Exhibit 99.1
Pennsylvania Real Estate Investment Trust®
Supplemental Financial and Operating Information
Quarter Ended March 31, 2011
www.preit.com
NYSE: PEI
Pennsylvania Real Estate Investment Trust
Supplemental Financial and Operating Information
March 31, 2011
Table of Contents
Introduction | ||||
Company Information | 1 | |||
Press Release Announcements | 2 | |||
Market Capitalization and Capital Resources | 3 | |||
Operating Results | ||||
Statement of Operations-Proportionate Consolidation Method-Quarters Ended March 31, 2011 and March 31, 2010 | 4 | |||
Net Operating Income-Quarters Ended March 31, 2011 and March 31, 2010 | 5 | |||
Computation of Earnings Per Share | 6 | |||
Funds From Operations and Funds Available for Distribution-Quarters Ended March 31, 2011 and March 31, 2010 | 7 | |||
Operating Statistics | ||||
Leasing Activity Summary | 8 | |||
Summarized Rent Per Square Foot and Occupancy Percentages | 9 | |||
Mall Sales and Rent Per Square Foot | 10 | |||
Enclosed Mall Occupancy-Owned GLA | 11 | |||
Strip and Power Center Rent Per Square Foot and Occupancy Percentages | 12 | |||
Top Twenty Tenants | 13 | |||
Lease Expirations | 14 | |||
Gross Leasable Area Occupancy Summary | 15 | |||
Property Information | 16 | |||
Balance Sheet | ||||
Balance Sheet-Proportionate Consolidation Method | 19 | |||
Balance Sheet-Property Type | 20 | |||
Investment in Real Estate | 21 | |||
Capital Expenditures | 23 | |||
Debt Analysis | 24 | |||
Debt Schedule | 25 | |||
Selected Debt Ratios | 26 | |||
Shareholder Information | 27 | |||
Definitions | 28 |
FORWARD-LOOKING STATEMENTS
This Quarterly Supplemental and Operating Information 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: PREIT’s substantial debt and high leverage ratio; constraining leverage, interest and tangible net worth covenants under the 2010 Credit Facility, as well as capital application provisions and limits on PREIT’s ability to pay distributions on our common shares; PREIT’s ability to refinance its existing indebtedness when it matures on favorable terms, or at all; PREIT’s ability to raise capital, including through the issuance of equity or equity-related securities if market conditions are favorable, through joint ventures or other partnerships, through sales of properties, or through other actions; PREIT’s short- and long-term liquidity position; the effects on PREIT of dislocations and liquidity disruptions in the capital and credit markets; the current economic downturn and its effect on employment, consumer confidence and consumer spending; tenant business and solvency and leasing decisions and the value and potential impairment of PREIT’s properties; and PREIT’s ability to maintain and increase property occupancy, sales and net effective rental rates, including at recently redeveloped properties. 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 for the year ended December 31, 2010. PREIT does not intend to update or revise any forward-looking statements to reflect new information, future events or otherwise.
Pennsylvania Real Estate Investment Trust
Company Information
Background
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. As of March 31, 2011 the Company’s 49 properties included 38 shopping malls, eight strip and power centers, and three development properties. These properties are located in 13 states in the eastern half of the United States, primarily in the Mid-Atlantic region. The operating retail properties have a total of approximately 33.2 million square feet. PREIT is headquartered in Philadelphia, Pennsylvania.
If you would like to participate in our quarterly conference call or would like additional information about PREIT, please contact:
Nurit Yaron, Vice President - Investor Relations
200 South Broad Street
Philadelphia, PA 19102
Telephone: (215) 875-0735
Fax: (215) 546-2504
Email: yaronn@preit.com
Reporting Calendar
Second Quarter 2011 July 27, 2011
Research Coverage
Company | Analyst | Phone Number | ||||
Bank of America/Merrill Lynch | Craig Schmidt | (646) 855-3640 | ||||
Jeffery Spector | (646) 855-1363 | |||||
Lindsay Schroll | (646) 855-1829 | |||||
Barclays Capital | Ross Smotrich | (212) 526-2306 | ||||
Ryan Bennett | (212) 526-5309 | |||||
Citi Investment Research | Michael Bilerman | (212) 816-1383 | ||||
Quentin Velleley | (212) 816-6981 | |||||
Green Street Advisors | Jim Sullivan | (949) 640-8780 | ||||
Cedrik Lachance | (949) 640-8780 | |||||
JP Morgan | Michael W. Mueller | (212) 622-6689 | ||||
Sarah King | (212) 622-5670 | |||||
Keefe, Bruyette, & Woods | Ben Yang | (415) 591-1631 | ||||
Stifel Nicolaus | Nathan Isbee | (443) 224-1346 |
Page 1
Pennsylvania Real Estate Investment Trust
Press Release Announcements
Dividends and Distributions:
February 17, 2011 - PREIT announced the Board of Trustees of the Company declared a quarterly cash dividend of $0.15 per common share.
Other activities:
April 15, 2011 - PREIT scheduled its First Quarter 2011 earnings call for Wednesday, April 27, 2011.
March 10, 2011 - PREIT announced it will present at Citi 2011 Global Property CEO Conference in Hollywood, Florida.
February 2, 2011 - PREIT scheduled its Fourth Quarter 2010 earnings call for Wednesday, February 23, 2011.
January 18, 2011 - PREIT announced the tax status of its 2010 distributions.
NOTE: The press release announcements are available on the Company’s website at www.preit.com.
