Exhibit 99.1
![]() | ![]() | Pennsylvania Real Estate Investment Trust | ||||
200 South Broad Street | ||||||
Philadelphia, PA 19102 | ||||||
www.preit.com | ||||||
Phone: | 215-875-0700 | |||||
Fax: | 215-546-7311 | |||||
Toll Free: | 866-875-0700 |
CONTACT:
Robert McCadden
EVP & CFO
(215) 875-0735
Nurit Yaron
VP, Investor Relations
(215) 875-0735
Pennsylvania Real Estate Investment Trust
Reports Third Quarter 2009 Results
Philadelphia, PA, October 28, 2009 – Pennsylvania Real Estate Investment Trust (NYSE: PEI) today reported results for the quarter and nine months ended September 30, 2009.
Funds From Operations (“FFO”) for the three months ended September 30, 2009 was $29.8 million, or $0.67 per diluted share, compared to $30.9 million, or $0.75 per diluted share, for the three months ended September 30, 2008. For the nine months ended September 30, 2009, FFO was $96.9 million, or $2.29 per diluted share, compared to $99.7 million, or $2.43 per diluted share, for the nine months ended September 30, 2008. Results for the three and nine months ended September 30, 2009 included gains of $4.2 million and $14.0 million, respectively, on extinguishment of $12.0 million and $39.1 million aggregate principal amount of our exchangeable notes, respectively. A description of each non-GAAP financial measure and the related reconciliation to the comparable GAAP measure are located at the end of this press release.
Net Operating Income (“NOI”) for the three months ended September 30, 2009 was $70.5 million, compared to $72.4 million for the three months ended September 30, 2008. NOI for the nine months ended September 30, 2009 was $215.7 million, compared to $222.7 million for the nine months ended September 30, 2008.
Net loss attributable to PREIT for the three months ended September 30, 2009 was $9.6 million, or $0.24 per diluted share, compared to a net loss of $8.5 million, or $0.24 per diluted share, for the three months ended September 30, 2008. For the nine months ended September 30, 2009, net loss was $24.6 million, or $0.66 per diluted share, compared to a net loss of $15.1 million, or $0.43 per diluted share, for the nine months ended September 30, 2008. See below for a description of the primary factors affecting financial results.
Ronald Rubin, Chairman and Chief Executive Officer of the Company, said, “The Company continues to address its near-term debt maturities and liquidity needs. We have agreed upon a term sheet with Wells Fargo Bank, N.A., the lead bank on our line of credit and our term loan. The proposal is subject to review by the members of our bank group, and we look forward to providing more details after this review when the applicable terms are approved. Also, we have sold non-core assets, reduced capital outlays, placed secured debt on a number of properties, and repurchased exchangeable notes.”
PREIT / 2
Primary Factors Affecting Financial Results
Results for the three months ended September 30, 2009 included:
• | A $4.2 million gain on extinguishment of debt resulting from the repurchase of $12.0 million in aggregate principal amount of exchangeable notes; |
• | A $3.4 million gain on the sale of Crest Plaza, a strip center in Allentown, Pennsylvania; |
• | Reduced occupancy at our enclosed malls and power centers because of store closings, primarily from bankruptcies that occurred during 2008 and 2009; |
• | Increased interest expense and higher depreciation and amortization as development and redevelopment assets have been placed in service; and |
• | Increased share count that resulted primarily from the issuance of 3.0 million shares in a June 2009 repurchase of exchangeable notes. |
Results for the nine months ended September 30, 2009 also included:
• | An aggregate $14.0 million gain on extinguishment of debt resulting from repurchasing exchangeable notes. |
Results for the nine months ended September 30, 2008 included:
• | A $2.0 million non-cash gain in connection with forward-starting swaps and the applicable hedge accounting treatment. |
Effective January 1, 2009, the application of U.S. generally accepted accounting principles resulted in a change in accounting for the Company’s exchangeable notes. As a result, interest expense for the three and nine months ended September 30, 2009 included $0.7 million and $2.2 million of non-cash interest expense, or $0.02 and $0.05 per diluted share, respectively. Additionally, the change was required to be applied retrospectively. As a result, non-cash interest expense for the three and nine months ended September 30, 2008 was higher than amounts previously reported by $0.9 million and $2.6 million, or $0.02 and $0.07 per diluted share, respectively.
