Image source: The Motley Fool.
Regency Centers Corp (REG 0.54%)
Q4Â 2018 Earnings Conference Call
Feb. 14, 2019, 11:00 a.m. ET
Contents:
- Prepared Remarks
- Questions and Answers
- Call Participants
See all our earnings call transcripts.
Prepared Remarks:
Operator
Greetings and welcome to the Regency Centers Corporation Fourth Quarter 2018 Earnings Conference Call. At this time, all participants are in a listen-only mode. A brief question-and-answer session will follow the formal presentation. (Operator Instructions) As a reminder, this conference is being recorded.
It is now my pleasure to introduce your host, Laura Clark, Vice President, Capital Markets. Thank you. You may begin.
Laura Clark -- Vice President, Capital Markets
Good morning and welcome to Regency's fourth quarter 2018 earnings conference call. Joining me today are Hap Stein, our Chairman and CEO; Lisa Palmer, our President and CFO; Mac Chandler, EVP of Investments; Jim Thompson, EVP of Operations; Mike Mas, Managing Director of Finance and Chris Leavitt, SVP and Treasurer.
On today's call, we may discuss forward-looking statements. Such statements involve risks and uncertainties. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to our filings with the SEC, which identify important risk factors that could cause actual results to differ from those contained in the forward-looking statements.
We will also reference certain non-GAAP financial measures. We provided a reconciliation of these measures to their comparable GAAP measures in our earnings release and financial supplement, which can be found on our Investor Relations website.
Now, before turning the call over to Hap, I would like to give you a quick overview of today's call, as it will be a little different. First, Hap will take you through our 2018 highlights and strategic objectives. Jim will then discuss portfolio fundamentals, followed by a walk through of the components of same-property NOI growth and 2019 same-property NOI guidance. Finally, Lisa will present our 2019 earnings guidance and go forward (ph). We will be utilizing a slide presentation for a portion of today's call. You can view the presentation through the webcast link or in the Presentation section of our Investor Relations website at regencycenters.com. Hap?
Martin E. Stein JR. -- Chairman and Chief Executive Officer
Thanks, Laura. Good morning, everyone. Regency's exceptional team produced another year of sector-leading performance. With the team's talent and efforts, we executed our proven strategy proactively and creatively managing our portfolio, building value through development and redevelopment, fortifying our balance sheet and cost effectively funding new investments.
Highlights from a successful 2018 include; same-property portfolio was at 96% leased and NOI growth at or above 3.4% for the seventh consecutive year. We expertly executed on our capital allocation strategy that starts with reinvesting our $170 million of free cash flow in modest level of sales of lower growth assets and nearly $200 million of developments and redevelopments, acquisitions with superior growth prospects and nearly $250 million of share repurchases at an average price of less than $58 per share, all supported by Regency's blue chip balance sheet.
This year also marked an important milestone with the release of our inaugural Corporate Responsibility Report, which showcases our environmental, social and governance initiatives. And notably, growth in core operating earnings, which eliminates certain one-time and non-cash impacts have compounded about 7% over the last three years. This translated into roughly comparable growth in cash available for distribution and in turn increases to the dividend by over 5% both in 2018 and for 2018 at a low payout ratio.
Retailers continue to clearly demonstrate that physical stores located in top trade areas and thriving centers remain a critical component of a multi-channel strategy. Even though retailers are being deliberate and cautious with expansion, there's really good demand for the limited amount of vacant space in our centers and renewal is robust. We are committed to ensuring that our shopping centers remain relevant and convenient distribution channels for successful retailers that will prosper in the evolving marketplace.
Our ongoing accomplishments demonstrate the effectiveness of Regency's time proven strategy to distinguish the Company by effectively employing our combination of unequaled strategic advantages to successfully achieve our objectives. our high quality portfolio, intense asset management and fresh look philosophy will position Regency to average same-property NOI growth of 3%. Our experienced development and redevelopment capabilities will enable us to deliver over $1.25 billion in developments and redevelopments at attractive returns over the next five years.
Our pristine balance sheet and growing free cash flow will cost effectively fund new investments, while providing financial flexibility and access to capital to the future cycles as we target debt to EBITDA of 5 times. I'm extremely confident that collectively these capabilities will be expertly employed by our amazing team to sustain earnings, cash flow and dividend growth and in turn, total shareholder returns that are consistently at or near the top of the shopping center sector. Jim?
James D. Thompson -- Executive Vice President of Operations
Thanks, Hap. I'm extremely pleased to finish another year with solid same-property NOI growth supported by our high quality portfolio and executed by our best-in-class team. 2018 same-property NOI growth of 3.4% was driven by a strong 3.7% contribution from base rent. As we discussed on previous calls, offsetting base rent growth was the anticipated one-time impact from tax reassessments that were triggered by the Equity One merger, where we are absorbing almost two years of supplemental real estate tax expense. This one-time event impacted our 2018 operating margins. Going forward, we expect to operate at more normalized margins.