Page 2
Pennsylvania Real Estate Investment Trust
Market Capitalization and Capital Resources
Quarter Ended March 31, | Year Ended December 31, | |||||||||||||||
2011 | 2010 | 2010 | 2009 | |||||||||||||
TRADING INFORMATION | ||||||||||||||||
High Price | $ | 15.62 | $ | 13.06 | $ | 17.35 | $ | 9.13 | ||||||||
Low Price | $ | 12.88 | $ | 8.35 | $ | 8.35 | $ | 2.20 | ||||||||
Closing Share Price (at the end of period) | $ | 14.27 | $ | 12.47 | $ | 14.53 | $ | 8.46 | ||||||||
MARKET CAPITALIZATION (in thousands, except per share amounts) | ||||||||||||||||
EQUITY CAPITALIZATION | ||||||||||||||||
Common Shares Outstanding | 55,647 | 44,954 | 55,436 | 44,615 | ||||||||||||
OP Units Outstanding | 2,329 | 2,329 | 2,329 | 2,329 | ||||||||||||
Total Shares and OP Units Outstanding | 57,976 | 47,283 | 57,765 | 46,944 | ||||||||||||
Equity Market Capitalization—Shares and OP Units | $ | 827,313 | $ | 589,614 | $ | 839,327 | $ | 397,148 | ||||||||
DEBT CAPITALIZATION(1) | ||||||||||||||||
Secured Debt Balance(2) | $ | 2,259,514 | $ | 2,571,831 | $ | 2,265,572 | $ | 1,956,193 | ||||||||
Unsecured Debt Balance(3) (4) | 136,900 | 136,900 | 136,900 | 792,900 | ||||||||||||
Debt Capitalization | 2,396,414 | 2,708,731 | 2,402,472 | 2,749,093 | ||||||||||||
TOTAL MARKET CAPITALIZATION | $ | 3,223,727 | $ | 3,298,345 | $ | 3,241,799 | $ | 3,146,241 | ||||||||
Equity Capitalization/Total Market Capitalization | 25.7 | % | 17.9 | % | 25.9 | % | 12.6 | % | ||||||||
Debt Capitalization/Total Market Capitalization | 74.3 | % | 82.1 | % | 74.1 | % | 87.4 | % | ||||||||
Unsecured Debt Balance/Total Debt | 5.7 | % | 5.1 | % | 5.7 | % | 28.8 | % | ||||||||
DISTRIBUTIONS PER COMMON SHARE | ||||||||||||||||
Ordinary Income | (5) | $ | 0.150 | $ | 0.600 | $ | 0.630 | |||||||||
Capital Gain | (5) | — | — | 0.110 | ||||||||||||
Return of Capital/Non-Taxable | (5) | — | — | — | ||||||||||||
Distributions per share | $ | 0.150 | $ | 0.150 | $ | 0.600 | $ | 0.740 | ||||||||
Annualized Dividend Yield(6) | 4.2 | % | 4.8 | % | 4.1 | % | 8.7 | % | ||||||||
CAPITAL RESOURCES | ||||||||||||||||
Cash and Cash Equivalents | $ | 42,584 | $ | 37,966 | $ | 47,107 | $ | 77,147 | ||||||||
Revolving Credit Facility | 150,000 | 150,000 | 150,000 | 500,000 | ||||||||||||
Amount Outstanding | — | (70,000 | ) | — | (486,000 | ) | ||||||||||
Letters of Credit | (561 | ) | (1,534 | ) | (1,534 | ) | (3,030 | ) | ||||||||
Available Revolving Credit Facility(7) | 149,439 | 78,466 | 148,466 | 10,970 | ||||||||||||
TOTAL | $ | 192,023 | $ | 116,432 | $ | 195,573 | $ | 88,117 | ||||||||
Shelf Registration | $ | 831,812 | $ | 1,000,000 | $ | 831,812 | $ | 1,000,000 |
(1) | Amounts exclude debt discount on exchangeable notes and debt premium on mortgage loans. |
(2) | The secured debt balance includes $347,200 in Term Loans as of March 31, 2011. |
(3) | The unsecured debt balance includes $170,000 in senior unsecured 2008 Term Loan and $486,000 in outstanding Credit Facility for the period ended December 31, 2009. |
(4) | The unsecured debt balance includes exchangeable notes of $136,900 for all periods presented. |
(5) | Tax status of 2011 dividend payments will be available in January 2012. |
(6) | Based on closing share price at the end of the period. |
(7) | The available Credit Facility borrowings are subject to covenants that may restrict amounts that can be borrowed. |
Page 3
Pennsylvania Real Estate Investment Trust
Statement of Operations - Quarters Ended March 31, 2011 and March 31, 2010
Proportionate Consolidation Method
(in thousands)
Quarter Ended March 31, 2011 | Quarter Ended March 31, 2010 | |||||||||||||||||||||||||||||||
GAAP | Share of unconsolidated partnerships (1) | Discontinued operations | Total | GAAP | Share of unconsolidated partnerships (1) | Discontinued operations | Total | |||||||||||||||||||||||||
REVENUE: | ||||||||||||||||||||||||||||||||
Base rent | $ | 71,760 | $ | 6,379 | $ | — | $ | 78,139 | $ | 71,841 | $ | 6,236 | $ | 2,614 | $ | 80,691 | ||||||||||||||||
Expense reimbursements | 33,762 | 2,594 | — | 36,356 | 34,234 | 2,712 | 578 | 37,524 | ||||||||||||||||||||||||
Percentage rent | 981 | 21 | — | 1,002 | 884 | 12 | — | 896 | ||||||||||||||||||||||||
Lease termination revenue | 25 | — | — | 25 | 1,808 | — | — | 1,808 | ||||||||||||||||||||||||
Other real estate revenue | 3,034 | 304 | — | 3,338 | 2,963 | 277 | 2 | 3,242 | ||||||||||||||||||||||||
Real estate revenue | 109,562 | 9,298 | — | 118,860 | 111,730 | 9,237 | 3,194 | 124,161 | ||||||||||||||||||||||||
Interest and other income | 918 | — | — | 918 | 728 | — | — | 728 | ||||||||||||||||||||||||
Total revenue | 110,480 | 9,298 | — | 119,778 | 112,458 | 9,237 | 3,194 | 124,889 | ||||||||||||||||||||||||
EXPENSES: | ||||||||||||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||||||||
CAM and real estate taxes | (37,304 | ) | (2,298 | ) | — | (39,602 | ) | (36,569 | ) | (2,344 | ) | (734 | ) | (39,647 | ) | |||||||||||||||||
Utilities | (5,831 | ) | (196 | ) | — | (6,027 | ) | (6,301 | ) | (198 | ) | (1 | ) | (6,500 | ) | |||||||||||||||||