Subsequent Events
In October 2009, the Company repurchased $35.0 million in aggregate principal amount of exchangeable notes using 1.3 million common shares and $13.3 million in cash. The Company will recognize a $9.9 million gain on extinguishment of debt in the fourth quarter of 2009.
Also in October 2009, the Company completed the sale of a controlling interest in Northeast Tower Center, a power center in Philadelphia, Pennsylvania. The Company will recognize a gain from the sale of approximately $6.0 million in the fourth quarter of 2009.
Retail Operations
“In recent months, we replaced vacant anchor space at Springfield Mall and Wiregrass Commons Mall with new stores, and added a major tenant at Woodland Mall,” said Joseph Coradino, President of PREIT Services, LLC and PREIT-RUBIN, Inc. “We believe that our aggressive efforts to fill vacant space as quickly as possible, coupled with our focused marketing campaigns, position us to capture shopper interest and spending, and we are looking forward to the upcoming holiday season.”
PREIT / 3
The following tables set forth information regarding sales per square foot and occupancy in the Company’s retail portfolio:
Twelve Months Ended: | ||||||||
September 30, 2009 | September 30, 2008 | |||||||
Sales per square foot (1) | $ | 335 | $ | 351 | ||||
(1) Includes properties in the Company’s portfolio as of the respective dates. Data based on sales reported by tenants leasing 10,000 square feet or less of non-anchor space for at least 24 months. |
| |||||||
Occupancy (1) as of: | ||||||||
September 30, 2009 | September 30, 2008 | |||||||
Retail portfolio weighted average: | ||||||||
Total including anchors | 89.4 | % | 89.9 | % | ||||
Total excluding anchors | 84.6 | % | 87.8 | % | ||||
Enclosed malls weighted average: | ||||||||
Total including anchors | 88.9 | % | 88.8 | % | ||||
Total excluding anchors | 83.8 | % | 86.5 | % | ||||
Strip/power centers weighted average: | 92.3 | % | 97.0 | % | ||||
(1) Includes properties owned by partnerships in which we own a 50% interest. |
|
Same store NOI decreased 3.5% to $69.3 million, including $0.3 million in lease termination revenue, for the third quarter of 2009, compared to $71.9 million, including $0.3 million in lease termination revenue, for the third quarter of 2008. For the first nine months of 2009, same store NOI decreased 4.0% to $212.1 million, including $1.8 million in lease termination revenue, compared to $221.0 million, including $2.6 million in lease termination revenue, for the comparable 2008 period. Same store results represent retail properties that the Company owned for the full periods presented.
2009 Outlook
The Company has updated its estimates of net loss per diluted share and FFO per diluted share to include the effects of the gain on extinguishment of debt and related issuance of common shares, and gain on property sales. The current outlook is as follows:
Estimates Per Diluted Share | ||
Net loss attributable to PREIT | $(0.54) - $(0.46) | |
Gain on property sales | $(0.25) | |
Depreciation and amortization (includes Company’s proportionate share of unconsolidated properties), net of other adjustments | $ 3.99 | |
Funds From Operations | $ 3.20 - $ 3.28 |
Conference Call Information
Management has scheduled a conference call for3:00 p.m. Eastern Time today to review the Company’s third quarter results, market trends, and future outlook. To listen to the call, please dial (877) 941-4774 (domestic) or (480) 629-9760 (international) at least five minutes before the scheduled start time, and provide conference ID number 4168249. Investors can also access the call in a “listen only” mode via the Internet at the Company website,www.preit.com, or atwww.viavid.net. Please allow extra time prior to the call to visit the site and download the necessary software to listen to the Internet broadcast. Financial and statistical information expected to be discussed on the call will also be available on the Company’s website.
