 3.0 | % |
_______________
| |
(1) | See Non-GAAP Financial Measures for a definition of the measurement of SPNOI and a reconciliation to operating income within this section of Item 2. |
|
| | | | | | | | | | | | | | | | | | | | |
| Number of Leases | | Square Feet ('000's) | | Average New Rent per Square Foot ($) | | Average Prior Rent per Square Foot ($) | | Average Cost of Tenant Improvements per Square Foot ($) | | Change in Base Rent on Cash Basis |
Leasing Activity: | | | | | | | | | | | |
Three Months Ended June 30, 2017 | | | | | | |
New leases (1) | 42 |
| | 144 |
| | $ | 23.17 |
| | $ | 16.16 |
| | $ | 53.83 |
| | 43.4 | % |
Renewals | 182 |
| | 694 |
| | 19.21 |
| | 17.84 |
| | — |
| | 7.7 | % |
Not comparable spaces | 40 |
| | 229 |
| | | | | | | | |
Total | 264 |
| | 1,067 |
| | $ | 19.89 |
| | $ | 17.55 |
| | $ | 9.24 |
| | 13.4 | % |
| | | | | | | | | | | |
Six Months Ended June 30, 2017 | | | | | | |
New leases (1) | 104 |
| | 310 |
| | $ | 22.21 |
| | $ | 18.14 |
| | $ | 38.56 |
| | 22.4 | % |
Renewals | 396 |
| | 2,046 |
| | 17.63 |
| | 16.17 |
| | — |
| | 9.0 | % |
Not comparable spaces | 67 |
| | 302 |
| | | | | | | | |
Total | 567 |
| | 2,658 |
| | $ | 18.23 |
| | $ | 16.43 |
| | $ | 5.07 |
| | 10.9 | % |
_______________
| |
(1) | Average external lease commissions per square foot for the three and six months ended June 30, 2017 were $6.43 and $5.71, respectively. |
While we will continue to monitor the effects of the economy and market trends, including the impact of retail customers spending trends on our tenants, over the long-term, we believe the significant diversification of our portfolio, both geographically and by tenant base, and the quality of our portfolio which focuses on supermarkets, value-oriented apparel/discount stores and other retailers or service providers who generally sell basic necessity-type goods and services, will allow future increases to occupancy levels. While we anticipate occupancy to remain in the range between 94% and 95% by year end, we may experience some fluctuations due to the repositioning of some of our anchor space for long-term portfolio improvement and announced bankruptcies. A reduction in quality retail space available, as well as continued retailer demand, contributed to the increase in overall rental rates on a same-space basis as we completed new leases and renewed existing leases. Leasing volume is anticipated to decrease due to the reduction in vacant space available for leasing and the uncertainty in tenant fallouts related to bankruptcies. Our expectation is that SPNOI growth including redevelopments will average between 2.5% to 3.5% for 2017 assuming no further tenant bankruptcies, although there are no assurances that this will occur.
New Development/Redevelopment
At June 30, 2017, we had three projects in various stages of development that were partially or wholly owned. We have funded $108.6 million through June 30, 2017 on these projects, and we estimate our aggregate net investment upon completion to be $347.2 million. Overall, the average projected stabilized return on investment for these multi-use properties, that include retail, office and residential components, is expected to be approximately 5.7% upon completion. Effective January 1, 2017, we stabilized the development in White Marsh, Maryland, moving it to our operating property portfolio. This development is 100% leased with an investment of $46 million and an 8% yield.
We have 17 redevelopment projects in which we plan to invest approximately $238.1 million, which includes a 30-story, high-rise residential tower at our River Oaks Shopping Center in Houston, Texas with an estimated investment of $150 million. Upon completion, the average projected stabilized return on our incremental investment on these redevelopment projects is expected to average around 7.5% to 9.5%.
We had approximately $72.0 million in land held for development at June 30, 2017 that may either be developed or sold. While we are experiencing some interest from retailers and other market participants in our land held for development, opportunities for economically viable developments remain limited. We intend to continue to pursue additional development and redevelopment opportunities in multiple markets; however, finding the right opportunities remains challenging.
Acquisitions
Acquisitions are a key component of our long-term growth strategy. The availability of quality acquisition opportunities in the market remains sporadic in our targeted markets. Intense competition, along with a decline in the volume of high-quality core properties on the market, has in many cases driven pricing to pre-recession highs. We intend to remain disciplined in approaching these opportunities, pursuing only those that provide appropriate risk-adjusted returns.
Dispositions
Dispositions are also a key component of our ongoing management process where we selectively prune properties from our portfolio that no longer meet our geographic or growth targets. Dispositions provide capital, which may be recycled into properties that are high barrier-to-entry locations within high growth metropolitan markets, and thus have higher long-term growth potential. Additionally, proceeds from dispositions may be used to reduce outstanding debt, further deleveraging our consolidated balance sheet.