Other operating expenses | (5,958 | ) | (513 | ) | — | (6,471 | ) | (5,787 | ) | (563 | ) | (35 | ) | (6,385 | ) | |||||||||||||||||
Total operating expenses | (49,093 | ) | (3,007 | ) | — | (52,100 | ) | (48,657 | ) | (3,105 | ) | (770 | ) | (52,532 | ) | |||||||||||||||||
Depreciation and amortization | (34,510 | ) | (1,970 | ) | — | (36,480 | ) | (40,730 | ) | (2,459 | ) | (1,277 | ) | (44,466 | ) | |||||||||||||||||
Other expenses: | ||||||||||||||||||||||||||||||||
General and administrative expenses | (9,582 | ) | — | — | (9,582 | ) | (9,687 | ) | — | — | (9,687 | ) | ||||||||||||||||||||
Project costs and other expenses | (144 | ) | — | — | (144 | ) | (293 | ) | — | — | (293 | ) | ||||||||||||||||||||
Total other expenses | (9,726 | ) | — | — | (9,726 | ) | (9,980 | ) | — | — | (9,980 | ) | ||||||||||||||||||||
Interest expense, net(2) | (33,613 | ) | (2,778 | ) | — | (36,391 | ) | (34,206 | ) | (1,584 | ) | (625 | ) | (36,415 | ) | |||||||||||||||||
Total expenses | (126,942 | ) | (7,755 | ) | — | (134,697 | ) | (133,573 | ) | (7,148 | ) | (2,672 | ) | (143,393 | ) | |||||||||||||||||
Loss before equity in income of partnerships, discontinued operations and gains on sales of real estate | (16,462 | ) | 1,543 | — | (14,919 | ) | (21,115 | ) | 2,089 | 522 | (18,504 | ) | ||||||||||||||||||||
Equity in income of partnerships | 1,543 | (1,543 | ) | — | — | 2,089 | (2,089 | ) | — | — | ||||||||||||||||||||||
Loss from continuing operations | (14,919 | ) | — | — | (14,919 | ) | (19,026 | ) | — | 522 | (18,504 | ) | ||||||||||||||||||||
Discontinued operations: | ||||||||||||||||||||||||||||||||
Operating results from discontinued operations | — | — | — | — | 522 | — | (522 | ) | — | |||||||||||||||||||||||
Income from discontinued operations | — | — | — | — | 522 | — | (522 | ) | — | |||||||||||||||||||||||
Net loss | (14,919 | ) | — | — | (14,919 | ) | (18,504 | ) | — | — | (18,504 | ) | ||||||||||||||||||||
Less: net loss attributable to noncontrolling interest | 601 | — | — | 601 | 878 | — | — | 878 | ||||||||||||||||||||||||
Net loss attributable to PREIT | $ | (14,318 | ) | $ | — | $ | — | $ | (14,318 | ) | $ | (17,626 | ) | $ | — | $ | — | $ | (17,626 | ) | ||||||||||||
(1) | PREIT’s proportionate share of partnership operations is “grossed up” to reflect the Company’s share of the total revenue and expenses of the underlying properties. |
(2) | Net of capitalized interest expense of $382 and $528 for the quarter ended March 31, 2011 and 2010, respectively. |
Page 4
Pennsylvania Real Estate Investment Trust
Net Operating Income(1) - Quarters Ended March 31, 2011 and 2010
(in thousands)
Quarter Ended March 31, 2011 | Quarter Ended March 31, 2010 | |||||||||||||||||||||||
SAME STORE RETAIL/OTHER | Same | Other | Total | Same | Other | Total | ||||||||||||||||||
Real estate revenue: | ||||||||||||||||||||||||
Base rent | $ | 77,787 | $ | 352 | $ | 78,139 | $ | 77,682 | $ | 3,009 | $ | 80,691 | ||||||||||||
Expense reimbursements | 36,345 | 11 | 36,356 | 36,934 | 590 | 37,524 | ||||||||||||||||||
Percentage rent | 1,002 | — | 1,002 | 896 | — | 896 | ||||||||||||||||||
Lease termination revenue | 25 | — | 25 | 1,808 | — | 1,808 | ||||||||||||||||||
Other real estate revenue | 3,217 | 121 | 3,338 | 3,120 | 122 | 3,242 | ||||||||||||||||||
TOTAL REAL ESTATE REVENUE | 118,376 | 484 | 118,860 | 120,440 | 3,721 | 124,161 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
CAM and real estate taxes | (39,193 | ) | (409 | ) | (39,602 | ) | (38,593 | ) | (1,054 | ) | (39,647 | ) | ||||||||||||
Utilities | (6,027 | ) | — | (6,027 | ) | (6,499 | ) | (1 | ) | (6,500 | ) | |||||||||||||
Other operating expenses | (6,394 | ) | (77 | ) | (6,471 | ) | (6,304 | ) | (81 | ) | (6,385 | ) | ||||||||||||
TOTAL OPERATING EXPENSES | (51,614 | ) | (486 | ) | (52,100 | ) | (51,396 | ) | (1,136 | ) | (52,532 | ) | ||||||||||||
NET OPERATING INCOME | $ | 66,762 | $ | (2 | ) | $ | 66,760 | $ | 69,044 | $ | 2,585 | $ | 71,629 | |||||||||||
Quarter Ended March 31, 2011 | Quarter Ended March 31, 2010 | |||||||||||||||||||||||
SAME STORE RETAIL COMPARISON | Malls | Strip and Power Centers | Total | Malls | Strip and Power Centers | Total | ||||||||||||||||||
Real estate revenue: | ||||||||||||||||||||||||
Base rent | $ | 72,009 | $ | 5,778 | $ | 77,787 | $ | 72,263 | $ | 5,419 | $ | 77,682 | ||||||||||||
Expense reimbursements | 34,914 | 1,431 | 36,345 | 35,370 | 1,564 | 36,934 | ||||||||||||||||||
Percentage rent | 986 | 16 | 1,002 | 914 | (18 | ) | 896 | |||||||||||||||||
Lease termination revenue | 25 | — | 25 | 1,808 | — | 1,808 | ||||||||||||||||||
Other real estate revenue | 3,165 | 52 | 3,217 | 3,071 | 49 | 3,120 | ||||||||||||||||||
TOTAL REAL ESTATE REVENUE | 111,099 | 7,277 | 118,376 | 113,426 | 7,014 | 120,440 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
CAM and real estate taxes | (37,650 | ) | (1,543 | ) | (39,193 | ) | (36,948 | ) | (1,645 | ) | (38,593 | ) | ||||||||||||
Utilities | (5,989 | ) | (38 | ) | (6,027 | ) | (6,454 | ) | (45 | ) | (6,499 | ) | ||||||||||||
