Attached files

file filename
8-K - 8-K - WEINGARTEN REALTY INVESTORS /TX/wri-20170630x8kearningsrel.htm



Exhibit 99.1
a2017supfininfocvr2ndqtr717v.jpg





wrisupplementallogo062017.jpg
 
 
 
Table of Contents
Page
Quarterly Earnings Press Release
i - x
Company Information
1
 
 
 
Financial Summary
 
 
Condensed Consolidated Statements of Income
3
 
Condensed Consolidated Balance Sheets
4
 
Funds From Operations Attributable to Common Shareholders
5
 
Supplemental Income Statement Detail
6
 
Supplemental Balance Sheet Detail
7
 
Capitalization and Debt Coverage Ratios
8
 
Guidance
9
 
 
 
Investment Activity
 
 
Capital Expenditures
11
 
New Development
12
 
Redevelopment
13
 
Land Held for Development
14
 
Disposition and Acquisition Summary
15
 
 
 
Summary of Debt
 
 
Debt Information
17
 
Debt Information Additional Disclosure
18
 
Schedule of Maturities
19
 
Schedule of Maturities Additional Disclosure
20
 
 
 
Joint Ventures
 
 
Unconsolidated Joint Venture Financial Statements at 100%
22
 
Unconsolidated Joint Venture Financial Statements at Pro rata Share
23
 
Investments in Unconsolidated Real Estate Joint Ventures & Partnerships at 100%
24
 
Unconsolidated Joint Venture Mortgage Debt Information at 100%
25
 
Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure
26
 
 
 
Portfolio Summary
 
 
Tenant Diversification by Percent of Base Minimum Rent
28
 
Portfolio Operating Information
29 - 30
 
Top 40 Core-Based Statistical Area (CBSA) Ranked by Population
31
 
 
 
Property Listing
 
 
Summary Property Listing
33
 
Property Listing
34 - 42
 
 
 
 
 
 
Corporate Profile
 
 
 
 
Weingarten Realty Investors is a real estate investment trust organized under the Texas Business Organizations Code that, through its predecessor entity, began the ownership and development of shopping centers and other commercial real estate in 1948. As of June 30, 2017, we owned or operated under long-term leases, interests in 216 properties which are located in 18 states that span the United States from coast to coast. These properties represent approximately 43.4 million square feet of which our interests in these properties aggregated approximately 27.8 million square feet of leasable area. Our properties were 94.5% leased as of June 30, 2017, and historically our portfolio occupancy rate has never been below 90%.
 
 
 
 
 
www.weingarten.com
 



wriedgarpressrelease062017.jpg
2600 Citadel Plaza Drive
P.O. Box 924133
Houston, Texas 77292-4133

NEWS RELEASE

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


WEINGARTEN REALTY
REPORTS STRONG RESULTS AND RAISES GUIDANCE

HOUSTON, July 27, 2017 (BUSINESS WIRE) -- Weingarten Realty (NYSE: WRI) announced today the results of its operations for the quarter ended June 30, 2017. The supplemental financial package with additional information can be found on the Company's website under the Investor Relations tab.
Second Quarter Operating and Financial Highlights

Net income attributable to common shareholders (“Net Income”) for the quarter increased to $0.49 per diluted share (hereinafter “per share”) from $0.28 per share in the same quarter of 2016;

Core Funds From Operations Attributable to Common Shareholders ("Core FFO") for the quarter increased to $0.61 per share from $0.57 per share a year ago;

Guidance was raised for Net Income, Funds From Operations Attributable to Common Shareholders in accordance with the National Association of Real Estate Investment Trusts definition (“NAREIT FFO”), and Core FFO;

Same Property Net Operating Income (“SPNOI”) including redevelopments increased 2.6% over the same quarter of the prior year;

Rental rates on new leases and renewals for the quarter were up 43.4% and 7.7%, respectively; and

Dispositions totaled $56.4 million for the quarter and $103.8 million through June 30, 2017.

Financial Results

The Company reported Net Income of $63.9 million or $0.49 per share for the second quarter of 2017, as compared to $35.8 million or $0.28 per share for the same period in 2016. Year-to-date, Net Income was $94.7 million or $0.74 per share for 2017 compared to $142.9 million or $1.13 per share for 2016.

NAREIT FFO was $79.4 million or $0.61 per share for the second quarter of 2017 compared to $75.3 million or $0.59 per share for 2016. Year-to-date, NAREIT FFO was $153.8 million or $1.18 per share for 2017 compared to $141.6 million or $1.11 per share for 2016.

Core FFO for the quarter ended June 30, 2017 was $0.61 per share or $79.2 million, an increase of 7.0% on a per share basis over $0.57 per share or $73.6 million for the same quarter of last year. The increase in Core FFO over the prior year was primarily due to higher operating income driven by increased rental rates, and

i




the full year effect of the Company’s 2016 acquisitions. Reduced interest expense from favorable debt refinancings also contributed to the increase, all of which was offset by property dispositions and the dilution related to common share issuances under the Company’s ATM program in 2016. For the six months, Core FFO was $158.8 million or $1.22 per share for 2017 compared to $145.9 million or $1.15 per share for 2016.

“We are very pleased with our performance this quarter. While many of the headlines would lead you to believe the demise of retail is upon us, this performance demonstrates that good operators with great properties will continue to generate excellent returns. It is especially satisfying to beat consensus and raise guidance in this environment,” said Drew Alexander, President and Chief Executive Officer.

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

Operating Results

For the period ending June 30, 2017, the Company’s operating highlights were as follows:

 
Q2 2017
YTD 2017
Occupancy (Signed Basis):
 
 
Occupancy - Total
94.5%
 
Occupancy - Small Shop Spaces
90.7%
 
Occupancy - Same Property Portfolio
95.4%
 
 
 
 
Same Property Net Operating Income, with redevelopments
2.6%
3.0%
 
 
 
Rental Rate Growth - Total:
13.4%
10.9%
New Leases
43.4%
22.4%
Renewals
7.7%
9.0%
 
 
 
Leasing Transactions:
 
 
Number of New Leases
82
171
New Leases - Annualized Revenue (in millions)
$7.2
$12.3
Number of Renewals
182
396
Renewals - Annualized Revenue (in millions)
$13.3
$36.1

A reconciliation of Net Income to SPNOI is included herein.

“Operations remain very strong. Leasing for the quarter was among the most productive we have had in the last couple of years with outstanding rental rate increases on new leases and renewals. This also led to increased occupancy as we filled two of the Sports Authority vacancies and a vacant building in San Antonio that we purchased in late 2016. Further, retailer bankruptcies have had a minimal impact on our quality portfolio,” said Johnny Hendrix, Executive Vice President and Chief Operating Officer.

Portfolio Activity

During the quarter, the Company closed $56.4 million of dispositions and an additional $57.5 million subsequent to quarter end. These dispositions included two centers each in Texas and California, one each in Arizona, Tennessee and Louisiana, and two land parcels.


ii




The Company did not acquire any properties during the quarter.

The Company’s new development and redevelopment programs are moving forward as planned. The new developments include Gateway Alexandria and Columbia Pike, both of which are mixed-use developments in northern Virginia, and The Whittaker in West Seattle. The Company purchased the land at Columbia Pike during this quarter and commenced development.

Additionally, we continue to invest in 17 redevelopments at our existing properties representing $238.1 million of incremental investment at returns of 7.5% to 9.5%. Our most prominent redevelopment is The Driscoll at River Oaks, a 30-story luxury high-rise at the Company’s River Oaks Shopping Center in Houston.  Details of these projects can be found in the Company’s Supplemental Financial Information package on its website.

2017 Guidance

With respect to 2017 guidance, the Company increased guidance for Net Income, NAREIT FFO and Core FFO as set forth in the table below. Additionally, the Company is reducing its guidance for the remainder of the year for any new acquisition or new development investments. Furthermore, the Company has increased the amount of property it is marketing for sale; therefore, has increased its guidance for dispositions. Shown below is the Company’s guidance with adjusted items highlighted.

 
Previous Guidance
Revised Guidance
Net Income (per share)
$0.94 - $1.00
$2.22 - $2.28
NAREIT FFO (per share)
$2.33 - $2.39
$2.34 - $2.40
Core FFO (per share)
$2.37 - $2.43
$2.38 - $2.44
Acquisitions
$125 - $225 million
$50 - $150 million
Re / New Development
$135 - $235 million
$125 - $175 million
Dispositions
$125 - $225 million
$200 - $400 million
Same Property NOI with redevelopments
2.5% - 3.5%
2.5% - 3.5%
Same Property NOI w/o redevelopments
2.0% - 3.0%
2.0% - 3.0%

Dividends

The Board of Trust Managers declared a quarterly cash dividend of $0.385 per common share payable on September 15, 2017 to shareholders of record on September 8, 2017.

Conference Call Information

The Company also announced that it will host a live webcast of its quarterly conference call on July 28, 2017 at 10:00 a.m. Central Time. The live webcast can be accessed via the Company’s website at www.weingarten.com. Alternatively, if you are not able to access the call on the web, you can listen live by phone by calling (888) 771-4371 (conference ID # 43147577). A replay will be available through the Company’s website starting approximately two hours following the live call.

About Weingarten Realty Investors

Weingarten Realty Investors (NYSE: WRI) is a shopping center owner, manager and developer.  At June 30, 2017, the Company owned or operated under long-term leases, either directly or through its interest in real

iii




estate joint ventures or partnerships, a total of 216 properties which are located in 18 states spanning the country from coast to coast. These properties represent approximately 43.4 million square feet of which our interests in these properties aggregated approximately 27.8 million square feet of leasable area. To learn more about the Company’s operations and growth strategies, please visit www.weingarten.com.

Forward-Looking Statements

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

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


iv




Weingarten Realty Investors
(in thousands, except per share amounts)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
 
 
 
2017
 
2016
 
2017

2016
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
 
(Unaudited)
Rentals, net
$
142,963

 
$
132,814

 
$
283,781

 
$
261,323

Other Income
3,060

 
2,862

 
5,905

 
6,770


Total Revenues
146,023

 
135,676

 
289,686

 
268,093

Depreciation and Amortization
42,157

 
39,218

 
84,606

 
77,097

Operating Expense
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 Expense
6,514

 
6,388

 
14,030

 
12,886


Total Expenses
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 -- Basic
$
63,852

 
$
35,816

 
$
94,678

 
$
142,890

Net Income Attributable to Common Shareholders -- Diluted
$
64,378

 
$
35,816

 
$
94,678

 
$
143,888



v




Weingarten Realty Investors
(in thousands)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 
June 30,
2017
 
December 31,
2016
 
 
 
 
(Unaudited)
 
(Audited)
CONDENSED CONSOLIDATED BALANCE SHEETS
 
 
 
ASSETS
 
 
 
Property
$
4,723,900

 
$
4,789,145

Accumulated Depreciation
(1,201,236
)
 
(1,184,546
)
Property Held for Sale, net
18,529

 
479

Investment in Real Estate Joint Ventures and Partnerships, net
313,674

 
289,192

Unamortized Lease Costs, net
194,322

 
208,063

Accrued Rent and Accounts Receivable, net
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
 
 
 
Common Shares of Beneficial Interest
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
)
 
Shareholders' Equity
1,583,978

 
1,535,178

Noncontrolling Interests
176,127

 
181,718

 
             Total Liabilities and Equity
$
4,346,757

 
$
4,426,928


vi




Non-GAAP Financial Measures

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

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

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

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


vii




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
 
(Unaudited)
 
(Unaudited)
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

 
 
 
 
 
 
 
 
FFO 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

FFO 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.



viii




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


 
Three Months Ended
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



ix




The Company calculates SPNOI using operating income as defined by GAAP excluding property management fees, certain non-cash revenues and expenses such as straight-line rental revenue and the related reversal of such amounts upon early lease termination, depreciation, amortization, impairment losses, general and administrative expenses, acquisition costs and other items such as lease cancellation income, environmental abatement costs, demolition expenses and lease termination fees. Consistent with the capital treatment of such costs under GAAP, tenant improvements, leasing commissions and other direct leasing costs are excluded from SPNOI. A reconciliation of Net Income to SPNOI is as follows (in thousands):
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
 
(Unaudited)
 
(Unaudited)
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

(Benefit) provision 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.


x



Weingarten Realty Investors
Company Information



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

Forward-Looking Statements
This supplement, together with other statements and information publicly disseminated by us, contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and include this statement for purposes of complying with these safe harbor provisions. These forward-looking statements relate to the company’s intentions, beliefs, expectations or projections of the future. It is important to note that the company’s actual results could differ materially from those projected in such forward-looking statements. Factors which may cause actual results to differ materially from current expectations include, but are not limited to: (i) disruptions in financial markets, (ii) general economic and local real estate conditions, (iii) the inability of major tenants to continue paying their rent obligations due to bankruptcy, insolvency or general downturn in their business, (iv) financing risks, such as the inability to obtain equity, debt, or other sources of financing on favorable terms, (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.