Summary of Critical Accounting Policies
Our discussion and analysis of financial condition and results of operations is based on our condensed consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities and contingencies as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. We evaluate our assumptions and estimates on an ongoing basis. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
A disclosure of our critical accounting policies which affect our more significant judgments and estimates used in the preparation of our condensed consolidated financial statements is included in our Annual Report on Form 10-K for the year ended December 31, 2016 in Management’s Discussion and Analysis of Financial Condition and Results of Operations. There have been no significant changes to our critical accounting policies during 2017, except for the adoption of ASU No. 2017-01, "Business Combinations." See Note 2 to our condensed consolidated financial statements for additional information.
Results of Operations
Comparison of the Three Months Ended June 30, 2017 to the Three Months Ended June 30, 2016
The following table is a summary of certain items in income from continuing operations from our Condensed Consolidated Statements of Operations, which we believe represent items that significantly changed during the three months ended June 30, 2017 as compared to the same period in 2016:
|
| | | | | | | | | | | | | | |
| Three Months Ended June 30, |
| 2017 | | 2016 | | Change | | % Change |
Revenues | $ | 146,023 |
| | $ | 135,676 |
| | $ | 10,347 |
| | 7.6 | % |
Depreciation and amortization | 42,157 |
| | 39,218 |
| | 2,939 |
| | 7.5 |
|
Real estate taxes, net | 21,632 |
| | 17,221 |
| | 4,411 |
| | 25.6 |
|
Interest expense, net | 20,473 |
| | 18,558 |
| | 1,915 |
| | 10.3 |
|
Revenues
The increase in revenues of $10.3 million is primarily attributable to our acquisitions and new development completions that totaled $10.5 million. The existing portfolio and redevelopment properties contributed $4.6 million due to increases in rental rates offset by changes in occupancy, which is offset by our dispositions of $4.8 million.
Depreciation and Amortization
The increase in depreciation and amortization of $2.9 million is primarily attributable to our acquisitions and new development completions that totaled $5.3 million, which is offset by our dispositions and other capital activities.
Real Estate Taxes, net
The increase in net real estate taxes of $4.4 million is primarily attributable to our acquisitions and new development completions.
Interest Expense, net
Net interest expense increased $1.9 million or 10.3%. The components of net interest expense were as follows (in thousands):
|
| | | | | | | |
| Three Months Ended June 30, 2017 |
| 2017 | | 2016 |
Gross interest expense | $ | 20,900 |
| | $ | 20,607 |
|
Gain on extinguishment of debt | — |
| | (2,037 | ) |
Amortization of debt deferred costs, net | 955 |
| | 890 |
|
Over-market mortgage adjustment | (302 | ) | | (285 | ) |
Capitalized interest | (1,080 | ) | | (617 | ) |
Total | $ | 20,473 |
| | $ | 18,558 |
|
The increase in net interest expense is attributable primarily to the $2.0 million gain on debt extinguishment in 2016 associated with the refinancing of a secured note. For the three months ended June 30, 2017, the weighted average debt outstanding was $2.3 billion at a weighted average interest rate of 3.8% as compared to $2.1 billion outstanding at a weighted average interest rate of 4.0% in the same period of 2016.
Comparison of the Six Months Ended June 30, 2017 to the Six Months Ended June 30, 2016
The following table is a summary of certain items in income from continuing operations from our Condensed Consolidated Statements of Operations, which we believe represent items that significantly changed during the six months ended June 30, 2017 as compared to the same period in 2016:
|
| | | | | | | | | | | | | | |
| Six Months Ended June 30, |
| 2017 | | 2016 | | Change | | % Change |
Revenues | $ | 289,686 |
| | $ | 268,093 |
| | $ | 21,593 |
| | 8.1 | % |
Depreciation and amortization | 84,606 |
| | 77,097 |
| | 7,509 |
| | 9.7 |
|
Operating expenses | 56,131 |
| | 48,199 |
| | 7,932 |
| | 16.5 |
|
Real estate taxes, net | 39,149 |
| | 33,078 |
| | 6,071 |
| | 18.4 |
|
Impairment loss | 15,012 |
| | 43 |
| | 14,969 |
| | 34,811.6 |
|
Interest and other income | 3,040 |
| | 572 |
| | 2,468 |
| | 431.5 |
|
Gain on sale and acquisition of real estate joint venture and partnership interests | — |
| | 37,392 |
| | (37,392 | ) | | (100.0 | ) |
Benefit (provision) for income taxes | 2,612 |
| | (5,915 | ) | | 8,527 |
| | 144.2 |
|
Revenues
The increase in revenues of $21.6 million is primarily attributable to our acquisitions and new development completions that totaled $22.8 million. The existing portfolio and redevelopment properties contributed $7.3 million due to increases in rental rates offset by changes in occupancy, which is offset by our dispositions of $8.5 million.
Depreciation and Amortization
The increase in depreciation and amortization of $7.5 million is primarily attributable to our acquisitions and new development completions that totaled $10.6 million, which is offset by our dispositions and other capital activities.
Operating Expenses
The increase in operating expenses of $7.9 million is primarily attributable to our acquisitions and new development completions of $4.8 million, a $3.1 million lease termination fee paid in 2017 and an increase of $1.7 million in costs associated with our deferred compensation plan, which is offset by our dispositions of $1.6 million.