PREIT / 4
For interested individuals unable to join the conference call, a replay of the call will be available through November 11, 2009 at (800) 406-7325 (domestic) or (303) 590-3030 (international) (replay reservation number: 4168249). The online archive of the Internet broadcast will be available for 14 days following the call.
About Pennsylvania Real Estate Investment Trust
Pennsylvania Real Estate Investment Trust, founded in 1960 and one of the first equity REITs in the U.S., has a primary investment focus on retail shopping malls and power centers. Currently, the Company’s portfolio consists of 54 properties, including 38 shopping malls, 13 strip and power centers, and three properties under development. The operating retail properties have a total of approximately 34 million square feet. The Company’s properties are located in 13 states in the eastern half of the United States, primarily in the Mid-Atlantic region. PREIT is headquartered in Philadelphia, Pennsylvania. The Company’s website can be found atwww.preit.com. PREIT is publicly traded on the NYSE under the symbol PEI.
Definitions
The National Association of Real Estate Investment Trusts (“NAREIT”) defines Funds From Operations, which is a non-GAAP measure, as income before gains (losses) on sales of operating properties and extraordinary items (computed in accordance with GAAP); plus real estate depreciation; plus or minus adjustments for unconsolidated partnerships to reflect funds from operations on the same basis. The Company computes Funds From Operations by taking the amount determined pursuant to the NAREIT definition and subtracting dividends on preferred shares (“FFO”)(for periods during which the Company had preferred shares outstanding).
Funds From Operations is a commonly used measure of operating performance and profitability in the REIT industry and we use FFO as a supplemental non-GAAP measure to compare our Company’s performance to that of our industry peers. Similarly, FFO per diluted share is a measure that is useful because it reflects the dilutive impact of outstanding convertible securities. In addition, we use FFO and FFO per diluted share as a performance measure for determining bonus amounts earned under certain of our performance-based executive compensation programs. The Company computes FFO in accordance with standards established by NAREIT, less dividends on preferred shares (for periods during which the Company had preferred shares outstanding), which may not be comparable to Funds From Operations reported by other REITs that do not define the term in accordance with the current NAREIT definition, or that interpret the current NAREIT definition differently than the Company. FFO does not include gains or losses on the sale of operating real estate assets, which are included in the determination of net income in accordance with GAAP. Accordingly, FFO is not a comprehensive measure of our operating cash flows. In addition, since FFO does not include depreciation on real estate assets, FFO may not be a useful performance measure when comparing our operating performance to that of other non-real estate commercial enterprises. We compensate for these limitations by using FFO in conjunction with other GAAP financial performance measures, such as net income and net cash provided by operating activities, and other non-GAAP financial performance measures, such as net operating income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered to be an alternative to net income (determined in accordance with GAAP) as an indication of the Company’s financial performance, or to be an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is it indicative of funds available for the Company’s cash needs, including its ability to make cash distributions.
The Company believes that net income is the most directly comparable GAAP measurement to FFO. The Company believes that FFO is helpful to management and investors as a measure of operating performance because it excludes various items included in net income that do not relate to or are not
PREIT / 5
indicative of operating performance, such as various non-recurring items that are considered extraordinary under GAAP, gains on sales of operating real estate and depreciation and amortization of real estate.
Net operating income (“NOI”), which is a non-GAAP measure, is derived from real estate revenues (determined in accordance with GAAP) minus property operating expenses (determined in accordance with GAAP). Net operating income is a non-GAAP measure. It does not represent cash generated from operating activities in accordance with GAAP and should not be considered to be an alternative to net income (determined in accordance with GAAP) as an indication of the Company’s financial performance or to be an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity; nor is it indicative of funds available for the Company’s cash needs, including its ability to make cash distributions. The Company believes that net income is the most directly comparable GAAP measurement to net operating income.