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





Page 1












Financial Summary




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

 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
Twelve Months Ended December 31,
 
2017
 
2016
 
2017
 
2016
 
2016
 
2015
 
2014
 
2013
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rentals, net
$
142,963

 
$
132,814

 
$
283,781

 
$
261,323

 
$
537,265

 
$
502,464

 
$
503,128

 
$
477,340

Other
3,060

 
2,862

 
5,905

 
6,770

 
12,290

 
10,380

 
11,278

 
11,855

Total
146,023

 
135,676

 
289,686

 
268,093

 
549,555

 
512,844

 
514,406

 
489,195

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
42,157

 
39,218

 
84,606

 
77,097

 
162,535

 
145,940

 
150,356

 
146,763

Operating
26,221

 
24,663

 
56,131

 
48,199

 
98,855

 
94,244

 
95,318

 
97,099

Real estate taxes, net
21,632

 
17,221

 
39,149

 
33,078

 
66,358

 
60,289

 
60,768

 
57,515

Impairment loss
26

 

 
15,012

 
43

 
98

 
153

 
1,024

 
2,579

General and administrative
6,514

 
6,388

 
14,030

 
12,886

 
27,266

 
27,524

 
24,902

 
25,371

Total
96,550

 
87,490

 
208,928

 
171,303

 
355,112

 
328,150

 
332,368

 
329,327

Operating Income
49,473

 
48,186

 
80,758

 
96,790

 
194,443

 
184,694

 
182,038

 
159,868

Interest Expense, net
(20,473
)
 
(18,558
)
 
(41,555
)
 
(39,449
)
 
(83,003
)
 
(87,783
)
 
(94,725
)
 
(96,312
)
Interest and Other Income
1,286

 
361

 
3,040

 
572

 
2,569

 
4,563

 
3,756

 
7,685

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

 

 

 
37,392

 
48,322

 
879

 
1,718

 
33,670

(Provision) Benefit for Income Taxes
(747
)
 
(16
)
 
2,612

 
(5,915
)
 
(6,856
)
 
(52
)
 
1,261

 
(7,046
)
Equity in Earnings of Real Estate Joint Ventures
 and Partnerships, net (a)
7,430

 
6,645

 
12,747

 
10,738

 
20,642

 
19,300

 
22,317

 
35,112

Income from Continuing Operations
36,969

 
36,618

 
57,602

 
100,128

 
176,117

 
121,601

 
116,365

 
132,977

Operating Income from Discontinued Operations

 

 

 

 

 

 
342

 
12,214

Gain on Sale of Property from Discontinued Operations

 

 

 

 

 

 
44,582

 
119,203

Income from Discontinued Operations

 

 

 

 

 

 
44,924

 
131,417

Gain on Sale of Property
32,224

 
1,033

 
47,987

 
46,190

 
100,714

 
59,621

 
146,290

 
762

Net Income
69,193

 
37,651

 
105,589

 
146,318

 
276,831

 
181,222

 
307,579

 
265,156

Less: Net Income Attributable to Noncontrolling Interests
(5,341
)
 
(1,835
)
 
(10,911
)
 
(3,428
)
 
(37,898
)
 
(6,870
)
 
(19,571
)
 
(44,894
)
Net Income Adjusted for Noncontrolling Interests
63,852

 
35,816

 
94,678

 
142,890

 
238,933

 
174,352

 
288,008

 
220,262

Dividends on Preferred Shares

 

 

 

 

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

 

 

 

 

 
(9,687
)
 

 
(17,944
)
Net Income Attributable to Common Shareholders
$
63,852

 
$
35,816

 
$
94,678

 
$
142,890

 
$
238,933

 
$
160,835

 
$
277,168

 
$
184,145

Earnings Per Common Share - Basic
$
0.50

 
$
0.28

 
$
0.74

 
$
1.15

 
$
1.90

 
$
1.31

 
$
2.28

 
$
1.52

Earnings Per Common Share - Diluted
$
0.49

 
$
0.28

 
$
0.74

 
$
1.13

 
$
1.87

 
$
1.29

 
$
2.25

 
$
1.50

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

Page 3


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

 
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 (a)
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

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


Page 4


Weingarten Realty Investors
Funds From Operations Attributable to Common Shareholders
(in thousands, except per share amounts)

 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
Funds From Operations Attributable to Common Shareholders (NAREIT FFO)
 
 
 
 
 
 
 
Numerator:
 
 
 
 
 
 
 
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 for Core FFO:
 
 
 
 
 
 
 
Other impairment loss
12

 

 
3,029

 
43

(Benefit) provision for income taxes

 

 
(952
)
 
5,895

(Gain) on extinguishment of debt

 
(1,679
)
 

 
(1,679
)
Acquisition costs

 
245

 

 
600

Other
(162
)
 
(294
)
 
2,904

 
(536
)
Core FFO - Diluted
$
79,224

 
$
73,584

 
$
158,768

 
$
145,921

 
 
 
 
 
 
 
 
Denominator:
 
 
 
 
 
 
 
FFO weighted average number of common 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

FFO weighted average number of common shares outstanding - Diluted
130,095

 
128,306

 
130,054

 
127,290

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Basic
$
0.62

 
$
0.59

 
$
1.20

 
$
1.13

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Diluted
$
0.61

 
$
0.59

 
$
1.18

 
$
1.11

Adjustments for Core FFO per common share:
 
 
 
 
 
 
 
Other impairment loss

 

 
0.02

 

(Benefit) provision for income taxes

 

 

 
0.05

(Gain) on extinguishment of debt

 
(0.01
)
 

 
(0.01
)
Other

 
(0.01
)
 
0.02

 

Core FFO Per Common Share - Diluted
$
0.61

 
$
0.57

 
$
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.

Page 5


Weingarten Realty Investors
Supplemental Income Statement Detail
(in thousands)
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
Rentals, net
 
 
 
 
 
 
 
Base minimum rent, net
$
106,366

 
$
101,649

 
$
213,207

 
$
200,904

Straight line rent
1,147

 
1,557

 
2,770

 
2,930

Over/Under-market rentals, net
947

 
269

 
1,830

 
221

Percentage rent
1,047

 
1,016

 
1,787

 
2,005

Tenant reimbursements
33,456

 
28,323

 
64,187

 
55,263

Total
$
142,963

 
$
132,814

 
$
283,781

 
$
261,323

 
 
 
 
 
 
 
 
Other Income
 
 
 
 
 
 
 
Recurring fee income
$
1,634

 
$
1,601

 
$
3,187

 
$
3,055

Non-Recurring fee income
60

 
4

 
110

 
171

Miscellaneous revenue
1,043

 
1,162

 
2,285

 
2,668

Lease cancellation revenue
323

 
95

 
323

 
876

Total
$
3,060

 
$
2,862

 
$
5,905

 
$
6,770

 
 
 
 
 
 
 
 
Interest Expense, net
 
 
 
 
 
 
 
Interest paid or accrued
$
20,900

 
$
20,607

 
$
42,037

 
$
41,319

Gain on extinguishment of debt

 
(2,037
)
 

 
(2,037
)
Amortization of debt deferred costs
955

 
890

 
1,918

 
1,767

Over/Under-market mortgage adjustment of acquired properties, net
(302
)
 
(285
)
 
(497
)
 
(463
)
Gross interest expense
21,553

 
19,175

 
43,458

 
40,586

Capitalized interest
(1,080
)
 
(617
)
 
(1,903
)
 
(1,137
)
Total
$
20,473

 
$
18,558

 
$
41,555

 
$
39,449

 
 
 
 
 
 
 
 
Interest and Other Income
 
 
 
 
 
 
 
Deferred compensation investment income
$
1,205

 
$
248

 
$
2,881

 
$
288

Other
81

 
113

 
159

 
284

Total
$
1,286

 
$
361

 
$
3,040

 
$
572

 
 
 
 
 
 
 
 
Supplemental Analyst Information
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net
Net income from unconsolidated real estate joint ventures and partnerships
$
6,444

 
$
6,023

 
$
10,878

 
$
9,145

Intercompany fee income reclass
683

 
613

 
1,354

 
1,256

Other adjustments
303

 
9

 
515

 
337

Equity in earnings of real estate joint ventures and partnerships, net
$
7,430

 
$
6,645

 
$
12,747

 
$
10,738

 
 
 
 
 
 
 
 
Dividends
 
 
 
 
 
 
 
Common Dividends per Share
$
0.385

 
$
0.365

 
$
0.770

 
$
0.730

 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Reported Funds from Operations - Basic
62.7
%
 
61.9
%
 
64.7
%
 
65.2
%
 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Core Funds from Operations - Basic
62.8
%
 
63.3
%
 
62.7
%
 
63.3
%
 
 
 
 
 
 
 
 
General and Administrative Expenses
 
 
 
 
 
 
 
General and Administrative Expenses/Total Revenue
4.5
%
 
4.7
%
 
4.8
%
 
4.8
%
 
 
 
 
 
 
 
 
General and Administrative Expenses/Total Assets before Depreciation
0.12
%
 
0.12
%
 
0.25
%
 
0.25
%
 
 
 
 
 
 
 
 
Net Operating Income Additional Disclosures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Minority Interests Share of Net Operating Income and Other Adjustments
$
(1,302
)
 
$
(1,685
)
 
$
(2,623
)
 
$
(2,894
)
 
 
 
 
 
 
 
 
Pro rata Share of Unconsolidated Joint Ventures
 
 
 
 
 
 
 
Revenues
13,903

 
12,992

 
27,427

 
26,522

Operating expense
(2,267
)
 
(2,466
)
 
(4,674
)
 
(5,630
)
Real estate taxes
(2,174
)
 
(1,726
)
 
(3,864
)
 
(3,475
)
 
 
 
 
 
 
 
 
Net Operating Income from Sold Properties
449

 
3,458

 
2,075

 
7,196

 
 
 
 
 
 
 
 

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

Page 6


Weingarten Realty Investors
Supplemental Balance Sheet Detail
(in thousands)
 
June 30,
2017
 
December 31,
2016
 
 
 
 
Property
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

 
 
 
 
Straight Line Rent Receivable
 
$
64,034

 
$
62,955

 
 
 
 
Other Assets, net
Notes receivable and mortgage bonds, net
$
28,775

 
$
28,784

Debt service guaranty asset
67,125

 
67,125

Non-qualified benefit plan assets
28,706

 
26,331

Out-of-market leases, net
28,803

 
31,016

Investments
13,114

 
12,910

Deferred income tax asset
13,891

 
10,834

Interest rate derivative
623

 
126

Unamortized debt costs, net
2,843

 
3,229

Other
10,738

 
8,495

Total
$
194,618

 
$
188,850

 
 
 
 
Other Liabilities, net
Deferred revenue
$
9,568

 
$
9,535

Non-qualified benefit plan liabilities
64,964

 
61,916

Deferred income tax payable
11,877

 
11,640

Out-of-market leases, net
83,037

 
87,769

Other
21,339

 
21,027

Total
$
190,785

 
$
191,887

 
 
 
 
Identified Intangible Assets and Liabilities
Identified Intangible Assets:
 
 
 
Above-market leases (included in Other Assets, net)
$
44,284

 
$
44,595

Above-market leases - Accumulated Amortization
(15,481
)
 
(13,579
)
Below-market assumed mortgages (included in Debt, net)

 
1,671

Below-market assumed mortgages - Accumulated Amortization

 
(1,564
)
In place leases (included in Unamortized Lease Costs, net)
227,083

 
232,528

In place leases - Accumulated Amortization
(89,154
)
 
(82,571
)
Total
$
166,732

 
$
181,080

 
 
 
 
Identified Intangible Liabilities:
 
 
 
Below-market leases (included in Other Liabilities, net)
$
109,128

 
$
110,878

Below-market leases - Accumulated Amortization
(26,091
)
 
(23,109
)
Above-market assumed mortgages (included in Debt, net)
10,063

 
10,375

Above-market assumed mortgages - Accumulated Amortization
(5,478
)
 
(5,186
)
Total
$
87,622

 
$
92,958


Page 7


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

 
June 30,
2017
 
December 31,
2016
 
 
 
 
Common Share Data
Closing Market Price
$
30.10

 
$
35.79

 
 
 
 
Capitalization
Debt
$
2,291,474

 
$
2,356,528

Common Shares at Market
3,865,382

 
4,583,697

Operating Partnership Units at Market
43,103

 
52,325

Total Market Capitalization (As reported)
$
6,199,959

 
$
6,992,550

Debt to Total Market Capitalization (As reported)
37.0
%
 
33.7
%
Debt to Total Market Capitalization (As reported at a constant share price of $35.79)
33.0
%
 
33.7
%
Debt to Total Market Capitalization (Pro rata)
37.7
%
 
34.4
%
 
 
 
 
Capital Availability
Revolving Credit Facility
$
500,000

 
$
500,000

Less:
 
 
 
Balance Outstanding Under Revolving Credit Facility
200,000

 
245,000

Outstanding Letters of Credit Under Revolving Facility
5,614

 
4,860

Unused Portion of Credit Facility
$
294,386

 
$
250,140

Significant Covenant Ratios
 
 
Restrictions
 
 
 
 
Debt to Asset Ratio (Public)
 
Less than 60.0%
 
43.4
%
 
44.3
%
Secured Debt to Asset Ratio (Public)
 