Real Estate Taxes, net
The increase in net real estate taxes of $6.1 million is primarily attributable to our acquisitions and new development completions.
Impairment loss
The increase in impairment losses of $15.0 million is primarily attributable to the losses in 2017 associated with the completed or proposed disposition of four shopping centers, one 50% unconsolidated joint venture interest and the disposition of an unimproved land parcel.
Interest and Other Income
The increase in interest and other income of $2.5 million is primarily attributable to an increase in the fair value of assets held in a grantor trust related to our deferred compensation plan.
Gain on Sale and Acquisition of Real Estate Joint Venture and Partnership Interests
The gain in 2016 of $37.4 million is associated with the remeasurement of our 51% unconsolidated real estate partnership interest to fair value associated with the exchange of properties among the partners.
Benefit (Provision) for Income Taxes
The increase of $8.5 million in the benefit for income taxes is attributable primarily to our taxable REIT subsidiary. In 2017, a tax benefit of $3.1 million was realized associated primarily with impairment losses and an NOL carryforward from dispositions as compared to a tax provision of $5.5 million in the same period of 2016 associated with the gain from the exchange of properties among the partners of an unconsolidated real estate joint venture.
Capital Resources and Liquidity
Our primary operating liquidity needs are paying our common share dividends, maintaining and operating our existing properties, paying our debt service costs, excluding debt maturities, and funding capital expenditures. Under our 2017 business plan, cash flows from operating activities are expected to meet these planned capital needs.
The primary sources of capital for funding any debt maturities, acquisitions, new developments and redevelopments are our excess cash flow generated by our operating properties; credit facilities; proceeds from both secured and unsecured debt issuances; proceeds from common and preferred equity issuances; and cash generated from the sale of property and the formation of joint ventures. Amounts outstanding under the unsecured revolving credit facility are retired as needed with proceeds from the issuance of long-term debt, common and preferred equity, cash generated from the disposition of properties and cash flow generated by our operating properties.
As of June 30, 2017, we had available borrowing capacity of $294.4 million under our unsecured revolving credit facility, and our debt maturities for the remainder of 2017 total $40.4 million.
We believe net proceeds from planned capital recycling, combined with our available capacity under the revolving credit and short-term borrowing facilities, will provide adequate liquidity to fund our capital needs, including acquisitions, redevelopments and new development activities. In the event our capital recycling program does not progress as expected, we believe other debt and equity alternatives are available to us. Although external market conditions are not within our control, we do not currently foresee any impediment to our entering the capital markets if needed.
During the first six months of 2017, aggregate gross sales proceeds from our dispositions totaled $103.8 million, which were owned by us either directly or through our interest in real estate joint ventures or partnerships. Operating cash flows from assets disposed are included in net cash from operating activities in our Condensed Consolidated Statements of Cash Flows, while proceeds from these disposals are included as investing activities.
We have non-recourse debt secured by acquired or developed properties held in several of our real estate joint ventures and partnerships. Off-balance sheet mortgage debt for our unconsolidated real estate joint ventures and partnerships totaled $300.8 million, of which our pro rata ownership is $109.5 million, at June 30, 2017. Scheduled principal mortgage payments on this debt, excluding deferred debt costs and non-cash related items totaling $(.7) million, at 100% are as follows (in millions):
|
| | | |
2017 remaining | $ | 3.0 |
|
2018 | 6.1 |
|
2019 | 6.4 |
|
2020 | 93.0 |
|
2021 | 173.0 |
|
Thereafter | 20.0 |
|
Total | $ | 301.5 |
|
We hedge the future cash flows of certain debt transactions, as well as changes in the fair value of our debt instruments, principally through interest rate swap contracts with major financial institutions. We generally have the right to sell or otherwise dispose of our assets except in certain cases where we are required to obtain our joint venture partners’ consent or a third party consent for assets held in special purpose entities that are 100% owned by us.
Investing Activities
Dispositions
During the first six months of 2017, we sold seven centers and other property, including real estate assets owned through our interest in unconsolidated real estate joint ventures and partnerships. Our share of aggregate gross sales proceeds from these transactions totaled $103.8 million and generated our share of the gains of approximately $42.4 million.
New Development/Redevelopment
At June 30, 2017, we had three projects under development with approximately .3 million of total square footage for retail and office space and 649 residential units, that were partially or wholly owned. We have funded $108.6 million through June 30, 2017 on these projects. Upon completion, we expect our aggregate net investment in these multi-use projects to be $347.2 million. Effective January 1, 2017, we stabilized the development in White Marsh, Maryland, moving it to our operating property portfolio. This development is 100% leased with an investment of $46 million and an 8% yield.
At June 30, 2017, we had 17 redevelopment projects in which we plan to invest approximately $238.1 million, which includes a 30-story, high-rise residential tower at our River Oaks Shopping Center in Houston, Texas with an estimated investment of $150 million. Upon completion, the average projected stabilized return on our incremental investment on these redevelopment projects is expected to average around 7.5% to 9.5%.