The Company believes that net operating income is helpful to management and investors as a measure of operating performance because it is an indicator of the return on property investment, and provides a method of comparing property performance over time. Net operating income excludes general and administrative expenses, management company revenues, interest income, interest expense, depreciation and amortization, gains on sales of interests in real estate, other expenses and gain on extinguishment of debt.
Forward Looking Statements
This press release contains certain “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements relate to expectations, beliefs, projections, future plans, strategies, anticipated events, trends and other matters that are not historical facts. These forward-looking statements reflect PREIT’s current views about future events and are subject to risks, uncertainties and changes in circumstances that might cause future events, achievements or results to differ materially from those expressed or implied by the forward-looking statements. More specifically, PREIT’s business might be affected by uncertainties affecting real estate businesses generally as well as the following, among other factors: general economic, financial and political conditions, including credit market conditions, changes in interest rates or the possibility of war or terrorist attacks; the current economic downturn and its effect on PREIT’s existing and potential tenants and their ability to make and meet their obligations to PREIT; PREIT’s continued compliance with the terms of its Credit Facility, and its ability to repay, extend or replace its debt when it matures, including its Credit Facility, which matures in March 2010; changes in local market conditions or other competitive or retail industry factors in the regions where our properties are concentrated; PREIT’s ability to maintain and increase property occupancy and rental rates, and risks relating to development or redevelopment activities, including construction, obtaining entitlements and managing multiple projects simultaneously. Additionally, there can be no assurance that PREIT’s actual results will not differ significantly from the estimates set forth in press releases or other disclosures, or that PREIT’s returns on its developments, redevelopments or acquisitions will be consistent with the estimates outlined in press releases or other disclosures. Investors are also directed to consider the risks and uncertainties discussed in documents PREIT has filed with the Securities and Exchange Commission and, in particular, PREIT’s Annual Report on Form 10-K, as amended, for the year ended December 31, 2008. PREIT does not intend to update or revise any forward-looking statements to reflect new information, future events or otherwise.
** | Quarterly supplemental financial and operating | ** | ||||||
** | information will be available on www.preit.com | ** |
PREIT / 6
Pennsylvania Real Estate Investment Trust
Selected Financial Data
CONSOLIDATED BALANCE SHEETS | September 30, 2009 | (as revised) December 31, 2008 | ||||||||||
(In thousands) | ||||||||||||
ASSETS: | ||||||||||||
INVESTMENTS IN REAL ESTATE, at cost: | ||||||||||||
Operating properties | $ | 3,507,172 | $ | 3,287,232 | ||||||||
Construction in progress | 275,618 | 411,479 | ||||||||||
Land held for development | 9,337 | 9,337 | ||||||||||
Total investments in real estate | 3,792,127 | 3,708,048 | ||||||||||
Accumulated depreciation | (608,605 | ) | (516,832 | ) | ||||||||