Other operating expenses | (6,138 | ) | (256 | ) | (6,394 | ) | (6,094 | ) | (210 | ) | (6,304 | ) | ||||||||||||
TOTAL OPERATING EXPENSES | (49,777 | ) | (1,837 | ) | (51,614 | ) | (49,496 | ) | (1,900 | ) | (51,396 | ) | ||||||||||||
NET OPERATING INCOME | $ | 61,322 | $ | 5,440 | $ | 66,762 | $ | 63,930 | $ | 5,114 | $ | 69,044 | ||||||||||||
(1) | PREIT’s proportionate share of partnership operations is “grossed up” to reflect the Company’s share of the total revenue and expenses of the underlying properties. |
Page 5
Pennsylvania Real Estate Investment Trust
Computation of
Earnings Per Share
(in thousands, except per share amounts)
Quarter Ended March 31, | ||||||||
2011 | 2010 | |||||||
Loss from continuing operations | $ | (14,919 | ) | $ | (19,026 | ) | ||
Noncontrolling interest in continuing operations | 601 | 904 | ||||||
Dividends on unvested restricted shares | (117 | ) | (98 | ) | ||||
Loss from continuing operations used to calculate earnings per share - basic and diluted | $ | (14,435 | ) | $ | (18,220 | ) | ||
Income from discontinued operations | $ | — | $ | 522 | ||||
Noncontrolling interest in discontinued operations | — | (26 | ) | |||||
Income from discontinued operations used to calculate earnings per share - basic and diluted | $ | — | $ | 496 | ||||
Basic loss per share | ||||||||
Loss from continuing operations | $ | (0.27 | ) | $ | (0.42 | ) | ||
Income from discontinued operations | — | 0.01 | ||||||
$ | (0.27 | ) | $ | (0.41 | ) | |||
Diluted loss per share | ||||||||
Loss from continuing operations | $ | (0.27 | ) | $ | (0.42 | ) | ||
Income from discontinued operations | — | 0.01 | ||||||
$ | (0.27 | ) | $ | (0.41 | ) | |||
Weighted average common shares outstanding | 54,466 | 43,672 | ||||||
Weighted average unvested restricted shares | — | — | ||||||
Weighted average shares outstanding - basic | 54,466 | 43,672 | ||||||
Weighted average effect of common share equivalents(1) | — | — | ||||||
Total weighted average shares outstanding - diluted | 54,466 | 43,672 | ||||||
(1) | The Company had net losses from continuing operations for all periods presented. Therefore, the effect of common share equivalents of 555 and 111 for the quarter ended March 31, 2011 and 2010, respectively, are excluded from the calculation of diluted loss per share because they would be antidilutive. |
Page 6
Pennsylvania Real Estate Investment Trust
Funds From Operations and Funds Available for Distribution
(In thousands, except share and per share amounts)
Quarter Ended March 31, 2011 | Quarter Ended March 31, 2010 | |||||||||||||||||||||||||||||||
Consolidated | Share of unconsolidated partnerships | Discontinued operations | Total | Consolidated | Share of unconsolidated partnerships | Discontinued operations | Total | |||||||||||||||||||||||||
FUNDS FROM OPERATIONS (FFO) | ||||||||||||||||||||||||||||||||
Real estate revenue(1) | $ | 109,562 | $ | 9,298 | $ | — | $ | 118,860 | $ | 111,730 | $ | 9,237 | $ | 3,194 | $ | 124,161 | ||||||||||||||||
Operating expenses | (49,093 | ) | (3,007 | ) | — | (52,100 | ) | (48,657 | ) | (3,105 | ) | (770 | ) | (52,532 | ) | |||||||||||||||||
NET OPERATING INCOME | 60,469 | 6,291 | — | 66,760 | 63,073 | 6,132 | 2,424 | 71,629 | ||||||||||||||||||||||||
General and administrative expenses | (9,582 | ) | — | — | (9,582 | ) | (9,687 | ) | — | — | (9,687 | ) | ||||||||||||||||||||
Interest and other income | 918 | — | — | 918 | 728 | — | — | 728 | ||||||||||||||||||||||||
Project costs and other expenses | (144 | ) | — | — | (144 | ) | (293 | ) | — | — | (293 | ) | ||||||||||||||||||||
Interest expense, net | (33,613 | ) | (2,778 | ) | — | (36,391 | ) | (34,206 | ) | (1,584 | ) | (625 | ) | (36,415 | ) | |||||||||||||||||
Depreciation on non real estate assets | (252 | ) | — | — | (252 | ) | (439 | ) | — | — | (439 | ) | ||||||||||||||||||||
FUNDS FROM OPERATIONS | 17,796 | 3,513 | — | 21,309 | 19,176 | 4,548 | 1,799 | 25,523 | ||||||||||||||||||||||||
Depreciation on real estate assets | (34,258 | ) | (1,970 | ) | — | (36,228 | ) | (40,291 | ) | (2,459 | ) | (1,277 | ) | (44,027 | ) | |||||||||||||||||
Equity in income of partnerships | 1,543 | (1,543 | ) | — | — | 2,089 | (2,089 | ) | — | — | ||||||||||||||||||||||
Income in discontinued operations | — | — | — | — | 522 | — | (522 | ) | — | |||||||||||||||||||||||
Net loss | $ | (14,919 | ) | $ | — | $ | — | $ | (14,919 | ) | $ | (18,504 | ) | $ | — | $ | — | $ | (18,504 | ) | ||||||||||||
(1) Total includes the non-cash effect of straight-line rent of $209 and $522 for the quarter ended March 31, 2011 and 2010, respectively.
|
| |||||||||||||||||||||||||||||||
FUNDS AVAILABLE FOR DISTRIBUTION (FAD) |
| |||||||||||||||||||||||||||||||
FFO | $ | 17,796 | $ | 3,513 | $ | — | $ | 21,309 | $ | 19,176 | $ | 4,548 | $ | 1,799 | $ | 25,523 | ||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||
Straight line rent | (276 | ) | 67 | — | (209 | ) | (497 | ) | 20 | (45 | ) | (522 | ) | |||||||||||||||||||
Recurring capital expenditures | (330 | ) | (33 | ) | — | (363 | ) | (118 | ) | (44 | ) | — | (162 | ) | ||||||||||||||||||