We typically finance our new development and redevelopment projects with proceeds from our unsecured revolving credit facility, as it is our general practice not to use third party construction financing. Management monitors amounts outstanding under our unsecured revolving credit facility and periodically pays down such balances using cash generated from operations, from debt issuances, from common and preferred share issuances and from the disposition of properties.
Capital Expenditures
Capital expenditures for additions to the existing portfolio, acquisitions, tenant improvements, new development, redevelopment and our share of investments in unconsolidated real estate joint ventures and partnerships are as follows (in thousands):
|
| | | | | | | |
| Six Months Ended June 30, |
| 2017 | | 2016 |
Acquisitions | $ | — |
| | $ | 134,096 |
|
Tenant Improvements | 11,071 |
| | 11,849 |
|
New Development | 61,381 |
| | 13,580 |
|
Redevelopment | 16,624 |
| | 13,784 |
|
Capital Improvements | 10,945 |
| | 6,459 |
|
Other | 1,332 |
| | 7,769 |
|
Total | $ | 101,353 |
| | $ | 187,537 |
|
The decrease in capital expenditures is attributable primarily to the 2016 acquisition activity, which is offset by the increase in new development activity associated primarily to the purchase of the retail portion of a mixed-use project in Seattle, Washington and our share of the Columbia Pike land parcel acquisition in Arlington, Virginia.
For 2017, our acquisitions could possibly range from $50 million to $150 million. Our new development and redevelopment investment for 2017 is estimated to be approximately $125 million to $175 million. For 2017, capital and tenant improvements is expected to be consistent with 2016 expenditures. No assurances can be provided that any of these currently expected activities will occur. Further, we have entered into commitments aggregating $121.8 million comprised principally of construction contracts which are generally due in 12 to 36 months and anticipated to be funded under our unsecured revolving credit facility.
Capital expenditures for additions described above relate to cash flows from investing activities as follows (in thousands):
|
| | | | | | | |
| Six Months Ended June 30, |
| 2017 | | 2016 |
Acquisition of real estate and land | $ | 570 |
| | $ | 92,071 |
|
Development and capital improvements | 72,908 |
| | 53,441 |
|
Real estate joint ventures and partnerships - Investments | 27,875 |
| | 42,025 |
|
Total | $ | 101,353 |
| | $ | 187,537 |
|
Capitalized soft costs, including payroll and other general and administrative costs, interest, insurance and real estate taxes, totaled $6.6 million and $4.6 million for the six months ended June 30, 2017 and 2016, respectively.
Financing Activities
Debt
Total debt outstanding was $2.3 billion at June 30, 2017 and consists of $2.1 billion, including the effect of $200 million of interest rate swap contracts, which bears interest at fixed rates, and $222.2 million, which bears interest at variable rates. Additionally, of our total debt, $421.5 million was secured by operating centers while the remaining $1.9 billion was unsecured.
At June 30, 2017, we have a $500 million unsecured revolving credit facility, which expires in March 2020 and provides borrowing rates that float at a margin over LIBOR plus a facility fee. At June 30, 2017, the borrowing margin and facility fee, which are priced off a grid that is tied to our senior unsecured credit ratings, were 90 and 15 basis points, respectively. The facility also contains a competitive bid feature that allows us to request bids for up to $250 million. Additionally, an accordion feature allows us to increase the facility amount up to $850 million. As of July 28, 2017, we had $120.0 million outstanding, and the available balance was $374.4 million, net of $5.6 million in outstanding letters of credit.
At June 30, 2017, we have a $10 million unsecured short-term facility that we maintain for cash management purposes. The facility, which matures in March 2018, provides for fixed interest rate loans at a 30-day LIBOR rate plus borrowing margin, facility fee and an unused facility fee of 125, 10, and 5 basis points, respectively. As of July 28, 2017, we had $8.9 million amounts outstanding under this facility.
For the six months ended June 30, 2017, the maximum balance and weighted average balance outstanding under both facilities combined were $245.0 million and $189.9 million, respectively, at a weighted average interest rate of 1.7%.
Our five most restrictive covenants, composed from both our public debt and revolving credit facility, include debt to asset, secured debt to asset, fixed charge, unencumbered asset test and unencumbered interest coverage ratios. We are not aware of any non-compliance with our public debt and revolving credit facility covenants as of June 30, 2017.
Our most restrictive public debt covenant ratios, as defined in our indenture and supplemental indenture agreements, were as follows at June 30, 2017:
|
| | | | |
Covenant | | Restriction | | Actual |
Debt to Asset Ratio | | Less than 60.0% | | 43.4% |
Secured Debt to Asset Ratio | | Less than 40.0% | | 8.0% |
Fixed Charge Ratio | | Greater than 1.5 | | 4.2 |
Unencumbered Asset Test | | Greater than 150% | | 245.6% |
At June 30, 2017, we had three interest rate swap contracts with an aggregate notional amount of $200 million that were designated as cash flow hedges. These contracts mature March 2020 and fix the LIBOR component of the interest rates at 1.5%. We have determined that these contracts are highly effective in offsetting future variable interest cash flows.
We could be exposed to losses in the event of nonperformance by the counter-parties related to our interest rate swap contracts; however, management believes such nonperformance is remote.