Net investments in real estate | 3,183,522 | 3,191,216 | ||||||||||
INVESTMENTS IN PARTNERSHIPS, at equity: | 34,142 | 36,164 | ||||||||||
OTHER ASSETS: | ||||||||||||
Cash and cash equivalents | 90,248 | 9,786 | ||||||||||
Tenant and other receivables (net of allowance for doubtful accounts of $19,652 and $16,895 at September 30, 2009 and December 31, 2008, respectively) | 47,874 | 57,970 | ||||||||||
Intangible assets (net of accumulated amortization of $ 191,359 and $169,189 at September 30, 2009 and December 31, 2008, respectively) | 46,126 | 68,296 | ||||||||||
Deferred costs and other assets, net | 91,068 | 80,845 | ||||||||||
Total assets | $ | 3,492,980 | $ | 3,444,277 | ||||||||
LIABILITIES: | ||||||||||||
Mortgage notes payable | $ | 1,795,619 | $ | 1,756,270 | ||||||||
Debt premium on mortgage notes payable | 3,039 | 4,026 | ||||||||||
Exchangeable notes (net of debt discount of $7,654 and $11,421 at September 30, 2009 and December 31, 2008, respectively) | 194,746 | 230,079 | ||||||||||
Credit Facility | 485,000 | 400,000 | ||||||||||
Senior unsecured term loan | 170,000 | 170,000 | ||||||||||
Tenants’ deposits and deferred rent | 14,964 | 13,112 | ||||||||||
Distributions in excess of partnership investments | 48,004 | 48,788 | ||||||||||
Accrued construction expenses | 17,770 | 38,859 | ||||||||||
Fair value of derivative liabilities | 17,727 | 29,169 | ||||||||||
Accrued expenses and other liabilities | 55,310 | 55,711 | ||||||||||
Total liabilities | 2,802,179 | 2,746,014 | ||||||||||
EQUITY: | 690,801 | 698,263 | ||||||||||
Total liabilities and equity | $ | 3,492,980 | $ | 3,444,277 | ||||||||
PREIT / 7
Pennsylvania Real Estate Investment Trust
Selected Financial Data
FUNDS FROM OPERATIONS | Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
September 30, 2009 | (as revised) September 30, 2008 | September 30, 2009 | (as revised) September 30, 2008 | |||||||||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||||||||||||
Net loss | $ | (10,119 | ) | $ | (8,860 | ) | $ | (25,860 | ) | $ | (15,751 | ) | ||||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Gain on sale of interest in real estate | - | - | (923 | ) | - | |||||||||||||||||||||
Gain on sale of discontinued operations | (3,398 | ) | - | (3,398 | ) | - | ||||||||||||||||||||
Depreciation and amortization: | ||||||||||||||||||||||||||
Wholly owned and consolidated partnerships (a) | 41,220 | 37,601 | 120,604 | 108,986 | ||||||||||||||||||||||
Unconsolidated partnerships (a) | 1,983 | 1,970 | 6,056 | 5,987 | ||||||||||||||||||||||
Discontinued operations | 105 | 166 | 440 | 497 | ||||||||||||||||||||||
FUNDS FROM OPERATIONS (b) | $ | 29,791 | $ | 30,877 | $ | 96,919 | $ | 99,719 | ||||||||||||||||||
FUNDS FROM OPERATIONS PER DILUTED SHARE AND OP UNIT | $ | 0.67 | $ | 0.75 | $ | 2.29 | $ | 2.43 | ||||||||||||||||||
Weighted average number of shares outstanding | 42,195 | 38,840 | 40,144 | 38,781 | ||||||||||||||||||||||
Weighted average effect of full conversion of OP Units | 2,329 | 2,238 | 2,248 | 2,239 | ||||||||||||||||||||||
Effect of common share equivalents | - | 12 | - | 18 | ||||||||||||||||||||||
Total weighted average shares outstanding, including OP Units | 44,524 | 41,090 | 42,392 | 41,038 | ||||||||||||||||||||||
a) Excludes depreciation of non-real estate assets, amortization of deferred financing costs and discontinued operations. b) Includes the non-cash effect of straight-line rents of $465 and $575 for the third quarter 2009 and 2008, respectively, and $1,228 and $2,334 for the nine months ended September 30, 2009 and September 30, 2008, respectively. |