Less than 40.0%
 
8.0
%
 
8.3
%
Unencumbered Asset Test (Public)
 
Greater than 150%
 
245.6
%
 
241.0
%
Fixed Charge Coverage (Revolver) (Pro rata EBITDA/
(interest expense + scheduled principal payments))
 
Greater than 1.5x
 
 3.8x

 
 3.8x

Net Debt to Adjusted EBITDA
EBITDA (Current Quarter)
$
132,570

 
$
134,097

Gain on Sale of Real Estate
(34,174
)
 
(34,869
)
Ground Rent
254

 
251

Other Non-Recurring Items
26

 
55

Adjusted EBITDA
$
98,676

 
$
99,534

 
 
 
 
Net Debt (less cash & equivalents)
$
2,284,817

 
$
2,340,271

Net Debt to Adjusted EBITDA (annualized)
 5.79x

 
 5.88x

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

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


Page 8


Weingarten Realty Investors
Guidance
 



 
2017 Guidance
 
 
 
 
 
 
 
 
 
 
 
 
Previous Guidance
 
Q2 Revised Guidance
 
 
 
 
 
 
 
 
 
 
Net income attributable to common shareholders
 
 $0.94 - $1.00
 
 $2.22 - $2.28
Depreciation and amortization
 
 1.38 - 1.40
 
 1.39 - 1.41
Impairment of operating properties
 
0.08 - 0.10
 
0.08 - 0.10
(Gain) on sale of property and interests in RE equity investments
 
(0.08) - (0.10)
 
(1.40) - (1.44)
Noncontrolling interests
 
 
 
0.04 - 0.06
(Benefit) provision for income taxes
 
(0.01) - (0.03)
 
(0.01) - (0.03)
NAREIT FFO - Basic
 
 2.31 - 2.37
 
 2.32 - 2.38
Income attributable to operating partnership units
 
 0.02 - 0.02
 
 0.02 - 0.02
NAREIT FFO Per Common Share - Diluted
 
 $2.33 - $2.39
 
 $2.34 - $2.40
Other impairment loss
 
0.02 -.0.02
 
0.02 -.0.02
(Benefit) provision for income taxes
 
(0.01) - (0.01)
 
(0.01) - (0.01)
Other
 
0.03 - 0.03
 
0.03 - 0.03
Core FFO Per Common Share - Diluted
 
 $2.37 - $2.43
 
 $2.38 - $2.44
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Activity ($ in millions)
 
 
 
 
Acquisitions
 
$125 - $225
 
$50 - $150
 
 
 
 
 
Re / New Development
 
$135 - $235
 
$125 - $175
 
 
 
 
 
Dispositions
 
$125 - $225
 
$200 - $400
 
 
 
 
 
 
 
 
 
 
Operating Information
 
 
 
 
Same Property Net Operating Income with redevelopments
 
+2.5% to +3.5%
 
+2.5% to +3.5%
 
 
 
 
 
Same Property Net Operating Income without redevelopments
 
+2.0% to +3.0%
 
+2.0% to +3.0%
 
 
 
 
 
 
 
 
 
 
Denotes change to guidance
 
 
 
 
 

Page 9













Investment Activity





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


 
 
 
 
 
 
 
 
 
Three Months Ended
June 30, 2017
 
Six Months Ended June 30, 2017
                                                                                                                           
 
Twelve Months Ended
December 31, 2016
New Development
 
$
30,904

 
$
61,260

 
$
67,722

Redevelopment
 
8,081

 
14,652

 
32,185

Building and Site Improvements
 
7,906

 
13,230

 
20,474

Tenant Finish
 
5,148

 
12,843

 
24,989

External Leasing Commissions
 
957

 
1,959

 
5,429

Acquisitions
 

 
600

 
514,756

Capital Expenditures
 
$
52,996

 
$
104,544

 
$
665,555

 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
Internal Leasing Fees are approximately $5.2 million for the six months ended June 30, 2017 and $8.7 million for the twelve months ended December 31, 2016, respectively.
 

 
 
 
 
 
 

 
 
 
 
 
 

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



Page 11


Weingarten Realty Investors
New Development
As of June 30, 2017
(at pro rata share)
(in thousands, except percentages and multi-family units)

New Development
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net SF/Units
 
Total
Cost
Cost
Completed
 
Est./Act.
 
 
 
 
by Product
Percent
Estimated
Incurred-
Incurred -
Inception-
Est. Final
Stabilized
Key Tenants /
 
Center
MSA
Type
Leased
Investment
Year-To-Date
To-Date
To-Date
ROI% (1)
Quarter
Description
 
Active Developments
 
 
 
 
 
 
 
 
 
1
The Whittaker
Seattle, WA
Retail = 63 SF
83.4%
$
30,538

$
24,942

$
25,181

$

 
Q2 18

2
Gateway Alexandria
Alexandria, VA
Retail = 100 SF
16.4%
182,167

8,437

54,630


 
2H 21
Harris Teeter
 
 
 
Office = 23 SF
 
 
 
 
 
 
 
 
 
 
 
MF = 282 Units
 
 
 
 
 
 
 
 
3
Columbia Pike (2)
Arlington, VA
Retail = 65 SF
14.2%
134,512

27,881

28,767


 
2H 20
Harris Teeter
 
 
 
MF = 367 Units
 
 
 
 
 
 
 
 
 
Total Active Developments

20.6%
$
347,217

$
61,260

$
108,578

$

5.7
%
 
 

 
YTD Completed
3Q'17E
4Q'17E
1Q'18E
2Q'18E
3Q'18E
Remaining Balance
Completion ($)
$21,400 - $24,400
$0 - $2,500
$1,200 - $6,200
 $0 - $3,400
$282,500 - $287,500
Weighted Return (%)
6.7% - 7.2%
0.0%
6.7% - 7.2%
6.7% - 7.2%
5.6% - 6.1%
Net Operating Income (Annualized)
$1,420 - $1,750
$0 - $10
$0 - $500
 $0 - $300
$15,900 - $17,700


(1) Average ROI by Product Type:
     Retail 6.1% - 6.4%
     Multifamily 5.3% - 5.6%
     Office 6.3% - 6.6%
(2) WRI will participate in the development of this mixed-use property. WRI has a 90% equity interest in the property and is committed to fund an additional $101 million in equity and debt.
 
The Company cannot guarantee that (i) ROI will be generated at the percentage listed or at all, (ii) total estimated investment associated with these projects will be equal to the actual investment, (iii) project completion or stabilization will occur when anticipated or (iv) that the Company will ultimately complete any of these projects. The ROI and total estimated investment reflect the Company's best estimate based upon current information, may change over time and are subject to certain conditions which are beyond the Company's control, including, without limitation, general economic conditions, market conditions and other business factors.
Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 12


Weingarten Realty Investors
Redevelopment
As of June 30, 2017
(at pro rata share)
(in thousands, except percentages and multi-family units)
Redevelopment (1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Included
Total
Cost
Cost
%
Est./Act.
Est./Act.
Est./Act.
 
 
 
 
in SPNOI
Estimated
Incurred -
Incurred -
Placed in
Incremental
Anchor
Stabilized
 
 
Center
MSA
w/redev (2)
Investment
Year-To-Date
To-Date
Service (3)
ROI%
Opening
Quarter
Key Tenants / Description
 
 
 
 
 
 
 
 
 
 
 
 
 
Large Redevelopments (incremental investment) (4)
 
 
 
 
 
 
 
 
1
River Oaks Shopping Center
Houston, TX
N (5)
$
150,000

1,380

1,380

5.5 - 7.5 %
NA
2H 21
30-Story Residential High-Rise and 10,000 SF Retail Mixed-Use building
2
Sunset Point 19
Clearwater, FL
Y
$
22,522

4,990

6,681

8.0 - 10.0
1H 17
2H 17
Total Center redevelopment with three new shop space buildings
3
Decatur 215
Las Vegas, NV
Y
$
16,827

(910
)
14,576

94%
12.0 - 14.0
Q2 15
1H 17
Hobby Lobby, Ross, Ulta and shops and restaurants
4
Winter Park Corners
Orlando, FL
Y
$
13,500

24

24

9.0 - 11.0
2H 18
2H 18
30,000 SF Grocer; 12,600 SF and 3,600 SF new shop space buildings
 
Total Large Redevelopments
 
202,849

5,484

22,661

36%
5.5 - 7.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Redevelopments (13 Properties)
35,276

8,272

14,754

12%
10.0 - 12.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Active Redevelopments
238,125

13,756

37,415

32%
7.5 - 9.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of asset allocation:
Developments
 
Redevelopments
 
Total
 
Land
$

 
$

 
$

 
Land Under Development
48,780

 

 
48,780

 
Building and Improvements

 
29,633

 
29,633

 
CIP
30,356

 
7,782

 
38,138

 
Other various accounts
29,442

 

 
29,442

 
Property
$
108,578

 
$
37,415

 
$
145,993

 
 
 
 
 
 
 
 
Cash NOI Summary
 
 
 
 
 
 
Cash NOI included for the Three Months Ended June 30, 2017:
$

 
$
616

 
$
616

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

Page 13


Weingarten Realty Investors
Land Held for Development
As of June 30, 2017
(in thousands, except acres and percentages)

 
 
Ownership
 Interest
 
Gross
 Acres
 
Investment (1)
Location
 
 
 
100%
 
Pro Rata
 
 
 
 
 
 
 
 
 
New Development Phased Projects
 
 
 
 
 
 
 
 
Highway 17 and Highway 210, Surf City, NC
 
100.0
%
 
46.5

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

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

 
 
 
 
FM 2920 and Future 249, Tomball - Houston, TX
 
100.0
%
 
10.6

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

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

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

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

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

 
 
 
 
Total New Development Phased Projects
 
 
 
133.4

 
$
19,774

 
$
18,287

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

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

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

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

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

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

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

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

 
 
 
 
Other
 
100.0
%
 
21.2

 
 
 
 
Total Raw Land
 
 
 
287.9

 
$
51,320

 
$
37,791

 
 
 
 
 
 
 
 
 
Total Land Held For Development Properties
 
 
 
421.3

 
$
71,094

 
$
56,078



(1) Net of impairment and valuation adjustments.

Notes:
Land costs account for $59.6 million of total investment at 100%, $45.3 million at pro rata share.
Categorization based upon proximity to development property and does not indicate future development pipeline.

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


Page 14


Weingarten Realty Investors
Disposition and Acquisition Summary
For the Period Ended June 30, 2017
(at pro rata share)
(in thousands)
Center
 
City/State
 
Sq. Ft.
 at 100%
 
Date
 Sold
 
Sales
 Proceeds
 
Weighted
 Sales
 Cap
 
 
 
 
 
 
 
 
 
 
 
Dispositions
 
 
 
 
 
 
 
 
 
 
 
1st Quarter
 
 
 
 
 
 
 
 
 
 
 
Lyons Avenue Shopping Center
 
Houston, TX
 
68

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

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

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

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

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

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

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

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

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

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

 
06/06/17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total 2017 YTD Dispositions
 
 
 
 
 
 
 
$
103,823

 
7.49
%
 
 
 
 
 
 
 
 
 
 
 
 
 
3rd Quarter
 
 
 
 
 
 
 
 
 
 
 
Bartlett Towne Center
 
Bartlett, TN
 
197

 
07/11/17
 
 
 
 
 
Marshalls Plaza
 
Modesto, CA
 
79

 
07/21/17
 
 
 
 
 
Discovery Plaza
 
Sacramento, CA
 
90

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

 
07/26/17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Dispositions
 
 
 
 
 
 
 
$
161,323

 
7.32
%
 
 
 
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Date
 
Purchase
 
 
 
 
 
 
 
 
 
Acquired
 
Price
 
Yield (1)
 
 
 
 
 
 
 
 
 
 
 
 
Acquisitions
 
 
 
 
 
 
 
 
 
 
 
1st Quarter
 
 
 
 
 
 
 
 
 
 
 
Red Mountain Gateway Pad
 
Mesa, AZ
 
N/A
 
03/31/17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2nd Quarter
 
 
 
 
 
 
 
 
 
 
 
None
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Acquisitions
 
 
 
 
 
 
 
$
600

 
%
 
 
 
 
 

 
(1) Economics reflect WRI's pro rata ownership interest, excluding the incremental return from fee income.
* Unconsolidated real estate joint venture activity
 
Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 15












Summary of Debt




Weingarten Realty Investors
Debt Information
(in thousands, except percentages)
 
June 30,
2017
 
2nd Quarter
Weighted
Average Rate (1)
 
December 31, 2016
 
4th Quarter
Weighted
Average Rate (1)
 
Outstanding Balance Summary
 
 
 
 
 
 
 
 
Mortgage Debt
$
401,986

 
5.00
%
 
$
423,791

 
5.10
%
 
3.375% Notes due 2022
299,344

 
3.38
%
 
299,288

 
3.38
%
 
3.5% Notes due 2023
299,127

 
3.50
%
 
299,059

 
3.50
%
 
4.45% Notes due 2024
249,289

 
4.45
%
 
249,241

 
4.45
%
 
3.85% Notes due 2025
248,430

 
3.85
%
 
248,346

 
3.85
%
 
3.25% Notes due 2026
248,048

 
3.25
%
 
247,957

 
3.25
%
 
Term Loan (2)
200,000

 
2.47
%
 
200,000

 
2.47
%
 
Unsecured Notes Payable (MTN)
66,285

 
6.70
%
 
66,290

 
6.00
%
 
Revolving Credit Agreements (3)
200,560

 
1.84
%
 
245,000

 
1.39
%
 
Obligations under Capital Leases
21,000

 
7.96
%
 
21,000

 
7.94
%
 
Unamortized Loan Costs
(9,720
)
 
 
 
(10,569
)
 
 
 
Subtotal Consolidated Debt
2,224,349

 
3.80
%
 
2,289,403

 
3.89
%
 
Debt Service Guarantee Liability (4)
67,125

 
 
 
67,125

 
 
 
Total Consolidated Debt - As Reported
$
2,291,474

 
3.80
%
 
$
2,356,528

 
3.89
%
 
 
 
 
 
 
 
 
 
 
 
As
 Reported
 
 
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 06/30/17
3.80
%
 
 
 
 
 
 
 
Six months ended 06/30/17
3.77
%
 
 
 
 
 
 
 
Three months ended 12/31/16
3.89
%
 
 
 
 
 
 
 
Twelve months ended 12/31/16
3.98
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Weighted average interest rates exclude the effects of ASC 805 "Business Combinations", revolver facility fee, and other loan costs related to financing.
(2)
Term Loan has a floating rate of LIBOR + 97.5 bps and has been swapped to a fixed rate of 2.47%. The weighted average interest rate reflects the fixed rate.
(3)
Weighted average revolving interest rate excludes the effect of the facility fee of 15 basis points on the total commitment paid quarterly in arrears. The weighted average revolving interest rate with the facility fee was 2.29% and 1.88% in the second quarter 2017 and the fourth quarter 2016, respectively.
(4)
Debt service guarantee liability represents bonds issued in association with a guarantee in connection with a project in Denver, Colorado.