Equity
Our Board of Trust Managers approved the current quarter 2017 dividend of $.385 per common share, an increase from $.365 per common share for the respective quarter of 2016. Common share dividends paid totaled $98.8 million during the first six months of 2017. Our dividend payout ratio (as calculated as dividends paid on common shares divided by core funds from operations attributable to common shareholders - basic) for the six months ended June 30, 2017 approximated 62.7% (see Non-GAAP Financial Measures for additional information).
We have an ATM equity offering program under which we may, but are not obligated to, sell up to $250 million of common shares, in amounts and at times as we determine, at prices determined by the market at the time of sale. We intend to use the net proceeds from future sales for general trust purposes, which may include acquisitions and reducing borrowings under our $500 million unsecured revolving credit facility, repaying other indebtedness or repurchasing outstanding debt. As of the date of this filing, $242.2 million of common shares remained available for sale under this ATM equity program.
We have a $200 million share repurchase plan. Under this plan, we may repurchase common shares from time-to-time in open-market or in privately negotiated purchases. The timing and amount of any shares repurchased will be determined by management based on its evaluation of market conditions and other factors. The repurchase plan may be suspended or discontinued at any time, and we have no obligations to repurchase any amount of our common shares under the plan. As of the date of this filing, we have not repurchased any shares under this plan.
We have an effective universal shelf registration statement which expires in September 2017, which we intend to replace prior to its expiration. We will continue to closely monitor both the debt and equity markets and carefully consider our available financing alternatives, including both public offerings and private placements.
Contractual Obligations
We have debt obligations related to our mortgage loans and unsecured debt, including any draws on our credit facilities. We have shopping centers that are subject to non-cancelable long-term ground leases where a third party owns and has leased the underlying land to us to construct and/or operate a shopping center. In addition, we have non-cancelable operating leases pertaining to office space from which we conduct our business. The table below excludes obligations related to our new development projects because such amounts are not fixed or determinable, and commitments aggregating $121.8 million comprised principally of construction contracts which are generally due in 12 to 36 months. The following table summarizes our primary contractual obligations as of June 30, 2017 (in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| Payments due by period |
| Total | | Less than 1 year | | 1 - 3 years | | 3 - 5 years | | More than 5 years |
Mortgages and Notes Payable (1) | | | | | | | | | |
Unsecured Debt | $ | 2,220,944 |
| | $ | 45,355 |
| | $ | 126,460 |
| | $ | 508,044 |
| | $ | 1,541,085 |
|
Secured Debt | 514,601 |
| | 51,087 |
| | 156,580 |
| | 70,423 |
| | 236,511 |
|
Lease Payments | 127,635 |
| | 1,538 |
| | 6,140 |
| | 5,508 |
| | 114,449 |
|
Other Obligations (2) | 68,217 |
| | 33,545 |
| | 34,672 |
| | | | |
Total Contractual Obligations | $ | 2,931,397 |
| | $ | 131,525 |
| | $ | 323,852 |
| | $ | 583,975 |
| | $ | 1,892,045 |
|
_______________
| |
(1) | Includes principal and interest with interest on variable-rate debt calculated using rates at June 30, 2017, excluding the effect of interest rate swaps. Also, excludes a $67.1 million debt service guaranty liability. See Note 5 for additional information. |
| |
(2) | Other obligations include income and real estate tax payments, commitments associated with our secured debt and other employee payments. Contributions to our retirement plan were fully funded for 2017, and therefore are excluded from the above table. See Note 12 for addtional information. |
Related to a development project in Sheridan, Colorado, we have provided a guaranty for the payment of any debt service shortfalls on tax increment revenue bonds issued in connection with the project. The Sheridan Redevelopment Agency issued Series A bonds used for an urban renewal project, of which $67.1 million remain outstanding at June 30, 2017. The bonds are to be repaid with incremental sales and property taxes and a PIF to be assessed on current and future retail sales and, to the extent necessary, any amounts we may have to provide under a guaranty. The incremental taxes and PIF are to remain intact until the earlier of the payment of the bond liability in full or 2040. The debt associated with this guaranty has been recorded in our condensed consolidated financial statements as of June 30, 2017.
Off Balance Sheet Arrangements
As of June 30, 2017, none of our off-balance sheet arrangements had a material effect on our liquidity or availability of, or requirement for, our capital resources. Letters of credit totaling $5.6 million were outstanding under the unsecured revolving credit facility at June 30, 2017.
We have entered into several unconsolidated real estate joint ventures and partnerships. Under many of these agreements, we and our joint venture partners are required to fund operating capital upon shortfalls in working capital. As operating manager of most of these entities, we have considered these funding requirements in our business plan.
Reconsideration events, including changes in variable interests, could cause us to consolidate these joint ventures and partnerships. We continuously evaluate these events as we become aware of them. Some triggers to be considered are additional contributions required by each partner and each partner’s ability to make those contributions. Under certain of these circumstances, we may purchase our partner’s interest. Our material unconsolidated real estate joint ventures are with entities which appear sufficiently stable; however, if market conditions were to deteriorate and our partners are unable to meet their commitments, there is a possibility we may have to consolidate these entities. If we were to consolidate all of our unconsolidated real estate joint ventures, we would continue to be in compliance with our debt covenants.
