Attached files

file filename
8-K - 8-K - WEINGARTEN REALTY INVESTORS /TX/wri-20191231x8xkearnin.htm


Exhibit 99.1
supplementalcover2019q4.jpg






wrisupplementallogo2019a05.jpg
 
 
 
Table of Contents
Page
Quarterly Earnings Press Release
i - xii
Company Information
1
 
 
 
Financial Summary
 
 
Condensed Consolidated Statements of Income
3
 
Condensed Consolidated Balance Sheets
4
 
Funds From Operations Attributable to Common Shareholders
5
 
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate and Net Debt to Core EBITDAre
6
 
Supplemental Income Statement Detail
7
 
Supplemental Balance Sheet Detail
8
 
Capitalization and Debt Coverage Ratios
9
 
Guidance
10
 
 
 
Investment Activity
 
 
Capital Expenditures
12
 
Development and Redevelopment Projects
13
 
Land Held for Development
14
 
Acquisition and Disposition Summary
15
 
 
 
Summary of Debt
 
 
Debt Information
17
 
Debt Information Additional Disclosure
18
 
Schedule of Maturities
19
 
Schedule of Maturities Additional Disclosure
20
 
 
 
Joint Ventures
 
 
Unconsolidated Joint Venture Financial Information at 100%
22
 
Unconsolidated Joint Venture Financial Information at Pro rata Share
23
 
Investments in Unconsolidated Real Estate Joint Ventures & Partnerships at 100%
24
 
Unconsolidated Joint Venture Mortgage Debt Information at 100%
25
 
Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure
26
 
 
 
Portfolio Summary
 
 
Tenant Diversification by Percent of Base Minimum Rent
28
 
Portfolio Operating Information
29 - 30
 
Top 40 Core-Based Statistical Area (CBSA) Ranked by Population
31
 
 
 
Property Listing
 
 
Summary Property Listing
33
 
Property Listing
34 - 41
 
Ground Lease Commitments
42
 
 
 
Other Topics of Interest
 
 
New Lease Guidance Implementation
44
 
Ground Lease Summary
45
 
 
 
 
 
 
 
 
 
 
 
 
 
 
www.weingarten.com
 



wriedgarpressreleasea03.jpg
2600 Citadel Plaza Drive
P.O. Box 924133
Houston, Texas 77292-4133

NEWS RELEASE

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

WEINGARTEN REALTY
REPORTS STRONG FOURTH QUARTER OPERATIONS
AND ISSUES 2020 GUIDANCE

HOUSTON, February 25, 2020 (BUSINESS WIRE) -- Weingarten Realty (NYSE: WRI) announced today the results of its operations for the quarter and year ended December 31, 2019. The supplemental financial package with additional information can be found on the Company's website under the Investor Relations tab.

Fourth Quarter and Full Year Operating and Financial Highlights

Net income attributable to common shareholders (“Net Income”) was $0.58 per diluted share (hereinafter “per share”) for the quarter and $2.44 per share for the year compared to $0.46 and $2.55 per share for each respective period in 2018;

Core Funds From Operations Attributable to Common Shareholders ("Core FFO”) was $0.53 per share for the quarter and $2.10 per share for the year compared to $0.55 and $2.28 per share for each respective period in 2018;

Same Property Net Operating Income (“SPNOI”) including redevelopments increased by 2.5% over the fourth quarter of 2018 and by 3.3% over the full year 2018;

Rental rates on new leases and renewals completed during the quarter were up 16.3% and 10.2%, respectively;

Signed occupancy at year-end was 95.2%, an increase of 0.8% from 94.4% at the end of 2018;

Acquisitions totaled $165 million in the quarter and $246 million for the full year;

Dispositions totaled $90 million in the quarter and $452 million for the full year;

Balance sheet leverage remained among the lowest in the sector with Net Debt to Adjusted EBITDAre of 5.17 times; and

Common dividends per share of $0.395 per quarter were declared or $1.58 per share on an annualized basis.

Financial Results

The Company reported Net Income of $75.2 million or $0.58 per share for the fourth quarter of 2019, as compared to $59.5 million or $0.46 per share for the same period in 2018. For the year, Net Income was $315.4 million or $2.44 per share for 2019 compared to $327.6 million or $2.55 per share for 2018.

Page i





Funds From Operations attributable to common shareholders in accordance with the National Association of Real Estate Investment Trusts definition (“NAREIT FFO”) was $69.2 million or $0.53 per share for the fourth quarter of 2019 compared to $70.3 million or $0.55 per share for 2018. For the year, NAREIT FFO was $273.7 million or $2.10 per share for 2019 compared to $307.9 million or $2.40 per share for 2018.

Core FFO for the quarter ended December 31, 2019 was $0.53 per share or $69.2 million, as compared to $0.55 per share or $70.2 million for the same quarter of last year. The decrease from the prior year was primarily due to dispositions of $241 million in the fourth quarter of 2018 and an additional $452 million during the year ended December 31, 2019. Also contributing to the decrease was an increase in general and administrative expense due to the cessation of the capitalization of indirect leasing and legal costs of $0.02 per share in the fourth quarter of 2019 and $0.07 per share for the year ended December 31, 2019 due to the new lease accounting standard adopted in 2019. Partially offsetting these decreases was an increase in SPNOI including redevelopments of 2.5% as well as acquisitions totaling $246 million in 2019. Additionally, increases in the fair value of the Company’s deferred compensation plan assets resulted in increases in interest income, general and administrative expense, and operating expense, however these changes have no net effect on FFO as shown on page 7 of the Company’s Supplemental. For the full year, Core FFO was $273.7 million or $2.10 per share for 2019 compared to $292.5 million or $2.28 per share for 2018.

The effect of the 2019 dispositions will impact 2020 Core FFO as well. However, with more normalized disposition activity beginning in 2020, investments in mixed-use new developments totaling $485 million coming on line in 2020 and 2021 and the Company’s much improved portfolio of properties, earnings are expected to trend up beginning in the second half of 2020.

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

Operating Results

For the period ending December 31, 2019, the Company’s operating highlights were as follows:

 
Q4 2019
YTD 2019
Occupancy (Signed Basis):
 
 
Occupancy - Total
95.2%
 
Occupancy - Small Shop Spaces
90.8%
 
Occupancy - Same Property Portfolio
95.5%
 
 
 
 
Same Property Net Operating Income, with redevelopments
2.5%
3.3%
 
 
 
Rental Rate Growth - Total:
11.9%
7.5%
New Leases
16.3%
15.5%
Renewals
10.2%
5.2%
 
 
 
Leasing Transactions:
 
 
Number of New Leases
86
300
New Leases - Annualized Revenue (in millions)
$6.5
$22.8
Number of Renewals
109
483
Renewals - Annualized Revenue (in millions)
$8.6
$40.1

A reconciliation of Net Income to SPNOI is included herein.


Page ii




“Our greatly transformed portfolio continues to produce solid operating results. Leasing activity was strong, generating increased rental rates on new leases during the quarter of 16%. Coupled with low tenant fallout, this resulted in an 80 basis points increase over the prior year in total occupancy with our shop space rising to a record 90.8%. Same Property NOI was also strong, increasing 3.3% during the year. While there are continued challenges in the retail marketplace, the improved quality of our portfolio clearly enables us to respond to these challenges much more effectively,” said Johnny Hendrix, Executive Vice President and Chief Operating Officer.

Portfolio Activity

During the quarter, the Company acquired three shopping centers for $165 million. Stevens Creek Central shopping center is located in San Jose, CA. The property is anchored by Safeway, Marshalls and Total Wine & More. The population in a three-mile radius is 260,000 with average household incomes in excess of $141,000.  The Shops at Hilshire Village is a Kroger anchored shopping center located adjacent to the very affluent Memorial Villages in Houston, TX. The population in a three-mile radius is 135,000 people with average household incomes of $117,000. Covington Esplanade located in the Seattle metropolitan area is a 187,000 square foot center anchored by Home Depot and includes many strong service retailers. Acquisitions for the full year totaled $246 million, including five grocery anchored centers in urban, infill locations with strong demographics. Within a three-mile radius, average household incomes for all properties purchased this year averaged $116,000 with a population of 155,000 people.

In addition, the Company sold three properties during the quarter for $90 million including a power center in Las Vegas, a center in Houston and the Company’s last property in Arkansas. For all of 2019, WRI sold $452 million of assets with the disposition of 15 shopping centers and other real estate.

The Company invested $173 million in new developments and redevelopments in 2019 and expects to spend around $100 million in 2020, with the majority of the investment in its two projects in the Washington D.C. area and its 30-story residential tower at its River Oaks Shopping Center in Houston.

“We continue to upgrade the quality of our portfolio by successfully disposing of assets that are in the bottom portion of our portfolio and reinvesting these proceeds in quality acquisitions as well as our new development and redevelopment projects.  We are very excited to add the three quality acquisitions in the fourth quarter to our transformed portfolio.  As we reduce our disposition volumes going into 2020 and accelerate the addition of NOI from our new development projects, we are well positioned to grow FFO beginning in the second half of 2020,” said Drew Alexander, Chairman, President and Chief Executive Officer.

Balance Sheet

During the quarter, the Company amended and extended its $500 million unsecured revolving credit facility. The facility will mature in March 2024, with a provision to extend the maturity date for two consecutive six-month periods, at the Company’s option. The Company was successful in reducing the margin over LIBOR that it will pay under the facility.

Net Debt to Core EBITDAre was a strong 5.17 times and Debt to Total Market Capitalization was a very low 29.9% at year end.


Page iii




“We continue to maintain one of the strongest balance sheets in our sector which not only provides significant security for our shareholders in the event of unexpected market events, but also positions us to pursue additional growth opportunities. We are pleased with the support of our bank group and their continued support through the renewal of our unsecured credit facility. With no significant maturities until 2022, our financial position is excellent,” said Steve Richter, Executive Vice President and Chief Financial Officer.

2020 Guidance

The Company’s guidance for 2020 is as follows:

 
2020 Guidance
Net Income (per share)
$1.52 - $1.61
NAREIT FFO (per share)
$2.06 - $2.11
Core FFO (per share)
$2.06 - $2.11
Acquisitions
$100 - $150 million
Re / New Development
$75 - $125 million
Dispositions
$100 - $150 million
Same Property NOI with redevelopments
1.5% - 2.5%

A rollforward detailing the components of the change in 2019 Core FFO per share to 2020 Core FFO per share guidance is included on page 10 of the Company’s Supplemental.

Dividends

The Board of Trust Managers declared a quarterly cash dividend to $0.395 per common share payable on March 13, 2020 to shareholders of record on March 6, 2020. Annualized, the dividend will be $1.58 per common share.

Conference Call Information

The Company also announced that it will host a live webcast of its quarterly conference call on February 26, 2020 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 (800) 447-0521 (conference ID #49202482). A replay will be available through the Company’s website starting approximately two hours following the live call.

About Weingarten Realty Investors

Weingarten Realty Investors (NYSE: WRI) is a shopping center owner, manager and developer.  At December 31, 2019, the Company owned or operated under long-term leases, either directly or through its interest in real estate joint ventures or partnerships, a total of 170 properties which are located in 16 states spanning the country from coast to coast. These properties represent approximately 32.5 million square feet of which our interests in these properties aggregated approximately 21.5 million square feet of leasable area. To learn more about the Company’s operations and growth strategies, please visit www.weingarten.com.


Page iv




Forward-Looking Statements

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

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











Page v




Weingarten Realty Investors
(in thousands, except per share amounts)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
 
 
 
2019
 
 2018 (1)
 
2019
 
 2018 (1)
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
 
(Unaudited)
Revenues:
 
 
 
 
 
 
 
Rentals, net
$
115,780

 
$
124,365

 
$
472,446

 
$
517,836

Other
3,685

 
3,454

 
14,179

 
13,311


Total Revenues
119,465

 
127,819

 
486,625

 
531,147

Operating Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
33,355

 
35,280

 
135,674

 
161,838

Operating
24,693

 
20,625

 
94,620

 
90,554

Real estate taxes, net
13,741

 
16,562

 
60,813

 
69,268

Impairment loss

 
7,722

 
74

 
10,120

General and administrative
9,021

 
7,325

 
35,914

 
25,040


Total Operating Expenses
80,810

 
87,514

 
327,095

 
356,820

Other Income (Expense):
 
 
 
 
 
 
 
Interest expense, net
(13,539
)
 
(15,663
)
 
(57,601
)
 
(63,348
)
Interest and other income (expense), net
3,594

 
(1,928
)
 
11,003

 
2,807

Gain on sale of property
45,951

 
34,788

 
189,914

 
207,865

Total Other Income
36,006

 
17,197

 
143,316

 
147,324

Income Before Income Taxes and Equity in Earnings of Real Estate Joint Ventures and Partnerships
74,661

 
57,502

 
302,846

 
321,651

Provision for Income Taxes
(358
)
 
(10
)
 
(1,040
)
 
(1,378
)
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net
2,989

 
5,737

 
20,769

 
25,070

Net Income
77,292

 
63,229

 
322,575

 
345,343

Less:
Net Income Attributable to Noncontrolling Interests
(2,074
)
 
(3,722
)
 
(7,140
)
 
(17,742
)
Net Income Attributable to Common Shareholders -- Basic
$
75,218

 
$
59,507

 
$
315,435

 
$
327,601

Net Income Attributable to Common Shareholders -- Diluted
$
75,746

 
$
59,507

 
$
317,547

 
$
327,601

Earnings Per Common Share -- Basic
$
.59

 
$
.47

 
$
2.47

 
$
2.57

Earnings Per Common Share -- Diluted
$
.58

 
$
.46

 
$
2.44

 
$
2.55

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



Page vi




Weingarten Realty Investors
(in thousands)
Financial Statements
 
 
 
 
 
 
 
 
 
 
 
December 31,
2019
 
December 31,
2018
 
 
 
 
(Unaudited)
 
(Audited)
CONDENSED CONSOLIDATED BALANCE SHEETS
 
 
 
ASSETS
 
 
 
Property
$
4,145,249

 
$
4,105,068

Accumulated Depreciation
(1,110,675
)
 
(1,108,188
)
Investment in Real Estate Joint Ventures and Partnerships, net
427,947

 
353,828

Unamortized Lease Costs, net
148,479

 
142,014

Accrued Rent, Accrued Contract Receivables and Accounts Receivable, net
83,639

 
97,924

Cash and Cash Equivalents
41,481

 
65,865

Restricted Deposits and Escrows
13,810

 
10,272

Other, net
188,004

 
160,178

 
             Total Assets
$
3,937,934

 
$
3,826,961

 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt, net
$
1,732,338

 
$
1,794,684

Accounts Payable and Accrued Expenses
111,666

 
113,175

Other, net
217,770

 
168,403

 
Total Liabilities
2,061,774

 
2,076,262

 
 
 
 
 
 
 
Commitments and Contingencies

 

 
 
 
 
EQUITY
 
 
 
Common Shares of Beneficial Interest
3,905

 
3,893

Additional Paid-In Capital
1,779,986

 
1,766,993

Net Income Less Than Accumulated Dividends
(74,293
)
 
(186,431
)
Accumulated Other Comprehensive Loss
(11,283
)
 
(10,549
)
 
Shareholders' Equity
1,698,315

 
1,573,906

Noncontrolling Interests
177,845

 
176,793

 
             Total Liabilities and Equity
$
3,937,934

 
$
3,826,961


Page vii




Non-GAAP Financial Measures

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

Funds from Operations Attributable to Common Shareholders
Effective January 1, 2019, the National Association of Real Estate Investment Trusts ("NAREIT") defines NAREIT FFO as net income (loss) attributable to common shareholders computed in accordance with GAAP, excluding gains or losses from sales of certain real estate assets (including: depreciable real estate with land, land, development property and securities), changes in control of real estate equity investments, and interests in real estate equity investments and their applicable taxes, plus depreciation and amortization related to real estate and impairment of certain real estate assets and in substance real estate equity investments, including our share of unconsolidated real estate joint ventures and partnerships. The Company calculates NAREIT FFO in a manner consistent with the NAREIT definition.