|
STATEMENTS OF OPERATIONS | Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
September 30, 2009 | (as revised) September 30, 2008 | September 30, 2009 | (as revised) September 30, 2008 | |||||||||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||||||||||||
REVENUE: | ||||||||||||||||||||||||||
Real estate revenue: | ||||||||||||||||||||||||||
Base rent | $ | 74,230 | $ | 72,780 | $ | 220,997 | $ | 218,978 | ||||||||||||||||||
Expense reimbursements | 34,050 | 35,387 | 102,357 | 103,109 | ||||||||||||||||||||||
Percentage rent | 918 | 1,060 | 2,378 | 3,526 | ||||||||||||||||||||||
Lease termination revenue | 300 | 320 | 1,636 | 2,618 | ||||||||||||||||||||||
Other real estate revenue | 3,306 | 3,719 | 10,075 | 10,950 | ||||||||||||||||||||||
Interest and other income | 862 | 1,470 | 2,092 | 3,663 | ||||||||||||||||||||||
Total revenue | 113,666 | 114,736 | 339,535 | 342,844 | ||||||||||||||||||||||
EXPENSES: | ||||||||||||||||||||||||||
Property operating expenses: | ||||||||||||||||||||||||||
CAM and real estate tax | (35,159 | ) | (33,478 | ) | (103,814 | ) | (98,525 | ) | ||||||||||||||||||
Utilities | (6,774 | ) | (7,009 | ) | (18,572 | ) | (19,283 | ) | ||||||||||||||||||
Other property operating expenses | (6,796 | ) | (7,153 | ) | (19,260 | ) | (18,997 | ) | ||||||||||||||||||
Total property operating expenses | (48,729 | ) | (47,640 | ) | (141,646 | ) | (136,805 | ) | ||||||||||||||||||
Depreciation and amortization | (41,702 | ) | (38,270 | ) | (122,243 | ) | (110,958 | ) | ||||||||||||||||||
Other expenses: | ||||||||||||||||||||||||||
General and administrative expenses | (9,583 | ) | (10,364 | ) | (28,436 | ) | (31,777 | ) | ||||||||||||||||||
Impairment of assets | - | - | (70 | ) | - | |||||||||||||||||||||
Abandoned project costs, income taxes and other expenses | (200 | ) | (311 | ) | (598 | ) | (1,815 | ) | ||||||||||||||||||
Total other expenses | (9,783 | ) | (10,675 | ) | (29,104 | ) | (33,592 | ) | ||||||||||||||||||
Interest expense, net | (33,589 | ) | (29,329 | ) | (99,346 | ) | (83,413 | ) | ||||||||||||||||||
Gain on extinguishment of debt | 4,167 | - | 13,971 | - | ||||||||||||||||||||||
Total expenses | (129,636 | ) | (125,914 | ) | (378,368 | ) | (364,768 | ) | ||||||||||||||||||
Loss before equity in income of partnerships, gains on sales of real estate | (15,970 | ) | (11,178 | ) | (38,833 | ) | (21,924 | ) | ||||||||||||||||||
Equity in income of partnerships | 2,355 | 2,169 | 7,531 | 5,738 | ||||||||||||||||||||||
Gains on sales of real estate | - | - | 1,654 | - | ||||||||||||||||||||||
Net loss from continuing operations | (13,615 | ) | (9,009 | ) | (29,648 | ) | (16,186 | ) | ||||||||||||||||||
Discontinued operations: | ||||||||||||||||||||||||||
Operating results from discontinued operations | 98 | 149 | 390 | 435 | ||||||||||||||||||||||
Gain on sale of discontinued operations | 3,398 | - | 3,398 | - | ||||||||||||||||||||||
Net income from discontinued operations | 3,496 | 149 | 3,788 | 435 | ||||||||||||||||||||||
Net loss | (10,119 | ) | (8,860 | ) | (25,860 | ) | (15,751 | ) | ||||||||||||||||||
Less: Net loss attributed to noncontrolling interest | 477 | 397 | 1,215 | 638 | ||||||||||||||||||||||
Net loss attributable to Pennsylvania Real Estate Investment Trust | (9,642 | ) | (8,463 | ) | (24,645 | ) | (15,113 | ) | ||||||||||||||||||
Basic loss per share - Pennsylvania Real Estate Investment Trust | $ | (0.24 | ) | $ | (0.24 | ) | $ | (0.66 | ) | $ | (0.43 | ) | ||||||||||||||