As Hap indicated, Regency's portfolio continues to experience healthy demand from top retailers. That said, while retailers continue to be discerning with new store openings, we feel they are making rational decisions that will contribute to healthy supply and demand. As it relates to Regency Centers, we continue to experience positive and stable trends and move-outs, bad debt and AR that we attribute to the enhanced quality of our tenants. Rent spreads have settled in the high single digits, at the same time, we are benefiting from successfully incorporating contractual rent increases into leases.
Overall, our constructive view of the retail landscape, combined with the underlying fundamentals of our portfolio and the prospects from our redevelopment pipeline support our expectation to average 3% plus same-property NOI growth over the long term.
With that said, I would like to turn your attention to Page 3 in our presentation and begin with the remainder of the components to get us to our 3% plus same-property NOI growth objective. Please follow with me on the left side of the slide. First, embedded in the portfolio is 1.3% of growth coming from contractual rent increases, then another 1% to 1.2% come from new and renewal leasing rent spreads. Combined, these provide approximately 2.25% to 2.5% of growth. Next, given the portfolio is well leased at 96% and 94.5% rent paying, incremental gains from occupancy at these levels should not be expected.
Finally, the contribution from redevelopments has typically averaged 75 bps of annual growth. This growth can be uneven due to the size and timing of redevelopment deliveries. Together, these components equate to our strategic objective of 3% plus average annual same-property NOI growth.
Now, I'd like to shift your attention to the right side of the slide. As we indicated in our third quarter call, we expect this year same-property NOI growth to be in the range of 2% to 2.5% resulting from a couple of short-term impacts. Looking at rent paying occupancy, we have one Sears and two Kmart boxes. Two of these leases were on the initial closure list, have closed and are likely to be rejected. We understand the third box is included in the approved bid for 425 locations and could continue operations. even so, we still plan to get this box back. Based on the current strong interest from much better operators, we are really looking forward to gaining control of the boxes.
In addition to Sears, we have incorporated a prudent level of move-out assumptions and this combined impact is estimated to be slightly more than 50 basis points to same-property NOI growth. Additionally, as I mentioned before, the redevelopment contribution to NOI growth has been and will continue to be uneven at times. This could especially be the case given our larger, more transformational projects.
The uneven impact from taking NOI offline, as well as the timing of completions is simply a part of making the right decision to sustain NOI growth and maximize long-term value. In that vein, this year the contribution is expected to be minimal. More importantly, we are extremely excited about the quality of our expanding pipeline and look forward to enjoying the contributions to growth that will come from these projects in 2020 and beyond.
The inherent quality of the portfolio, the visibility of the pipeline and the focus of the team combined to make me feel really good about the prospects going forward to average 3% NOI growth.
I'll now turn it over to Lisa to continue our 2019 guidance discussion.
Lisa Palmer -- President, Chief Financial Officer & Director
Thank you, Jim and good morning, everyone. First, I'd like to echo Hap and Jim's sentiments around the successes achieved in 2018. It was another extremely gratifying year and the teams should feel exceptionally proud of their achievements.
We'll continue in the slide deck and I'll take you to Page 4, where you will find our initial 2019 guidance. For 2019, our FFO per share guidance range is $3.83 to $3.89. This includes a $0.05 per share impact related to the new lease accounting standard where certain leasing costs that were previously capitalized will now be expensed in G&A. As I've said before, while this accounting change does impact reported earnings, It does not impact AFFO or cash flow, does not have a true economic impact on the business and will not influence our structure or compensation strategies. Beginning this year, we are only providing NAREIT FFO guidance as we believe this is the best metric available for comparability across the sector. At the same time, we will continue to measure and report the performance of our business using core operating earnings, which eliminates certain non-recurring and non-cash items. We previously referred to this metric as operating FFO, but going forward, we will refer to this simply as core operating earnings.
Next, as Jim just said, same-property NOI growth is expected to be in the range of 2% to 2.5%, which incorporates near-term headwinds related to Sears/K-Mart as well as a muted contribution from redevelopments in 2019. From an investment perspective, we expect to start $150 million to $250 million of developments and redevelopments this year and we have good visibility into executing our plan to start $1.25 billion in the quarter to $1.5 billion over the next five years.
Our acquisition guidance reflects the recent closing of Melrose market, an exceptional center in a near urban neighborhood of Seattle. The disposition guidance of plus or minus $200 million includes $75 million of property sales that carried over year-end, all of which I'd like to note have already closed as well as additional sales to fund our fourth quarter share repurchases.
Moving to net interest expense. 2019 is expected to be lower primarily driven by the accretive refinancings executed last year when we proactively took advantage of low interest rates. To G&A, as I mentioned earlier, G&A for this year incorporates a $0.05 impact or approximately $8 million related to lease accounting. On an apples-to-apples basis, net G&A is essentially flat year-over-year.
Finally, non-cash items are expected to decrease from $55 million in 2018 to a range of $41.5 million to $43.5 million in 2019. As a reminder, in 2018, we recognized a $6 million one-time non-cash item in income related to the acceleration of a below-market rent balance for the one Toys "R" Us box that we acquired at auction.