Page 17


Weingarten Realty Investors
Debt Information Additional Disclosure
(at pro rata share)
(in thousands, except percentages)
 
Debt
 Balance
 
Weighted
Average Rate (1)
 
% of Total
 
Weighted
Average
Remaining
 Life (yrs)
 
Fixed vs. Variable Rate Debt
(includes the effect of interest rate swaps)
 
 
 
 
 
 
 
 
As of June 30, 2017
 
 
 
 
 
 
 
 
Fixed-rate debt
$
2,139,111

 
3.95
%
 
90.6
%
 
6.53

 
Variable-rate debt
222,179

 
1.82
%
 
9.4
%
 
2.57

 
Total
$
2,361,290

 
3.78
%
 
100.0
%
 
6.16

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

 
4.03
%
 
89.0
%
 
 
 
Variable-rate debt
266,759

 
1.67
%
 
11.0
%
 
 
 
Total
$
2,426,491

 
3.86
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
Secured vs. Unsecured Debt
 
 
 
 
 
 
 
 
As of June 30, 2017
 
 
 
 
 
 
 
 
Secured Debt
$
491,793

 
4.88
%
 
20.8
%
 
5.86

 
Unsecured Debt
1,869,497

 
3.45
%
 
79.2
%
 
6.24

 
Total
$
2,361,290

 
3.78
%
 
100.0
%
 
6.16

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

 
4.94
%
 
21.1
%
 
 
 
Unsecured Debt
1,913,400

 
3.56
%
 
78.9
%
 
 
 
Total
$
2,426,491

 
3.86
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Additional Information
June 30,
 
 
 
December 31,
 
 
 
Reconciling items to pro rata debt
2017
 
 
 
2016
 
 
 
Noncontrolling Interests and Other Adjustments
(39,723
)
 
 
 
(39,960
)
 
 
 
WRI Share of Unconsolidated Joint Ventures
109,539

 
 
 
109,923

 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 06/30/17
 
 
3.78
%
 
 
 
 
 
Six months ended 06/30/17
 
 
3.76
%
 
 
 
 
 
Three months ended 12/31/16
 
 
3.86
%
 
 
 
 
 
Twelve months ended 12/31/16
 
 
3.98
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

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

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


Page 18


Weingarten Realty Investors
Schedule of Maturities
As of June 30, 2017
(in thousands, except percentages)




 
As Reported
 
 
Maturities
 
Weighted
 Average Rate (2)
 
2017
$
40,401

 
5.41%
 
2018
80,427

 
5.45%
 
2019
56,245

 
5.14%
 
2020
237,779

 
2.91%
(3
)
2021
17,667

 
4.04%
 
2022
307,614

 
3.40%
 
2023
305,694

 
3.51%
 
2024
255,954

 
4.44%
 
2025
303,302

 
3.93%
 
2026
277,291

 
3.55%
 
Thereafter
131,310

 
4.85%
 
Subtotal
2,013,684

 
 
 
 
 
 
 
 
Revolving Credit Agreements
200,560

 
1.73%
 
Other (1)
77,230

 
 
 
Total
$
2,291,474

 
3.77%
 


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










Page 19


Weingarten Realty Investors
Schedule of Maturities Additional Disclosure
As of June 30, 2017
(at pro rata share)
(in thousands, except percentages)

 
Maturities
 
Weighted
 Average Rate (2)
 
Floating Rate
 
Fixed Rate
 
Secured
 
Unsecured
2017
$
41,637

 
5.23%
 
$
3,730

 
$
37,907

 
$
41,637

 
$

2018
44,486

 
5.46%
 
17,889

 
26,597

 
34,916

 
9,570

2019
59,804

 
5.07%
 


 
59,804

 
59,804

 

2020
293,293

 
3.23%
(3
)
200,000

 
93,293

 
93,293

 
200,000

2021
53,174

 
4.06%



 
53,174

 
53,174

 

2022
308,648

 
3.40%
 


 
308,648

 
8,648

 
300,000

2023
306,785

 
3.52%
 
 
 
306,785

 
6,785

 
300,000

2024
257,105

 
4.44%
 
 
 
257,105

 
7,105

 
250,000

2025
304,453

 
3.94%
 
 
 
304,453

 
54,453

 
250,000

2026
278,182

 
3.56%
 
 
 
278,182

 
5,212

 
272,970

Thereafter
135,944

 
4.84%

 
 
135,944

 
102,199

 
33,745

Subtotal
2,083,511

 
 
 
221,619

 
1,861,892

 
467,226

 
1,616,285

 
 
 
 
 
 
 
 
 
 
 
 
Revolving Credit Agreements
200,560

 
1.73%
 
200,560

 
 
 
 
 
200,560

Other (1)
77,219

 
 
 
 
 
77,219

 
24,567

 
52,652

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

 
 
 
 
Total
$
2,361,290

 
3.76%
 
$
222,179

 
$
2,139,111

 
$
491,793

 
$
1,869,497


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

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


Page 20














Joint Ventures




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


 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
Condensed Statements of Income
2017
 
2016
 
2017
 
2016
 
 
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
Base minimum rent, net
$
25,250

 
$
25,812

 
$
50,432

 
$
52,181

Straight line rent
(404
)
 
189

 
(348
)
 
313

Over/Under-market rentals, net
44

 
7

 
169

 
847

Percentage rent
88

 
(11
)
 
240

 
83

Tenant reimbursements
8,639

 
7,795

 
16,541

 
15,929

Other income
2,444

 
354

 
3,765

 
715

Total
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

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
 
 
 
 
 
 
 
 
June 30,
2017
 
December 31,
2016
 
 
 
 
 
 
 
 
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
 
 
 
 
$
1,068,788

 
$
1,049,932

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt, net
 
 
 
 
$
300,759

 
$
301,480

Amounts payable to Weingarten Realty Investors and Affiliates
11,432

 
12,585

Other liabilities, net
 
 
 
 
23,856

 
24,902

Total
 
 
 
 
336,047

 
338,967

 
 
 
 
 
 
 
 
Equity
 
 
 
 
732,741

 
710,965

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
1,068,788

 
$
1,049,932


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

Page 22


Weingarten Realty Investors
Unconsolidated Joint Venture Financial Information
(at pro rata share)
(in thousands)
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
Condensed Statements of Income
2017
 
2016
 
2017
 
2016
Revenues:
 
 
 
 
 
 
 
Base minimum rent, net
$
9,944

 
$
9,848

 
$
19,893

 
$
19,863

Straight line rent
(117
)
 
42

 
(142
)
 
90

Over/Under-market rentals, net
(23
)
 
(39
)
 
(4
)
 
104

Percentage rent
31

 
(7
)
 
102

 
35

Tenant reimbursements
3,516

 
2,992

 
6,680

 
6,113

Other income
552

 
156

 
898

 
317

Total
13,903

 
12,992

 
27,427

 
26,522

 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
3,548

 
3,993

 
7,187

 
7,679

Interest, net
1,308

 
1,853

 
2,549

 
3,500

Operating
2,267

 
2,466

 
4,674

 
5,630

Real estate taxes, net
2,174

 
1,726

 
3,864

 
3,475

General and administrative
95

 
91

 
207

 
139

Provision (benefit) for income taxes
17

 
(21
)
 
18

 
10

Impairment loss

 

 

 
326

Total
9,409

 
10,108

 
18,499

 
20,759

 
 
 
 
 
 
 
 
Gain on sale of non-operating property

 

 

 
243

Gain on dispositions
1,950

 
3,139

 
1,950

 
3,139

 
 
 
 
 
 
 
 
Net income
$
6,444

 
$
6,023

 
$
10,878

 
$
9,145

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
June 30,
2017
 
December 31,
2016
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property
 
 
 
 
$
483,849

 
$
455,485

Accumulated depreciation
 
 
 
 
(102,428
)
 
(97,574
)
Property, net
 
 
 
 
381,421

 
357,911

 
 
 
 
 
 
 
 
Notes receivable from real estate joint ventures and partnerships
 
 
 
 
4,285

 
4,404

Unamortized lease costs, net
 
 
 
 
14,438

 
15,432

Accrued rent and accounts receivable (net of allowance for doubtful accounts of $392 in 2017 and $283 in 2016)
 
 
 
 
8,578

 
9,949

Cash and cash equivalents
 
 
 
 
17,586

 
15,160

Restricted deposits and mortgage escrows
 
 
 
 

 
188

Out-of-market leases, net
 
 
 
 
1,244

 
1,451

Other assets, net
 
 
 
 
1,092

 
4,725

Total
 
 
 
 
$
428,644

 
$
409,220

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt, net
 
 
 
 
$
109,505

 
$
110,012

Amounts payable to Weingarten Realty Investors and Affiliates
 
 
 
 
5,047

 
5,669

Accounts payable and accrued expenses
 
 
 
 
4,805

 
6,014

Deferred revenue
 
 
 
 
957

 
995

Out-of-market leases, net
 
 
 
 
3,381

 
3,583

Other liabilities, net
 
 
 
 
437

 
483

Total
 
 
 
 
124,132

 
126,756

 
 
 
 
 
 
 
 
Equity
 
 
 
 
304,512

 
282,464

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
428,644

 
$
409,220

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

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

Page 23


Weingarten Realty Investors
Investments in Unconsolidated Real Estate Joint Ventures & Partnerships at 100%
June 30, 2017
(in thousands, except number of properties and percentages)


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

 
$
125,611

 
$

 
Collins
 
8
 
1,168

 
113,258

 
18,762

 
AEW - Institutional Client
 
5
 
437

 
101,971

 

 
BIT Retail
 
3
 
721

 
141,761

 

 
Jamestown
 
6
 
1,216

 
142,019

 
169,217

 
Fidelis Realty Partners
 
1
 
491

 
127,713

 
75,041

 
Sleiman Enterprises
 
2
 
170

 
18,387

 
13,820

 
Bouwinvest
 
3
 
359

 
170,754

 

 
Other
 
6
 
888

 
127,314

 
23,919

 
 
 
 
 
 
 
 
 
 
 
Total
 
36
 
5,881

 
$
1,068,788

 
$
300,759

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

Page 24


Weingarten Realty Investors
Unconsolidated Joint Venture Mortgage Debt Information at 100%
As of June 30, 2017
(in thousands, except number of properties, percentages and term)

Balance Summary
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Joint Venture Partner
 
# of Mortgaged
 Properties (2)
 
Mortgage
Balance (1)(2)
 
Average Interest
Rate
 
Average
Remaining
Term (yrs)
 
 
 
 
 
 
 
 
 
Collins
 
2
 
$
19,001

 
6.2%
 
7.7

Jamestown
 
6
 
170,000

 
2.7%
 
4.3

Fidelis Realty Partners
 
1
 
75,153

 
4.3%
 
3.4

Sleiman Enterprises
 
2
 
13,908

 
4.1%
 
8.9

Other
 
1
 
23,409

 
6.3%
 
4.3

 
 
 
 
 
 
 
 
 
Total
 
12
 
$
301,471

 
3.6%
 
5.6

 
 
 
 
 
 
 
 
 

Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted
Average Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
 
$
2,974

 
4.9%
 
 
 
 
2018
 
6,127

 
4.9%
 
 
 
 
2019
 
6,444

 
4.9%
 
 
 
 
2020
 
93,010

 
4.8%
 
 
 
 
2021
 
173,014

 
3.6%
 
 
 
 
2022
 
2,068

 
5.3%
 
 
 
 
2023
 
2,182

 
5.2%
 
 
 
 
2024
 
2,302

 
5.2%
 
 
 
 
2025
 
2,302

 
5.2%
 
 
 
 
2026
 
1,780

 
5.1%
 
 
 
 
Thereafter
 
9,268

 
6.4%
 
 
 
 
Total
 
$
301,471

 
 
 
 
 
 


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


Page 25


Weingarten Realty Investors
Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure
As of June 30, 2017
(at pro rata share)
(in thousands, except number of properties, percentages and term)
Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted Average Rate
 
 
 
 
 
 
 
2017
 
$
1,625

 
4.9%
 
2018
 
3,384

 
4.9%
 
2019
 
3,559

 
4.9%
 
2020
 
55,514

 
4.9%
 
2021
 
35,507

 
4.1%
 
2022
 
1,034

 
5.3%
 
2023
 
1,091

 
5.2%
 
2024
 
1,151

 
5.2%
 
2025
 
1,151

 
5.2%
 
2026
 
890

 
5.1%
 
Thereafter
 
4,633

 
6.4%
 
Total
 
$
109,539

 
 
 


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

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



Page 26













Portfolio Summary




Weingarten Realty Investors
Tenant Diversification by Percent of Base Minimum Rent
As of June 30, 2017
(at pro rata share)
(in thousands, except percentages and # of units)

Rank
 
Tenant Name (1)(2)
 
Credit Ranking
 (S&P / Moody's)
 
# of
 Units
 
Total
Annualized
Base Minimum Rent
 
% of
 Total Annualized
 Base Minimum Rent
 
Total
 SF
 
% of
Total
 SF
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
 
The Kroger Co.
 