As of June 30, 2017, one unconsolidated real estate joint venture was determined to be a VIE through the issuance of a secured loan, since the lender had the ability to make decisions that could have a significant impact on the profitability of the entity. Our maximum risk of loss associated with this VIE was limited to $34.0 million at June 30, 2017. Also at June 30, 2017, another joint venture arrangement for the future development of a mixed-use project was determined to be a VIE. We are not the primary beneficiary as the substantive participating rights associated with the entity are shared, and we do not have the power to direct the significant activities of the entity. We anticipate funding approximately $101 million in equity and debt associated with the mixed-use project through 2020.
Non-GAAP Financial Measures
Certain of our key performance indicators are considered non-GAAP financial measures. Management uses these measures along with our GAAP financial statements in order to evaluate our operating results. We believe these additional measures provide users of our financial information additional comparable indicators of our industry, as well as, our performance.
Funds from Operations Attributable to Common Shareholders
The National Association of Real Estate Investment Trusts (“NAREIT”) defines funds from operations attributable to common shareholders ("NAREIT FFO") as net income (loss) attributable to common shareholders computed in accordance with GAAP, excluding extraordinary items and gains or losses from sales of operating real estate assets and interests in real estate equity investments and their applicable taxes, plus depreciation and amortization of operating properties and impairment of depreciable real estate and in substance real estate equity investments, including our share of unconsolidated real estate joint ventures and partnerships. We calculate NAREIT FFO in a manner consistent with the NAREIT definition.
We believe 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 us is comparable to similarly titled measures of other REITs.
We also present core funds from operations attributable to common shareholders (“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 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, impairments of land, transactional costs associated with acquisition and development activities, certain deferred tax provisions/benefits, redemption costs of preferred shares and gains on the disposal of non-real estate assets.
NAREIT FFO and Core FFO should not be considered as alternatives to net income or other measurements under GAAP as indicators of our 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.
NAREIT FFO and Core FFO is calculated as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Net income attributable to common shareholders | $ | 63,852 |
| | $ | 35,816 |
| | $ | 94,678 |
| | $ | 142,890 |
|
Depreciation and amortization of real estate | 41,951 |
| | 39,010 |
| | 84,139 |
| | 76,691 |
|
Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships | 3,548 |
| | 3,993 |
| | 7,187 |
| | 7,679 |
|
Impairment of operating properties and real estate equity investments | 2 |
| | — |
| | 12,007 |
| | — |
|
Impairment of operating properties of unconsolidated real estate joint ventures and partnerships | — |
| | — |
| | — |
| | 326 |
|
Gain on acquisition including associated real estate equity investment | — |
| | — |
| | — |
| | (37,383 | ) |
Gain on sale of property and interests in real estate equity investments | (31,970 | ) | | (402 | ) | | (47,718 | ) | | (45,557 | ) |
Gain on dispositions of unconsolidated real estate joint ventures and partnerships | (1,950 | ) | | (3,139 | ) | | (1,950 | ) | | (3,139 | ) |
Provision (benefit) for income taxes (1) | 378 |
| | — |
| | (2,014 | ) | | — |
|
Noncontrolling Interests (2) | 3,045 |
| | (457 | ) | | 6,414 |
| | (899 | ) |
Other | (8 | ) | | (8 | ) | | (8 | ) | | (8 | ) |
NAREIT FFO – basic | 78,848 |
| | 74,813 |
| | 152,735 |
| | 140,600 |
|
Income attributable to operating partnership units | 526 |
| | 499 |
| | 1,052 |
| | 998 |
|
NAREIT FFO – diluted | 79,374 |
| | 75,312 |
| | 153,787 |
| | 141,598 |
|
Adjustments to Core FFO: | | | | | | | |
Other impairment loss | 12 |
| | — |
| | 3,029 |
| | 43 |
|
(Benefit) provision for income taxes | — |
| | — |
| | (952 | ) | | 5,895 |
|
Acquisition costs | — |
| | 245 |
| | — |
| | 600 |
|
Gain on extinguishment of debt | — |
| | (1,679 | ) | | — |
| | (1,679 | ) |
Other | (162 | ) | | (294 | ) | | 2,904 |
| | (536 | ) |
Core FFO – diluted | $ | 79,224 |
| | $ | 73,584 |
| | $ | 158,768 |
| | $ | 145,921 |
|
| | | | | | | |
Weighted average shares outstanding – basic | 127,788 |
| | 125,791 |
| | 127,700 |
| | 124,692 |
|
Effect of dilutive securities: | | | | | | | |
Share options and awards | 848 |
| | 1,053 |
| | 894 |
| | 1,136 |
|
Operating partnership units | 1,459 |
| | 1,462 |
| | 1,460 |
| | 1,462 |
|
Weighted average shares outstanding – diluted | 130,095 |
| | 128,306 |
| | 130,054 |
| | 127,290 |
|
| | | | | | | |
NAREIT FFO per common share – basic | $ | .62 |
| | $ | .59 |
| | $ | 1.20 |
| | $ | 1.13 |
|
| | | | | | | |
NAREIT FFO per common share – diluted | $ | .61 |
| | $ | .59 |
| | $ | 1.18 |
| | $ | 1.11 |
|
| | | | | | | |
Core FFO per common share – diluted | $ | .61 |
| | $ | .57 |
| | $ | 1.22 |
| | $ | 1.15 |
|
_______________
(1) Effective January 1, 2017 includes the applicable taxes related to gains and impairments of operating properties.