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

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


Page viii




NAREIT FFO and Core FFO is calculated as follows (in thousands):
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2019
 
2018
 
2019
 
2018
 
(Unaudited)
 
(Unaudited)
Net income attributable to common shareholders
$
75,218

 
$
59,507

 
$
315,435

 
$
327,601

Depreciation and amortization of real estate
33,154

 
35,020

 
134,772

 
160,679

Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships
3,478

 
2,974

 
12,152

 
12,454

Impairment of properties and real estate equity investments
3,070

 
7,571

 
3,144

 
9,969

(Gain) on sale of property, investment securities and interests in real estate equity investments
(45,950
)
 
(34,650
)
 
(190,597
)
 
(206,930
)
(Gain) on dispositions of unconsolidated real estate joint ventures and partnerships

 
(4
)
 
(1,380
)
 
(6,300
)
Provision for income taxes (1)
276

 
444

 
133

 
2,223

Noncontrolling interests and other (2)
(545
)
 
(610
)
 
(2,051
)
 
8,238

NAREIT FFO – basic (3)
68,701

 
70,252

 
271,608

 
307,934

Income attributable to operating partnership units
528

 

 
2,112

 

NAREIT FFO – diluted (3)
69,229

 
70,252

 
273,720

 
307,934

Adjustments for Core FFO:
 
 
 
 
 
 
 
Other impairment loss

 
134

 

 
134

Provision (benefit) for income taxes (1)

 
6

 

 
(1,488
)
(Gain) on extinguishment of debt including related swap activity

 
(41
)
 

 
(3,131
)
Lease terminations

 

 

 
(10,023
)
Other

 
(136
)
 
10

 
(911
)
Core FFO – diluted
$
69,229

 
$
70,215

 
$
273,730

 
$
292,515

 
 
 
 
 
 
 
 
FFO weighted average shares outstanding – basic
127,882

 
127,653

 
127,842

 
127,651

Effect of dilutive securities:
 
 
 
 
 
 
 
Share options and awards
851

 
730

 
842

 
790

Operating partnership units
1,432

 

 
1,432

 

FFO weighted average shares outstanding – diluted
130,165

 
128,383

 
130,116

 
128,441

 
 
 
 
 
 
 
 
NAREIT FFO per common share – basic
$
.54

 
$
.55

 
$
2.12

 
$
2.41

 
 
 
 
 
 
 
 
NAREIT FFO per common share – diluted
$
.53

 
$
.55

 
$
2.10

 
$
2.40

 
 
 
 
 
 
 
 
Core FFO per common share – diluted
$
.53

 
$
.55

 
$
2.10

 
$
2.28

________________________________________________________________________________________________________________________________

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


Page ix




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

 
Three Months Ended
December 31, 2019
 
Twelve Months Ended
December 31, 2019
Beginning of the period
159

 
171

Properties added:
 
 
 
New Developments

 
1

Properties removed:
 
 
 
Dispositions
(4
)
 
(17
)
End of the period
155

 
155



Page x




We calculate SPNOI using net income attributable to common shareholders excluding net income attributable to noncontrolling interests, other income (expense), income taxes and equity in earnings of real estate joint ventures and partnerships. Additionally to reconcile to SPNOI, we exclude the effects of property management fees, certain non-cash revenues and expenses such as straight-line rental revenue and the related reversal of such amounts upon early lease termination, depreciation and amortization, impairment losses, general and administrative expenses and other items such as lease cancellation income, environmental abatement costs, demolition expenses and lease termination fees. Consistent with the capital treatment of such costs under GAAP, tenant improvements, leasing commissions and other direct leasing costs are excluded from SPNOI. A reconciliation of net income attributable to common shareholders to SPNOI is as follows (in thousands):
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2019
 
2018
 
2019
 
2018
 
(Unaudited)
 
(Unaudited)
Net income attributable to common shareholders
$
75,218

 
$
59,507

 
$
315,435

 
$
327,601

Add:
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
2,074

 
3,722

 
7,140

 
17,742

Provision for income taxes
358

 
10

 
1,040

 
1,378

Interest expense, net
13,539

 
15,663

 
57,601

 
63,348

Property management fees
686

 
685

 
2,899

 
2,904

Depreciation and amortization
33,355

 
35,280

 
135,674

 
161,838

Impairment loss

 
7,722

 
74

 
10,120

General and administrative
9,021

 
7,325

 
35,914

 
25,040

Other (1)
937

 
752

 
3,762

 
2,680

Less:
 
 
 
 
 
 
 
Gain on sale of property
(45,951
)
 
(34,788
)
 
(189,914
)
 
(207,865
)
Equity in earnings of real estate joint ventures and partnership interests, net
(2,989
)
 
(5,737
)
 
(20,769
)
 
(25,070
)
Interest and other (income) expense, net
(3,594
)
 
1,928

 
(11,003
)
 
(2,807
)
Revenue adjustments (2)
(3,817
)
 
(3,022
)
 
(14,871
)
 
(25,007
)
Adjusted income
78,837

 
89,047

 
322,982

 
351,902

Less: Adjusted income related to consolidated entities not defined as same property and noncontrolling interests
(2,589
)
 
(14,780
)
 
(23,312
)
 
(62,520
)
Add: Pro rata share of unconsolidated entities defined as same property
8,931

 
8,838

 
34,440

 
34,201

Same Property Net Operating Income
85,179

 
83,105

 
334,110

 
323,583

Less: Redevelopment Net Operating Income
(8,794
)
 
(7,880
)
 
(33,797
)
 
(29,181
)
Same Property Net Operating Income excluding Redevelopments
$
76,385

 
$
75,225

 
$
300,313

 
$
294,402

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

Page xi




Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate
NAREIT defines EBITDAre as net income computed in accordance with GAAP, plus interest expense, income tax expense (benefit), depreciation and amortization and impairment of depreciable real estate and in substance real estate equity investments; plus or minus gains or losses from sales of certain real estate assets and interests in real estate equity investments; and adjustments to reflect our share of unconsolidated real estate joint ventures and partnerships for these items. The Company calculates EBITDAre in a manner consistent with the NAREIT definition.
As mentioned above, NAREIT FFO is a widely recognized measure of REIT operating performance which provides our shareholders with a relevant basis for comparing earnings performance among other REITs based upon the unique capital structure of each REIT. However as a basis of comparability that is independent of a company's capital structure, management believes that since EBITDA is a widely known and understood measure of performance, EBITDAre will represent an additional supplemental non-GAAP performance measure that will provide investors with a relevant basis for comparing REITs. There can be no assurance that EBITDAre as presented by the Company is comparable to similarly titled measures of other REITs.
The Company also presents Core EBITDAre as an additional supplemental measure as it is more reflective of the core operating performance of our portfolio of properties. Core EBITDAre is defined as NAREIT EBITDAre excluding charges and gains related to non-cash and non-operating transactions and other events that hinder the comparability of operating results. Specific examples of items excluded from Core EBITDAre include, but are not limited to, gains or losses associated with the extinguishment of debt or other liabilities, and transactional costs associated with development activities. EBITDAre and Core EBITDAre should not be considered as alternatives to net income or other measurements under GAAP as indicators of operating performance or to cash flows from operating, investing or financing activities as measures of liquidity. EBITDAre and Core EBITDAre do not reflect working capital changes, cash expenditures for capital improvements or principal payments on indebtedness.
EBITDAre and Core EBITDAre is calculated as follows (in thousands):
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2019
 
2018
 
2019
 
2018
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre):
 
 
 
 
 
 
 
Net income
$
77,292

 
$
63,229

 
$
322,575

 
$
345,343

Interest expense, net (1)
13,539

 
15,663

 
57,601

 
63,348

Provision for income taxes
358

 
10

 
1,040

 
1,378

Depreciation and amortization of real estate
33,355

 
35,280

 
135,674

 
161,838

Impairment loss on operating properties and real estate equity investments
3,070

 
7,722

 
3,144

 
10,120

Gain on sale of property and investment securities (2)
(45,950
)
 
(34,788
)
 
(190,653
)
 
(207,865
)
EBITDAre adjustments of unconsolidated real estate joint ventures and partnerships, net (3)
4,377

 
3,874

 
14,439

 
11,271

Total EBITDAre
86,041

 
90,990

 
343,820

 
385,433

Adjustments for Core EBITDAre:
 
 
 
 
 
 
 
Lease terminations

 

 

 
(10,023
)
Other

 
(50
)
 
10

 
(47
)
Total Core EBITDAre
$
86,041

 
$
90,940

 
$
343,830

 
$
375,363


(1) Includes a $3.8 million gain on extinguishment of debt including related swap activity for the twelve months ended December 31, 2018.
(2) Included a $.5 million gain on sale of non-operating assets for the twelve months ended December 31, 2019. Also includes a $.1 million and $.9 million gain on sale of non-operating assets for the three and twelve months ended December 31, 2018, respectively.
(3) Includes a $.3 million gain on sale of non-operating assets for the twelve months ended December 31, 2019, and a $.7 million loss on extinguishment of debt for the twelve months ended December 31, 2018.

Page xii



Weingarten Realty Investors
Company Information



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

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

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

Corporate Profile

Weingarten Realty Investors is a real estate investment trust organized under the Texas Business Organizations Code that, through its predecessor entity, began the ownership and development of shopping centers and other commercial real estate in 1948. As of December 31, 2019, we owned or operated under long-term leases, interests in 170 properties which are located in 16 states that span the United States from coast to coast. These properties represent approximately 32.5 million square feet of which our interests in these properties aggregated approximately 21.5 million square feet of leasable area. Our properties were 95.2% leased as of December 31, 2019 and historically our portfolio occupancy rate has never been below 90%.




Page 1













Financial Summary




Weingarten Realty Investors
Condensed Consolidated Statements of Income
(in thousands, except per share amounts)
 
Three Months Ended
December 31,
 
Twelve Months Ended December 31,
 
2019
 
2018(1)
 
2019
 
2018(1)
 
2017(1)
 
2016(1)
 
2015(1)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
Rentals, net
$
115,780

 
$
124,365

 
$
472,446

 
$
517,836

 
$
563,183

 
$
540,141

 
$
504,724

Other
3,685

 
3,454

 
14,179

 
13,311

 
9,980

 
9,414

 
8,120

Total Revenues
119,465

 
127,819

 
486,625

 
531,147

 
573,163

 
549,555

 
512,844

Operating Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
33,355

 
35,280

 
135,674

 
161,838

 
167,101

 
162,535

 
145,940

Operating
24,693

 
20,625

 
94,620

 
90,554

 
109,310

 
98,855

 
94,244

Real estate taxes, net
13,741

 
16,562

 
60,813

 
69,268

 
75,636

 
66,358

 
60,289

Impairment loss

 
7,722

 
74

 
10,120

 
15,257

 
98

 
153

General and administrative
9,021

 
7,325

 
35,914

 
25,040

 
28,052

 
26,607

 
27,367

Total Operating Expenses
80,810

 
87,514

 
327,095

 
356,820

 
395,356

 
354,453

 
327,993

Other Income (Expense):


 


 


 


 


 


 


Interest expense, net
(13,539
)
 
(15,663
)
 
(57,601
)
 
(63,348
)
 
(80,326
)
 
(83,003
)
 
(87,783
)
Interest and other income (expense), net
3,594

 
(1,928
)
 
11,003

 
2,807

 
7,532

 
1,910

 
4,406

Gain on sale of property
45,951

 
34,788

 
189,914

 
207,865

 
218,611

 
100,714

 
59,621

Total Other Income (Expense)
36,006

 
17,197

 
143,316

 
147,324

 
145,817

 
19,621

 
(23,756
)
Income Before Income Taxes and Equity in Earnings of Real Estate Joint Ventures and Partnerships
74,661

 
57,502

 
302,846

 
321,651

 
323,624

 
214,723

 
161,095

(Provision) Benefit for Income Taxes
(358
)
 
(10
)
 
(1,040
)
 
(1,378
)
 
17

 
(6,856
)
 
(52
)
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net (2)
2,989

 
5,737

 
20,769

 
25,070

 
27,074

 
20,642

 
19,300

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

 

 

 

 

 
48,322

 
879

Net Income
77,292

 
63,229

 
322,575

 
345,343

 
350,715

 
276,831

 
181,222

Less: Net Income Attributable to Noncontrolling Interests
(2,074
)
 
(3,722
)
 
(7,140
)
 
(17,742
)
 
(15,441
)
 
(37,898
)
 
(6,870
)
Net Income Adjusted for Noncontrolling Interests
75,218

 
59,507

 
315,435

 
327,601

 
335,274

 
238,933

 
174,352

Dividends on Preferred Shares

 

 

 

 

 

 
(3,830
)
Redemption Costs of Preferred Shares

 

 

 

 

 

 
(9,687
)
Net Income Attributable to Common Shareholders
$
75,218

 
$
59,507

 
$
315,435

 
$
327,601

 
$
335,274

 
$
238,933

 
$
160,835

Earnings Per Common Share - Basic
$
0.59

 
$
0.47

 
$
2.47

 
$
2.57

 
$
2.62

 
$
1.90

 
$
1.31

Earnings Per Common Share - Diluted
$
0.58

 
$
0.46

 
$
2.44

 
$
2.55

 
$
2.60

 
$
1.87

 
$
1.29

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

Page 3



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

 
December 31,
 
2019
 
2018
 
 
 
 
ASSETS
 
 
 
Property
$
4,145,249

 
$
4,105,068

Accumulated Depreciation
(1,110,675
)
 
(1,108,188
)
Property, net
3,034,574

 
2,996,880

 
 
 
 
Investment in Real Estate Joint Ventures and Partnerships, net (1)
427,947

 
353,828

Total
3,462,521

 
3,350,708

 
 
 
 
Unamortized Lease Costs, net
148,479

 
142,014

Accrued Rent, Accrued Contract Receivables and Accounts Receivable (net of
  allowance for doubtful accounts of $6,855 in 2018)
83,639

 
97,924

Cash and Cash Equivalents
41,481

 
65,865

Restricted Deposits and Escrows
13,810

 
10,272

Other, net
188,004

 
160,178

Total Assets
$
3,937,934

 
$
3,826,961

 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt, net
$
1,732,338

 
$
1,794,684

Accounts Payable and Accrued Expenses
111,666

 
113,175

Other, net
217,770

 
168,403

Total Liabilities
2,061,774

 
2,076,262

 
 
 
 
Commitments and Contingencies

 

 
 
 
 
Equity:
 
 
 
Shareholders' Equity:
 
 
 
Common Shares of Beneficial Interest - par value, $.03 per share;
 shares authorized: 275,000; shares issued and outstanding:
 128,702 in 2019 and 128,333 in 2018
3,905

 
3,893

Additional Paid-In Capital
1,779,986

 
1,766,993

Net Income Less Than Accumulated Dividends
(74,293
)
 
(186,431
)
Accumulated Other Comprehensive Loss
(11,283
)
 