BBB/Baa1
 
26

 
$
12,372

 
2.68
%
 
1,515

 
5.44
%
2
 
TJX Companies, Inc.
 
A+/A2
 
44

 
11,820

 
2.56
%
 
1,159

 
4.16
%
3
 
Ross Stores, Inc.
 
A-/A3
 
33

 
8,972

 
1.94
%
 
730

 
2.62
%
4
 
PetSmart, Inc.
 
B+/B1
 
23

 
7,164

 
1.55
%
 
433

 
1.56
%
5
 
H-E-B
 
N/A/N/A
 
8

 
7,121

 
1.54
%
 
539

 
1.94
%
6
 
Whole Foods Market, Inc.
 
BBB-/Baa3
 
8

 
6,715

 
1.46
%
 
343

 
1.23
%
7
 
Bed Bath & Beyond, Inc.
 
BBB+/Baa1
 
19

 
5,868

 
1.27
%
 
462

 
1.66
%
8
 
Office Depot, Inc.
 
N/A/B1
 
24

 
5,574

 
1.21
%
 
455

 
1.63
%
9
 
Albertsons
 
N/A/N/A
 
14

 
5,362

 
1.16
%
 
637

 
2.29
%
10
 
Best Buy, Inc.
 
BBB-/Baa1
 
10

 
5,027

 
1.09
%
 
290

 
1.04
%
11
 
24 Hour Fitness Inc.
 
B/B2
 
8

 
5,027

 
1.09
%
 
225

 
0.81
%
12
 
Home Depot, Inc.
 
A/A2
 
4

 
4,701

 
1.02
%
 
435

 
1.56
%
13
 
Dollar Tree Stores, Inc.
 
BB+/Ba1
 
42

 
4,657

 
1.01
%
 
423

 
1.52
%
14
 
Petco Animal Supplies, Inc.
 
B/B2
 
18

 
3,789

 
0.82
%
 
211

 
0.76
%
15
 
Hobby Lobby Stores, Inc.
 
N/A/N/A
 
7

 
3,529

 
0.76
%
 
415

 
1.49
%
16
 
Gap, Inc.
 
BB+/Baa2
 
12

 
3,301

 
0.72
%
 
174

 
0.62
%
17
 
Walmart Stores, Inc.
 
AA/Aa2
 
6

 
3,017

 
0.65
%
 
453

 
1.63
%
18
 
Nordstrom Rack
 
BBB+/Baa1
 
5

 
2,934

 
0.64
%
 
125

 
0.45
%
19
 
Ascena Retail Group
 
BB-/Ba3
 
25

 
2,927

 
0.63
%
 
136

 
0.49
%
20
 
Dick's Sporting Goods
 
N/A/N/A
 
5

 
2,926

 
0.63
%
 
148

 
0.53
%
21
 
Starbucks Corporation
 
A/A2
 
42

 
2,733

 
0.59
%
 
67

 
0.24
%
22
 
Mattress Firm
 
N/A/N/A
 
23

 
2,651

 
0.57
%
 
85

 
0.31
%
23
 
JPMorgan Chase Bank
 
A+/A3
 
23

 
2,632

 
0.57
%
 
85

 
0.30
%
24
 
LA Fitness
 
B+/B2
 
4

 
2,605

 
0.56
%
 
133

 
0.48
%
25
 
Barnes & Noble Inc.
 
N/A/N/A
 
6

 
2,585

 
0.56
%
 
153

 
0.55
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
 
 
439

 
$
126,009

 
27.28
%
 
9,831

 
35.31
%
 
 
 
 
 
(1
)
Tenant Names:
DBA Names:
 
 
The Kroger Co.
Kroger (12), Harris Teeter (7), Fry's Food (3), King Soopers (2), Ralph's (1), Smith's Food (1)
 
 
TJX Companies, Inc.
Marshalls (21), T.J. Maxx (15), Home Goods (8)
 
 
Ross Stores, Inc.
Ross Dress for Less (31), dd's Discounts (2)
 
 
Bed Bath & Beyond, Inc.
Bed Bath & Beyond (11), Cost Plus (6), buybuy BABY (2)
 
 
Office Depot, Inc.
Office Depot (15), Office Max (9)
 
 
Albertsons
Safeway (6), Randall's (4), Albertsons (2), Von's (2)
 
 
Dollar Tree Stores, Inc.
Dollar Tree (37), Family Dollar (5)
 
 
Gap, Inc.
Old Navy (10), Gap (2)
 
 
Walmart Stores, Inc.
Walmart Neighborhood Market (3), Walmart (2), Walmart Supercenter (1)
 
 
Ascena Retail Group
Dressbarn (9), Lane Bryant (9), Justice (4), AnnTaylor (1), Catherines (1), Loft (1)
 
 
Dick's Sporting Goods
Golf Galaxy (3), Dick's Sporting Goods (2)
 
 
Mattress Firm
Mattress Firm (20), Bedmart (1), Mattress Giant (1), Mattress Pro (1)
 
 
 
 
 
(2
)
Target owns and occupies 24 units not included above.
 
 
 
Note:
 
 
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 28


Weingarten Realty Investors
Portfolio Operating Information
(at pro rata share)
(in thousands, except percentages and leases)
Leasing Activity / Rent Growth
Signed Leases
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comparable:
 
Number of
 Leases
Square Feet
New Rent
 $/SF
Prior Rent
 $/SF
TI's $/SF
Cash Change
 in Base Rent
Weighted
 Average
 Term
 (Years)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
All Leases
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended June 30, 2017
 
224

838

$
19.89

$
17.55

$
9.24

13.4
%
 
 
 
Quarter Ended March 31, 2017
 
276

1,518

17.31

15.81

2.76

9.5
%
 
 
 
Quarter Ended December 31, 2016
 
227

892

19.87

17.62

5.35

12.8
%
 
 
 
Quarter Ended September 30, 2016
 
240

972

18.35

16.75

5.50

9.5
%
 
 
 
Rolling 12 months
 
 
967

4,220

$
18.60

$
16.78

$
5.23

10.8
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Leases
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended June 30, 2017
 
42

144

$
23.17

$
16.16

$
53.83

43.4
%
8.4

 
 
Quarter Ended March 31, 2017
 
62

166

21.38

19.86

25.31

7.6
%
7.6

 
 
Quarter Ended December 31, 2016
 
49

155

19.02

15.54

30.92

22.4
%
7.4

 
 
Quarter Ended September 30, 2016
 
55

160

22.65

18.99

33.29

19.3
%
7.8

 
 
Rolling 12 months
 
 
208

625

$
21.54

$
17.91

$
35.31

20.3
%
7.8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Renewals
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended June 30, 2017
 
182

694

$
19.21

$
17.84

$

7.7
%
 
 
 
Quarter Ended March 31, 2017
 
214

1,352

16.81

15.32


9.8
%
 
 
 
Quarter Ended December 31, 2016
 
178

737

20.05

18.05


11.0
%
 
 
 
Quarter Ended September 30, 2016
 
185

812

17.50

16.31

0.01

7.3
%
 
 
 
Rolling 12 months
 
 
759

3,595

$
18.09

$
16.59

$

9.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comparable & Non-Comparable:
 
 
 
 
 
 
 
 
 
 
Quarter Ended June 30, 2017
 
264

1,067

 
 
 
 
 
 
 
Quarter Ended March 31, 2017
 
303

1,591

 
 
 
 
 
 
 
Quarter Ended December 31, 2016
 
256

991

 
 
 
 
 
 
 
Quarter Ended September 30, 2016
 
276

1,058

 
 
 
 
 
 
 
Rolling 12 months
 
 
1,099

4,707

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

0
%
$

0
%

0
%
$

0
%

0
%
$

0
%
2017
426

3
%
10.36

2
%
622

7
%
25.40

6
%
1,048

4
%
19.29

5
%
2018
1,890

12
%
10.94

10
%
1,467

16
%
26.53

16
%
3,357

13
%
17.76

13
%
2019
2,162

13
%
10.70

12
%
1,322

15
%
27.08

14
%
3,484

14
%
16.92

13
%
2020
2,162

13
%
11.53

13
%
1,346

15
%
27.87

15
%
3,508

14
%
17.80

14
%
2021
2,150

13
%
10.92

12
%
1,484

17
%
27.17

16
%
3,634

14
%
17.55

14
%
2022 - 2027
6,004

37
%
13.17

40
%
2,542

28
%
28.53

29
%
8,546

34
%
17.74

34
%
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)
Reflects in-place leases as of June 30, 2017.
(2)
Anchor tenants represent any tenant at least 10,000 square feet.
(3)
Revenue includes minimum base rent only.

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


Page 29


Weingarten Realty Investors
Portfolio Operating Information (continued)
(at pro rata share)
(in thousands, except percentages)
Occupancy
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
June 30,
2017
 
March 31,
2017
 
December 31,
2016
 
September 30,
2016
 
June 30,
2016
 
 
Signed Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
96.9%
 
95.7%
 
96.5%
 
96.5%
 
97.7%
 
 
Non-Anchor
 
90.7%
 
90.5%
 
90.6%
 
90.2%
 
90.2%
 
 
Total Retail
 
94.6%
 
93.8%
 
94.3%
 
94.2%
 
94.9%
 
 
Other
 
84.7%
 
87.7%
 
89.1%
 
90.0%
 
90.0%
 
 
Total Signed
 
94.5%
 
93.7%
 
94.3%
 
94.1%
 
94.9%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
94.2%
 
94.4%
 
95.2%
 
95.5%
 
96.6%
 
 
Non-Anchor
 
87.9%
 
87.7%
 
88.1%
 
87.6%
 
87.1%
 
 
Total Retail
 
91.9%
 
91.9%
 
92.6%
 
92.6%
 
93.1%
 
 
Other
 
84.5%
 
87.5%
 
88.8%
 
86.7%
 
86.8%
 
 
Total Commenced
 
91.8%
 
91.8%
 
92.5%
 
92.5%
 
93.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same Property (2)
 
 
 
 
 
 
 
 
 
 
 
 
Signed Basis
 
95.4%
 
94.9%
 
95.5%
 
95.2%
 
95.5%
 
 
Commenced Basis
 
93.0%
 
93.4%
 
93.8%
 
93.8%
 
94.2%
 
 
Average Base Rents (3)
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
June 30,
2017
 
March 31,
2017
 
December 31,
2016
 
September 30,
2016
 
June 30,
2016
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
$
12.94

 
$
12.90

 
$
12.67

 
$
12.56

 
$
12.42

 
 
Non-Anchor
 
27.49

 
27.24

 
26.93

 
26.59

 
25.93

 
 
Total
 
$
18.37

 
$
18.22

 
$
17.93

 
$
17.72

 
$
17.32

 
 
Same Property Net Operating Income Growth (4)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended 
  June 30,
 
Six Months Ended 
  June 30,
 
 
2017
 
2016
 
% Change
 
2017
 
2016
 
% Change
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
Minimum Rent
 
$
102,618

 
$
99,944

 
2.7
%
 
$
204,754

 
$
198,902

 
2.9
 %
Bad Debt (net of recoveries)
 
(83
)
 
(73
)
 
13.7
%
 
(488
)
 
(524
)
 