Moving to Page 5, which is our guidance rollforward, I'll highlight a few things. First, as always, NOI will be the primary contributor to earnings growth, contributing $0.16 to $0.20 per share. This includes organic growth plus $0.07 to $0.08 per share from NOI coming from development completions. Second, we are providing you with the incremental impacts of transaction and funding activity, including our opportunistic repurchase of nearly $250 million of our stock in 2018. Lastly, I think it's important to note that after adjusting for certain non-recurring and non-cash items, even after the impact of the Sears bankruptcy and the muted contribution from redevelopments, core operating earnings per share are expected to grow by 2% to 4% in 2019.
Turning to Page 6, I'd like to quickly review our funding model. Today, we are generating approximately $170 million of free cash flow after capitals and after dividends. Also, our strategy of selling a modest amount of lower growth assets has and will continue to fortify NOI and NAV growth. Together, free cash flow and dispositions fund our developments and redevelopments, acquisitions with superior growth prospects, and at times, repurchases of our own stock, again when the pricing and the trade are compelling as they were in 2018. It's worth emphasizing that the amount of free cash flow that we generate enables us to finance our development and redevelopment spend on essentially a leverage-neutral basis.
We've also summarized our two-year capital allocation on the right side of this page. Over the long term, we expect net investment activity to contribute 100 basis points to 200 basis points to our earnings growth. This, along with growing same-property NOI by 3% plus will translate into core operating earnings growth of 5% plus. As we look forward to 2019 and beyond, we remain confident in our ability to continue to deliver earnings and dividend growth and total shareholder return at or near the top of the sector.
That concludes our prepared remarks and we now welcome your questions.
Questions and Answers:
Operator
Thank you. We will now be conducting a question-and-answer session. (Operator Instructions) Thank you.
Our first question comes from the line of Nick Yulico with Scotiabank. Please proceed with your question.
Nick Yulico -- Scotiabank -- Analyst
Thanks. Based on your free cash flow, expected dispositions and limited acquisitions, it seems like you have plenty of funding for redevelopment and development. So I guess can you just tell us what's your expected spend there and how you're thinking about it as well, if you have leftover cash, what you'd be using it for?
Martin E. Stein JR. -- Chairman and Chief Executive Officer
So as you indicated, $170 million of free cash flow funds our development spend, which -- $200 million plus and hopefully it's closer to $300 million, but -- so that could -- and that will contribute 200 basis points to our earnings growth, as Lisa indicated. And then in addition to that, we can decide does it make sense to recycle and affect sell dispositions, sell lower growth assets and to the extent that we sell lower growth assets, we make the decisions, does it make sense to invest in covered land plays, acquisitions with meaningful redevelopment opportunities, or acquisition just with superior growth prospects and/or buying back our stock if the trade we think is favorable as it was when in fact our implied cap rate was north of 6%.
Obviously, the tax impact of selling assets is going to play something in that, I think it's also important to note that we front-end loaded $125 million of stock buyback when we bought the stock back in December. So in effect, we've got dispositions planned that are in (inaudible) the remainder of the year that are going to basically fund the stock buyback and then once that's completed, we'll make a decision, does it make sense to selling additional properties or does it make sense just to stay (inaudible) because one other interesting thing for our -- and it's important to note is from a Regency standpoint, even though we'd like to recycle properties and like to enhance the growth rate and sell lower growth assets, that's often just nice-to-have, it's not a must from that standpoint.
Nick Yulico -- Scotiabank -- Analyst
Okay, it's helpful. And then just looking at the TIs, they were up meaningfully last year over 30%. What drove that increase and how should we think about the level of spend in 2019? I guess just specifically related to like a recurring CapEx expectation for this year?
Lisa Palmer -- President, Chief Financial Officer & Director
I'll let Jim answer the opening question with regards to what happened in '18 and then I'll take the latter part.
James D. Thompson -- Executive Vice President of Operations
Yeah on '18, Nick, what we -- really we performed bad as we expected. I think the only thing I'd note would be a little bit of tick up in Q4, which was was driven by a couple of anchor deals that were really relocations, which is a little unusual, but relocations within the existing centers, which were a little expensive. But when you look at the full 12 months of '18, we were actually, I think 15%, 16% lower than '17. So our spend, we feel really good about the spend and I think we're prudent with our dollars from the capital side on leasing.
Lisa Palmer -- President, Chief Financial Officer & Director
And so going forward, so '18 had some unusual activity, which pushed our percent -- as a percent of -- total capital spend as a percent of NOI above kind of normal run rates. So we've been in the 10% to 11% of NOI range, but going forward, that will drop to 9% to 10% as a result of the lease accounting standard change. So those leasing commissions that were previously capitalized are now expensed, it will be in G&A and that has the result of reducing that down by 5%.
Nick Yulico -- Scotiabank -- Analyst
Okay, thanks. And just just wanted a clarification on guidance. At least you went through some of the non-cash items, yet you had the benefit last year from Toys "R" Us and even if you remove that, you have your non-cash revenue going down $5 million to $7 million. I mean, is that just all related to burn off of leases as a -- as you get the room from the Equity One merger, how should we think about that ongoing impact to your reported NAREIT FFO this year and then future years?