Tenant allowances | (1,229 | ) | — | — | (1,229 | ) | (1,981 | ) | 18 | — | (1,963 | ) | ||||||||||||||||||||
Capitalized leasing costs | (1,158 | ) | — | — | (1,158 | ) | (885 | ) | — | — | (885 | ) | ||||||||||||||||||||
Amortization of mortgage loan premium | (281 | ) | — | — | (281 | ) | (286 | ) | — | — | (286 | ) | ||||||||||||||||||||
Amortization of above- and below-market lease intangibles | 48 | (48 | ) | — | — | 60 | (67 | ) | — | (7 | ) | |||||||||||||||||||||
Amortization of exchangeable notes debt discount | 480 | — | — | 480 | 454 | — | — | 454 | ||||||||||||||||||||||||
FAD | $ | 15,050 | $ | 3,499 | $ | — | $ | 18,549 | $ | 15,923 | $ | 4,475 | $ | 1,754 | $ | 22,152 | ||||||||||||||||
Weighted average number of shares outstanding |
| 54,466 | 43,672 | |||||||||||||||||||||||||||||
Weighted average effect of full conversion of OP Units |
| 2,329 | 2,329 | |||||||||||||||||||||||||||||
Effect of common share equivalents |
| 555 | 111 | |||||||||||||||||||||||||||||
Total weighted average shares outstanding, including OP Units |
| 57,350 | 46,112 | |||||||||||||||||||||||||||||
FUNDS FROM OPERATIONS |
| $ | 21,309 | $ | 25,523 | |||||||||||||||||||||||||||
FUNDS FROM OPERATIONS PER DILUTED SHARE AND OP UNIT |
| $ | 0.37 | $ | 0.55 | |||||||||||||||||||||||||||
FUNDS AVAILABLE FOR DISTRIBUTION PER DILUTED SHARE AND OP UNIT |
| $ | 0.32 | $ | 0.48 | |||||||||||||||||||||||||||
DIVIDEND PER COMMON SHARE |
| $ | 0.15 | $ | 0.15 | |||||||||||||||||||||||||||
PAYOUT RATIOS | ||||||||||||||||||||||||||||||||
Payout ratio of FFO | 35.9 | %(2) | 39.2 | %(3) | ||||||||||||||||||||||||||||
Payout ratio of FAD | 62.5 | %(2) | 31.1 | %(3) |
(2) | Twelve months ended March 31, 2011. |
(3) | Twelve months ended March 31, 2010. |
Page 7
Pennsylvania Real Estate Investment Trust
2011 Leasing Activity Summary
Average Base Rent psf(1) | Change in Base Rent psf(1) | Annualized Tenant Improvements psf(2) | ||||||||||||||||||||||||||
Number | GLA | Previous | New | Dollar | Percentage | |||||||||||||||||||||||
New Leases - Previously Leased Space: | ||||||||||||||||||||||||||||
1st Quarter | 21 | 77,140 | $ | 22.24 | $ | 19.68 | $ | (2.56 | ) | -11.5 | % | $ | 1.39 | |||||||||||||||
Total/Average | 21 | 77,140 | $ | 22.24 | $ | 19.68 | $ | (2.56 | ) | -11.5 | % | $ | 1.39 | |||||||||||||||
New Leases - Previously Vacant Space: (3) | ||||||||||||||||||||||||||||
1st Quarter | 20 | 86,463 | N/A | $ | 16.86 | $ | 16.86 | N/A | $ | 2.05 | ||||||||||||||||||
Total/Average | 20 | 86,463 | N/A | $ | 16.86 | $ | 16.86 | N/A | $ | 2.05 | ||||||||||||||||||
Renewal: (4) | ||||||||||||||||||||||||||||
1st Quarter | 81 | 310,673 | $ | 22.22 | $ | 22.23 | $ | 0.01 | 0.0 | % | $ | 0.09 | ||||||||||||||||
Total/Average | 81 | 310,673 | $ | 22.22 | $ | 22.23 | $ | 0.01 | 0.0 | % | $ | 0.09 | ||||||||||||||||
Anchor Renewal: | ||||||||||||||||||||||||||||
1st Quarter | 5 | 367,162 | $ | 2.73 | $ | 2.73 | $ | — | 0.0 | % | $ | — | ||||||||||||||||
Total/Average | 5 | 367,162 | $ | 2.73 | $ | 2.73 | $ | — | 0.0 | % | $ | — |
(1) | Leasing spreads on a gross rent basis (base rent plus common area maintenance, real estate taxes, and other charges) were -5.6% for New Leases - Previously Leased Space and -6.0% for Renewals. |
(2) | These leasing costs are presented as annualized costs per square foot and are spread uniformly over the initial lease term. |
(3) | This category includes newly constructed and recommissioned space. |
(4) | This category includes expansions, relocations and lease extensions. |
Page 8
Pennsylvania Real Estate Investment Trust
Summarized Rent Per Square Foot and Occupancy Percentages
March 31, 2011 | March 31, 2010 | Change | ||||||||||||||||||||||||||||||||||
Avg Base Rent | Occupancy(1) | Avg Base Rent | Occupancy(1) | Avg Base Rent | Occupancy(1) | |||||||||||||||||||||||||||||||
Total | Non-Anchor | Total | Non-Anchor | Total | Non-Anchor | |||||||||||||||||||||||||||||||
Malls weighted average (2) | $ | 32.39 | 90.4 | % | 86.5 | % | $ | 32.49 | 90.0 | % | 85.5 | % | -0.3 | % | 0.4 | % | 1.0 | % | ||||||||||||||||||
Strip and Power Centers weighted average | $ | 16.40 | 94.2 | % | 91.4 | % | $ | 16.23 | 90.5 | % | 86.1 | % | 1.0 | % | 3.7 | % | 5.3 | % | ||||||||||||||||||
Retail Portfolio weighted average | $ | 28.79 | 90.8 | % | 87.1 | % | $ | 28.97 | 90.1 | % | 85.6 | % | -0.6 | % | 0.7 | % | 1.5 | % | ||||||||||||||||||
Consolidated Properties | $ | 30.35 | 90.4 | % | 86.2 | % | $ | 30.68 | 89.8 | % | 84.9 | % | -1.1 | % | 0.6 | % | 1.3 | % | ||||||||||||||||||
Unconsolidated Properties | $ | 23.57 | 94.2 | % | 92.3 | % | $ | 23.25 | 91.7 | % | 89.0 | % | 1.4 | % | 2.5 | % | 3.3 | % | ||||||||||||||||||
Same Properties | $ | 28.79 | 90.8 | % | 87.1 | % | $ | 28.97 | 90.1 | % | 85.6 | % | -0.6 | % | 0.7 | % | 1.5 | % |
(1) | Occupancy for both periods presented includes all tenants irrespective of the terms of their agreement. Previously, occupancy was reported excluding tenants under agreements with initial terms of less than one year. |