(2) Related to gains, impairments and depreciation on operating properties, where applicable.
Same Property Net Operating Income
We consider 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. We calculate this most useful measurement by determining our proportional share of SPNOI from all owned properties, including our share of SPNOI from unconsolidated joint ventures and partnerships, which cannot be readily determined under GAAP measurements and presentation. Although SPNOI is a widely used measure among REITs, there can be no assurance that SPNOI presented by us is comparable to similarly titled measures of other REITs. Additionally, we do 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 our legal claim to such items.
Properties are included in the SPNOI calculation if they are owned and operated for the entirety of the most recent two fiscal year periods, except for properties for which significant redevelopment or expansion occurred during either of the periods presented, and properties classified as discontinued operations. While there is judgment surrounding changes in designations, we move new development and redevelopment properties once they have stabilized, which is typically upon attainment of 90% occupancy. A rollforward of the properties included in our same property designation is as follows:
|
| | | | | |
| Three Months Ended June 30, 2017 | | Six Months Ended June 30, 2017 |
Beginning of the period | 201 |
| | 193 |
|
Properties added: | | | |
Acquisitions | — |
| | 4 |
|
New Developments | — |
| | 1 |
|
Redevelopments | — |
| | 6 |
|
Properties removed: | | | |
Dispositions | (4 | ) | | (7 | ) |
End of the period | 197 |
| | 197 |
|
We calculate SPNOI using operating income as defined by GAAP excluding property management fees, certain non-cash revenues and expenses such as straight-line rental revenue and the related reversal of such amounts upon early lease termination, depreciation, amortization, impairment losses, general and administrative expenses, acquisition costs and other items such as lease cancellation income, environmental abatement costs, demolition expenses and lease termination fees. Consistent with the capital treatment of such costs under GAAP, tenant improvements, leasing commissions and other direct leasing costs are excluded from SPNOI. A reconciliation of net income attributable to common shareholders to SPNOI is as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Net income attributable to common shareholders | $ | 63,852 |
| | $ | 35,816 |
| | $ | 94,678 |
| | $ | 142,890 |
|
Add: | | | | | | | |
Net income attributable to noncontrolling interests | 5,341 |
| | 1,835 |
| | 10,911 |
| | 3,428 |
|
Provision (benefit) for income taxes | 747 |
| | 16 |
| | (2,612 | ) | | 5,915 |
|
Interest expense, net | 20,473 |
| | 18,558 |
| | 41,555 |
| | 39,449 |
|
Less: | | | | | | | |
Gain on sale of property | (32,224 | ) | | (1,033 | ) | | (47,987 | ) | | (46,190 | ) |
Equity in earnings of real estate joint ventures and partnership interests | (7,430 | ) | | (6,645 | ) | | (12,747 | ) | | (10,738 | ) |
Gain on sale and acquisition of real estate joint venture and partnership interests | — |
| | — |
| | — |
| | (37,392 | ) |
Interest and other income | (1,286 | ) | | (361 | ) | | (3,040 | ) | | (572 | ) |
Operating Income | 49,473 |
| | 48,186 |
| | 80,758 |
| | 96,790 |
|
Less: | | | | | | | |
Revenue adjustments (1) | (4,111 | ) | | (3,526 | ) | | (8,220 | ) | | (7,253 | ) |
Add: | | | | | | | |
Property management fees | 655 |
| | 598 |
| | 1,580 |
| | 1,557 |
|
Depreciation and amortization | 42,157 |
| | 39,218 |
| | 84,606 |
| | 77,097 |
|
Impairment loss | 26 |
| | — |
| | 15,012 |
| | 43 |
|
General and administrative | 6,514 |
| | 6,388 |
| | 14,030 |
| | 12,886 |
|
Acquisition costs | — |
| | 174 |
| | 1 |
| | 223 |
|
Other (2) | 164 |
| | (76 | ) | | 3,281 |
| | 93 |
|
Net Operating Income | 94,878 |
| | 90,962 |
| | 191,048 |
| | 181,436 |
|
Less: NOI related to consolidated entities not defined as same property and noncontrolling interests | (8,739 | ) | | (6,998 | ) | | (18,557 | ) | | (13,951 | ) |
Add: Pro rata share of unconsolidated entities defined as same property | 8,402 |
| | 8,215 |
| | 16,811 |
| | 16,297 |
|
Same Property Net Operating Income | 94,541 |
| | 92,179 |
| | 189,302 |
| | 183,782 |
|
Less: Redevelopment Net Operating Income | (8,545 | ) | | (7,986 | ) | | (17,486 | ) | | (16,020 | ) |
Same Property Net Operating Income excluding Redevelopments | $ | 85,996 |
| | $ | 84,193 |
| | $ | 171,816 |
| | $ | 167,762 |
|
___________________
| |
(1) | Revenue adjustments consist primarily of straight-line rentals, lease cancellation income and fee income primarily from real estate joint ventures and partnerships. |
| |
(2) | Other includes items such as environmental abatement costs, demolition expenses and lease termination fees. |
Newly Issued Accounting Pronouncements
See Note 2 to our condensed consolidated financial statements in Item 1 for additional information related to recent accounting pronouncements.