Lisa Palmer -- President, Chief Financial Officer & Director
To be clear, the decline, about half of that was related to the one-time $6 million charge that you mentioned. So after that the remaining 50% -- of that remaining 50%, half of that, so a 25% in total is a reduction in the benefit from debt mark-to-market amortization, so then the remainder is a reduction in straight-line rent income, primarily with a little bit of the below-market rent. And go -- so going forward, we would expect -- and we did mentioned this to you all when we did complete our merger with Equity One and we booked the large below-market rent balance, if you will, that it would create headwinds for a period of time. And so going forward, and for a significant period of time because the remaining lease term on some of these is actually 20 years.
We expect that the decline will be closer to $1 million to $2 million annually, for the foreseeable (multiple speakers).
Nick Yulico -- Scotiabank -- Analyst
Appreciate it. Thank you.
James D. Thompson -- Executive Vice President of Operations
Thank you.
Operator
Our next question comes from the line of Jeremy Metz with BMO Capital Markets. Please proceed with your question.
Jeremy Metz -- BMO Capital Markets -- Analyst
Hey, good morning. In terms of the same-store guide, you're now looking for much redevelopment contribution, you mentioned the offset being NOI coming offline for some of the larger redevelopments. Jim, you had mentioned this can be lumpy, so thinking this through, how much of this have you already pulled offline versus what's still to come and maybe some color around what that means for your same-store NOI cadence here as we go through 2019?
Lisa Palmer -- President, Chief Financial Officer & Director
Just reiterating again, and thank you, Jeremy, you sort of put it out there for me in terms of how uneven it is. And that when you do look at it, we've been proactively managing our properties and redeveloping them through active asset management to increase the NOI for a really long time. And if you look at the annual impact, it has -- it's been a wide range, but it has averaged about 75 basis points. And what is unusual about this year, we'd still have some good stuff coming online that we have worked on in the past few years, it is -- there is a larger percentage coming offline. So in the past they've really -- the offset wasn't equal, we've had more coming online, so more of a benefit than what was coming offline. And this year, it's just that we've got a couple of large projects, the most significant being in Boston, which is the Abbot and happy to have Mac or Jim give more detail on that one.
But after this year -- we also have another one that's in the pipeline that's really significant, which is Costa Verde and we do expect that in the very near future, we're going to be pulling almost $5 million of NOI offline for that one. So we will continue to have these happen, but we believe that we will average 3% same-property NOI growth over the long term and we will realize the benefits of those that are coming offline so that in those years, we will go above the 3%.
Jeremy Metz -- BMO Capital Markets -- Analyst
Yeah, appreciate that. And then on the occupancy front, your shop occupancy was down year-over-year, box occupancy was actually up, your guidance overall is calling for some further pressure here, I think you have about 60 basis points of headwind baked in. So how much of that is lower box for shop occupancy in that and maybe how much of this is known vacates today with the K-Marts in the Mattress Firms versus an expectation for further tenant fallout?
James D. Thompson -- Executive Vice President of Operations
Jeremy, I'll give you some color on the the shop fall-off, if you will. Quarter-over-quarter, the 30 bps was effectively the decay of Mattress Firm was about 10 basis points and Aaron Brothers, we proactively recaptured that space with offsetting termination fees, so that's 20 bps. And the remainder is quite frankly, in 18, we took a very, very aggressive Regency proactive merchandising asset management philosophy and really attacked the, primarily the side-shop business and cleaned up the portfolio, recapturing space to create upgraded merchandising opportunity in the future. And basically just get that portfolio working as the rest of the portfolio has been in the past.
As far as going forward, the major metrics that we're looking at from a historical standpoint, we continue to be 96% leased, we're seeing the pipelines are continuing to be very solid, our major metrics of AR, bad debt, rent relief request, are on par with historical measures. So we feel the market is really solid, it continues to perform well and we think the 92%, from a shop standpoint today is a very, very solid 92% leased.
Lisa Palmer -- President, Chief Financial Officer & Director
And just to clarify what Jim said, absolutely -- so he left out just one thing and that is that when cleaning up the side shop space, it was actually in the -- mostly in the -- it was in the properties that we acquired from Equity One. So the integration, kudos to the team, was extremely smooth and yes, we closed in March of '17, but when you are merging with a company, it takes time and it took us time to really understand and get comfortable with the portfolio and '18 was when we really did attack, as Jim said, sort of the quality of the tenant base and proactively kind of weeded out weaker tenants, if you will, to bring to the quality standard that Regency likes to operate,
Jeremy Metz -- BMO Capital Markets -- Analyst
All right. Thanks.
James D. Thompson -- Executive Vice President of Operations
Thank you, Jeremy.
Operator
Our next question comes from the line of Craig Schmidt with Bank of America Merrill Lynch. Please proceed with your question.
Craig Schmidt -- Bank of America Merrill Lynch -- Analyst
Great, thank you. I guess, I'm taking a kind of broader look. It was about 2.5 half years ago, we saw Sports Authority closed and since then we've had headwinds and it sounds like 2019 is going to have headwinds as well. Are you seeing an end of this process, particularly given how strong the consumer was in '18 or are we kind of looking at a new norm here?