(2) | Average base rent for tenants that lease individual spaces of 10,000 square feet or less and pay fixed rent. Average base rent for tenants greater than 10,000 square feet that pay fixed rent was $14.24/sq ft as of March 31, 2011 and $14.69/sq ft as of March 31, 2010. |
Page 9
Pennsylvania Real Estate Investment Trust
Mall Sales and Rent Per Square Foot
March 31, 2011 | March 31, 2010 | Change | ||||||||||||||||||||||||||||||||||||||
% of Current Quarter Mall NOI | Avg Base Rent(1) | Avg Comp Sales(2) | Occup. Cost Ratio(2) | Avg Base Rent(1) | Avg Comp Sales(2) | Occup. Cost Ratio(2) | Avg Base Rent(1) | Avg Comp Sales(2) | Occup. Cost Ratio(2) | |||||||||||||||||||||||||||||||
Sales per square foot over $400 | 26.5 | % | ||||||||||||||||||||||||||||||||||||||
Cherry Hill Mall | $ | 46.06 | $ | 562 | 13.5 | % | $ | 45.77 | $ | 514 | 13.8 | % | 0.6 | % | 9.3 | % | -0.3 | % | ||||||||||||||||||||||
Lehigh Valley Mall | 45.15 | 537 | 12.4 | % | 44.37 | 488 | 13.4 | % | 1.8 | % | 10.0 | % | -1.0 | % | ||||||||||||||||||||||||||
Woodland Mall | 41.28 | 510 | 12.9 | % | 44.63 | 452 | 14.1 | % | -7.5 | % | 12.8 | % | -1.2 | % | ||||||||||||||||||||||||||
Jacksonville Mall | 32.88 | 490 | 10.3 | % | 33.04 | 502 | 9.5 | % | -0.5 | % | -2.4 | % | 0.8 | % | ||||||||||||||||||||||||||
Sales per square foot between $350 - $400 | 33.4 | % | ||||||||||||||||||||||||||||||||||||||
Willow Grove Park | 43.61 | 392 | 16.9 | % | 43.69 | 386 | 15.9 | % | -0.2 | % | 1.6 | % | 1.0 | % | ||||||||||||||||||||||||||
Patrick Henry Mall | 40.07 | 386 | 14.0 | % | 38.67 | 416 | 13.3 | % | 3.6 | % | -7.2 | % | 0.7 | % | ||||||||||||||||||||||||||
The Mall at Prince Georges | 36.96 | 382 | 14.3 | % | 36.50 | 369 | 15.2 | % | 1.3 | % | 3.5 | % | -0.9 | % | ||||||||||||||||||||||||||
Dartmouth Mall | 30.45 | 382 | 11.8 | % | 29.49 | 355 | 11.5 | % | 3.3 | % | 7.6 | % | 0.3 | % | ||||||||||||||||||||||||||
Moorestown Mall | 36.17 | 377 | 15.1 | % | 36.90 | 386 | 14.9 | % | -2.0 | % | -2.3 | % | 0.2 | % | ||||||||||||||||||||||||||
Viewmont Mall | 29.54 | 369 | 13.3 | % | 30.35 | 363 | 12.8 | % | -2.7 | % | 1.7 | % | 0.5 | % | ||||||||||||||||||||||||||
Wyoming Valley Mall | 31.10 | 367 | 12.4 | % | 30.98 | 362 | 12.7 | % | 0.4 | % | 1.4 | % | -0.3 | % | ||||||||||||||||||||||||||
Valley View Mall | 30.13 | 364 | 11.9 | % | 30.48 | 351 | 12.1 | % | -1.2 | % | 3.7 | % | -0.2 | % | ||||||||||||||||||||||||||
The Gallery at Market East | 36.85 | 359 | 14.5 | % | 38.25 | 355 | 13.6 | % | -3.7 | % | 1.1 | % | 0.9 | % | ||||||||||||||||||||||||||
Capital City Mall | 33.17 | 354 | 11.7 | % | 33.18 | 354 | 11.5 | % | 0.0 | % | 0.0 | % | 0.2 | % | ||||||||||||||||||||||||||
Sales per square foot between $300 - $349 | 21.0 | % | ||||||||||||||||||||||||||||||||||||||
Springfield Mall | 33.98 | 349 | 14.7 | % | 33.74 | 335 | 15.5 | % | 0.7 | % | 4.2 | % | -0.8 | % | ||||||||||||||||||||||||||
Plymouth Meeting Mall | 29.95 | 343 | 10.2 | % | 31.14 | 240 | 12.9 | % | -3.8 | % | 42.9 | % | -2.7 | % | ||||||||||||||||||||||||||
Valley Mall | 26.12 | 339 | 11.2 | % | 25.21 | 304 | 12.8 | % | 3.6 | % | 11.5 | % | -1.6 | % | ||||||||||||||||||||||||||
Francis Scott Key Mall | 27.40 | 336 | 11.5 | % | 26.42 | 320 | 11.9 | % | 3.7 | % | 5.0 | % | -0.4 | % | ||||||||||||||||||||||||||
Magnolia Mall | 28.38 | 318 | 13.1 | % | 26.19 | 310 | 13.4 | % | 8.4 | % | 2.6 | % | -0.3 | % | ||||||||||||||||||||||||||
Crossroads Mall | 21.05 | 317 | 9.8 | % | 22.17 | 299 | 9.6 | % | -5.0 | % | 6.0 | % | 0.2 | % | ||||||||||||||||||||||||||
Exton Square Mall | 36.88 | 316 | 13.7 | % | 38.27 | 318 | 15.1 | % | -3.6 | % | -0.6 | % | -1.4 | % | ||||||||||||||||||||||||||
Cumberland Mall | 28.69 | 311 | 13.3 | % | 27.84 | 297 | 14.7 | % | 3.1 | % | 4.7 | % | -1.4 | % | ||||||||||||||||||||||||||
Logan Valley Mall | 26.74 | 310 | 11.3 | % | 26.23 | 305 | 11.4 | % | 1.9 | % | 1.6 | % | -0.1 | % | ||||||||||||||||||||||||||
Sales per square foot under $300 | 19.1 | % | ||||||||||||||||||||||||||||||||||||||
Gadsden Mall | 21.96 | 293 | 9.6 | % | 21.42 | 261 | 10.4 | % | 2.5 | % | 12.3 | % | -0.8 | % | ||||||||||||||||||||||||||
Palmer Park Mall | 24.36 | 289 | 12.0 | % | 25.39 | 281 | 11.3 | % | -4.0 | % | 2.8 | % | 0.7 | % | ||||||||||||||||||||||||||
Uniontown Mall | 22.67 | 283 | 10.9 | % | 22.78 | 280 | 11.1 | % | -0.5 | % | 1.1 | % | -0.2 | % | ||||||||||||||||||||||||||
Wiregrass Commons Mall | 26.23 | 279 | 12.2 | % | 26.82 | 287 | 11.2 | % | -2.2 | % | -2.8 | % | 1.0 | % | ||||||||||||||||||||||||||
Nittany Mall | 21.96 | 278 | 11.5 | % | 22.29 | 284 | 10.6 | % | -1.5 | % | -2.1 | % | 0.9 | % | ||||||||||||||||||||||||||
New River Valley Mall | 24.11 | 269 | 10.3 | % | 25.80 | 267 | 9.5 | % | -6.6 | % | 0.7 | % | 0.8 | % | ||||||||||||||||||||||||||
North Hanover Mall | 25.99 | 269 | 12.5 | % | 29.07 | 273 | 11.4 | % | -10.6 | % | -1.5 | % | 1.1 | % | ||||||||||||||||||||||||||
Lycoming Mall | 21.33 | 261 | 10.1 | % | 20.69 | 238 | 10.9 | % | 3.1 | % | 9.7 | % | -0.8 | % | ||||||||||||||||||||||||||