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk
We use fixed and floating-rate debt to finance our capital requirements. These transactions expose us to market risk related to changes in interest rates. Derivative financial instruments are used to manage a portion of this risk, primarily interest rate contracts with major financial institutions. These agreements expose us to credit risk in the event of non-performance by the counter-parties. We do not engage in the trading of derivative financial instruments in the normal course of business. At June 30, 2017, we had fixed-rate debt of $2.1 billion, after adjusting for the net effect of $200 million notional amount of interest rate contracts, and variable-rate debt of $222.2 million. In the event interest rates were to increase 100 basis points and holding all other variables constant, annual net income and cash flows for the following year would decrease by approximately $2.2 million associated with our variable-rate debt, including the effect of the interest rate contracts. The effect of the 100 basis points increase would decrease the fair value of our variable-rate and fixed-rate debt by approximately $9.0 million and $119.0 million, respectively.
ITEM 4. Controls and Procedures
Under the supervision and with the participation of our principal executive officer and principal financial officer, management has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934) as of June 30, 2017. Based on that evaluation, our principal executive officer and our principal financial officer have concluded that our disclosure controls and procedures were effective as of June 30, 2017.
There has been no change to our internal control over financial reporting during the quarter ended June 30, 2017 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II-OTHER INFORMATION
ITEM 1. Legal Proceedings
We are involved in various matters of litigation arising in the normal course of business. While we are unable to predict the amounts involved, our management and counsel believe that when such litigation is resolved, our resulting liability, if any, will not have a material effect on our condensed consolidated financial statements.
ITEM 1A. Risk Factors
We have no material changes to the risk factors discussed in our Annual Report on Form 10-K for the year ended December 31, 2016.
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds
Issuer Purchases of Equity Securities
Repurchases of our common shares for the quarter ended June 30, 2017 are as follows:
|
| | | | | | | | | | | |
| | (a) | | (b) | | (c) | | (d) |
Period | | Total Number of Shares Purchased (1) | | Average Price Paid Per Share | | Total Number of Shares Purchased as Part of Publicly Announced Program | | Maximum Number of Shares that May Yet be Purchased Under the Program |
May 1, 2017 to May 31, 2017 | | 92 |
| | $ | 31.18 |
| | | | |
June 1, 2017 to June 30, 2017 | | 36 |
| | 30.49 |
| | | | |
_______________
| |
(1) | Common shares surrendered or deemed surrendered to us to satisfy such employees' tax withholding obligations in connection with the vesting and/or exercise of awards under our equity-based compensation plans. |
We have a $200 million share repurchase plan. Under this plan, we may repurchase common shares from time-to-time in open-market or in privately negotiated purchases. The timing and amount of any shares repurchased will be determined by management based on its evaluation of market conditions and other factors. The repurchase plan may be suspended or discontinued at any time, and we have no obligations to repurchase any amount of our common shares under the plan. As of the date of this filing, we have not repurchased any shares under this plan.
ITEM 3. Defaults Upon Senior Securities
None.
ITEM 4. Mine Safety Disclosures
Not applicable.
ITEM 5. Other Information
Not applicable.
ITEM 6. Exhibits
The exhibits required by this item are set forth on the Exhibit Index attached hereto.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
| | |
| WEINGARTEN REALTY INVESTORS |
| (Registrant) |
| | |
| By: | /s/ Andrew M. Alexander |
| | Andrew M. Alexander |
| | President and Chief Executive Officer |
| | |
| By: | /s/ Joe D. Shafer |
| | Joe D. Shafer |
| | Senior Vice President/Chief Accounting Officer |
| | (Principal Accounting Officer) |
DATE: August 2, 2017
EXHIBIT INDEX
|
| | |
(a) | | Exhibits: |
| | |
31.1* | — | Certification pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer). |
31.2* | — | Certification pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer). |
32.1** | — | Certification pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Sec. 906 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer). |
32.2** | — | Certification pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Sec. 906 of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer). |
101.INS** | — | XBRL Instance Document |
101.SCH** | — | XBRL Taxonomy Extension Schema Document |
101.CAL** | — | XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF** | — | XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB** | — | XBRL Taxonomy Extension Labels Linkbase Document |
101.PRE** | — | XBRL Taxonomy Extension Presentation Linkbase Document |
|
| | |
| | |
* | Filed with this report. | |
** | Furnished with this report. | |
† | Management contract or compensation plan or arrangement. |