-6.9
 %
Percentage Rent
 
870

 
814

 
6.9
%
 
1,617

 
1,746

 
-7.4
 %
Tenant Reimbursements
 
28,742

 
27,764

 
3.5
%
 
56,153

 
54,781

 
2.5
 %
Other
 
1,080

 
462

 
133.8
%
 
2,108

 
1,488

 
41.7
 %
 
 
133,227

 
128,911

 
3.3
%
 
264,144

 
256,393

 
3.0
 %
Expenses
 
 
 
 
 
 
 
 
 
 
 
 
Property Operating Expenses
 
21,389

 
20,449

 
4.6
%
 
41,729

 
40,935

 
1.9
 %
Real Estate Taxes
 
17,297

 
16,283

 
6.2
%
 
33,113

 
31,676

 
4.5
 %
 
 
38,686

 
36,732

 
5.3
%
 
74,842

 
72,611

 
3.1
 %
SPNOI
 
94,541

 
92,179

 
2.6
%
 
189,302

 
183,782

 
3.0
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopment NOI (5)
 
8,545

 
7,986

 
7.0
%
 
17,486

 
16,020

 
9.2
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
SPNOI (Excl. Redevelopment)
 
$
85,996

 
$
84,193

 
2.1
%
 
$
171,816

 
$
167,762

 
2.4
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Anchor tenants represent any tenant at least 10,000 square feet.
(2)
Same Property Occupancy includes operating centers that have been owned for the same comparable time duration.
Same Property excludes any new development, redevelopment, and any acquired or sold centers during the same time duration.
(3)
Average Base rent per Leased SF excludes ground leases.
(4)
Same Property NOI Growth includes the Company's share of unconsolidated real estate joint ventures and partnerships and
provisions for uncollectible amounts and related recoveries. It excludes the effect of lease cancellation income and
straight-line rent adjustments and is reported on a cash basis.
(5)
Redevelopments include the properties listed on Page 13.
Note:
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 30


Weingarten Realty Investors
Top 40 Core-Based Statistical Area (CBSA) Ranked by Population
as of June 30, 2017
(at pro rata share)
(in thousands, except percentages and # of units)




CBSA
 
 Property
 Owned
% of
Occupancy
Rank
CBSA
 Count
 GLA
ABR (1)
%
 
 
 
 
 
 
2
Los Angeles-Long Beach-Anaheim, CA
5

791

4.4
%
97.9
%
4
Dallas-Fort Worth-Arlington, TX
3

436

1.5
%
96.1
%
5
Houston-The Woodlands-Sugar Land, TX
36

4,168

15.6
%
94.7
%
7
Washington-Arlington-Alexandria, DC-VA-MD-WV
4

332

2.5
%
100.0
%
8
Miami-Fort Lauderdale-West Palm Beach, FL
14

2,160

8.6
%
95.1
%
9
Atlanta-Sandy Springs-Roswell, GA
13

1,644

5.5
%
96.6
%
11
San Francisco-Oakland-Hayward, CA
3

442

2.4
%
97.6
%
12
Phoenix-Mesa-Scottsdale, AZ
16

1,496

5.6
%
95.3
%
13
Riverside-San Bernardino-Ontario, CA
5

936

4.2
%
94.1
%
15
Seattle-Tacoma-Bellevue, WA
6

166

1.0
%
98.6
%
17
San Diego-Carlsbad, CA
3

286

1.6
%
97.1
%
18
Tampa-St. Petersburg-Clearwater, FL
5

947

2.9
%
95.1
%
19
Denver-Aurora-Lakewood, CO
8

1,127

3.9
%
91.7
%
21
Baltimore-Columbia-Towson, MD
1

131

0.8
%
100.0
%
22
Charlotte-Concord-Gastonia, NC-SC
2

159

0.6
%
94.8
%
23
Orlando-Kissimmee-Sanford, FL
7

1,362

5.1
%
95.4
%
24
San Antonio-New Braunfels, TX
4

576

1.4
%
87.2
%
25
Portland-Vancouver-Hillsboro, OR-WA
3

120

0.3
%
51.5
%
27
Sacramento--Roseville--Arden-Arcade, CA
4

571

1.2
%
89.7
%
30
Las Vegas-Henderson-Paradise, NV
11

1,920

6.6
%
95.9
%
33
Austin-Round Rock, TX
1

351

1.3
%
98.8
%
36
San Jose-Sunnyvale-Santa Clara, CA
2

303

1.4
%
76.8
%
 
Top 40 CBSA's Ranked by Population
156

20,424

78.4
%
94.5
%
 
All other CBSA's Ranked by Population
60

7,406

21.6
%
94.3
%
 
Grand Total
216

27,830

100.0
%
94.5
%
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) ABR includes ground leases
 
 
 
 

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




Page 31










Property Listing





Weingarten Realty Investors
Summary Property Listing
As of June 30, 2017
 
 
 
 
 
Gross Leasable Area
ALL PROPERTIES BY STATE
 
# of
  Properties  
 
WRI
Owned
 
  Joint Venture  
Share
 
Owned
  by Other   
 
Total        
 
 
 
 
 
 
 
 
 
 
 
Arizona
 
21

 
2,127,121

 
93,342

 
1,262,285

 
3,482,748

Arkansas
 
1

 
180,200

 

 

 
180,200

California
 
27

 
4,030,812

 
52,614

 
946,616

 
5,030,042

Colorado
 
8

 
1,126,831

 
205,228

 
1,036,338

 
2,368,397

Florida
 
31

 
4,919,537

 
1,600,318

 
1,228,110

 
7,747,965

Georgia
 
14

 
1,647,437

 
137,071

 
897,264

 
2,681,772

Kentucky
 
4

 
631,761

 

 
127,614

 
759,375

Louisiana
 
1

 
136,108

 

 

 
136,108

Maryland
 
2

 
212,098

 

 

 
212,098

Nevada
 
11

 
1,919,941

 

 
1,596,766

 
3,516,707

New Mexico
 
1

 
112,666

 

 
27,330

 
139,996

North Carolina
 
16

 
1,778,534

 

 
978,034

 
2,756,568

Oregon
 
3

 
119,871

 
90,777

 
66,276

 
276,924

Tennessee
 
5

 
700,502

 

 
154,340

 
854,842

Texas
 
61

 
7,587,175

 
2,057,197

 
2,479,954

 
12,124,326

Utah
 
1

 
182,099

 

 
122,800

 
304,899

Virginia
 
3

 
250,811

 

 

 
250,811

Washington
 
6

 
166,554

 
325,257

 
65,571

 
557,382

Total
 
216

 
27,830,058

 
4,561,804

 
10,989,298

 
43,381,160

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

Page 33

Weingarten Realty Investors
Property Listing
As of June 30, 2017


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

 
82,757

 
87,379

 
14.86

 
89.7
%
 

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

 
132,731

 
240,951

 
13.95

 
96.9
%
 
Fry’s Supermarket
 
Office Max
Desert Village Shopping Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
101,685

 
107,071

 
22.89

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

 
113,536

 
305,588

 
9.52

 
89.9
%
 
Fry’s Supermarket
 
Dollar Tree, (Lowe's)
Laveen Village Marketplace
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
39,763

 
318,805

 
29.56

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

 
45,751

 
108,551

 
24.56

 
94.2
%
 
(Safeway)
 

Palmilla Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
103,568

 
178,219

 
18.83

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

 
21,122

 
21,122

 
N/A

 
92.8
%
 

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

 
157,607

 
157,607

 
15.22

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

 
129,822

 
133,020

 
26.85

 
100.0
%
 
Whole Foods
 

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

 
69,213

 
199,013

 
15.59

 
94.4
%
 

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

 
155,093

 
155,093

 
18.85

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

 
93,334

 
34.86

 
80.8
%
 
 
 
Olive & Ivy, P.F. Chang's, David's Bridal, Urban Outfitters
Squaw Peak Plaza
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 

 
60,728

 
60,728

 
18.40

 
96.6
%
 
Sprouts Farmers Market
 

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

 
322,993

 
17.13

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

 
92,626

 
106,738

 
12.83

 
95.4
%
 

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

 
88,665

 
109,075

 
19.12

 
96.6
%
 
Walmart Neighborhood Market
 

Madera Village Shopping Center
 
Tucson, AZ
 
100.0
%
 

 
96,697

 
106,858

 
12.56

 
97.0
%
 
Safeway
 
Dollar Tree
Oracle Crossings
 
Tucson, AZ
 
100.0
%
 

 
251,194

 
261,194

 
18.62

 
96.0
%
 
Sprouts Farmers Market
 
Kohl's, HomeGoods
Oracle Wetmore Shopping Center
 
Tucson, AZ
 
100.0
%
 

 
150,150

 
343,278

 
25.33

 
92.2
%
 

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

 
43,928

 
66,131

 
16.52

 
80.5
%
 

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

 
 
 
 
2,127,121

 
3,482,748

 
18.91

 
95.0
%
 
 
 
 
Arkansas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Markham West Shopping Center
 
Little Rock-North Little Rock-Conway, AR
 
100.0
%
 

 
180,200

 
180,200

 
11.36

 
100.0
%
 

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

 
 
 
 
180,200

 
180,200

 
11.36

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

 
169,797

 
169,797

 
42.18

 
100.0
%
 
Trader Joe's
 
CVS, Crunch, AMC Theaters, CB2
Buena Vista Marketplace
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 

 
91,846

 
91,846

 
24.95

 
99.1
%
 
Smart & Final Stores
 
Dollar Tree
Centerwood Plaza
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 

 
75,486

 
75,486

 
15.27

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

 
36,540

 
44.41

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

 
417,567

 
440,437

 
19.43

 
97.3
%
 
Albertsons
 
Home Depot, Ross Dress for Less, Petco, Rite Aid, Dollar Tree, 24 Hour Fitness
Marshall's Plaza
 
Modesto, CA
 
100.0
%
 

 
78,752

 
85,952

 
15.32

 
86.3
%
 

 
Marshalls, Dress Barn, Guitar Center

Page 34

Weingarten Realty Investors
Property Listing
As of June 30, 2017


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

 
310,913

 
310,913

 
22.01

 
91.7
%
 
Smart & Final Stores
 
Dollar Tree, 24 Hour Fitness, Rite Aid
Jess Ranch Marketplace
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 

 
208,656

 
307,826

 
19.73

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

 
184,809

 
194,342

 
21.16

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

 
124,431

 
258,734

 
17.72

 
100.0
%
 
Ralph's
 
Ross Dress for Less, Dollar Tree
Stoneridge Town Centre
 
Riverside-San Bernardino-Ontario, CA
 
67.0
%
 
(1)(3)
 
106,821

 
434,450

 
23.75

 
76.8
%
 
(Super Target)
 
(Kohl's)
Discovery Plaza
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 

 
89,548

 
93,398

 
17.78

 
93.9
%
 
Bel Air Market
 

Prospector's Plaza
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 

 
243,907

 
252,521

 
19.32

 
92.7
%
 
SaveMart
 
Kmart, CVS, Ross Dress for Less
Summerhill Plaza
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 

 
133,318

 
133,318

 
11.41

 
87.2
%
 
Raley’s
 
Dollar Tree
Valley Shopping Center
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 

 
103,791

 
107,191

 
20.74

 
82.1
%
 
Food 4 Less
 

El Camino Promenade
 
San Diego-Carlsbad, CA
 
100.0
%
 

 
129,676

 
129,676

 
28.19

 
98.0
%
 

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

 
120,368

 
134,628

 
20.36

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

 
35,880

 
81,086

 
34.11

 
90.5
%
 
(Albertsons)
 

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

 
100,097

 
100,097

 
30.96

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

 
194,689

 
352,778

 
23.14

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

 
147,095

 
236,864

 
22.78

 
98.0
%
 
(Safeway)
 
(CVS), Jo-Ann Fabrics, 99 Cents Only, Factory 2 U, Petco
Cambrian Park Plaza
 
San Jose-Sunnyvale-Santa Clara, CA
 
100.0
%
 

 
170,449

 
170,449

 
22.48

 
67.2
%
 

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

 
132,925

 
202,820

 
39.11

 
89.2
%
 

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

 
150,865

 
150,865

 
14.99

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

 
194,569

 
200,011

 
14.90

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

 
115,991

 
115,991

 
21.55

 
92.1
%
 
Raley’s
 

Southampton Center
 
Vallejo-Fairfield, CA
 
100.0
%
 

 
162,026

 
162,026

 
20.39

 
97.6
%
 
Raley’s
 
Ace Hardware, Dollar Tree
California Total:
 
# of Properties:
27

 
 
 
 
4,030,812

 
5,030,042

 
22.32

 
93.8
%
 
 
 
 
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aurora City Place
 
Denver-Aurora-Lakewood, CO
 
50.0
%
 
(1)(3)
 
180,478

 
542,956

 
16.98

 
82.2
%
 
(Super Target)
 
Barnes & Noble, Ross Dress For Less, PetSmart
Cherry Creek Retail Center
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
78,148

 
272,658

 
27.10

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

 
217,255

 
307,255

 
16.55

 
78.8
%
 

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

 
109,079

 
109,079

 
17.66

 
100.0
%
 
King Sooper’s
 

Edgewater Marketplace
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
144,553

 
270,548

 
12.35

 
99.2
%
 
King Sooper's
 
Ace Hardware, (Target)
Green Valley Ranch - AutoZone
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 
 (4)
 