James D. Thompson -- Executive Vice President of Operations
Craig, I would say that anecdotally, I think there has been a meaningful weeding out, but you got -- some of this is just part of the business, there have -- as you know, having followed the business for as long as you have, there has been and always will continue to be tenant failures and the key is to try to align yourself with the better, best-in-class operators to get it and have the dollars to -- and the financials wherewithal to invest not only in technology, but in the store experience and value et cetera, and that makes up the lion's share of our portfolio. But at the same time, there going to continue to be tenant failures, but I don't see anything on the horizon that said, it's going to -- I think we've had a little bit of an anomaly, but that's -- as I said, were just part of the business, we've averaged over between 95% and 96% leased over the last five to six -- even throughout this whole process of Sports Authority, Sears and we expect and we have strong interest on the Sears box. So we feel good about our ability, and good about tenant demand and our ability to maintain occupancy in the 95% to 96% range and average 3% plus growth over the long term.
And like, also the other thing is having locations where when bad news does happen and it does happen, where it's going to be good news or we can upgrade the merchandising as (inaudible) Sears and more often than not, also replace at a higher rent.
Craig Schmidt -- Bank of America Merrill Lynch -- Analyst
So when you're talking to your leasing team, do they feel that generally beyond the sort of outliers that they're feeling, they want to open more stores, feeling a little bit more aggressive?
Martin E. Stein JR. -- Chairman and Chief Executive Officer
Yeah, Craig. I would say that we continue to see growth in really all of the sectors, the better retailers continue to grow their platforms, we see that growth migrating toward better real estate and again I think that's the sector that plays to our strength. But we're seeing across the board good activity and good growth among the retailers.
Craig Schmidt -- Bank of America Merrill Lynch -- Analyst
Okay, thank you.
Martin E. Stein JR. -- Chairman and Chief Executive Officer
Thanks, Craig.
Operator
Our next question comes from the line of Christy McElroy with Citi. Please proceed with your question.
Christy McElroy -- Citi -- Analyst
Hi, good morning, everyone. Just on Sears, regarding that third box that you still hope to get back, it seems like from what's coming out that they are willing to sell or close some of those growing concerned stores. What's sort of your early read of the process there? What's happening? Sounds like you feel pretty good about being able to recapture that box?
James D. Thompson -- Executive Vice President of Operations
Christy, I'm not -- I'm not sure I feel real good about recapturing it. I guess I'm taking the stance that we have a 50-50 shop as it's going to be in play. The whole process has been a little bit of a funny bankruptcy, to say the least. But we strongly believe the two that are closed and had been on the list since the beginning will be rejected, we suspect in the near future. And that keeps us kicked off on those two redevelopment opportunities. The third, when we've had a lot of good activity with the retailers as well and quite frankly, yes, if they end up trying to spin that and sell it, we may be in a bidding war to try to capture that real estate ourselves. So we'll just have to wait and see, but we like all three locations and we know two of them, I feel confident two of them are going to come back our way and let us get on with life.
Christy McElroy -- Citi -- Analyst
Okay, thanks for that. I get that it's a fluid process. And then just given your willingness to do M&A in the past, what would compel you to do another deal? I mean, it seems like you have enough in the pipeline here for the next five years or so with $1 billion to $1.5 billion of opportunities, but what factors would make M&A a road that you would go down again?
Martin E. Stein JR. -- Chairman and Chief Executive Officer
Well said, being able to sustain 3% NOI growth, deliver $250 million to $300 million of developments and redevelopments a year should translate to 5% plus earnings growth, that's there. Ad I would say that as we said even before Equity One, bigger is better and better is best. We did feel that Equity One made us a better company, it set a very high bar, when you think about it, it got us into markets where we expanded our presence in key markets, Boston, New York and Miami, expanded our presence in markets where we had a meaningful presence, Atlanta and LA and San Francisco, the demographics were consistent and accretive, it was accretive to our NOI growth rate, it provided a robust redevelopment pipeline and we're able to do that on a leverage-neutral basis, which I think, given where we are in the cycle, I think that's critically important to make sure that our balance sheet remains very, very strong.
So -- and we were able to generate significant synergies and we've realized those and integrated, not that it was easy, but integrated with not too much of a distraction. So that's a high bar that for any future -- that we would apply to any future opportunities out there.
Christy McElroy -- Citi -- Analyst
And just for clarification on that 3% same-store growth, as you embark on some of these larger mixed-use densification projects, will projects like Town and Country and Costa Verde, will they be included or excluded from the same-store pool?
Lisa Palmer -- President, Chief Financial Officer & Director
Well, Town and Country was just recently acquired, so that will be -- that will not be part of the same-property pool. Costa Verde, we've been discussing this pretty in-depth internally because of the magnitude of it, it really is different than even some of our other larger ones, like so for example, I mentioned the Abbot, I think we have $1 million coming offline this year, $1 million plus, but Costa Verde is $5 million. And because it remains -- at this point in time, we're planning on removing it from the same-property pool, but we'll be very clear that that will be very transparent, doing it because we believe that it really dilute sort of the quality of the metric, if you will, for what you all (multiple speakers).
Martin E. Stein JR. -- Chairman and Chief Executive Officer
When we're taking it offline and when we're adding (multiple speakers).