(10,549
)
Total Shareholders' Equity
1,698,315

 
1,573,906

Noncontrolling Interests
177,845

 
176,793

Total Equity
1,876,160

 
1,750,699

Total Liabilities and Equity
$
3,937,934

 
$
3,826,961

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


Page 4



Weingarten Realty Investors
Funds From Operations Attributable to Common Shareholders
(in thousands, except per share amounts)
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2019
 
2018
 
2019
 
2018
Funds From Operations Attributable to Common Shareholders (FFO)
 
 
 
 
 
 
 
Numerator:
 
 
 
 
 
 
 
Net income attributable to common shareholders
$
75,218

 
$
59,507

 
$
315,435

 
$
327,601

Depreciation and amortization of real estate
33,154

 
35,020

 
134,772

 
160,679

Depreciation and amortization of real estate of unconsolidated real estate joint ventures and partnerships
3,478

 
2,974

 
12,152

 
12,454

Impairment of properties and real estate equity investments
3,070

 
7,571

 
3,144

 
9,969

(Gain) on sale of property, investment securities and interests in real estate equity investments
(45,950
)
 
(34,650
)
 
(190,597
)
 
(206,930
)
(Gain) on dispositions of unconsolidated real estate joint ventures and partnerships

 
(4
)
 
(1,380
)
 
(6,300
)
Provision for income taxes (1)
276

 
444

 
133

 
2,223

Noncontrolling interests and other (2)
(545
)
 
(610
)
 
(2,051
)
 
8,238

NAREIT FFO - Basic (3)
68,701

 
70,252

 
271,608

 
307,934

Income attributable to operating partnership units
528

 

 
2,112

 

NAREIT FFO - Diluted (3)
69,229

 
70,252

 
273,720

 
307,934

Adjustments for Core FFO:
 
 
 
 
 
 
 
Other impairment loss

 
134

 

 
134

Provision (benefit) for income taxes (1)

 
6

 

 
(1,488
)
(Gain) on extinguishment of debt including related swap activity

 
(41
)
 

 
(3,131
)
Lease terminations

 

 

 
(10,023
)
Other

 
(136
)
 
10

 
(911
)
Core FFO - Diluted
$
69,229

 
$
70,215

 
$
273,730

 
$
292,515

 
 
 
 
 
 
 
 
Denominator:
 
 
 
 
 
 
 
FFO weighted average number of common shares outstanding - Basic
127,882

 
127,653

 
127,842

 
127,651

Effect of dilutive securities:
 
 
 
 
 
 
 
Share options and awards
851

 
730

 
842

 
790

Operating partnership units
1,432

 

 
1,432

 

FFO weighted average number of common shares outstanding - Diluted
130,165

 
128,383

 
130,116

 
128,441

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Basic
$
0.54

 
$
0.55

 
$
2.12

 
$
2.41

 
 
 
 
 
 
 
 
NAREIT FFO Per Common Share - Diluted
$
0.53

 
$
0.55

 
$
2.10

 
$
2.40

Adjustments for Core FFO per common share:
 
 
 
 
 
 
 
Provision (benefit) for income taxes

 

 

 
(0.01
)
(Gain) on extinguishment of debt including related swap activity

 

 

 
(0.02
)
Lease terminations

 

 

 
(0.08
)
Other

 

 

 
(0.01
)
Core FFO Per Common Share - Diluted
$
0.53

 
$
0.55

 
$
2.10

 
$
2.28

 
 
 
 
 
 
 
 

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


Page 5





Weingarten Realty Investors
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate and Net Debt to Core EBITDAre
(in thousands)
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2019
 
2018
 
2019
 
2018
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre):
 
 
 
 
 
 
 
Net income
$
77,292

 
$
63,229

 
$
322,575

 
$
345,343

Interest expense, net (1)
13,539

 
15,663

 
57,601

 
63,348

Provision for income taxes
358

 
10

 
1,040

 
1,378

Depreciation and amortization of real estate
33,355

 
35,280

 
135,674

 
161,838

Impairment loss on operating properties and real estate equity investments
3,070

 
7,722

 
3,144

 
10,120

Gain on sale of property and investment securities (2)
(45,950
)
 
(34,788
)
 
(190,653
)
 
(207,865
)
EBITDAre adjustments of unconsolidated real estate joint ventures and partnerships, net (3)
4,377

 
3,874

 
14,439

 
11,271

Total EBITDAre
86,041

 
90,990

 
343,820

 
385,433

Adjustments for Core EBITDAre:
 
 
 
 
 
 
 
Lease terminations

 

 

 
(10,023
)
Other

 
(50
)
 
10

 
(47
)
Total Core EBITDAre
$
86,041

 
$
90,940

 
$
343,830

 
$
375,363

 
 
 
 
 
 
 
 
Net Debt to Core EBITDAre:
 
 
 
 
 
 
 
Debt
$
1,732,338

 
$
1,794,684

 
 
 

Less: Cash and cash equivalents
(41,481
)
 
(65,865
)
 
 
 

Add: Proportional share of net debt of unconsolidated real estate joint ventures and partnerships
86,840

 
89,199

 
 
 

Total Net Debt
$
1,777,697

 
$
1,818,018

 

 

 
 
 
 
 
 
 
 
Annualized Core EBITDAre
$
344,164

 
$
363,760

 
 
 
 
 
 
 
 
 
 
 
 
Net Debt to Core EBITDAre
5.17

 
5.00

 
 
 

 
 
 
 
 
 
 
 

(1)
Includes a $3.8 million gain on extinguishment of debt including related swap activity for the twelve months ended December 31, 2018.
(2)
Included a $.5 million gain on sale of non-operating assets for the twelve months ended December 31, 2019. Also includes a $.1 million and $.9 million gain on sale of non-operating assets for the three and twelve months ended December 31, 2018, respectively.
(3)
Includes a $.3 million gain on sale of non-operating assets for the twelve months ended December 31, 2019, and a $.7 million loss on extinguishment of debt for the twelve months ended December 31, 2018.


Page 6



Weingarten Realty Investors
Supplemental Income Statement Detail
(in thousands)
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2019
 
2018
 
2019
 
2018
 
 
 
 
 
 
 
 
Rentals, net
 
 
 
 
 
 
 
Fixed Payments:
 
 
 
 
 
 
 
Base minimum rent, net
$
86,103

 
$
93,192

 
$
352,764

 
$
379,317

Straight line rent
774

 
839

 
2,973

 
5,679

Over/Under-market rentals, net
1,163

 
688

 
4,594

 
12,803

Variable Payments:
 
 
 
 
 
 
 
Percentage rent
1,336

 
1,316

 
4,057

 
4,201

Tenant reimbursements
25,871

 
27,957

 
106,197

 
114,502

Other rental revenues
353

 
363

 
1,141

 
1,002

Lease cancellation revenue
180

 
10

 
720

 
332

Total
$
115,780

 
$
124,365

 
$
472,446

 
$
517,836

 
 
 
 
 
 
 
 
Other Revenues
 
 
 
 
 
 
 
Customer contract revenue
$
2,724

 
$
2,738

 
$
10,923

 
$
10,227

Miscellaneous revenue
961

 
716

 
3,256

 
3,084

Total
$
3,685

 
$
3,454

 
$
14,179

 
$
13,311

 
 
 
 
 
 
 
 
Interest Expense, net
 
 
 
 
 
 
 
Interest paid or accrued
$
16,471

 
$
17,422

 
$
67,993

 
$
71,899

Gain on extinguishment of debt including related swap activity

 

 

 
(3,759
)
Amortization of debt deferred costs
839

 
874

 
3,521

 
3,546

Over/Under-market mortgage adjustment of acquired properties, net
(82
)
 
(82
)
 
(327
)
 
(400
)
Gross interest expense
17,228

 
18,214

 
71,187

 
71,286

Capitalized interest
(3,689
)
 
(2,551
)
 
(13,586
)
 
(7,938
)
Total
$
13,539

 
$
15,663

 
$
57,601

 
$
63,348

 
 
 
 
 
 
 
 
Deferred Compensation Net Income Impact (1)
 
 
 
 
 
 
 
Interest and other income, net
$
2,630

 
$
(2,203
)
 
$
7,107

 
$
289

Operating expense
(1,753
)
 
1,468

 
(4,738
)
 
(193
)
General and administrative expense
(877
)
 
735

 
(2,369
)
 
(96
)
Impact on Net Income
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net
 
 
 
 
 
 
 
Net income from unconsolidated real estate joint ventures and partnerships
$
5,204

 
$
4,948

 
$
20,557

 
$
23,120

Intercompany fee income reclass
684

 
601

 
2,636

 
2,527

Other adjustments (2)
(2,899
)
 
188

 
(2,424
)
 
(577
)
Equity in earnings of real estate joint ventures and partnerships, net
$
2,989

 
$
5,737

 
$
20,769

 
$
25,070

 
 
 
 
 
 
 
 
Dividends
 
 
 
 
 
 
 
Common Dividends per Share
$
0.395

 
$
1.795

 
$
1.580

 
$
2.980

 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Reported Funds from Operations - Basic
74.0
%
 
327.9
%
 
74.8
%
 
124.2
%
 
 
 
 
 
 
 
 
Common Dividends Paid as a % of Core Funds from Operations - Basic
74.0
%
 
328.1
%
 
74.8
%
 
130.8
%
 
 
 
 
 
 
 
 
General and Administrative Expenses
 
 
 
 
 
 
 
General and Administrative Expenses/Total Revenue
7.6
%
 
5.7
%
 
7.4
%
 
4.7
%
 
 
 
 
 
 
 
 
General and Administrative Expenses/Total Assets before Depreciation
0.18
%
 
0.15
%
 
0.71
%
 
0.51
%
 
 
 
 
 
 
 
 
Additional Disclosures for Revenues and Operating Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Minority Interests Share of Revenues and Operating Expenses and Other Adjustments
$
(1,549
)
 
$
(1,497
)
 
$
(5,217
)
 
$
(5,805
)
 
 
 
 
 
 
 
 
Pro rata Share of Unconsolidated Joint Ventures
 
 
 
 
 
 
 
Revenues
14,277

 
12,714

 
52,116

 
51,459

Operating expense
(3,072
)
 
(2,345
)
 
(9,897
)
 
(9,331
)
Real estate taxes
(1,578
)
 
(1,500
)
 
(7,012
)
 
(7,470
)
 
 
 
 
 
 
 
 
Revenues and Operating Expenses from Sold Properties
724

 
9,774

 
16,582

 
51,340

(1)
Eligible associates of the Company may contribute a portion of their earnings to a Deferred Compensation plan for income tax deferral purposes.  The Company does not match or contribute funds to the plan, as it is all the associates' earnings.  The asset and corresponding liability along with the related earnings are recorded in the Company financial statements on behalf of the participants.
(2)
2019 amounts include impairment of investment in real estate joint ventures and partnerships.
Note: Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 7



Weingarten Realty Investors
Supplemental Balance Sheet Detail
(in thousands)
 
December 31,
 
2019
 
2018
 
 
 
 
Property
Land
$
911,521

 
$
919,237

Land held for development
40,667

 
45,673

Land under development
53,076

 
55,793

Buildings and improvements
2,898,867

 
2,927,954

Construction in-progress
241,118

 
156,411

Total
$
4,145,249

 
$
4,105,068

 
 
 
 
Straight Line Rent Receivable
 
$
57,976

 
$
61,487

 
 
 
 
Other Assets, net
Notes receivable and mortgage bonds, net
$
22,104

 
$
24,995

Debt service guaranty asset
57,380

 
60,900

Non-qualified benefit plan assets
38,381

 
30,999

Out-of-market leases, net
11,685

 
18,564

Investments

 
9,635

Deferred income tax asset
3,448

 
6,495

Unamortized debt costs, net
3,487

 
1,307

Right of use assets, net
43,751

 

Other
7,768

 
7,283

Total
$
188,004

 
$
160,178

 
 
 
 
Other Liabilities, net
Deferred revenue
$
14,952

 
$
13,568

Non-qualified benefit plan liabilities
76,060

 
68,387

Deferred income tax payable
1,767

 
6,488

Out-of-market leases, net
62,914

 
57,997

Operating lease liabilities, net
43,063

 

Other
19,014

 
21,963

Total
$
217,770

 
$
168,403

 
 
 
 
Identified Intangible Assets and Liabilities
Identified Intangible Assets:
 
 
 
Above-market leases (included in Other Assets, net)
$
23,830

 
$
38,181

Above-market leases - Accumulated Amortization
(12,145
)
 
(19,617
)
In place leases (included in Unamortized Lease Costs, net)
196,207

 
193,658

In place leases - Accumulated Amortization
(92,918
)
 
(99,352
)
Total
$
114,974

 
$
112,870

 
 
 
 
Identified Intangible Liabilities:
 
 
 
Below-market leases (included in Other Liabilities, net)
$
95,240

 
$
85,742

Below-market leases - Accumulated Amortization
(32,326
)
 
(27,745
)
Above-market assumed mortgages (included in Debt, net)
3,446

 
3,446

Above-market assumed mortgages - Accumulated Amortization
(1,987
)
 
(1,660
)
Total
$
64,373

 
$
59,783


Page 8



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

 
December 31,
 
2019
 
2018
 
 
 
 
Common Share Data
Closing Market Price
$
31.24

 
$
24.81

 
 
 
 
Capitalization
Debt
$
1,732,338

 
$
1,794,684

Common Shares at Market
4,020,650

 
3,183,942

Operating Partnership Units at Market
44,736

 
35,528

Total Market Capitalization (As reported)
$
5,797,724

 
$
5,014,154

Debt to Total Market Capitalization (As reported)
29.9
%
 
35.8
%
Debt to Total Market Capitalization (As reported at a constant share price of $24.81)
34.9
%
 
35.8
%
Debt to Total Market Capitalization (Pro rata)
30.5
%
 
36.4
%
 
 
 
 
Capital Availability
Revolving Credit Facility
$
500,000

 
$
500,000

Less:
 
 
 
Balance Outstanding Under Revolving Credit Facility

 
5,000

Outstanding Letters of Credit Under Revolving Facility
2,054

 
2,054

Unused Portion of Credit Facility
$
497,946

 
$
492,946

Significant Covenant Ratios
 
 
Restrictions
 
 
 
 
Debt to Asset Ratio (Public)
 
Less than 60.0%
 
35.9
%
 
38.1
%
Secured Debt to Asset Ratio (Public)
 
Less than 40.0%
 
5.8
%
 
7.1
%
Unencumbered Asset Test (Public)
 
Greater than 150%
 
299.7
%
 
284.0
%
Fixed Charge Coverage (Revolver) (Pro rata EBITDA/
(interest expense + scheduled principal payments))
 
Greater than 1.5x
 
4.2x

 
4.3x

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

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


Page 9





Weingarten Realty Investors
Guidance

2020 Guidance
 
 
Net income attributable to common shareholders
$1.52 - $1.61
Depreciation and amortization
1.03 - 1.05
(Gain) on sale of property, investment securities and interests in RE equity investments
(0.51) - (0.57)
NAREIT FFO - Basic
2.04 - 2.09
Income attributable to operating partnership units
0.02 - 0.02
NAREIT FFO Per Common Share - Diluted
$2.06 - $2.11
Core FFO Per Common Share - Diluted
$2.06 - $2.11
 
 
Portfolio Activity ($ in millions)
 
Acquisitions
$100 - $150
 
 
Re / New Development
$75 - $125
 
 
Dispositions
$100 - $150
 
 
 