7,381

 
7,381

 
 
 
100.0
%
 
(King Sooper’s)
 
 
Green Valley Ranch Towne Center
 
Denver-Aurora-Lakewood, CO
 
50.0
%
 
(1)(3)
 
24,750

 
107,500

 
23.95

 
97.5
%
 
(King Sooper’s)
 

Lowry Town Center
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 

 
76,697

 
129,397

 
27.73

 
98.0
%
 
(Safeway)
 

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

 
288,490

 
621,623

 
15.06

 
95.7
%
 

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

 
 
 
 
1,126,831

 
2,368,397

 
17.79

 
91.7
%
 
 
 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Argyle Village Shopping Center
 
Jacksonville, FL
 
100.0
%
 

 
306,461

 
306,461

 
11.36

 
96.1
%
 
Publix
 
Bed Bath & Beyond, T.J. Maxx, Babies “R” Us, Jo-Ann’s Fabrics, Michaels
Atlantic West
 
Jacksonville, FL
 
50.0
%
 
(1)(3)
 
42,284

 
180,578

 
12.45

 
100.0
%
 
(Walmart Supercenter)
 
T.J. Maxx, HomeGoods, Dollar Tree, Shoe Carnival, (Kohl's)

Page 35

Weingarten Realty Investors
Property Listing
As of June 30, 2017


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Epic Village St. Augustine
 
Jacksonville, FL
 
70.0
%
 
(1)
 
8,542

 
64,180

 
18.93

 
86.6
%
 

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

 
288,780

 
17.03

 
98.4
%
 
(Walmart Supercenter)
 
Ross Dress for Less, Petco
Boca Lyons Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
117,423

 
117,423

 
23.26

 
95.7
%
 
4th Generation Market
 
Ross Dress for Less
Deerfield
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
398,963

 
404,944

 
13.23

 
92.0
%
 
Publix
 
T.J. Maxx, Marshalls, Cinépolis, YouFit, Ulta
Embassy Lakes Shopping Center
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
131,723

 
142,751

 
13.87

 
93.7
%
 
Winn Dixie
 
Tuesday Morning, Dollar Tree
Flamingo Pines
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
25,373

 
148,840

 
19.05

 
100.0
%
 
Publix
 

Flamingo Pines Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
139,462

 
266,761

 
24.43

 
99.2
%
 
(Walmart Supercenter)
 
U.S. Post Office, Florida Technical College
Hollywood Hills Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
74,609

 
416,767

 
20.12

 
98.0
%
 
Publix
 
Target, CVS
Northridge
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
46,720

 
236,628

 
18.81

 
94.6
%
 
Publix
 
Petco, Ross Dress for Less, Dollar Tree
Pembroke Commons
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
60,684

 
323,679

 
15.51

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

 
99,029

 
99,029

 
17.75

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

 
132,564

 
17.15

 
94.3
%
 
Publix
 
CVS
The Palms at Town & County
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
657,661

 
657,661

 
22.81

 
94.6
%
 
Publix
 
Marshall's, 24 Hour Fitness, CVS, Toys R Us, Kohl's, Dick's Sporting Goods, Nordstrom Rack
TJ Maxx Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 

 
161,429

 
161,429

 
16.89

 
94.0
%
 
Winn Dixie
 
T.J. Maxx, Dollar Tree
Vizcaya Square Shopping Center
 
Miami-Fort Lauderdale-West Palm Beach, FL
100.0
%
 

 
110,081

 
110,081

 
16.94

 
100.0
%
 
Winn Dixie
 

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

 
114,354

 
136,854

 
27.39

 
100.0
%
 
Whole Foods Market
 

Clermont Landing
 
Orlando-Kissimmee-Sanford, FL
 
75.0
%
 
(1)(3)
 
133,321

 
347,418

 
17.79

 
99.3
%
 

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

 
498,897

 
498,897

 
15.11

 
97.7
%
 

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

 
315,038

 
496,951

 
16.60

 
99.0
%
 
(Super Target)
 
Marshalls, Ross Dress for Less, Old Navy, Petco
Phillips Crossing
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 

 
145,644

 
145,644

 
28.94

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

 
101,611

 
101,611

 
12.28

 
96.3
%
 
Walmart Neighborhood Market
 
Dollar Tree
The Marketplace at Dr. Phillips
 
Orlando-Kissimmee-Sanford, FL
 
20.0
%
 
(1)(3)
 
65,374

 
326,868

 
24.91

 
97.8
%
 
Publix
 
Stein Mart, HomeGoods, Morton's of Chicago, Office Depot
Winter Park Corners
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 

 
102,488

 
102,488

 
26.98

 
58.8
%
 

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

 
269,451

 
16.46

 
98.9
%
 

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

 
245,958

 
245,958

 
15.31

 
100.0
%
 

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

 
104,431

 
14.17

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

 
376,993

 
610,080

 
17.42

 
97.5
%
 
(Safeway)
 
Bealls, Marshalls, PetSmart, Bed Bath & Beyond, Staples, Michaels, (Target)
Sunset 19 Shopping Center
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 

 
265,858

 
265,858

 
18.11

 
86.0
%
 

 
Bed Bath & Beyond, Barnes & Noble, Old Navy, Hobby Lobby, Cost Plus World Market
Whole Foods @ Carrollwood
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 
 (4)
 
36,900

 
36,900

 
N/A

 
100.0
%
 
Whole Foods Market
 

Florida Total:
 
# of Properties:
31

 
 
 
 
4,919,537

 
7,747,965

 
18.07

 
95.3
%
 
 
 
 
Georgia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brookwood Marketplace
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
199,594

 
397,295

 
19.53

 
100.0
%
 
(Super Target)
 
Home Depot, Bed Bath & Beyond, Office Max
Brookwood Square Shopping Center
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
181,333

 
181,333

 
13.50

 
84.3
%
 

 
Marshalls, LA Fitness
Brownsville Commons
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
27,747

 
81,913

 
21.04

 
84.5
%
 
(Kroger)
 

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

 
196,283

 
228,003

 
14.89

 
100.0
%
 

 
DSW, LA Fitness, Shopper's World, American Signature

Page 36

Weingarten Realty Investors
Property Listing
As of June 30, 2017


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

 
25,158

 
95,262

 
26.50

 
91.6
%
 
(Kroger)
 

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

 
76,611

 
76,611

 
15.11

 
98.0
%
 
Kroger
 

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

 
137,693

 
332,889

 
16.62

 
94.7
%
 
(Super Target)
 
Ross Dress for Less, Petco
Mansell Crossing
 
Atlanta-Sandy Springs-Roswell, GA
 
20.0
%
 
(1)(3)
 
20,586

 
102,931

 
14.76

 
100.0
%
 

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

 
381,738

 
381,738

 
20.99

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

 
72,207

 
17.83

 
100.0
%
 
Publix
 

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

 
45,758

 
115,983

 
26.58

 
87.4
%
 
(Kroger)
 

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

 
136,496

 
318,261

 
19.92

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

 
201,759

 
201,759

 
15.78

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

 
95,587

 
N/A

 
100.0
%
 
(Kroger)
 

Georgia Total:
 
# of Properties:
14

 
 
 
 
1,647,437

 
2,681,772

 
17.49

 
96.6
%
 
 
 
 
Kentucky
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Millpond Center
 
Lexington-Fayette, KY
 
100.0
%
 

 
124,498

 
151,498

 
10.84

 
93.8
%
 
Kroger
 

Regency Centre
 
Lexington-Fayette, KY
 
100.0
%
 

 
142,738

 
188,782

 
14.58

 
95.7
%
 
(Kroger)
 
T.J. Maxx, Michaels
Tates Creek Centre
 
Lexington-Fayette, KY
 
100.0
%
 

 
195,828

 
200,988

 
14.38

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

 
168,697

 
218,107

 
13.32

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

 
 
 
 
631,761

 
759,375

 
13.50

 
95.9
%
 
 
 
 
Louisiana
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Danville Plaza Shopping Center
 
Monroe, LA
 
100.0
%
 

 
136,108

 
136,108

 
5.94

 
85.4
%
 
County Market
 
Citi Trends, Surplus Warehouse
Louisiana Total:
 
# of Properties:
1

 
 
 
 
136,108

 
136,108

 
5.94

 
85.4
%
 
 
 
 
Maryland
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nottingham Commons
 
Baltimore-Columbia-Towson, MD
 
100.0
%
 
 
 
131,257

 
131,257

 
27.67

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

 
80,841

 
80,841

 
60.55

 
100.0
%
 

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

 
 
 
 
212,098

 
212,098

 
40.45

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

 
428,066

 
428,066

 
17.06

 
95.3
%
 

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

 
332,298

 
366,952

 
18.19

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

 
167,654

 
195,367

 
12.98

 
94.6
%
 
El Super
 
Factory 2 U, CVS
Decatur 215
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
118,678

 
345,720

 
16.42

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

 
65,817

 
356,673

 
23.16

 
93.8
%
 
Trader Joe's
 

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

 
116,973

 
148,815

 
12.34

 
85.1
%
 
La Bonita Grocery
 
(Ross Dress for Less)
Paradise Marketplace
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
78,077

 
152,672

 
19.62

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

 
84,711

 
161,837

 
13.40

 
100.0
%
 
Smith’s Food
 

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

 
246,483

 
617,821

 
18.38

 
100.0
%
 
(Walmart Supercenter)
 
(Lowe’s), Ross Dress for Less, PetSmart, Office Depot, 99 Cents Only

Page 37

Weingarten Realty Investors
Property Listing
As of June 30, 2017


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Tropicana Marketplace
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
69,429

 
144,571

 
21.23

 
88.0
%
 
(Smith’s Food)
 
Family Dollar
Westland Fair
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 

 
211,755

 
598,213

 
17.89

 
96.3
%
 
(Walmart Supercenter)
 
(Lowe’s), PetSmart, Office Depot, Michaels, Smart & Final
Nevada Total:
 
# of Properties:
11

 
 
 
 
1,919,941

 
3,516,707

 
17.11

 
95.9
%
 
 
 
 
New Mexico
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North Towne Plaza
 
Albuquerque, NM
 
100.0
%
 

 
112,666

 
139,996

 
22.86

 
99.0
%
 
Whole Foods Market
 
HomeGoods
New Mexico Total:
 
# of Properties:
1

 
 
 
 
112,666

 
139,996

 
22.86

 
99.0
%
 
 
 
 
North Carolina
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Galleria Shopping Center
 
Charlotte-Concord-Gastonia, NC-SC
 
100.0
%
 

 
117,102

 
324,704

 
16.99

 
93.0
%
 
(Walmart Supercenter)
 
Off Broadway Shoes
Whitehall Commons
 
Charlotte-Concord-Gastonia, NC-SC
 
100.0
%
 

 
42,183

 
444,803

 
27.52

 
100.0
%
 
(Walmart Supercenter), (Publix)
 
(Lowe's)
Bull City Market
 
Durham-Chapel Hill, NC
 
100.0
%
 

 
40,875

 
40,875

 
19.33

 
96.2
%
 
Whole Foods Market
 

Hope Valley Commons
 
Durham-Chapel Hill, NC
 
100.0
%
 

 
81,371

 
81,371

 
27.31

 
96.7
%
 
Harris Teeter
 

Avent Ferry Shopping Center
 
Raleigh, NC
 
100.0
%
 

 
119,652

 
119,652

 
17.99

 
93.3
%
 
Food Lion
 
Family Dollar
Capital Square
 
Raleigh, NC
 
100.0
%
 

 
143,063

 
143,063

 
7.47

 
98.8
%
 
Food Lion
 

Crabtree Towne Center
 
Raleigh, NC
 
100.0
%
 
 (4)
 
8,800

 
8,800

 
N/A

 
100.0
%
 
 
 
J. Alexander's
Falls Pointe Shopping Center
 
Raleigh, NC
 
100.0
%
 

 
112,199

 
198,549

 
18.35

 
95.6
%
 
Harris Teeter
 
(Kohl’s)
High House Crossing
 
Raleigh, NC
 
100.0
%
 

 
90,155

 
90,155

 
15.44

 
100.0
%
 
Harris Teeter
 

Leesville Towne Centre
 
Raleigh, NC
 
100.0
%
 

 
127,106

 
127,106

 
19.11

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

 
77,803

 
77,803

 
12.13

 
96.2
%
 
Walmart Neighborhood Market
 
Dollar Tree
Six Forks Shopping Center
 
Raleigh, NC
 
100.0
%
 

 
467,914

 
467,914

 
11.09

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

 
188,437

 
188,437

 
14.25

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

 

 
281,462

 
N/A

 
N/A

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

 
63,016

 
63,016

 
21.36

 
91.2
%
 
Harris Teeter
 

Waterford Village
 
Wilmington, NC
 
100.0
%
 

 
98,858

 
98,858

 
21.47

 
87.3
%
 
Harris Teeter
 

North Carolina Total:
 
# of Properties:
16

 
 
 
 
1,778,534

 
2,756,568

 
15.28

 
95.5
%
 
 
 