Lisa Palmer -- President, Chief Financial Officer & Director
And well -- yes, so we won't get the benefit when it comes back on either. So that is the reverse side of the coin. So we won't get -- we will take it down, but we also won't be adding it back when we bring it back online. Beyond Costa Verde, at this point in time, we're planning on including -- keeping everything else in the same property pool.
Christy McElroy -- Citi -- Analyst
Okay, makes sense. Thank you.
Operator
Our next question comes from the line of Richard Hill with Morgan Stanley. Please proceed with your question. Mr. Hill, your line is live.
Richard Hill -- Morgan Stanley -- Analyst
Sorry about that guys, I was on mute. I want to follow up on Christy's comment about M&A, but maybe taking a little bit of a different direction. Hap, you had mentioned maybe covered land plays, development opportunities, you're obviously generating a fair amount of NOI off of development and redevelopment. Is there any areas of the country that maybe you're not in right now, where you might want to get in and you could do that and maybe that would lead to more full-scale M&A, how are you thinking about that? So I guess the question I'm asking is are there any areas of the country that you're not currently in, or only have small footprints in that if you could, you would make a bigger splash?
Martin E. Stein JR. -- Chairman and Chief Executive Officer
Well, I mean when you look at the canvas under which we are able to own, operate and develop, it includes -- we really, really like it and we already have a meaningful presence in those markets. I mean, it includes gateway markets, San Francisco, LA, New York, Miami, Chicago, it includes 18-hour cities like Atlanta and Houston, it includes stem markets like Seattle, Austin and Raleigh, it includes growth markets like key markets in Florida, I could have included San Diego and Denver in the stem markets or in the growth markets. So we already have -- and we have market offices in a lion's share of those two dozen markets that we're in. So you could -- we could average, so to speak, enhance our presence in some of those markets where we don't have as big a presence today. But I'm not sure there's going to be an opportunity that's going to totally drive a major merger. And I just -- I want to say that you're always -- you don't take your eye off the balls, rule number one, we want to keep the eye on the ball as far as our basic business, you don't ignore which may be out there, but our bar is very, very high and we feel really good about the markets we're in, we feel really good about our future prospects, and it would take something pretty meaningful to cause us to do something. And I don't see an opportunity out there that would say OK, we've got 3% of our asset footings in Boston today, that would take it to 6%, I mean I think we're going to grow that from the redevelopment and development of projects like (inaudible).
Richard Hill -- Morgan Stanley -- Analyst
Great. Thank you very much, Hap. And guys, I really appreciate the transparency you have, you're doing a great job with that. So thank you.
Martin E. Stein JR. -- Chairman and Chief Executive Officer
Thank you.
Lisa Palmer -- President, Chief Financial Officer & Director
Thank you.
James D. Thompson -- Executive Vice President of Operations
Glad you appreciate it.
Operator
Our next question comes from the line of Derek Johnston with Deutsche Bank. Please proceed with your question.
Derek Johnston -- Deutsche Bank -- Analyst
Good morning and thank you. I was just going to follow up on the Sears question briefly. Can you -- and you might have mentioned this, but can you remind us of the mark-to-market potential on the Sears boxes? And you said there was some interest would this be a single tenant or would you be breaking them up, what are you thinking there?
Martin E. Stein JR. -- Chairman and Chief Executive Officer
We've got, Derek, we're obviously investigating several different redevelopment opportunities and as we always do, we would expect those redevelopment opportunities to fall in the 7% and 9% return range. As to some of the interest, TJX, HomeGoods, REI, Burlington, we've got two of the centers that have protect -- very highly protected grocers that has expressed interest in expansion or total relocation within the redevelopment. So we're pursuing a lot of different avenues at this point, but suffice to say the level of interest and activity is very, very strong and so we're just -- we're plowing through that to really figure out the best long-term direction to create the most long-term value and the ability to remerchandise these centers to bring them up to par.
Derek Johnston -- Deutsche Bank -- Analyst
Okay. And then I guess my second one is, how do you see recycling as far as the bottom tier non-core 1% to 2% of assets annually and utilizing those proceeds for developing and redevelopment spending? You guys already have a best-in-class demographic metrics, now at some point do you think there is a level of diminishing returns here and particularly in terms of the resulting same-store NOI and FFO growth, so at what point does it become a less attractive funding mechanism and is this the reason for share repurchases?
Martin E. Stein JR. -- Chairman and Chief Executive Officer
Well, I think the key thing, it starts with $170 million of free cash flow, which basically funds $200 million free and clear and it could fund $300 million -- $250 million to $300 million of development and redevelopment spend on essentially a leverage neutral basis. And then we take a look at capital recycling, starts with assets that are lower growth assets and as I said earlier, this is not something that we have to do given the inherent -- as you indicated, and thank you for indicating it, the inherent quality of the portfolio. So -- but we have made that decision and we'll continue to evaluate it and it has been a key part of our strategy, but it is -- it's an optional part of our strategy and we will continue to evaluate are there assets that we want to sell, where there's meaningfully low growth, is there a better opportunity to reinvest that capital, either in a shopping center with higher growth -- much higher growth profile with some type of future redevelopment opportunity or maybe a covered land play and then the opportunities we did at the end of last year where in effect we front-end loaded it, but where we sold stock on the basis of the visibility that we think that we can (inaudible) selling properties like meaningfully almost eliminating our position in Louisiana and buying stock on that basis, on a favorable trade basis.