 
Operating Information
 
Same Property Net Operating Income with redevelopments
+1.5% to +2.5%
 
 
 
 
 
 
 
2020 Annual Guidance Rollforward
 
 
Low
High
Notes
2019 Core FFO Per Common Share - Diluted
$2.10
$2.10
 
Same Property NOI Growth with redevelopment
0.05
0.10
Guidance of 1.5% - 2.5%
 
 
 
 
 
Investment Activity NOI
 
 
 
 
2019 Dispositions
(0.13)
(0.13)
 
 
2020 Dispositions
(0.04)
(0.06)
Guidance of $100M - $150M
 
2019 Acquisitions
0.08
0.08
 
 
2020 Acquisitions
0.01
0.03
Guidance of $100M - $150M
 
Incremental New Development NOI
0.03
0.04
 
Net Investment Activity
(0.05)
(0.04)
 
 
 
 
 
 
 
 
 
 
 
General and Administrative Expense
(0.01)
0.00
 
Interest Income
(0.01)
(0.02)
 
Interest Expense
0.02
0.02
 
Interest Capitalization
(0.03)
(0.04)
 
All Other
(0.01)
(0.01)
 
 
 
 
 
 
2020 Core FFO Per Common Share - Diluted
$2.06
$2.11
 


Page 10














Investment Activity






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


 
 
 
 
 
 
 
 
 
 
Three Months Ended
December 31, 2019
 
Twelve Months Ended
December 31, 2019
 
Twelve Months Ended
December 31, 2018
 
Acquisitions
 
$
164,571

 
$
246,447

 
$
1,250

 
New Development
 
34,279

 
150,418

 
84,546

 
Redevelopment
 
4,244

 
22,242

 
54,769

 
Building and Site Improvements
 
8,586

 
19,926

 
20,859

 
Tenant Finish
 
6,075

 
36,594

 
32,626

 
External Leasing Commissions
 
1,285

 
4,340

 
3,939

 
Capital Expenditures
 
$
219,040

 
$
479,967

 
$
197,989

 
 
 
 
 
 
 
 
 

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



Page 12



Weingarten Realty Investors
Development and Redevelopment Projects
As of December 31, 2019
(at pro rata share, except multi-family units)
(in thousands, except percentages and multi-family units)
 
 
 
Project Description /
Total Cost at
Costs
Estimated/Actual
Stabilized
Percentage
 
 
Property
SF
Completion
to Date
ROI
Operations
Leased (6)
Key Tenants / Description
 
 
 
 
 
 
 
 
 
 
Developments and Large Redevelopments Under Construction (1,2)
 
West Alex - Alexandria, VA (3)
Retail = 127 SF
$
200,000

$
179,469

 
2H 22
71.5%
Harris Teeter anticipated opening 2H21
 
 
 
Multifamily = 278 units
 
 
 
 
Residential units leasing 2020
 
 
 
 
 
 
 
 
 
 
 
Centro Arlington - Arlington, VA* (4)
Retail = 65 SF
135,000

122,870

 
2H 20
89.6%
Harris Teeter opened 2H19
 
 
 
Multifamily = 366 units
 
 
 
 
39.9%
Residential units available to lease 2H19
 
 
 
 
 
 
 
 
 
 
 
The Driscoll at River Oaks - Houston, TX
Retail = 11 SF
150,000

66,096

 
1H 22
 
 
 
 
Multifamily = 318 units
 
 
 
 
Residential units available to lease 2H20
 
 
 
 
$
485,000

$
368,435

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

$
22,346

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

9,221

 
2H 20
 
Burlington, New Shop Space Building, and Pads
 
Wilderness Oaks - San Antonio, TX
20
7,295

9,311

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

4,750

 
2H 20
 
Valero, Multi-Tenant Building, and Pads
 
Fiesta Trails - San Antonio, TX
20
5,869

2,981

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

4,165

 
2H 19
 
Three New Shop Space Buildings
 
All other redevelopments < $5 million (5 projects)
36
13,990

7,636

 
various
 
 
 
 
 
 
$
74,208

$
60,410

8.0 - 12.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
Completed Redevelopments (5)
 
 
 
 
 
 
 
 
 
 
 
6 Projects
 
$
20,857

$
20,513

10.3%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash NOI Developments and Large Redevelopments Under Construction (Current Quarter):
$

 
 
 
Cash NOI Redevelopments Under Construction (Current Quarter):
$
1,082

 
 
 
Cash NOI Redevelopments Completed (Current Quarter):
$
494

 
 
 
 
 
 
 
(1)
Large redevelopment is defined where total incremental investment is over $50 million.
(2)
Redevelopment is defined where GLA is added either through new construction or expansion of an existing space.
(3)
Costs do not reflect potential sale of Senior Living Pad.
(4)
WRI will participate in the development of this mixed-use property. WRI will have a 90% equity interest in the property and is committed to fund an additional $9 million in imputed debt.
(5)
Excludes completed redevelopments moved to operating properties or disposed.
(6)
Percentage leased for retail and office is calculated as square footage for executed leases divided by the gross leasable area. Percentage leased for multifamily is calculated as total units leased divided by total units.
*
Unconsolidated Joint Venture
 
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 13



Weingarten Realty Investors
Land Held for Development
As of December 31, 2019
(in thousands, except acres and percentages)

 
 
Ownership
 Interest
 
Gross
 Acres
 
Investment (1)
Location
 
 
 
100%
 
Pro Rata
 
 
 
 
 
 
 
 
 
New Development Phased Projects
 
 
 
 
 
 
 
 
US 77 & FM 802, Brownsville, TX
 
100.0
%
 
21.0

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

 
 
 
 
Highway 17 and Highway 210, Surf City, NC
 
100.0
%
 
11.0

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

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

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

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

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

 
 
 
 
Total New Development Phased Projects
 
 
 
72.8

 
$
14,024

 
$
12,953

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

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

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

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

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

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

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

 
 
 
 
Other
 
100.0
%
 
22.6

 
 
 
 
Total Raw Land
 
 
 
201.0

 
$
32,344

 
$
20,213

 
 
 
 
 
 
 
 
 
Total Land Held For Development Properties
 
 
 
273.8

 
$
46,368

 
$
33,166



(1) Net of impairment and valuation adjustments.

Notes:
Land costs account for $38.5 million of total investment at 100%, $25.7 million at pro rata share.
Categorization based upon proximity to development property and does not indicate future development pipeline.

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


Page 14



Weingarten Realty Investors
Acquisition and Disposition Summary
For the Period Ended December 31, 2019
(at pro rata share)
(in thousands, except percentages)

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

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

 
06/27/19
 
 
 
 
 
3rd Quarter
 
 
 
 
 
 
 
 
 
 
 
North Decatur Station*
 
Decatur, GA
 
89

 
07/22/19
 
 
 
 
 
North Creek Plaza Pad
 
Laredo, TX
 
4

 
07/31/19
 
 
 
 
 
4th Quarter
 
 
 
 
 
 
 
 
 
 
 
The Shops at Hilshire Village
 
Houston, TX
 
118

 
10/24/19
 
 
 
 
 
Stevens Creek Central
 
San Jose, CA
 
196

 
11/08/19
 
 
 
 
 
Covington Esplanade
 
Covington, WA
 
187

 
11/18/19
 
 
 
 
Total Acquisitions
 
 
 
 
 
 
 
$
246,447

 
4.9
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Date
 Sold
 
Sales
 Price (1)
 
Weighted
 Sales
 Cap (2)
Dispositions
 
 
 
 
 
 
 
 
 
 
 
1st Quarter
 
 
 
 
 
 
 
 
 
 
 
Waterford Village
 
Leland, NC
 
108

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

 
02/14/19
 
 
 
 
 
Reynolds Crossing
 
Duluth, GA
 
46

 
03/12/19
 
 
 
 
 
Brookwood Marketplace
 
Suwanee, GA
 
200

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

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

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

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

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

 
05/30/19
 
 
 
 
 
Nottingham Commons
 
Baltimore, MD
 
131

 
06/06/19
 
 
 
 
 
Prospectors Plaza
 
Placerville, CA
 
244

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

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

 
06/17/19
 
 
 
 
 
3rd Quarter
 
 
 
 
 
 
 
 
 
 
 
Menifee Town Center
 
Menifee, CA
 
124

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

 
07/30/19
 
 
 
 
 
Surf City Crossing Pad
 
Surf City, NC
 
 N/A

 
08/07/19
 
 
 
 
 
Northbrook Shopping Center
 
Houston, TX
 
174

 
08/29/19
 
 
 
 
 
Creekside Center
 
Vacaville, CA
 
113

 
09/16/19
 
 
 
 
 
4th Quarter
 
 
 
 
 
 
 
 
 
 
 
Westland Fair
 
Las Vegas, NV
 
212

 
10/30/19
 
 
 
 
 
Cypress Pointe
 
Houston, TX
 
178

 
11/05/19
 
 
 
 
 
Markham West
 
Little Rock, AR
 
180

 
12/18/19
 
 
 
 
Total Dispositions
 
 
 
 
 
 
 
$
451,700

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

Page 15













Summary of Debt




Weingarten Realty Investors
Debt Information
(in thousands, except percentages)
 
December 31,
2019
 
4th Quarter
Weighted
Average Rate
(1)
 
December 31,
2018
 
4th Quarter
Weighted
Average Rate
(1)
 
Outstanding Balance Summary
 
 
 
 
 
 
 
 
Mortgage Debt
$
260,458

 
4.18
%
 
$
316,340

 
4.66
%
 
3.375% Notes due 2022
299,031

 
3.38
%
 
298,909

 
3.38
%
 
3.5% Notes due 2023
299,155

 
3.50
%
 
299,008

 
3.50
%
 
4.45% Notes due 2024
245,751

 
4.45
%
 
245,648

 
4.45
%
 
3.85% Notes due 2025
239,418

 
3.85
%
 
239,245

 
3.85
%
 
3.25% Notes due 2026
248,525

 
3.25
%
 
248,329

 
3.25
%
 
Unsecured Notes Payable (MTN)
66,285

 
6.70
%
 
66,285

 
6.70
%
 
Revolving Credit Agreements (2)

 


 
5,000

 
3.34
%
 
Obligations under Capital Leases
21,804

 
8.00
%
 
21,898

 
8.00
%
 
Unamortized Loan Costs
(5,469
)
 


 
(6,878
)
 


 
Subtotal Consolidated Debt
1,674,958

 
3.92
%
 
1,733,784

 
4.01
%
 
Debt Service Guarantee Liability (3)
57,380

 
 
 
60,900

 
 
 
Total Consolidated Debt - As Reported
$
1,732,338

 
3.92
%
 
$
1,794,684

 
4.01
%
 
 
 
 
 
 
 
 
 
 
 
As
 Reported
 
 
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 12/31/19
3.92
%
 
 
 
 
 
 
 
Twelve months ended 12/31/19
3.97
%
 
 
 
 
 
 
 
Three months ended 12/31/18
4.01
%
 
 
 
 
 
 
 
Twelve months ended 12/31/18
3.94
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Weighted average interest rates exclude the effects of ASC 805 "Business Combinations", revolver facility fee, and other loan costs related to financing.
(2)
Weighted average revolving interest rate excludes the effect of the facility fee of 15 basis points on the total commitment paid quarterly in arrears.
(3)
Debt service guarantee liability recorded due to a guarantee of municipal bonds issued in connection with a project in Denver, Colorado.



Page 17





Weingarten Realty Investors
Debt Information Additional Disclosure
(at pro rata share)
(in thousands, except percentages)
 
Debt
 Balance
 
Weighted
Average Rate
(1)
 
% of Total
 
Weighted
Average
Remaining
 Life (yrs)
 
Fixed vs. Variable Rate Debt
(includes the effect of interest rate swaps)
 
 
 
 
 
 
 
 
As of December 31, 2019
 
 
 
 
 
 
 
 
Fixed-rate debt
$
1,763,485

 
3.95
%
 
99.0
%
 
4.90

 
Variable-rate debt
17,448

 
3.87
%
 
1.0
%
 
0.59

 
Total
$
1,780,933

 
3.90
%
 
100.0
%
 
4.86

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

 
3.95
%
 
98.8
%
 
 
 
Variable-rate debt
22,685

 
4.01
%
 
1.2
%
 
 
 
Total
$
1,844,973

 
3.95
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
Secured vs. Unsecured Debt
 
 
 
 
 
 
 
 
As of December 31, 2019
 
 
 
 
 
 
 
 
Secured Debt
$
330,171

 
4.37
%
 
18.5
%
 
5.56

 
Unsecured Debt
1,450,762

 
3.79
%
 
81.5
%
 
4.70

 
Total
$
1,780,933

 
3.90
%
 
100.0
%
 
4.86

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

 
4.55
%
 
21.0
%
 
 
 
Unsecured Debt
1,457,432

 
3.78
%
 
79.0
%
 
 
 
Total
$
1,844,973

 
3.95
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Additional Information
December 31,
 
 
 
December 31,
 
 
 
Reconciling items to pro rata debt
2019
 
 
 
2018
 
 
 
Noncontrolling Interests and Other Adjustments
$
(38,460
)
 
 
 
$
(39,174
)
 
 
 
WRI Share of Unconsolidated Joint Ventures
$
87,055

 
 
 
$
89,463

 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average Interest Rates (1)
 
 
 
 
 
 
 
 
Three months ended 12/31/19
 
 
3.90
%
 
 
 
 
 
Twelve months ended 12/31/19
 
 
3.95
%
 
 
 
 
 
Three months ended 12/31/18
 
 
3.95
%
 
 
 
 
 
Twelve months ended 12/31/18
 
 
3.93
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

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

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


Page 18



Weingarten Realty Investors
Schedule of Maturities
As of December 31, 2019
(in thousands, except percentages)




 
As Reported
 
 
Maturities
 
Weighted
 Average Rate (2)
 
2020
$
22,743

 
4.24%
 
2021
18,434

 
4.08%
 
2022
307,922

 
3.40%
 
2023
347,815

 
3.58%
 
2024
252,153

 
4.44%
 
2025
293,807

 
3.94%
 
2026
277,291

 
3.55%
 
2027
38,288

 
6.52%
 
2028
92,159

 
4.53%
 
2029
917

 
3.66%
 
Thereafter
9,518

 
3.66%
 
Subtotal
1,661,047

 
 
 
 
 
 
 
 
Revolving Credit Agreements

 

 
Other (1)
71,291

 
 
 
Total
$
1,732,338

 
3.97%
 


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










Page 19





Weingarten Realty Investors
Schedule of Maturities Additional Disclosure
As of December 31, 2019
(at pro rata share)
(in thousands, except percentages)

 
Maturities
 
Weighted
Average Rate (2)
 
Floating Rate
 
Fixed Rate
 
Secured
 
Unsecured
2020
$
23,553

 
4.36%
 
$
17,448

 
$
6,105

 
$
23,553

 
$

2021
53,193

 
4.06%
 

 
53,193

 
53,193

 

2022
308,176

 
3.40%


 
308,176

 
8,786

 
299,390

2023
312,823

 
3.53%


 
312,823

 
13,153

 
299,670

2024
253,305

 
4.44%


 
253,305

 
7,105

 
246,200

2025
294,958

 
3.95%
 

 
294,958

 
54,453

 
240,505

2026
278,182

 
3.56%
 

 
278,182

 
5,212

 
272,970

2027
42,213

 
6.33%
 

 
42,213

 
8,468

 
33,745

2028
92,865

 
4.54%
 

 
92,865

 
83,295

 
9,570

2029
40,988

 
3.79%
 

 
40,988

 
40,988

 