 
Oregon
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Clackamas Square
 
Portland-Vancouver-Hillsboro, OR-WA
 
20.0
%
 
(1)(3)
 
14,790

 
140,227

 
18.62

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

 
97,177

 
97,177

 
24.38

 
41.1
%
 

 

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

 
39,520

 
26.09

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

 
 
 
 
119,871

 
276,924

 
23.36

 
51.5
%
 
 
 
 
Tennessee
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bartlett Towne Center
 
Memphis, TN-MS-AR
 
100.0
%
 

 
192,624

 
192,624

 
12.03

 
93.0
%
 
Kroger
 
Petco, Dollar Tree, Shoe Carnival
Highland Square
 
Memphis, TN-MS-AR
 
100.0
%
 
 (4)
 
14,490

 
14,490

 
N/A

 
100.0
%
 

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

 
88,108

 
88,108

 
11.59

 
98.7
%
 
Kroger
 

Ridgeway Trace
 
Memphis, TN-MS-AR
 
100.0
%
 

 
176,484

 
314,224

 
24.77

 
74.2
%
 

 
(Target), Best Buy, PetSmart

Page 38

Weingarten Realty Investors
Property Listing
As of June 30, 2017


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
The Commons at Dexter Lake
 
Memphis, TN-MS-AR
 
100.0
%
 

 
166,958

 
178,558

 
9.47

 
98.3
%
 
Kroger
 
Stein Mart, Marshalls, HomeGoods
The Commons at Dexter Lake II
 
Memphis, TN-MS-AR
 
100.0
%
 

 
61,838

 
66,838

 
14.93

 
97.4
%
 
Kroger
 
Stein Mart, Marshalls, HomeGoods
Tennessee Total:
 
# of Properties:
5

 
 
 
 
700,502

 
854,842

 
14.15

 
90.8
%
 
 
 
 
Texas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mueller Regional Retail Center
 
Austin-Round Rock, TX
100.0
%
 

 
351,099

 
351,099

 
16.58

 
98.8
%
 

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

 
281,255

 
17.99

 
90.3
%
 

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

 
36,000

 
153,000

 
17.26

 
22.2
%
 

 
(Lowe's)
Rock Prairie Marketplace
 
College Station-Bryan, TX
 
100.0
%
 
 (4)
 
4,683

 
4,683

 
N/A

 
100.0
%
 
 
 
 
Moore Plaza
 
Corpus Christi, TX
 
100.0
%
 

 
371,443

 
599,415

 
15.97

 
99.5
%
 
(H-E-B)
 
Office Depot, Marshalls, (Target), Old Navy, Hobby Lobby, Stein Mart
Horne Street Market
 
Dallas-Fort Worth-Arlington, TX
 
100.0
%
 
 
 
9,815

 
52,082

 
30.77

 
88.9
%
 
 
 
(24 Hour Fitness)
Overton Park Plaza
 
Dallas-Fort Worth-Arlington, TX
 
100.0
%
 

 
353,431

 
463,431

 
16.26

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

 
363,337

 
19.09

 
78.1
%
 

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

 
132,472

 
9.04

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

 
138,028

 
138,028

 
N/A

 
75.5
%
 

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

 
59,120

 
59,120

 
21.85

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

 
244,037

 
244,037

 
18.43

 
83.3
%
 

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

 
37,699

 
43,891

 
33.00

 
100.0
%
 
Randall’s
 

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

 
97,277

 
97,277

 
16.82

 
100.0
%
 
99 Ranch Market
 

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

 
101,178

 
101,178

 
13.88

 
93.5
%
 
Belden’s
 
Walgreens
Citadel Building
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
121,000

 
121,000

 
N/A

 
100.0
%
 

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

 
84,517

 
11.04

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

 
186,721

 
283,381

 
10.28

 
98.2
%
 
Kroger
 
Babies “R” Us
Galveston Place
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
210,370

 
210,370

 
11.68

 
99.3
%
 
Randall’s
 
Office Depot, Palais Royal, Spec's
Griggs Road Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
12,014

 
80,091

 
10.11

 
84.4
%
 

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

 
93,438

 
20.89

 
96.4
%
 

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

 
36,874

 
N/A

 
100.0
%
 
H-E-B
 

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

 
71,277

 
71,277

 
9.66

 
99.4
%
 
Kroger
 
Goodwill
I45/Telephone Rd.
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
25,740

 
171,599

 
12.69

 
99.4
%
 
Sellers Bros.
 
Famsa, Fallas Paredes, Harbor Freight Tools
League City Plaza
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
19,452

 
129,681

 
13.18

 
88.8
%
 

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

 
388,819

 
388,819

 
21.37

 
98.7
%
 

 
Old Navy, HomeGoods, Marshalls, Ross Dress for Less, Nordstrom Rack, Saks Fifth Avenue OFF 5TH
Market at Westchase Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
84,084

 
84,084

 
23.67

 
62.7
%
 

 

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

 
174,181

 
174,181

 
16.06

 
91.6
%
 
Randall’s
 
Office Depot, Citi Trends, Dollar Tree
Oak Forest Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
154,256

 
154,256

 
17.84

 
100.0
%
 
Kroger
 
Ross Dress for Less, Dollar Tree, Petsmart

Page 39

Weingarten Realty Investors
Property Listing
As of June 30, 2017


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

 
126,397

 
126,397

 
17.94

 
99.5
%
 
Randall’s
 
CVS
Richmond Square
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
92,657

 
92,657

 
27.77

 
100.0
%
 

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

 
71,265

 
71,265

 
13.22

 
100.0
%
 
Kroger
 

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

 
247,673

 
247,673

 
38.81

 
90.1
%
 
Kroger
 
Barnes & Noble, Talbots, Ann Taylor, GAP, JoS. A. Bank
Shoppes at Memorial Villages
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
185,974

 
185,974

 
12.19

 
85.1
%
 

 
Rexel
Shops at Kirby Drive
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
10,000

 
55,460

 
34.64

 
100.0
%
 

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

 
277,603

 
14.82

 
99.4
%
 
Fiesta
 
Ross Dress for Less, PetSmart, Office Depot, Big Lots
Southgate Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
18,668

 
124,454

 
11.25

 
93.4
%
 
Food-A-Rama
 
CVS, Family Dollar, Palais Royal
Stella Link Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 

 
22,355

 
22,355

 
9.98

 
100.0
%
 

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

 
183,940

 
183,940

 
35.23

 
100.0
%
 

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

 
153,999

 
311,820

 
18.91

 
95.0
%
 

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

 
490,634

 
24.61

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

 
37,264

 
37,264

 
26.12

 
67.6
%
 

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

 
221,671

 
350,390

 
17.38

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

 
130,851

 
130,851

 
18.28

 
96.9
%
 

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

 
347,302

 
347,302

 
13.96

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

 
243,596

 
485,463

 
15.42

 
96.8
%
 
(H-E-B)
 
(Target), Marshalls, Old Navy, Best Buy, Bed Bath & Beyond
Plantation Centre
 
Laredo, TX
 
100.0
%
 

 
135,373

 
143,015

 
16.85

 
96.6
%
 
H-E-B
 

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

 
500,084

 
11.09

 
98.9
%
 

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

 
244,602

 
22.09

 
73.2
%
 
(Walmart Supercenter)
 

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

 
301,174

 
19.90

 
94.0
%
 
(Walmart Supercenter)
 
Kohl's, Dollar Tree
North Sharyland Crossing
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)(4)
 

 

 
N/A

 
N/A

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

 
75,288

 
18.42

 
90.9
%
 

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

 
15,000

 
N/A

 
100.0
%
 

 
Old Navy
Sharyland Towne Crossing
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
180,220

 
492,349

 
15.22

 
94.2
%
 
H-E-B
 
(Target), T.J. Maxx, Petco, Office Depot, Ross Dress for Less
South 10th St. HEB
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
51,851

 
103,702

 
13.64

 
100.0
%
 
H-E-B
 

Trenton Crossing
 
McAllen-Edinburg-Mission, TX
 
100.0
%
 

 
264,720

 
569,881

 
12.92

 
86.7
%
 

 
(Target), Hobby Lobby, Ross Dress for Less, Marshalls, Petsmart
Starr Plaza
 
Rio Grande City, TX
 
50.0
%
 
(1)(3)
 
88,346

 
176,693

 
14.33

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

 
405,370

 
485,370

 
16.72

 
85.9
%
 
(H-E-B)
 
Act III Theatres, Marshalls, Office Max, Stein Mart, Petco
Parliament Square II
 
San Antonio-New Braunfels, TX
 
100.0
%
 
(4)
 
54,541

 
54,541

 
N/A

 
100.0
%
 

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

 
161,806

 
11.67

 
95.6
%
 
H-E-B
 
Bealls, Tuesday Morning

Page 40

Weingarten Realty Investors
Property Listing
As of June 30, 2017


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Valley View Shopping Center
 
San Antonio-New Braunfels, TX
 
100.0
%
 

 
91,446

 
91,446

 
10.38

 
83.2
%
 

 
Marshalls, Dollar Tree
Texas Total:
 
# of Properties:
61

 
 
 
 
7,587,175

 
12,124,326

 
17.52

 
94.4
%
 
 
 
 
Utah
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
West Jordan Town Center
 
Salt Lake City, UT
 
100.0
%
 

 
182,099

 
304,899

 
12.47

 
71.2
%
 

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

 
 
 
 
182,099

 
304,899

 
12.47

 
71.2
%
 
 
 
 
Virginia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hilltop Village Center
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 
 (5)
 
250,811

 
250,811

 
33.81

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

100.0
%
 
 
 
250,811

 
250,811

 
33.81

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

 
87,014

 
35.26

 
97.9
%
 
Whole Foods
 
 
Meridian Town Center
 
Seattle-Tacoma-Bellevue, WA
 
20.0
%
 
(1)(3)
 
15,533

 
143,237

 
17.33

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

 
81,385

 
30.83

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

 
111,736

 
19.40

 
98.1
%
 
Safeway
 
Ross Dress for Less
South Hill Center
 
Seattle-Tacoma-Bellevue, WA
 
20.0
%
 
(1)(3)
 
26,802

 
134,010

 
16.49

 
100.0
%
 

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

 
 
 
 
166,554

 
557,382

 
27.41

 
98.6
%
 
 
 
 
Total Operating Properties
 
# of Properties:
213

 
 
 
 
27,830,058

 
43,381,160

 
18.37

 
94.5
%
 
 
 
 
New Development
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Virginia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Columbia Pike Village Center
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
90.0
%
 
(1)(2)(3)
 

 

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

 

 
 
 
 
 
Harris Teeter
 
 
Virginia Total:
 
# of Properties:
2

 
 
 
 

 

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

 

 
 
 
 
 
 
 
 
Washington Total:
 
# of Properties:
1

 
 
 
 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total New Developments
 
# of Properties:
3

 
 
 
 

 

 
 
 
 
 
 
 
 
Operating & New Development Properties
 
# of Properties:
216

 
 
 
 
27,830,058

 
43,381,160

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

 
 
 
 
 
 
 
 
Arizona Total:
 
 
 
 
 
 
 
422,532

 
 
 
 
 
 
 
 

Page 41

Weingarten Realty Investors
Property Listing
As of June 30, 2017


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Highway 85 and Highway 285, Sheridan
 
 
 
 
 
 
 
377,491

 
 
 
 
 
 
 
 
Colorado Total:
 
 
 
 
 
 
 
377,491

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

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

 
 
 
 
 
 
 
 
Florida Total:
 
 
 
 
 
 
 
520,542

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

 
 
 
 
 
 
 
 
Georgia Total:
 
 
 
 
 
 
 
3,554,496

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

 
 
 
 
 
 
 
 
Highway 17 and Highway 210, Surf City
 
 
 
 
 
 
 
2,024,233

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

 
 
 
 
 
 
 
 
North Carolina Total:
 
 
 
 
 
 
 
3,378,775

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

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

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

 
 
 
 
 
 
 
 
Bissonnet at Wilcrest, Houston
 
 
 
 
 
 
 
40,946

 
 
 
 
 
 
 
 
East Orem, Houston
 
 
 
 
 
 
 
121,968

 
 
 
 
 
 
 
 
Northwest Freeway at Gessner, Houston
 
 
 
 
 
 
 
43,396

 
 
 
 
 
 
 
 
West Little York at Interstate 45, Houston
 
 
 
 
 
 
 
161,172

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

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

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

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

 
 
 
 
 
 
 
 
Culebra Road and Westwood Loop, San Antonio
 
 
 
 
 
 
 
60,984

 
 
 
 
 
 
 
 
FM 1957 (Potranco Road) and FM 211, San Antonio
 
 
 
 
 
 
 
5,635,183

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

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

 
 
 
 
 
 
 
 
Highway 3 at Highway 1765, Texas City
 
 
 
 
 
 
 
200,812

 
 
 
 
 
 
 
 
FM 2920 and Highway 249, Tomball
 
 
 
 
 
 
 
459,776

 
 
 
 
 
 
 
 
Texas Total:
 
 
 
 
 
 
 
10,101,451

 
 
 
 
 
 
 
 
Total Unimproved Land
 
 
 
 
 
 
 
18,355,287

 
 
 
 
 
 
 
 

Page 42