So I think we have all of those arrows in our quiver, but it starts with, gosh, we got this great amount of free cash flow that can fund our full development and redevelopment capital, which is the highest and best use of our capital.
Derek Johnston -- Deutsche Bank -- Analyst
Thanks. That's it from me. Have a great day.
Martin E. Stein JR. -- Chairman and Chief Executive Officer
Thanks, Derek.
Operator
Our next question comes from the line of Wes Golladay with RBC. Please proceed with your question.
Wes Golladay -- RBC -- Analyst
Hey, good morning, everyone. I just want to go back to the major redevelopments. I think you mentioned the Abbot, $1 million dilution this year, Costa Verde $5 million. But in the background we see Town and Country occupancy is real low there. Peachtree is also well below the Regency average. So I'm just wondering how much of the dilution from the pipeline for the redevelopments is it going to be in 2019 and will be less of an issue in 2020?
Lisa Palmer -- President, Chief Financial Officer & Director
Again, so, are you talking Wes, about general occupancy, because Town and Country is not same-property NOI and then Peachtree, that's not going to hit even 2020, we haven't even started the project yet. And we did provide additional disclosure in the supplemental on some of the stabilization of our redevelopments and you can -- even redevelopments will take time. So I think it's just most important that while -- to remember that, while 2019 as we do expect to return to 3% plus in the very near term, which in terms of -- in 2020 and that will be because we will be getting some contribution from redevelopments that will be coming online. So I'm not sure you've asked by NOI or occupancy (multiple speakers).
Wes Golladay -- RBC -- Analyst
(multiple speakers) looking at the occupancy (inaudible) some of these properties that are teed up for maybe one year, two plus years down the road, looks like some of the dilution has already happened this year. But this year we have some of these big projects that will have up to $5 million of NOI being taken off-line. So to me, it seems like we have a little bit of a front-end load on this redevelopment pipeline disproportionately impacting 2019 from a total NOI perspective, and that's what I was trying to get at to see if when we get to next year (multiple speakers)?
Lisa Palmer -- President, Chief Financial Officer & Director
Absolutely. You just you just said it better than we said it in our prepared remarks. Thank you. I mean, that's exactly what's happening in 2019, very well said.
Wes Golladay -- RBC -- Analyst
Okay, well, thanks. That's all for me.
Lisa Palmer -- President, Chief Financial Officer & Director
Thanks, Wes.
Operator
Our next question comes from the line of Vince Tibone with Green Street Advisors. Please proceed with your question.
Vince Tibone -- Green Street Advisors -- Analyst
Hey, good morning. Can you discuss trends in the cap rates in the transaction market, have you noticed any changes over the last few months?
James D. Thompson -- Executive Vice President of Operations
Vince, I'm happy to answer this one. Let's start with the selling side of it. What we're selling out there is being widely accepted by the market. We've had -- we're transacting and buyers are cooperating at the contract prices, we haven't seen a lot of retraining going on. We have seen some more money being raised out there to buy commodity type assets, which is typically the stuff that we're selling. So not a material or a meaningful change in cap rates, it sort of depends on the market, but really pretty steady that's out there.
On the buy side, as you've probably heard from others, not a lot of the market. The high quality properties with high growth profiles that we look for, there's not a lot that's being traded. So cap rates have remained quite low on those, example would be Melrose market that we recently acquired up in Seattle, got a low going-in cap rate, but a very impressive growth profile in excess of 3.5%. So a good IRR on that one in a terrific location, but no real change in cap rates over the last quarter or two quarters, pretty steady out there.
Vince Tibone -- Green Street Advisors -- Analyst
That's helpful color. Thank you. One more from me, I mean you mentioned there were some relocations in the fourth quarter, do you expect retailer relocation activity to pick up going forward as retailers may have more options in the market following recent bankruptcies?
James D. Thompson -- Executive Vice President of Operations
That's something -- it's a little bit of business as usual, I think, you're always going to be faced with tenants taking an opportunity to right size, et cetera. But again, I think the bigger overriding factor is the flight to quality. So that's -- again, it's kind of business as usual, it's what we've seen forever and it's -- we just try to be ahead of the curve and when we see things coming, be prepared to hopefully react positively and take the best of what the market gives us.
Vince Tibone -- Green Street Advisors -- Analyst
Okay, thank you. That's all I have.
Martin E. Stein JR. -- Chairman and Chief Executive Officer
Thank you.
Operator
Our next question comes from the line of Omotayo Okusanya with Jefferies. Please proceed with your question.
Omotayo Okusanya -- Jefferies -- Analyst
Yes, good morning. Most of my questions have been answered, it's more of a broad one I have, just around e-tailers and this need for them to kind of have physical stores on a going forward basis, very popular topic on the mall side, I don't have quite as much about it on the shopping center side. But just curious how you guys kind of think about that, if there are any concepts out there that makes sense for you to be aggressively quoting?