Thereafter
9,518

 
3.66%


 
9,518

 
9,518

 

Subtotal
1,709,774

 
 
 
17,448

 
1,692,326

 
307,724

 
1,402,050

 
 
 
 
 
 
 
 
 
 
 
 
Revolving Credit Agreements

 

 

 



 

Other (1)
71,159

 
 
 

 
71,159

 
22,447

 
48,712

Total
$
1,780,933

 
3.95%
 
$
17,448

 
$
1,763,485

 
$
330,171

 
$
1,450,762



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


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


Page 20















Joint Ventures




Weingarten Realty Investors
Unconsolidated Joint Venture Financial Information at 100%
(in thousands)
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
Condensed Statements of Income
2019
 
2018(1)
 
2019
 
2018(1)
 
 
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
Rentals, net
$
35,513

 
$
32,781

 
$
132,544

 
$
130,985

Other
500

 
872

 
2,714

 
2,990

Total
36,013

 
33,653

 
135,258

 
133,975

 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
8,717

 
7,841

 
32,126

 
32,005

Interest, net
2,378

 
2,427

 
9,664

 
11,905

Operating
7,226

 
6,038

 
25,046

 
24,112

Real estate taxes, net
4,122

 
3,978

 
18,070

 
18,839

General and administrative
129

 
123

 
551

 
696

Provision for income taxes
30

 
32

 
133

 
138

Total
22,602

 
20,439

 
85,590

 
87,695

 
 
 
 
 
 
 
 
Gain on dispositions

 
4

 
2,009

 
9,495

 
 
 
 
 
 
 
 
Net income
$
13,411

 
$
13,218

 
$
51,677

 
$
55,775

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
 
 
 
 
 
 
 
 
December 31,
 
 
 
 
 
2019
 
2018
ASSETS
 
 
 
 
 
 
 
Property
 
 
 
 
$
1,378,328

 
$
1,268,557

Accumulated depreciation
 
 
 
 
(331,856
)
 
(305,327
)
Property, net
 
 
 
 
1,046,472

 
963,230

Other assets, net
 
 
 
 
108,366

 
104,267

Total
 
 
 
 
$
1,154,838

 
$
1,067,497

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
Debt, net
 
 
 
 
$
264,782

 
$
269,113

Amounts payable to Weingarten Realty Investors and Affiliates
11,972

 
11,732

Other liabilities, net
 
 
 
 
25,498

 
24,717

Total
 
 
 
 
302,252

 
305,562

 
 
 
 
 
 
 
 
Equity
 
 
 
 
852,586

 
761,935

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
1,154,838

 
$
1,067,497

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental Income Statement Detail
 
 
 
 
 
 
 
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2019
 
2018(1)
 
2019
 
2018(1)
 
 
 
 
 
 
 
 
Rentals, net
Fixed Payments:
 
 
 
 
 
 
 
Base minimum rent, net
$
26,253

 
$
24,438

 
$
99,730

 
$
97,499

Straight line rent
172

 
57

 
191

 
(47
)
Over/Under-market rentals, net
119

 
75

 
331

 
367

Variable Payments:
 
 
 
 
 
 
 
Percentage rent
228

 
241

 
383

 
429

Tenant reimbursements
8,571

 
7,872

 
31,470

 
32,322

Other rental revenues
135

 
98

 
390

 
326

Lease cancellation revenue
35

 

 
49

 
89

Total
$
35,513

 
$
32,781

 
$
132,544

 
$
130,985

(1)
Reclassification of prior year's amounts were made to conform to the current year presentation.
Note:
The financial information on this page is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles.

Page 22



Weingarten Realty Investors
Unconsolidated Joint Venture Financial Information
(at pro rata share)
(in thousands)
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
Condensed Statements of Income
2019
 
2018 (1)
 
2019
 
2018 (1)
Revenues:
 
 
 
 
 
 
 
Rentals, net
$
14,084

 
$
12,239

 
$
50,741

 
$
49,812

Other
193

 
475

 
1,375

 
1,647

Total
14,277

 
12,714

 
52,116

 
51,459

Expenses:
 
 
 
 
 
 
 
Depreciation and amortization
3,487

 
2,974

 
12,161

 
12,454

Interest, net
875

 
888

 
3,594

 
5,050

Operating
3,072

 
2,345

 
9,897

 
9,331

Real estate taxes, net
1,578

 
1,500

 
7,012

 
7,470

General and administrative
46

 
47

 
211

 
267

Provision for income taxes
15

 
16

 
64

 
67

Total
9,073

 
7,770

 
32,939

 
34,639

 
 
 
 
 
 
 
 
Gain on dispositions

 
4

 
1,380

 
6,300

 
 
 
 
 
 
 
 
Net income
$
5,204

 
$
4,948

 
$
20,557

 
$
23,120

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Balance Sheets
 
 
 
 
 
 
 
 
 
 
December 31,
 
 
 
 
 
2019
 
2018
ASSETS
 
 
 
 
 
 
 
Property
 
 
 
 
$
585,746

 
$
514,578

Accumulated depreciation
 
 
 
 
(122,068
)
 
(112,336
)
Property, net
 
 
 
 
463,678

 
402,242

 
 
 
 
 
 
 
 
Notes receivable from real estate joint ventures and partnerships
 
 
 
 
3,623

 
3,901

Unamortized lease costs, net
 
 
 
 
11,820

 
11,794

Accrued rent, accrued customer contracts and accounts receivable (net of allowance for doubtful accounts of $293 in 2018)
 
 
 
 
9,082

 
10,060

Cash and cash equivalents
 
 
 
 
17,205

 
14,436

Out-of-market leases, net
 
 
 
 
3,139

 
757

Other assets, net
 
 
 
 
1,822

 
1,774

Total
 
 
 
 
$
510,369

 
$
444,964

 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
Debt, net
 
 
 
 
$
86,840

 
$
89,199

Amounts payable to Weingarten Realty Investors and Affiliates
 
 
 
 
4,887

 
4,950

Accounts payable and accrued expenses
 
 
 
 
8,226

 
8,129

Deferred revenue
 
 
 
 
1,407

 
1,098

Out-of-market leases, net
 
 
 
 
2,584

 
2,416

Other liabilities, net
 
 
 
 
446

 
281

Total
 
 
 
 
104,390

 
106,073

 
 
 
 
 
 
 
 
Equity
 
 
 
 
405,979

 
338,891

 
 
 
 
 
 
 
 
Total
 
 
 
 
$
510,369

 
$
444,964

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental Income Statement Detail
 
 
 
 
 
 
 
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
2019
 
2018 (1)
 
2019
 
2018 (1)
 
 
 
 
 
 
 
 
Rentals, net
Fixed Payments:
 
 
 
 
 
 
 
Base minimum rent, net
$
10,447

 
$
9,209

 
$
38,170

 
$
37,267

Straight line rent
142

 
7

 
82

 
(281
)
Over/Under-market rentals, net
32

 
5

 
47

 
50

Variable Payments:
 
 
 
 
 
 
 
Percentage rent
79

 
78

 
157

 
141

Tenant reimbursements
3,308

 
2,906

 
12,089

 
12,486

Other rental revenues
59

 
34

 
176

 
104

Lease cancellation revenue
17

 

 
20

 
45

Total
$
14,084

 
$
12,239

 
$
50,741

 
$
49,812

(1)Reclassification of prior year's amounts were made to conform to the current year presentation.
Notes: The above pro rata share information includes only the real estate operations of joint ventures and partnerships at WRI's ownership percentages.
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 23



Weingarten Realty Investors
Investments in Unconsolidated Real Estate Joint Ventures & Partnerships at 100%
December 31, 2019
(in thousands, except number of properties)


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

 
$
122,189

 
$

 
Collins
 
8
 
1,168

 
110,298

 
13,843

 
AEW - Institutional Client
 
5
 
437

 
99,969

 

 
BIT Retail
 
3
 
720

 
136,940

 

 
Jamestown
 
6
 
1,216

 
136,339

 
169,739

 
Fidelis Realty Partners
 
1
 
492

 
126,701

 
69,300

 
Sleiman Enterprises
 
2
 
177

 
15,975

 
11,900

 
Bouwinvest
 
4
 
447

 
217,752

 

 
Other
 
4
 
673

 
188,675

 

 
 
 
 
 
 
 
 
 
 
 
Total
 
35
 
5,761

 
$
1,154,838

 
$
264,782

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

Page 24



Weingarten Realty Investors
Unconsolidated Joint Venture Mortgage Debt Information at 100%
As of December 31, 2019
(in thousands, except number of properties, percentages and term)

Balance Summary
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Joint Venture Partner
 
# of Mortgaged
 Properties (2)
 
Mortgage
Balance (1)(2)
 
Average Interest
Rate
 
Average
Remaining
Term (yrs)
 
 
 
 
 
 
 
 
 
Collins
 
2
 
$
14,012

 
6.2%
 
5.2

Jamestown
 
6
 
170,000

 
2.7%
 
1.4

Fidelis Realty Partners
 
1
 
69,387

 
3.8%
 
9.4

Sleiman Enterprises
 
2
 
11,961

 
4.2%
 
6.5

 
 
 
 
 
 
 
 
 
Total
 
11
 
$
265,360

 
3.2%
 
3.8

 
 
 
 
 
 
 
 
 

Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted
Average Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
2020
 
$
3,057

 
5.3%
 
 
 
 
2021
 
173,015

 
3.6%
 
 
 
 
2022
 
2,069

 
5.3%
 
 
 
 
2023
 
2,182

 
5.2%
 
 
 
 
2024
 
2,303

 
5.2%
 
 
 
 
2025
 
2,302

 
5.2%
 
 
 
 
2026
 
1,781

 
5.1%
 
 
 
 
2027
 
7,851

 
5.3%
 
 
 
 
2028
 
1,413

 
6.4%
 
 
 
 
2029
 
69,387

 
3.9%
 
 
 
 
Total
 
$
265,360

 
 
 
 
 
 


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


Page 25





Weingarten Realty Investors
Unconsolidated Joint Venture Mortgage Debt Information Additional Disclosure
As of December 31, 2019
(at pro rata share)
(in thousands, except percentages)
Schedule of Maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities (1)(2)
 
Weighted Average Rate
 
 
 
 
 
 
 
2020
 
$
1,528

 
5.3%
 
2021
 
35,507

 
4.1%
 
2022
 
1,034

 
5.3%
 
2023
 
1,091

 
5.2%
 
2024
 
1,151

 
5.2%
 
2025
 
1,151

 
5.2%
 
2026
 
890

 
5.1%
 
2027
 
3,926

 
5.3%
 
2028
 
706

 
6.4%
 
2029
 
40,071

 
3.9%
 
Total
 
$
87,055

 
 
 


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

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


Page 26














Portfolio Summary




Weingarten Realty Investors
Tenant Diversification by Percent of Base Minimum Rent
As of December 31, 2019
(at pro rata share)
(in thousands, except percentages and # of units)

Rank
 
Tenant Name (1)(2)
 
Credit Ranking
 (S&P / Moody's)
 
# of
 Units
 
Total
Annualized
Base Minimum Rent
 
% of
 Total Annualized
 Base Minimum Rent
 
Total
 SF
 
% of
Total
 SF
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
 
TJX Companies, Inc.
 
A+/A2
 
36

 
$
10,073

 
2.65
%
 
930

 
4.32
%
2
 
The Kroger Co.
 
BBB/Baa1
 
19

 
9,845

 
2.59
%
 
1,125

 
5.22
%
3
 
Whole Foods Market, Inc.
 
A+/A3
 
9

 
7,883

 
2.07
%
 
365

 
1.70
%
4
 
H-E-B
 
N/A/N/A
 
8

 
7,271

 
1.91
%
 
540

 
2.51
%
5
 
Ross Stores, Inc.
 
A-/A2
 
26

 
6,634

 
1.74
%
 
530

 
2.46
%
6
 
Albertsons
 
N/A/N/A
 
15

 
6,026

 
1.58
%
 
689

 
3.20
%
7
 
Home Depot, Inc.
 
A/A2
 
4

 
5,135

 
1.35
%
 
464

 
2.15
%
8
 
PetSmart
 
B-/B3
 
18

 
5,019

 
1.32
%
 
318

 
1.48
%
9
 
24 Hour Fitness Inc.
 
B-/Caa1
 
6

 
4,035

 
1.06
%
 
155

 
0.72
%
10
 
Bed Bath & Beyond, Inc.
 
BB/Baa3
 
14

 
3,740

 
0.98
%
 
322

 
1.50
%
11
 
Dollar Tree Stores, Inc.
 
BBB-/Baa3
 
30

 
3,501

 
0.92
%
 
303

 
1.41
%
12
 
Sprouts
 
N/A/N/A
 
6

 
3,155

 
0.83
%
 
184

 
0.85
%
13
 
Walmart Stores, Inc.
 
AA/Aa2
 
6

 
3,035

 
0.80
%
 
453

 
2.10
%
14
 
Best Buy, Inc.
 
BBB/Baa1
 
6

 
3,014

 
0.79
%
 
179

 
0.83
%
15
 
Petco Animal Supplies, Inc.
 
CCC+/B3
 
15

 
2,930

 
0.77
%
 
158

 
0.73
%
16
 
Dick's Sporting Goods
 
N/A/N/A
 
4

 
2,662

 
0.70
%
 
157

 
0.73
%
17
 
Barnes & Noble Inc.
 
N/A/N/A
 
6

 
2,600

 
0.68
%
 
153

 
0.71
%
18
 
Starbucks Corporation
 
BBB+/Baa1
 
35

 
2,462

 
0.65
%
 
56

 
0.26
%
19
 
Nordstrom
 
BBB/Baa2
 
4

 
2,409

 
0.63
%
 
90

 
0.42
%
20
 
Hobby Lobby Stores, Inc.
 
N/A/N/A
 
5

 
2,309

 
0.61
%
 
258

 
1.20
%
21
 
JPMorgan Chase Bank
 
A+/Aa2
 
16

 
2,303

 
0.60
%
 
59

 
0.27
%
22
 
Office Depot, Inc.
 
B/Ba3
 
12

 
2,288

 
0.60
%
 
193

 
0.90
%
23
 
Party City
 
B/B2
 
14

 
2,195

 
0.58
%
 
143

 
0.66
%
24
 
Burlington
 
BB+/N/A
 
5

 
2,173

 
0.57
%
 
146

 
0.68
%
25
 
Gap, Inc.
 
BB/Baa2
 
7

 
2,168

 
0.57
%
 
99

 
0.46
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
 
 
326

 
$
104,865

 
27.55
%
 
8,069

 
37.47
%
 
 
 
 
 
(1
)
Tenant Names:
DBA Names:
 
 
TJX Companies, Inc.
Marshalls (16), T.J. Maxx (13), Home Goods (7)
 
 
The Kroger Co.
Kroger (8), Harris Teeter (5), Fry's Food (3), King Soopers (2), Smith's Food (1)
 
 
Ross Stores, Inc.
Ross Dress for Less (24), dd's Discounts (2)
 
 
Albertsons
Safeway (8), Randall's (3), Von's (2), Albertsons (1), Lucky Supermarket (1)
 
 
Bed Bath & Beyond, Inc.
Bed Bath & Beyond (6), Cost Plus (6), buybuy BABY (2)
 
 
Dollar Tree Stores, Inc.
Dollar Tree (27), Family Dollar (3)
 
 
Sprouts
Sprouts Farmers Market (5), Sunflower Farmers Market (1)
 
 
Walmart Stores, Inc.
Walmart Neighborhood Market (4), Walmart (1), Walmart Supercenter (1)
 
 
Dick's Sporting Goods
Dick's Sporting Goods (3), Golf Galaxy (1)
 
 
Nordstrom
Nordstrom Rack (4)
 
 
Office Depot, Inc.
Office Depot (8), Office Max (4)
 
 
Gap, Inc.
Old Navy (6), Gap (1)
 
 
 
 
 
 
 
 
 
(2
)
Target owns and occupies 16 units not included above.
 