South Mall | 23.67 | 245 | 12.5 | % | 23.42 | 235 | 12.6 | % | 1.0 | % | 4.3 | % | -0.1 | % | ||||||||||||||||||||||||||
Beaver Valley Mall | 22.23 | 243 | 13.9 | % | 22.33 | 249 | 14.2 | % | -0.4 | % | -2.4 | % | -0.3 | % | ||||||||||||||||||||||||||
Chambersburg Mall | 23.79 | 238 | 9.9 | % | 27.84 | 232 | 9.9 | % | -14.5 | % | 2.6 | % | 0.0 | % | ||||||||||||||||||||||||||
Washington Crown Center | 20.02 | 238 | 11.3 | % | 20.99 | 238 | 11.5 | % | -4.6 | % | 0.0 | % | -0.2 | % | ||||||||||||||||||||||||||
Orlando Fashion Square | 29.98 | 238 | 19.2 | % | 34.40 | 228 | 18.6 | % | -12.8 | % | 4.4 | % | 0.6 | % | ||||||||||||||||||||||||||
Phillipsburg Mall | 23.93 | 228 | 12.4 | % | 24.80 | 225 | 11.4 | % | -3.5 | % | 1.3 | % | 1.0 | % | ||||||||||||||||||||||||||
Voorhees Town Center | 31.96 | 214 | 11.7 | % | 31.85 | 203 | 12.3 | % | 0.4 | % | 5.4 | % | -0.6 | % | ||||||||||||||||||||||||||
Enclosed Malls weighted average | $ | 32.39 | $ | 357 | 12.8 | % | $ | 32.49 | $ | 341 | 13.0 | % | -0.3 | % | 4.7 | % | -0.2 | % | ||||||||||||||||||||||
Consolidated Properties | $ | 31.56 | $ | 346 | 12.8 | % | $ | 31.72 | $ | 331 | 12.9 | % | -0.5 | % | 4.5 | % | -0.1 | % | ||||||||||||||||||||||
Unconsolidated Properties | $ | 41.45 | $ | 473 | 13.0 | % | $ | 40.76 | $ | 436 | 13.9 | % | 1.7 | % | 8.5 | % | -0.9 | % | ||||||||||||||||||||||
Same Properties | $ | 32.39 | $ | 357 | 12.8 | % | $ | 32.49 | $ | 341 | 13.0 | % | -0.3 | % | 4.7 | % | -0.2 | % |
(1) | Average base rent includes all non-anchor space owned by the Company and leased to tenants that lease individual spaces of 10,000 square feet or less and pay fixed rent. |
(2) | Based on reported sales by all comparable non-anchor tenants that lease individual spaces of 10,000 square feet or less and have occupied the space for at least 24 months. |
Page 10
Pennsylvania Real Estate Investment Trust
Mall Occupancy(1) - Owned GLA
March 31, 2011 | March 31, 2010 | Change | ||||||||||||||||||||||
Total | Non-Anchor | Total | Non-Anchor | Total | Non-Anchor | |||||||||||||||||||
Beaver Valley Mall | 89.2 | % | 76.8 | % | 89.0 | % | 76.4 | % | 0.2 | % | 0.4 | % | ||||||||||||
Capital City Mall | 97.0 | % | 94.8 | % | 95.9 | % | 93.0 | % | 1.1 | % | 1.8 | % | ||||||||||||
Chambersburg Mall | 87.0 | % | 72.2 | % | 86.6 | % | 71.3 | % | 0.4 | % | 0.9 | % | ||||||||||||
Cherry Hill Mall | 93.5 | % | 92.2 | % | 90.6 | % | 88.7 | % | 2.9 | % | 3.5 | % | ||||||||||||
Crossroads Mall | 89.9 | % | 77.1 | % | 87.0 | % | 69.9 | % | 2.9 | % | 7.2 | % | ||||||||||||
Cumberland Mall | 93.1 | % | 88.6 | % | 93.0 | % | 88.3 | % | 0.1 | % | 0.3 | % | ||||||||||||
Dartmouth Mall | 98.0 | % | 96.8 | % | 94.7 | % | 91.3 | % | 3.3 | % | 5.5 | % | ||||||||||||
Exton Square Mall | 91.1 | % | 80.5 | % | 91.0 | % | 80.2 | % | 0.1 | % | 0.3 | % | ||||||||||||
Francis Scott Key Mall | 98.1 | % | 96.5 | % | 97.6 | % | 95.5 | % | 0.5 | % | 1.0 | % | ||||||||||||
Gadsden Mall | 92.4 | % | 81.0 | % | 93.0 | % | 82.5 | % | -0.6 | % | -1.5 | % | ||||||||||||
The Gallery at Market East(2) | 61.4 | % | 77.7 | % | 60.0 | % | 75.0 | % | 1.4 | % | 2.7 | % | ||||||||||||
Jacksonville Mall | 99.6 | % | 99.2 | % | 98.4 | % | 96.8 | % | 1.2 | % | 2.4 | % | ||||||||||||
Lehigh Valley Mall | 95.8 | % | 94.2 | % | 92.3 | % | 89.5 | % | 3.5 | % | 4.7 | % | ||||||||||||
Logan Valley Mall | 94.9 | % | 87.7 | % | 95.0 | % | 88.0 | % | -0.1 | % | -0.3 | % | ||||||||||||
Lycoming Mall | 96.0 | % | 92.6 | % | 96.3 | % | 93.0 | % | -0.3 | % | -0.4 | % | ||||||||||||
Magnolia Mall | 97.4 | % | 94.2 | % | 97.0 | % | 93.2 | % | 0.4 | % | 1.0 | % | ||||||||||||
Moorestown Mall | 91.4 | % | 80.8 | % | 90.6 | % | 78.9 | % | 0.8 | % | 1.9 | % | ||||||||||||
New River Valley Mall | 98.0 | % | 96.6 | % | 95.1 | % | 91.9 | % | 2.9 | % | 4.7 | % | ||||||||||||
Nittany Mall | 94.4 | % | 88.7 | % | 92.3 | % | 84.3 | % | 2.1 | % | 4.4 | % | ||||||||||||
North Hanover Mall | 92.9 | % | 83.2 | % | 91.3 | % | 79.1 | % | 1.6 | % | 4.1 | % | ||||||||||||
Orlando Fashion Square | 90.4 | % | 79.6 | % | 87.2 | % | 72.8 | % | 3.2 | % | 6.8 | % | ||||||||||||
Palmer Park Mall | 94.9 | % | 83.6 | % | 95.3 | % | 84.9 | % | -0.4 | % | -1.3 | % | ||||||||||||
Patrick Henry Mall | 96.1 | % | 92.4 | % | 98.6 | % | 97.2 | % | -2.5 | % | -4.8 | % | ||||||||||||
Phillipsburg Mall | 88.7 | % | 73.9 | % | 92.1 | % | 81.9 | % | -3.4 | % | -8.0 | % | ||||||||||||
Plymouth Meeting Mall | 82.8 | % | 73.9 | % | 87.2 | % | 80.4 | % | -4.4 | % | -6.5 | % | ||||||||||||
The Mall at Prince Georges | 94.6 | % | 88.7 | % | 94.7 | % | 88.9 | % | -0.1 | % | -0.2 | % | ||||||||||||
South Mall | 89.0 | % | 83.2 | % | 90.1 | % | 84.9 | % | -1.1 | % | -1.7 | % | ||||||||||||
Springfield Mall | 96.1 | % | 96.1 | % | 93.4 | % | 93.4 | % | 2.7 | % | 2.7 | % | ||||||||||||
Uniontown Mall | 86.3 | % | 76.4 | % | 93.0 | % | 82.4 | % | -6.7 | % | -6.0 | % | ||||||||||||
Valley Mall | 92.7 | % | 87.4 | % | 95.8 | % | 92.9 | % | -3.1 | % | -5.5 | % | ||||||||||||
Valley View Mall | 96.0 | % | 94.4 | % | 98.1 | % | 97.4 | % | -2.1 | % | -3.0 | % | ||||||||||||