James D. Thompson -- Executive Vice President of Operations
Sure thing. Well, it's no surprise, you've read all the different reports out there on how many digitally native retailers are expanding into bricks and mortar and the connection between their digital sales by having a physical footprint, it's a difference maker and we would expect that trend to continue. But sure, it's not talked about as much in our sector. We're seeing a little bit -- little signs of it, but -- these digital native companies are in the early stages of growth, if you look at their store count, you know, it's still pretty low in a per market basis.
Amazon's another digitally native company that is expanding, you've seen announcement how they're expanding on a national basis, we're keenly attuned to that. So I think that's probably the best example of how it could and will impact our space in a positive way.
Omotayo Okusanya -- Jefferies -- Analyst
Got you. All right. Thank you.
Martin E. Stein JR. -- Chairman and Chief Executive Officer
Thank you.
Operator
(Operator Instructions) Our next question comes from the line of Linda Tsai with Barclays. Please proceed with your question.
Linda Tsai -- Barclays. -- Analyst
Hi. All the seven acquisitions you made in 2018 were anchored by Whole Foods, I'm guessing this is not a coincidence and then you also have two new Whole Foods under redevelopment. Do you have a view of how much NAV accretion or cap rate benefit a Whole Foods adds to a center?
James D. Thompson -- Executive Vice President of Operations
Well, I would definitely say we're big fans of Whole Foods. We -- it's not just us, it's the side shop retailers that really embraced their presence in a shopping center. And they still command the highest rents, rent growth and quality of side shop retailers. So that's one of the reasons we like them. Those centers and redevelopments are also in terrific demographics, which Whole Foods gravitates toward. So it's no surprise that we do a lot of business with them, it matches up with the high quality of our portfolio and we approach things similarly.
And the difference of the cap rate, it depends, a lot of cap -- certainly lower cap rates are attributed to Whole Foods Centers, but a lot of it has to do with the underlying growth of the income stream. And for those reasons I mentioned, those centers typically have better growth profiles because the terms of their lease and the terms of these side shop leases. So is it 25 basis points, is it 50 basis points, it really depends, it's not fair to give a broad brushed answer in that one, but we're big fans and we're doing lots of business with them.
Linda Tsai -- Barclays. -- Analyst
Thanks. And then the two new Whole Foods under redevelopment, are these boxes any different in configuration or layout versus existing boxes? I guess I'm asking if Amazon ownership has altered the format or size of the store?
James D. Thompson -- Executive Vice President of Operations
We have not seen--not only Whole Foods, but almost all the grocers we're working with have not really changed their format size, it's been pretty consistent. I guess what is different is, you're seeing a continued amount of innovation, experimentation, often an increase in R&D, and you're seeing all grocers, not just Whole Foods, really focus on service and value in the in-store experience, but that hasn't translated to a change in format or square footage and there is still an expansion in bricks and mortar stores to support their store base. So we haven't seen change -- Point 50 is a slightly smaller store than some of the mainline Whole Foods, so Whole Foods operates in different formats depending whether it's a flagship for a typical store. So that might look a little bit smaller, but it's not a meaningful change in strategy or anything like that. That's a terrific location in Fairfax, on a site that we've owned for more than 10 years and we're excited to be kicking up that development.
Linda Tsai -- Barclays. -- Analyst
Thanks.
Operator
Thank you. It appears we have no further questions at this time. I would now like to turn the floor back over to management for closing comments.
Martin E. Stein JR. -- Chairman and Chief Executive Officer
We appreciate your time on the call, interest in the Company and hope you have a very nice Valentine's Day.
Operator
Ladies and gentlemen, this does conclude today's teleconference. You may disconnect your lines at this time. Thank you for your participation and have a wonderful day.
Duration: 54 minutes
Call participants:
Laura Clark -- Vice President, Capital Markets
Martin E. Stein JR. -- Chairman and Chief Executive Officer
James D. Thompson -- Executive Vice President of Operations
Lisa Palmer -- President, Chief Financial Officer & Director
Nick Yulico -- Scotiabank -- Analyst
Jeremy Metz -- BMO Capital Markets -- Analyst
Craig Schmidt -- Bank of America Merrill Lynch -- Analyst
Christy McElroy -- Citi -- Analyst
Richard Hill -- Morgan Stanley -- Analyst
Derek Johnston -- Deutsche Bank -- Analyst
Wes Golladay -- RBC -- Analyst
Vince Tibone -- Green Street Advisors -- Analyst
Omotayo Okusanya -- Jefferies -- Analyst
Linda Tsai -- Barclays. -- Analyst
Transcript powered by AlphaStreet
This article is a transcript of this conference call produced for The Motley Fool. While we strive for our Foolish Best, there may be errors, omissions, or inaccuracies in this transcript. As with all our articles, The Motley Fool does not assume any responsibility for your use of this content, and we strongly encourage you to do your own research, including listening to the call yourself and reading the company's SEC filings. Please see our Terms and Conditions for additional details, including our Obligatory Capitalized Disclaimers of Liability.