 
 
Note:
 
 
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 28



Weingarten Realty Investors
Portfolio Operating Information
(at pro rata share)
(in thousands, except percentages and leases)
Leasing Activity / Rent Growth
Signed Leases
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comparable:
 
Number of
 Leases
Square Feet
New Rent
 $/SF
Prior Rent
 $/SF
TI's $/SF
Cash Change
 in Base Rent
Weighted
 Average
 Term
 (Years)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
All Leases
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2019
 
158

594

$
20.29

$
18.14

$
16.43

11.9
%
 
 
 
Quarter Ended September 30, 2019
 
153

535

22.16

20.66

7.59

7.3
%
 
 
 
Quarter Ended June 30, 2019
 
156

724

17.20

15.77

5.35

9.1
%
 
 
 
Quarter Ended March 31, 2019
 
188

942

17.55

16.92

4.71

3.7
%
 
 
 
Rolling 12 months
 
 
655

2,795

$
18.92

$
17.60

$
7.92

7.5
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Leases
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2019
 
49

160

$
21.73

$
18.69

$
60.86

16.3
%
9.0

 
 
Quarter Ended September 30, 2019
 
45

123

27.39

23.81

33.06

15.0
%
7.4

 
 
Quarter Ended June 30, 2019
 
35

103

26.69

22.25

37.60

20.0
%
7.9

 
 
Quarter Ended March 31, 2019
 
43

117

26.94

24.16

37.98

11.5
%
6.2

 
 
Rolling 12 months
 
 
172

503

$
25.34

$
21.94

$
43.99

15.5
%
7.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Renewals
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2019
 
109

434

$
19.75

$
17.93

$

10.2
%
 
 
 
Quarter Ended September 30, 2019
 
108

412

20.61

19.72


4.5
%
 
 
 
Quarter Ended June 30, 2019
 
121

621

15.62

14.69


6.3
%
 
 
 
Quarter Ended March 31, 2019
 
145

825

16.22

15.89


2.0
%
 
 
 
Rolling 12 months
 
 
483

2,292

$
17.52

$
16.64

$

5.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comparable & Non-Comparable:
 
 
 
 
 
 
 
 
 
 
Quarter Ended December 31, 2019
 
195

747

 
 
 
 
 
 
 
Quarter Ended September 30, 2019
 
186

628

 
 
 
 
 
 
 
Quarter Ended June 30, 2019
 
192

913

 
 
 
 
 
 
 
Quarter Ended March 31, 2019
 
210

1,016

 
 
 
 
 
 
 
Rolling 12 months
 
 
783

3,304

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
10

0
%
$
14.00

0
%
134

2
%
$
24.68

2
%
144

1
%
$
23.94

1
%
2020
893

7
%
10.88

6
%
955

14
%
29.79

14
%
1,848

9
%
20.65

10
%
2021
1,473

11
%
11.86

10
%
1,208

18
%
29.20

17
%
2,681

14
%
19.67

14
%
2022
1,932

15
%
13.55

16
%
1,094

16
%
29.52

16
%
3,026

15
%
19.33

16
%
2023
1,610

12
%
11.57

11
%
914

13
%
30.52

14
%
2,524

13
%
18.43

12
%
2024
1,931

15
%
12.06

14
%
921

13
%
30.45

14
%
2,852

14
%
18.00

14
%
2025 - 2030
4,315

33
%
14.01

36
%
1,514

22
%
30.99

23
%
5,829

30
%
18.42

29
%
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)
Reflects in-place leases as of December 31, 2019.
(2)
Anchor tenants represent any tenant at least 10,000 square feet.
(3)
Revenue includes minimum base rent only.

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


Page 29



Weingarten Realty Investors
Portfolio Operating Information (continued)
(at pro rata share)
(in thousands, except percentages)
Occupancy
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
 
 
 
2019
 
2019
 
2019
 
2019
 
2018
 
 
Signed Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
97.7%
 
97.0%
 
97.4%
 
96.6%
 
96.6%
 
 
Non-Anchor
 
90.8%
 
90.7%
 
90.4%
 
90.3%
 
90.6%
 
 
Total Signed
 
95.2%
 
94.7%
 
94.8%
 
94.3%
 
94.4%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
96.2%
 
95.5%
 
96.0%
 
95.2%
 
94.9%
 
 
Non-Anchor
 
87.1%
 
87.0%
 
87.2%
 
87.3%
 
88.1%
 
 
Total Commenced
 
92.8%
 
92.4%
 
92.8%
 
92.3%
 
92.4%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same Property (2)
 
 
 
 
 
 
 
 
 
 
 
 
Signed Basis
 
95.5%
 
94.8%
 
95.1%
 
94.8%
 
95.0%
 
 
Commenced Basis
 
93.0%
 
92.7%
 
93.1%
 
92.9%
 
93.0%
 
 
Leases Signed but not Commenced
 
 
 
 
 
 
 
Number of Leases
 
Square Feet
 
Annual Base Rent
 
ABR PSF
 
 
 
 
Anchor (1)
 
12
 
215
 
$
2,726

 
$
12.68

 
 
 
 
Non-Anchor
 
116
 
295
 
7,803

 
26.45

 
 
 
 
Total
 
128
 
510
 
$
10,529

 
$
20.65

 
 
 
 
Average Base Rents (3)
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
December 31,
2019
 
September 30,
2019
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
 
Commenced Basis
 
 
 
 
 
 
 
 
 
 
 
 
Anchor (1)
 
$
13.93

 
$
13.71

 
$
13.65

 
$
13.63

 
$
13.56

 
 
Non-Anchor
 
30.03

 
29.71

 
29.43

 
29.40

 
29.05

 
 
Total
 
$
19.87

 
$
19.53

 
$
19.37

 
$
19.45

 
$
19.35

 
 
Same Property Net Operating Income (4)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
 
2019
 
2018
 
% Change
 
2019
 
2018
 
% Change
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
Minimum Rent, net
 
$
89,100

 
$
87,092

 
2.3
 %
 
$
353,262

 
$
343,002

 
3.0
 %
Uncollectible Lease Income
 
154

 
24

 
541.7
%
 
267

 
438

 
(39.0
%)
Percentage Rent
 
1,446

 
1,293

 
11.8
 %
 
4,048

 
3,832

 
5.6
 %
Tenant Reimbursements, net (6)
 
27,396

 
27,474

 
(0.3
%)
 
107,496

 
108,059

 
(0.5
%)
Other
 
2,030

 
1,877

 
8.2
 %
 
7,724

 
6,104

 
26.5
 %
 
 
$
120,126

 
$
117,760

 
2.0
 %
 
$
472,797

 
$
461,435

 
2.5
 %
Expenses
 
 
 
 
 
 
 
 
 
 
 
 
Property Operating Expenses
 
$
20,537

 
$
19,132

 
7.3
 %
 
$
77,347

 
$
73,149

 
5.7
 %
Real Estate Taxes (6)
 
14,410

 
15,523

 
(7.2
%)
 
61,340

 
64,703

 
(5.2
%)
 
 
34,947

 
34,655

 
0.8
 %
 
138,687

 
137,852

 
0.6
 %
SPNOI
 
$
85,179

 
$
83,105

 
2.5
 %
 
$
334,110

 
$
323,583

 
3.3
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopment NOI (5)
 
8,794

 
7,880

 
11.6
 %
 
33,797

 
29,181

 
15.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
SPNOI (Excl. Redevelopment)
 
$
76,385

 
$
75,225

 
1.5
 %
 
$
300,313

 
$
294,402

 
2.0
 %
(1)
Anchor tenants represent any tenant at least 10,000 square feet.
(2)
Same Property Occupancy includes operating centers that have been owned for the same comparable time duration.
Same Property excludes any new development, redevelopment, and any acquired or sold centers during the same time duration.
(3)
Average Base rent per Leased SF excludes ground leases.
(4)
Same Property NOI includes the Company's share of unconsolidated real estate joint ventures and partnerships.
It excludes the effect of lease cancellation income and straight-line rent adjustments and is reported on a cash basis.
(5)
Redevelopments refer to Page 13.
(6)
For 2019, due to the implementation of ASU 2016-02, "Leases", real estate taxes paid directly by tenants are no longer included in revenues and expenses.
Note: Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles. See page 1 for information regarding this presentation and the limitations thereof.

Page 30





Weingarten Realty Investors
Top 40 Core-Based Statistical Area (CBSA) Ranked by Population
as of December 31, 2019
(at pro rata share)
(in thousands, except percentages and # of units)

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

4.8
%
97.5
%
4
Dallas-Fort Worth-Arlington, TX
2
425

1.7
%
96.4
%
5
Houston-The Woodlands-Sugar Land, TX
30
3,238

16.8
%
96.3
%
6
Washington-Arlington-Alexandria, DC-VA-MD-WV
4
397

2.9
%
97.6
%
7
Miami-Fort Lauderdale-West Palm Beach, FL
13
2,023

10.4
%
95.2
%
9
Atlanta-Sandy Springs-Roswell, GA
10
1,245

5.4
%
98.2
%
10
Phoenix-Mesa-Scottsdale, AZ
15
1,498

6.4
%
95.4
%
12
San Francisco-Oakland-Hayward, CA
3
438

3.0
%
94.3
%
13
Riverside-San Bernardino-Ontario, CA
1
311

1.8
%
99.6
%
15
Seattle-Tacoma-Bellevue, WA
7
417

2.5
%
99.2
%
17
San Diego-Carlsbad, CA
3
283

1.6
%
85.6
%
18
Tampa-St. Petersburg-Clearwater, FL
4
912

4.0
%
96.6
%
19
Denver-Aurora-Lakewood, CO
5
837

3.6
%
94.9
%
22
Orlando-Kissimmee-Sanford, FL
6
1,040

5.2
%
94.8
%
23
Charlotte-Concord-Gastonia, NC-SC
1
117

0.3
%
62.1
%
24
San Antonio-New Braunfels, TX
5
516

1.6
%
90.3
%
25
Portland-Vancouver-Hillsboro, OR-WA
2
23

0.1
%
93.9
%
26
Sacramento--Roseville--Arden-Arcade, CA
1
104

0.3
%
85.2
%
28
Las Vegas-Henderson-Paradise, NV
4
701

2.5
%
97.8
%
29
Austin-Round Rock, TX
1
351

1.7
%
98.8
%
36
San Jose-Sunnyvale-Santa Clara, CA
3
499

2.9
%
80.3
%
 
Top 40 CBSA's Ranked by Population
124
16,074

79.7
%
95.2
%
 
All other CBSA's Ranked by Population
46
5,458

20.3
%
95.2
%
 
Grand Total
170
21,532

100.0
%
95.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) ABR includes ground leases
 
 
 
 

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


Page 31













Property Listing





Weingarten Realty Investors
Summary Property Listing
As of December 31, 2019
 
 
 
 
 
Gross Leasable Area
ALL PROPERTIES BY STATE
 
# of
  Properties  
 
WRI
Owned
 
  Joint Venture  
Share
 
Owned
  by Other   
 
Total        
 
 
 
 
 
 
 
 
 
 
 
Arizona
 
19

 
1,877,762

 
93,341

 
891,980

 
2,863,083

California
 
18

 
2,840,945

 

 
408,931

 
3,249,876

Colorado
 
5

 
836,710

 
178,076

 
695,919

 
1,710,705

Florida
 
28

 
4,430,083

 
1,604,453

 
918,898

 
6,953,434

Georgia
 
11

 
1,247,748

 
180,569

 
559,234

 
1,987,551

Kentucky
 
1

 
168,697

 

 
49,410

 
218,107

Maryland
 
1

 
80,841

 

 

 
80,841

Nevada
 
4

 
701,484

 

 
171,335

 
872,819

New Mexico
 
1

 
118,521

 

 
27,330

 
145,851

North Carolina
 
11

 
1,563,483

 

 
293,952

 
1,857,435

Oregon
 
2

 
22,694

 
90,776

 
66,276

 
179,746

Tennessee
 
4

 
500,210

 

 
154,340

 
654,550

Texas
 
54

 
6,227,838

 
1,998,753

 
2,113,055

 
10,339,646

Utah
 
1

 
182,099

 

 
122,800

 
304,899

Virginia
 
3

 
315,876

 
7,229

 

 
323,105

Washington
 
7

 
417,469

 
325,224

 
65,571

 
808,264

Total
 
170

 
21,532,460

 
4,478,421

 
6,539,031

 
32,549,912

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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.
(6) River Oaks Shopping Center – West includes The Driscoll at River Oaks which is under development.
(7) McAllen Center formerly reported as South 10th St. HEB.
( ) Retailers in parenthesis are not a part of the owned property.
Notes: Square feet is reflective of area available to be leased. Average Base Rent per Leased SF excludes ground leases.
Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles.