Diluted loss per share - Pennsylvania Real Estate Investment Trust(1) | $ | (0.24 | ) | $ | (0.24 | ) | $ | (0.66 | ) | $ | (0.43 | ) | ||||||||||||||
Weighted average number of shares outstanding for diluted EPS | 42,195 | 38,840 | 40,144 | 38,781 | ||||||||||||||||||||||
(1) | For the three and nine month periods ended September 30, 2009 and 2008, respectively, there are net losses, so the effect of common share equivalents is excluded from the calculation of diluted loss per share for these periods. |
PREIT / 8
Pennsylvania Real Estate Investment Trust
Selected Financial Data
NET OPERATING INCOME | Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 30, 2009 | (as revised) September 30, 2008 | September 30, 2009 | (as revised) September 30, 2008 | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||
Net loss | $ | (10,119 | ) | $ | (8,860 | ) | $ | (25,860 | ) | $ | (15,751 | ) | ||||||||||
Adjustments: | ||||||||||||||||||||||
Depreciation and amortization | ||||||||||||||||||||||
Wholly owned and consolidated partnerships | 41,702 | 38,270 | 122,243 | 110,958 | ||||||||||||||||||
Unconsolidated partnerships | 1,983 | 1,970 | 6,056 | 5,987 | ||||||||||||||||||
Discontinued operations | 105 | 166 | 440 | 497 | ||||||||||||||||||
Interest expense, net | ||||||||||||||||||||||
Wholly owned and consolidated partnerships | 33,589 | 29,329 | 99,346 | 83,413 | ||||||||||||||||||
Unconsolidated partnerships | 1,918 | 2,351 | 5,448 | 7,667 | ||||||||||||||||||
Other expenses | 9,783 | 10,675 | 29,104 | 33,592 | ||||||||||||||||||
Gain on extinguishment of debt | (4,167 | ) | - | (13,971 | ) | - | ||||||||||||||||
Gains on sales of real estate | - | - | (1,654 | ) | - | |||||||||||||||||
Gain on sale of discontinued operations | (3,398 | ) | - | (3,398 | ) | - | ||||||||||||||||
Interest and other income | (862 | ) | (1,470 | ) | (2,092 | ) | (3,663 | ) | ||||||||||||||
Property net operating income | $ | 70,534 | $ | 72,431 | $ | 215,662 | $ | 222,700 | ||||||||||||||
Same store retail properties | $ | 69,324 | $ | 71,872 | $ | 212,092 | $ | 221,044 | ||||||||||||||
Non-same store properties | 1,210 | 559 | 3,570 | 1,656 | ||||||||||||||||||
Property net operating income | $ | 70,534 | $ | 72,431 | $ | 215,662 | $ | 222,700 | ||||||||||||||
EQUITY IN INCOME OF PARTNERSHIPS | Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 30, 2009 | (as revised) September 30, 2008 | September 30, 2009 | (as revised) September 30, 2008 | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||
Gross revenue from real estate | $ | 18,210 | $ | 19,143 | $ | 55,400 | $ | 56,435 | ||||||||||||||
Expenses: | ||||||||||||||||||||||
Property operating expenses | (5,746 | ) | (6,130 | ) | (17,460 | ) | (17,011 | ) | ||||||||||||||
Mortgage interest expense | (3,867 | ) | (4,740 | ) | (10,991 | ) | (15,912 | ) | ||||||||||||||
Depreciation and amortization | (3,863 | ) | (3,975 | ) | (11,603 | ) | (11,799 | ) | ||||||||||||||
Total expenses | (13,476 | ) | (14,845 | ) | (40,054 | ) | (44,722 | ) | ||||||||||||||
Net income from real estate | 4,734 | 4,298 | 15,346 | 11,713 | ||||||||||||||||||
Partners’ share | (2,350 | ) | (2,068 | ) | (7,630 | ) | (5,788 | ) | ||||||||||||||
Company’s share | 2,384 | 2,230 | 7,716 | 5,925 | ||||||||||||||||||
Amortization of excess investment | (29 | ) | (61 | ) | (185 | ) | (187 | ) | ||||||||||||||
EQUITY IN INCOME OF PARTNERSHIPS | $ | 2,355 | $ | 2,169 | $ | 7,531 | $ | 5,738 | ||||||||||||||
# # #