Page 33



Weingarten Realty Investors
Property Listing
As of December 31, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Operating Properties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Arizona
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Broadway Marketplace
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
82,757

 
87,379

 
14.30

 
90.7
%
 

 
Office Max, Ace Hardware
Camelback Miller Plaza
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
143,211

 
150,711

 
12.28

 
89.0
%
 
Sprouts Farmers Market
 
T.J. Maxx, PetSmart
Camelback Village Square
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
132,731

 
240,951

 
20.91

 
95.4
%
 
Fry’s Supermarket
 
(LA Fitness)
Desert Village Shopping Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
101,685

 
107,071

 
23.74

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

 
304,107

 
9.53

 
94.2
%
 
Fry’s Supermarket
 
Dollar Tree, (Lowe's)
Madison Village Marketplace
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
90,264

 
90,264

 
27.16

 
93.2
%
 
Safeway
 

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

 
108,551

 
25.45

 
88.2
%
 

 
(Wells Fargo)
Phoenix Office Building
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
21,122

 
21,122

 
N/A

 
84.0
%
 

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

 
157,532

 
16.22

 
95.2
%
 
Fry’s Supermarket
 
Petco, Dollar Tree
Raintree Ranch Center
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
129,822

 
133,020

 
25.48

 
100.0
%
 
Whole Foods
 

Red Mountain Gateway
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
75,128

 
204,928

 
17.98

 
97.6
%
 

 
(Target), Bed Bath & Beyond, Famous Footwear
Scottsdale Horizon
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
155,046

 
155,046

 
33.89

 
97.8
%
 
Safeway
 
CVS
Scottsdale Waterfront
 
Phoenix-Mesa-Scottsdale, AZ
 
100.0
%
 
 
 
93,334

 
93,334

 
37.19

 
100.0
%
 

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

 
60,713

 
19.92

 
100.0
%
 
Sprouts Farmers Market
 

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

 
322,992

 
24.69

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

 
109,075

 
21.18

 
93.8
%
 
Walmart Neighborhood Market
 

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

 
106,858

 
12.74

 
83.6
%
 
Safeway
 
Dollar Tree
Oracle Wetmore Shopping Center
 
Tucson, AZ
 
100.0
%
 
 
 
150,170

 
343,298

 
25.80

 
97.9
%
 

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

 
66,131

 
18.13

 
79.4
%
 

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

 
 
 
 
1,877,762

 
2,863,083

 
20.71

 
94.5
%
 
 
 
 
California
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
8000 Sunset Strip Shopping Center
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 
 
 
169,775

 
169,775

 
44.61

 
96.1
%
 
Trader Joe's
 
CVS, Crunch, AMC Theaters, CB2
Centerwood Plaza
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 
 
 
75,486

 
75,486

 
15.22

 
94.4
%
 
Superior Grocers
 
Dollar Tree
The Westside Center
 
Los Angeles-Long Beach-Anaheim, CA
 
100.0
%
 
 
 
36,540

 
36,540

 
47.26

 
82.1
%
 

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

 
440,437

 
20.18

 
100.0
%
 
Albertsons
 
Home Depot, Ross Dress for Less, Petco, Rite Aid, Dollar Tree, 24 Hour Fitness
Chino Hills Marketplace
 
Riverside-San Bernardino-Ontario, CA
 
100.0
%
 
 
 
310,812

 
310,812

 
22.31

 
99.6
%
 
Smart & Final Stores
 
Dollar Tree, 24 Hour Fitness, Rite Aid
Valley Shopping Center
 
Sacramento--Roseville--Arden-Arcade, CA
 
100.0
%
 
 
 
103,791

 
107,191

 
12.59

 
85.2
%
 
Food 4 Less
 
 
El Camino Promenade
 
San Diego-Carlsbad, CA
 
100.0
%
 
 
 
128,740

 
128,740

 
29.21

 
69.0
%
 

 
T.J. Maxx, Dollar Tree, BevMo
Rancho San Marcos Village
 
San Diego-Carlsbad, CA
 
100.0
%
 
 
 
119,179

 
133,439

 
20.04

 
99.2
%
 
Vons
 
24 Hour Fitness
San Marcos Plaza
 
San Diego-Carlsbad, CA
 
100.0
%
 
 
 
34,880

 
80,086

 
35.68

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

 
100,097

 
31.41

 
97.0
%
 
Safeway
 
24 Hour Fitness, Petco
Gateway Plaza
 
San Francisco-Oakland-Hayward, CA
 
100.0
%
 
 
 
194,689

 
352,778

 
25.70

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

 
232,824

 
27.20

 
87.1
%
 
(Safeway)
 
(CVS), Jo-Ann Fabric, 99 Cents Only, Petco

Page 34



Weingarten Realty Investors
Property Listing
As of December 31, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Cambrian Park Plaza
 
San Jose-Sunnyvale-Santa Clara, CA
 
100.0
%
 
 
 
171,190

 
171,190

 
21.58

 
55.9
%
 

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

 
201,716

 
38.30

 
94.7
%
 
Sprouts Farmers Market
 
Walgreens
Stevens Creek Central
 
San Jose-Sunnyvale-Santa Clara, CA
 
100.0
%
 
 
 
195,863

 
195,863

 
31.28

 
91.9
%
 
Safeway
 
Marshalls, Total Wine, Cost Plus World Market
Freedom Centre
 
Santa Cruz-Watsonville, CA
 
100.0
%
 
 
 
150,865

 
150,865

 
17.00

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

 
200,011

 
16.10

 
100.0
%
 
Food Maxx
 
Ross Dress for Less, Fallas Paredes
Southampton Center
 
Vallejo-Fairfield, CA
 
100.0
%
 
 
 
162,026

 
162,026

 
22.02

 
96.0
%
 
Raley’s
 
Ace Hardware, Dollar Tree
California Total:
 
# of Properties:
18

 
 

 
2,840,945

 
3,249,876

 
24.77

 
92.7
%
 
 
 
 
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aurora City Place
 
Denver-Aurora-Lakewood, CO
 
50.0
%
 
(1)(3)
 
178,076

 
538,152

 
17.54

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

 
109,080

 
19.15

 
100.0
%
 
King Sooper’s
 

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

 
270,548

 
12.72

 
98.2
%
 
King Sooper's
 
Ace Hardware, (Target)
Lowry Town Center
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 
 
 
76,725

 
129,425

 
31.24

 
98.2
%
 
(Safeway)
 

River Point at Sheridan
 
Denver-Aurora-Lakewood, CO
 
100.0
%
 
 
 
328,276

 
663,500

 
15.62

 
97.9
%
 

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

 
 
 
 
836,710

 
1,710,705

 
17.75

 
94.9
%
 
 
 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Argyle Village Shopping Center
 
Jacksonville, FL
 
100.0
%
 
 
 
306,506

 
306,506

 
12.24

 
99.0
%
 
Publix
 
Bed Bath & Beyond, T.J. Maxx, Jo-Ann Fabric, Michaels, American Signature Furniture
Atlantic West
 
Jacksonville, FL
 
50.0
%
 
(1)(3)
 
46,134

 
188,278

 
13.99

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

 
64,180

 
15.13

 
100.0
%
 

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

 
288,780

 
16.67

 
100.0
%
 
(Walmart Supercenter)
 
Ross Dress for Less, Petco
Boca Lyons Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
117,597

 
117,597

 
24.88

 
98.1
%
 
Aroma Market & Catering
 
Ross Dress for Less
Deerfield
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
402,822

 
408,803

 
14.45

 
97.5
%
 
Publix
 
T.J. Maxx, Marshalls, Cinépolis, YouFit, Ulta
Embassy Lakes Shopping Center
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
131,723

 
142,751

 
14.24

 
88.3
%
 

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

 
148,841

 
19.39

 
94.6
%
 
Publix
 

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

 
416,769

 
21.39

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

 
236,478

 
20.04

 
95.9
%
 
Publix
 
Petco, Ross Dress for Less, Dollar Tree
Pembroke Commons
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
60,686

 
323,687

 
16.39

 
96.7
%
 
Publix
 
Marshalls, Office Depot, LA Fitness, Dollar Tree
Sea Ranch Centre
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
98,851

 
98,851

 
18.66

 
93.4
%
 
Publix
 
CVS, Dollar Tree
Tamiami Trail Shops
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
20.0
%
 
(1)(3)
 
22,190

 
132,647

 
18.28

 
100.0
%
 
Publix
 
CVS
The Palms at Town & County
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
657,638

 
657,638

 
27.35

 
94.3
%
 
Publix
 
Kohl's, Marshalls, HomeGoods, Dick's Sporting Goods, 24 Hour Fitness, Nordstrom Rack, CVS
TJ Maxx Plaza
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
161,429

 
161,429

 
17.64

 
93.1
%
 
Fresco Y Mas
 
T.J. Maxx, Dollar Tree
Vizcaya Square Shopping Center
 
Miami-Fort Lauderdale-West Palm Beach, FL
100.0
%
 
 
 
110,081

 
110,081

 
17.72

 
95.3
%
 
Winn Dixie
 

Wellington Green Commons
 
Miami-Fort Lauderdale-West Palm Beach, FL
 
100.0
%
 
 
 
114,056

 
136,556

 
29.62

 
98.2
%
 
Whole Foods Market
 

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

 
347,284

 
19.20

 
99.1
%
 

 
(J.C. Penney), (Epic Theater), T.J. Maxx, Ross Dress for Less, Michaels
Colonial Plaza
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 
 
 
498,457

 
498,457

 
15.70

 
89.8
%
 

 
Hobby Lobby, Ross Dress for Less, Marshalls, Old Navy, Staples, Stein Mart, Barnes & Noble, Petco, Big Lots

Page 35



Weingarten Realty Investors
Property Listing
As of December 31, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Phillips Crossing
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 
 
 
145,644

 
145,644

 
29.91

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

 
103,779

 
12.85

 
100.0
%
 
Walmart Neighborhood Market
 
Dollar Tree
The Marketplace at Dr. Phillips
 
Orlando-Kissimmee-Sanford, FL
 
20.0
%
 
(1)(3)
 
65,370

 
326,850

 
26.10

 
97.7
%
 
Publix
 
HomeGoods, Stein Mart, Morton's of Chicago, Office Depot
Winter Park Corners
 
Orlando-Kissimmee-Sanford, FL
 
100.0
%
 
 
 
93,311

 
93,311

 
30.03

 
100.0
%
 
Sprouts Farmers Market
 
 
Pineapple Commons
 
Port St. Lucie, FL
 
20.0
%
 
(1)(3)
 
51,114

 
269,924

 
17.54

 
98.7
%
 

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

 
245,958

 
15.78

 
95.1
%
 

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

 
104,430

 
14.80

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

 
610,106

 
18.68

 
96.1
%
 
(Publix)
 
Marshalls, Bealls, PetSmart, Bed Bath & Beyond, Staples, Michaels, (Target)
Sunset 19 Shopping Center
 
Tampa-St. Petersburg-Clearwater, FL
 
100.0
%
 
 
 
267,819

 
267,819

 
16.73

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

 
 
 
 
4,430,083

 
6,953,434

 
19.04

 
95.8
%
 
 
 
 
Georgia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brownsville Commons
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
27,747

 
81,913

 
19.70

 
83.8
%
 
(Kroger)
 

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

 
196,283

 
228,003

 
16.72

 
100.0
%
 

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

 
76,581

 
16.16

 
100.0
%
 
Kroger
 

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

 
332,699

 
18.37

 
96.6
%
 
(Super Target)
 
Ross Dress for Less, Petco
Mansell Crossing
 
Atlanta-Sandy Springs-Roswell, GA
 
20.0
%
 
(1)(3)
 
20,586

 
102,930

 
15.07

 
100.0
%
 

 
buybuy BABY, Ross Dress for Less, Party City
North Decatur Station
 
Atlanta-Sandy Springs-Roswell, GA
 
51.0
%
 
(1)(3)
 
45,277

 
88,778

 
31.74

 
100.0
%
 
Whole Foods 365
 

Perimeter Village
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 

 
380,538

 
380,538

 
21.26

 
97.7
%
 
Walmart Supercenter
 
Hobby Lobby, Cost Plus World Market, DSW
Publix at Princeton Lakes
 
Atlanta-Sandy Springs-Roswell, GA
 
20.0
%
 
(1)(3)
 
13,681

 
72,205

 
17.67

 
100.0
%
 
Publix
 

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

 
327,261

 
21.64

 
98.8
%
 
(Super Target), Fresh Market
 
T.J. Maxx
Roswell Crossing Shopping Center
 
Atlanta-Sandy Springs-Roswell, GA
 
100.0
%
 
 
 
201,056

 
201,056

 
16.96

 
98.5
%
 
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:
11

 
 
 
 
1,247,748

 
1,987,551

 
19.10

 
98.2
%
 
 
 
 
Kentucky
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Festival on Jefferson Court
 
Louisville/Jefferson County, KY-IN
 
100.0
%
 
 
 
168,697

 
218,107

 
14.75

 
94.4
%
 
Kroger
 
(PetSmart), (T.J. Maxx), Staples, Party City
Kentucky Total:
 
# of Properties:
1

 
 
 
 
168,697

 
218,107

 
14.75

 
94.4
%
 
 
 
 
Maryland
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pike Center
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 
 
 
80,841

 
80,841

 
63.32

 
92.1
%
 

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

 
 
 
 
80,841

 
80,841

 
63.32

 
92.1
%
 
 
 
 
Nevada
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Charleston Commons Shopping Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
332,298

 
366,952

 
18.37

 
98.8
%
 
Walmart
 
Ross Dress for Less, Office Max, 99 Cents Only, PetSmart
College Park Shopping Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
167,502

 
195,215

 
13.39

 
96.1
%
 
El Super
 
Factory 2 U, CVS

Page 36



Weingarten Realty Investors
Property Listing
As of December 31, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Francisco Center
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
116,973

 
148,815

 
12.72

 
95.7
%
 
La Bonita Grocery
 
(Ross Dress for Less)
Rancho Towne & Country
 
Las Vegas-Henderson-Paradise, NV
 
100.0
%
 
 
 
84,711

 
161,837

 
13.81

 
100.0
%
 
Smith’s Food
 

Nevada Total:
 
# of Properties:
4

 
 
 
 
701,484

 
872,819

 
15.18

 
97.8
%
 
 
 
 
New Mexico
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North Towne Plaza
 
Albuquerque, NM
 
100.0
%
 
 
 
118,521

 
145,851

 
22.72

 
91.4
%
 
Whole Foods Market
 
HomeGoods
New Mexico Total:
 
# of Properties:
1

 
 
 
 
118,521

 
145,851

 
22.72

 
91.4
%
 
 
 
 
North Carolina
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Galleria Shopping Center
 
Charlotte-Concord-Gastonia, NC-SC
 
100.0
%
 
 
 
117,102

 
324,704

 
19.33

 
62.1
%
 
(Walmart Supercenter)
 

Bull City Market
 
Durham-Chapel Hill, NC
 
100.0
%
 
 
 
40,875

 
40,875

 
19.51

 
100.0
%
 
Whole Foods Market
 

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

 
81,327

 
28.90

 
100.0
%
 
Harris Teeter
 

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

 
119,652

 
18.44

 
87.5
%
 
Food Lion
 
Family Dollar
Capital Square
 
Raleigh, NC
 
100.0
%
 
 
 
143,063

 
143,063

 
7.81

 
100.0
%
 
Food Lion
 

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

 
198,549

 
20.07

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

 
87,517

 
17.81

 
89.5
%
 
Lidl
 

Leesville Towne Centre
 
Raleigh, NC
 
100.0
%
 
 
 
127,106

 
127,106

 
20.50

 
100.0
%
 
Harris Teeter
 

Northwoods Shopping Center
 
Raleigh, NC
 
100.0
%
 
 
 
77,803

 
77,803

 
11.88

 
95.9
%
 
Walmart Neighborhood Market
 
Dollar Tree
Six Forks Shopping Center
 
Raleigh, NC
 
100.0
%
 
 
 
468,402

 
468,402

 
12.32

 
99.1
%
 
Food Lion
 
Target, Home Depot, Bed Bath & Beyond, PetSmart
Stonehenge Market
 
Raleigh, NC
 
100.0
%
 
 
 
188,437

 
188,437

 
14.19

 
95.9
%
 
Harris Teeter
 
Stein Mart, Walgreens
North Carolina Total:
 
# of Properties:
11

 
 
 
 
1,563,483

 
1,857,435

 
15.44

 
94.7
%
 
 
 
 
Oregon
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Clackamas Square
 
Portland-Vancouver-Hillsboro, OR-WA
 
20.0
%
 
(1)(3)
 
14,790

 
140,226

 
19.31

 
90.7
%
 
(Winco Foods)
 
T.J. Maxx
Raleigh Hills Plaza
 
Portland-Vancouver-Hillsboro, OR-WA
 
20.0
%
 
(1)(3)
 
7,904

 
39,520

 
26.09

 
100.0
%
 
New Seasons Market
 
Walgreens
Oregon Total:
 
# of Properties:
2

 
 
 
 
22,694

 
179,746

 
21.82

 
93.9
%
 
 
 
 
Tennessee
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Highland Square
 
Memphis, TN-MS-AR
 
100.0
%
 
 (4)
 
14,490

 
14,490

 
N/A

 
100.0
%
 

 
Walgreens
Mendenhall Commons
 
Memphis, TN-MS-AR
 
100.0
%
 
 
 
88,108

 
88,108

 
12.52

 
100.0
%
 
Kroger
 

Ridgeway Trace
 
Memphis, TN-MS-AR
 
100.0
%
 
 
 
168,816

 
306,556

 
23.99

 
96.0
%
 

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

 
245,396

 
11.14

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

 
 
 
 
500,210

 
654,550

 
15.79

 
96.6
%
 
 
 
 
Texas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mueller Regional Retail Center
 
Austin-Round Rock, TX
 
100.0
%
 
 
 
351,099

 
351,099

 
17.76

 
98.8
%
 

 
Marshalls, PetSmart, Bed Bath & Beyond, Home Depot, Best Buy, Total Wine
North Park Plaza
 
Beaumont-Port Arthur, TX
 
50.0
%
 
(1)(3)
 
69,853

 
281,035

 
18.90

 
87.1
%
 

 
(Target), Spec's, Kirkland's
North Towne Plaza
 
Brownsville-Harlingen, TX
 
100.0
%
 
 
 
27,846

 
144,846

 
10.00

 
12.9
%
 

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

 
18,163

 
26.02

 
91.0
%
 

 


Page 37



Weingarten Realty Investors
Property Listing
As of December 31, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Overton Park Plaza
 
Dallas-Fort Worth-Arlington, TX
 
100.0
%
 
 
 
352,800

 
462,800

 
16.66

 
100.0
%
 
Sprouts Farmers Market
 
Burlington, PetSmart, T.J. Maxx, (Home Depot), buybuy BABY
Preston Shepard Place
 
Dallas-Fort Worth-Arlington, TX
 
20.0
%
 
(1)(3)
 
72,366

 
361,830

 
17.11

 
78.6
%
 

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

 
132,473

 
9.52

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

 
59,120

 
22.14

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

 
241,149

 
17.55

 
100.0
%
 

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

 
43,891

 
8.75

 
100.0
%
 
Randall’s
 

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

 
97,277

 
18.06

 
100.0
%
 
99 Ranch Market
 

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

 
121,000

 
N/A

 
100.0
%
 

 
Weingarten Realty Investors Corporate Office
Galveston Place
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
210,361

 
210,361

 
11.67

 
98.0
%
 
Randall’s
 
Office Depot, Palais Royal, Spec's
Griggs Road Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
15.0
%
 
(1)
 
12,014

 
80,093

 
9.89

 
89.6
%
 

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

 
93,620

 
20.93

 
95.0
%
 

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

 
36,874

 
N/A

 
100.0
%
 

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

 
71,277

 
9.90

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

 
171,600

 
13.12

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

 
129,467

 
20.10

 
80.3
%
 

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

 
81,441

 
22.64

 
95.0
%
 

 
Blink Fitness
Oak Forest Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
157,812

 
157,812

 
19.20

 
96.6
%
 
Kroger
 
Ross Dress for Less, Dollar Tree, PetSmart
Randalls Center/Kings Crossing
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
126,397

 
126,397

 
19.05

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

 
92,657

 
27.88

 
97.4
%
 

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

 
71,265

 
14.24

 
100.0
%
 
Kroger
 

River Oaks Shopping Center - West
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
(6)
 
230,026

 
230,026

 
41.86

 
93.2
%
 
Kroger
 
Barnes & Noble, Talbots, Ann Taylor, GAP, JoS. A. Bank
Shoppes at Memorial Villages
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
166,777

 
166,777

 
19.04

 
98.2
%
 

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

 
55,460

 
36.22

 
88.5
%
 

 
Freebirds Burrito
Shops at Three Corners
 
Houston-The Woodlands-Sugar Land, TX
 
70.0
%
 
(1)
 
176,380

 
282,613

 
15.96

 
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

 
124,453

 
12.67

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

 
183,940

 
38.59

 
98.1
%
 

 
Marshalls, Old Navy, Grand Lux Café, Nordstrom Rack, Arhaus
The Shops at Hilshire Village
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
117,473

 
117,473

 
15.65

 
100.0
%
 
Kroger
 
Walgreens
Tomball Marketplace
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
168,724

 
326,545

 
19.68

 
88.8
%
 

 
(Academy), (Kohl's), Ross Dress For Less, Marshalls
Village Plaza at Bunker Hill
 
Houston-The Woodlands-Sugar Land, TX
 
57.8
%
 
(1)(3)
 
283,949

 
491,687

 
26.46

 
99.3
%
 
H-E-B
 
PetSmart, Academy, Nordstrom Rack, Burlington
West Gray
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
36,900

 
36,900

 
26.21

 
90.1
%
 

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

 
218,756

 
347,475

 
19.26

 
81.6
%
 
Whole Foods Market
 
(Target), Ross Dress for Less, Petco
Westhill Village Shopping Center
 
Houston-The Woodlands-Sugar Land, TX
 
100.0
%
 
 
 
130,851

 
130,851

 
19.01

 
95.7
%
 

 
Ross Dress for Less, Office Depot, 99 Cents Only
Independence Plaza
 
Laredo, TX
 
100.0
%
 
 
 
347,302

 
347,302

 
14.61

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

 
245,983

 
487,850

 
15.62

 
96.5
%
 
(H-E-B)
 
(Target), Marshalls, Old Navy, Best Buy, HomeGoods
Plantation Centre
 
Laredo, TX
 
100.0
%
 
 
 
136,487

 
144,129

 
17.63

 
97.3
%
 
H-E-B
 

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

 
500,084

 
12.77

 
94.7
%
 

 
(Target), Dick's Sporting Goods, Conn's, Ross Dress for Less, Marshalls, Office Depot, (HomeGoods), (Forever 21)

Page 38



Weingarten Realty Investors
Property Listing
As of December 31, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Market at Nolana
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
20,569

 
245,057

 
23.53

 
79.0
%
 
(Walmart Supercenter)
 

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

 
301,174

 
19.10

 
95.4
%
 
(Walmart Supercenter)
 
Kohl's, Dollar Tree
McAllen Center
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)(4)(7)
 
51,851

 
103,702

 
N/A

 
100.0
%
 
H-E-B
 

North Sharyland Crossing
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)(4)
 
1,788

 
3,576

 
N/A

 
100.0
%
 

 

Northcross
 
McAllen-Edinburg-Mission, TX
 
50.0
%
 
(1)(3)
 
37,533

 
75,066

 
19.30

 
87.3
%
 

 
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)
 
180,444

 
492,797

 
16.05

 
96.4
%
 
H-E-B
 
(Target), T.J. Maxx, Petco, Office Depot, Ross Dress for Less
Trenton Crossing
 
McAllen-Edinburg-Mission, TX
 
100.0
%
 
 
 
266,094

 
571,255

 
13.31

 
92.5
%
 

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

 
176,694

 
14.34

 
97.1
%
 
H-E-B
 
Bealls
Fiesta Trails
 
San Antonio-New Braunfels, TX
 
100.0
%
 
 
 
406,470

 
486,470

 
14.44

 
91.0
%
 
(H-E-B)
 
Marshalls, Bob Mills Furniture, Act III Theatres, Stein Mart, Petco
Parliament Square II
 
San Antonio-New Braunfels, TX
 
100.0
%
 
 (4)
 
54,541

 
54,541

 
N/A

 
100.0
%
 

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

 
21,314

 
30.10

 
79.7
%
 

 

The Shoppes at Wilderness Oaks
 
San Antonio-New Braunfels, TX
 
100.0
%
 
 
 
20,081

 
20,081

 
N/A

 
48.3
%
 

 

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

 
161,807

 
12.26

 
95.2
%
 
H-E-B
 
Bealls, Tuesday Morning
Texas Total:
 
# of Properties:
54

 
 
 
 
6,227,838

 
10,339,646

 
18.82

 
95.4
%
 
 
 
 
Utah
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
West Jordan Town Center
 
Salt Lake City, UT
 
100.0
%
 
 
 
182,099

 
304,899

 
11.91

 
77.1
%
 
Lucky Supermarket
 
(Target), Petco
Utah Total:
 
# of Properties:
1

 
 
 
 
182,099

 
304,899

 
11.91

 
77.1
%
 
 
 
 
Virginia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hilltop Village Center
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
100.0
%
 
 (5)
 
250,811

 
250,811

 
35.03

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

 
 
 
 
250,811

 
250,811

 
35.03

 
99.4
%
 
 
 
 
Washington
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2200 Westlake
 
Seattle-Tacoma-Bellevue, WA
 
69.4
%
 
(1)(3)
 
60,366

 
87,014

 
38.69

 
100.0
%
 
Whole Foods
 

Covington Esplanade
 
Seattle-Tacoma-Bellevue, WA
 
100.0
%
 
 
 
187,388

 
187,388

 
34.75

 
98.3
%
 

 
The Home Depot
Meridian Town Center
 
Seattle-Tacoma-Bellevue, WA
 
20.0
%
 
(1)(3)
 
15,566

 
143,401

 
17.71

 
100.0
%
 
(Safeway)
 
Jo-Ann Fabric, Tuesday Morning
Queen Anne Marketplace
 
Seattle-Tacoma-Bellevue, WA
 
51.0
%
 
(1)(3)
 
41,337

 
81,053

 
31.15

 
100.0
%
 
Metropolitan Market
 
Bartell's Drug
Rainier Square Plaza
 
Seattle-Tacoma-Bellevue, WA
 
20.0
%
 
(1)(3)
 
22,347

 
111,735

 
22.35

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

 
134,010

 
17.07

 
100.0
%
 

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

 
63,663

 
63,663

 
34.97

 
100.0
%
 
Whole Foods
 

Washington Total:
 
# of Properties:
7

 
 
 
 
417,469

 
808,264

 
31.46

 
99.2
%
 
 
 
 
Total Operating Properties
 
# of Properties:
168

 
 
 
 
21,467,395

 
32,477,618

 
19.87

 
95.2
%
 
 
 
 

Page 39



Weingarten Realty Investors
Property Listing
As of December 31, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
New Development
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Virginia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Centro Arlington
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
90.0
%
 
(1)(2)(3)
 
65,065

 
72,294

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

 

 
 
 
 
 
Harris Teeter
 
 
Virginia Total:
 
# of Properties:
2

 
 
 
 
65,065

 
72,294

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total New Developments
 
# of Properties:
2

 
 
 
 
65,065

 
72,294

 
 
 
 
 
 
 
 
Operating & New Development Properties
 
# of Properties:
170

 
 
 
 
21,532,460

 
32,549,912

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

 
 
 
 
 
 
 
 
Arizona Total:
 
 
 
 
 
 
 
422,532

 
 
 
 
 
 
 
 
Colorado
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Highway 85 and Highway 285, Sheridan
 
 
 
 
 
 
 
247,247

 
 
 
 
 
 
 
 
Colorado Total:
 
 
 
 
 
 
 
247,247

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

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

 
 
 
 
 
 
 
 
Florida Total:
 
 
 
 
 
 
 
361,984

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

 
 
 
 
 
 
 
 
Georgia Total:
 
 
 
 
 
 
 
1,050,754

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

 
 
 
 
 
 
 
 
Highway 17 and Highway 210, Surf City
 
 
 
 
 
 
 
477,810

 
 
 
 
 
 
 
 
U.S. Highway 1 at Caveness Farms Rd., Wake Forest
 
 
 
 
 
 
 
911,929

 
 
 
 
 
 
 
 
North Carolina Total:
 
 
 
 
 
 
 
1,485,093

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

 
 
 
 
 
 
 
 
Culebra Road and Westwood Loop, San Antonio
 
 
 
 
 
 
 
60,984

 
 
 
 
 
 
 
 
East Orem, Houston
 
 
 
 
 
 
 
121,968

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

 
 
 
 
 
 
 
 
FM 2920 and Highway 249, Tomball
 
 
 
 
 
 
 
95,832

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

 
 
 
 
 
 
 
 

Page 40



Weingarten Realty Investors
Property Listing
As of December 31, 2019

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Center            
 
CBSA                   
 
Owned
 %  
 
Foot
Notes  
 
Owned GLA 
 
Total GLA
 
Average
Base Rent
 (ABR)
 
Occupancy
%
 
Grocer Anchor                  
 
Other Anchors      ( ) indicates owned by others
Highway 3 at Highway 1765, Texas City
 
 
 
 
 
 
 
200,812

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

 
 
 
 
 
 
 
 
Northwest Freeway at Gessner, Houston
 
 
 
 
 
 
 
43,396

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

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

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

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

 
 
 
 
 
 
 
 
US Hwy. 281 at Wilderness Oaks, San Antonio
 
 
 
 
 
 
 
396,962

 
 
 
 
 
 
 
 
West Little York at Interstate 45, Houston
 
 
 
 
 
 
 
161,172

 
 
 
 
 
 
 
 
Texas Total:
 
 
 
 
 
 
 
8,359,835

 
 
 
 
 
 
 
 
Total Unimproved Land
 
 
 
 
 
 
 
11,927,445

 
 
 
 
 
 
 
 

Page 41







Weingarten Realty Investors
Property Listing
As of December 31, 2019



Center
 
Property Covered
 
Max Possible Term
 
Ground Lease Commitments
 
 
 
Blalock Market at I-10
 
 Entire Center
 
3/31/2039
 
Camelback Village Square
 
 Entire Center
 
6/30/2094
 
Highland Square
 
 Entire Center
 
10/31/2044
 
Parliament Square II
 
 Entire Center
 
12/31/2030
 
Phillips Crossing
 
 Entire Center
 
12/31/2085
 
River Point at Sheridan
 
 Part of Center
 
11/27/2086
 
Rock Prairie
 
 Entire Center
 
12/31/2081
 
Shoppes at Memorial Villages
 
 Part of Center
 
5/31/2043
 
Six Forks Station
 
 Entire Center
 
6/30/2063
 
Pike Center (1)
 
 Entire Center
 
5/31/2059
 
 
 
 
 
 
 

Note:
(1) Project subject to a ground lease with WRI's option to purchase
This list excludes two ground leases where we only lease parking area.

Page 42













Other Topics of Interest






Weingarten Realty Investors
New Lease Guidance Implementation
(in thousands)

 
 
Three Months Ended
December 31,
 
Twelve Months Ended
December 31,
 
 
2019
 
2018
 
2019
 
2018
 
 
 
 
 
 
 
 
 
Rental Revenues:
 
 
 
 
 
 
 
 
Other rental income (restated in financial statements for prior periods)
 
 
 
$
373

 
 
 
$
1,334

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


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

 
 
 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capitalized Amounts for Deferred Leasing Costs 
 
$
269

 
$
2,577

 
$
1,021

 
$
10,243

Right-Of-Use Assets
 
43,751

 
 
 
43,751

 
 
Lease Liabilities
 
43,063

 
 
 
43,063

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


Page 44






Weingarten Realty Investors
Ground Lease Summary
December 31, 2019
(at pro rata share)
(in thousands)
 
 
 
 
 
 
 
 
 
Use Description
 
Number
of
Leases
 
GLA
 
ABR
 
ABR
$/SF
 
 
 
 
 
 
 
 
 
Home Improvement
 
2
 
248

 
$
1,154

 
$
4.65

Discount Department Store
 
9
 
648

 
3,997

 
6.17

Full-Service Restaurant
 
35
 
172

 
3,549

 
20.63

Fast Food
 
49
 
144

 
4,540

 
31.53

Bank
 
30
 
104

 
4,552

 
43.77

Supermarket
 
14
 
767

 
6,599

 
8.60

Pharmacy
 
6
 
79

 
846

 
10.71

Theater
 
2
 
111

 
990

 
8.92

Gas Station
 
17
 
38

 
1,855

 
48.82

Other
 
17
 
223

 
4,045

 
18.14

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
181
 
2,534

 
$
32,127

 
$
12.68

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


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


Page 45