Viewmont Mall | 99.4 | % | 98.5 | % | 97.8 | % | 94.4 | % | 1.6 | % | 4.1 | % | ||||||||||||
Voorhees Town Center | 61.3 | % | 60.7 | % | 65.1 | % | 64.5 | % | -3.8 | % | -3.8 | % | ||||||||||||
Washington Crown Center | 89.2 | % | 80.1 | % | 84.1 | % | 70.6 | % | 5.1 | % | 9.5 | % | ||||||||||||
Willow Grove Park(3) | 69.5 | % | 91.2 | % | 68.7 | % | 91.7 | % | 0.8 | % | -0.5 | % | ||||||||||||
Wiregrass Commons Mall | 89.1 | % | 84.3 | % | 88.4 | % | 83.2 | % | 0.7 | % | 1.1 | % | ||||||||||||
Woodland Mall | 93.6 | % | 93.6 | % | 89.4 | % | 89.4 | % | 4.2 | % | 4.2 | % | ||||||||||||
Wyoming Valley Mall | 96.6 | % | 90.3 | % | 94.3 | % | 83.7 | % | 2.3 | % | 6.6 | % | ||||||||||||
Enclosed Malls weighted average(3) | 90.4 | % | 86.5 | % | 90.0 | % | 85.5 | % | 0.4 | % | 1.0 | % | ||||||||||||
Consolidated Properties | 90.2 | % | 85.9 | % | 89.9 | % | 85.1 | % | 0.3 | % | 0.8 | % | ||||||||||||
Unconsolidated Properties | 95.9 | % | 94.8 | % | 92.6 | % | 90.6 | % | 3.3 | % | 4.2 | % | ||||||||||||
Same Properties | 90.4 | % | 86.5 | % | 90.0 | % | 85.5 | % | 0.4 | % | 1.0 | % |
(1) | Occupancy for both periods presented includes all tenants irrespective of the terms of their agreement. Previously, occupancy was reported excluding tenants under agreements with initial terms of less than one year. |
(2) | The total occupancy percentage for The Gallery at Market East includes 328,390 sf of the former Strawbridge’s store that is currently vacant, pending redevelopment. This vacant department store represents 30.3% and 30.4% of the owned mall GLA as of March 31, 2011 and March 31, 2010, respectively. |
(3) | The total occupancy percentage for Willow Grove Park includes the former Strawbridge’s store that is currently vacant. This vacant department store represents 26.6% and 27.6% of the owned mall GLA as of March 31, 2011 and March 31, 2010, respectively. |
Page 11
Pennsylvania Real Estate Investment Trust
Strip and Power Center Rent Per Square Foot and Occupancy Percentages
March 31, 2011 | March 31, 2010 | Change | ||||||||||||||||||||||||||||||||||
Avg Base Rent | Occupancy(1) | Avg Base Rent | Occupancy(1) | Avg Base Rent | Occupancy(1) | |||||||||||||||||||||||||||||||
Total | Non-Anchor | Total | Non-Anchor | Total | Non-Anchor | |||||||||||||||||||||||||||||||
Christiana Center | $ | 20.16 | 96.0 | % | 89.1 | % | $ | 22.09 | 88.1 | % | 67.7 | % | -8.7 | % | 7.9 | % | 21.4 | % | ||||||||||||||||||
The Commons at Magnolia | 15.33 | 87.3 | % | 84.2 | % | 13.01 | 83.7 | % | 79.7 | % | 17.8 | % | 3.6 | % | 4.5 | % | ||||||||||||||||||||
Metroplex Shopping Center | 19.72 | 100.0 | % | 100.0 | % | 19.10 | 100.0 | % | 100.0 | % | 3.2 | % | 0.0 | % | 0.0 | % | ||||||||||||||||||||
The Court at Oxford Valley | 15.66 | 91.7 | % | 90.5 | % | 16.20 | 91.3 | % | 90.0 | % | -3.3 | % | 0.4 | % | 0.5 | % | ||||||||||||||||||||
Paxton Towne Centre | 15.28 | 98.2 | % | 97.3 | % | 15.95 | 90.8 | % | 86.1 | % | -4.2 | % | 7.4 | % | 11.2 | % | ||||||||||||||||||||
Red Rose Commons | 14.23 | 84.9 | % | 84.9 | % | 12.53 | 70.2 | % | 70.2 | % | 13.6 | % | 14.7 | % | 14.7 | % | ||||||||||||||||||||
Springfield Park | 21.35 | 98.2 | % | 94.9 | % | 20.90 | 98.2 | % | 94.9 | % | 2.2 | % | 0.0 | % | 0.0 | % | ||||||||||||||||||||
Whitehall Mall | 12.70 | 91.6 | % | 82.3 | % | 12.40 | 92.0 | % | 83.0 | % | 2.4 | % | -0.4 | % | -0.7 | % | ||||||||||||||||||||
Weighted Average | $ | 16.40 | 94.2 | % | 91.4 | % | $ | 16.23 | 90.5 | % | 86.1 | % | 1.0 | % | 3.7 | % | 5.3 | % | ||||||||||||||||||
Consolidated Properties | $ | 16.35 | 96.1 | % | 93.2 | % | $ | 16.63 | 89.0 | % | 80.8 | % | -1.7 | % | 7.1 | % | 12.4 | % | ||||||||||||||||||
Unconsolidated Properties | $ | 16.42 | 93.3 | % | 90.8 | % | $ | 16.10 | 91.2 | % | 88.0 | % | 2.0 | % | 2.1 | % | 2.8 | % | ||||||||||||||||||
Same Properties | $ | 16.40 | 94.2 | % | 91.4 | % | $ | 16.23 | 90.5 | % | 86.1 | % | 1.0 | % | 3.7 | % | 5.3 | % |
(1) | Occupancy for both periods presented includes all tenants irrespective of the terms of their agreement. Previously, occupancy was reported excluding tenants under agreements with initial terms of less than one year. |
Page 12
Pennsylvania Real Estate Investment Trust
Top Twenty Tenants (by share of PREIT’s Annualized Minimum Rent)
(dollars in thousands)
Paying Minimum Rent | Paying Percentage of Sales in lieu of Minimum Rent (2) | Total | Minimum Rent | |||||||||||||||||||||||||||||||||
Tenant(1) | Number of Locations | GLA | Number of Locations | GLA | Total Number of Locations | Total GLA | Annualized Minimum Rent | PREIT’s share of Annualized Minimum Rent (3) | Percent of PREIT’s Total Retail Minimum Rent | |||||||||||||||||||||||||||
Gap, Inc. | 46 | 582,719 | 5 | 51,516 | 51 | 634,235 | $ | 12,370 | $ | 11,318 | 3.66 | % | ||||||||||||||||||||||||
JCPenney Company, Inc. | 24 | 2,369,736 | 6 | 824,327 | 30 | 3,194,063 | 7,526 | 7,526 | 2.43 | % | ||||||||||||||||||||||||||
Foot Locker, Inc. | 60 | 321,529 | 11 | 34,390 | 71 | 355,919 | 7,975 | 7,523 | 2.43 | % | ||||||||||||||||||||||||||
Limited Brands, Inc. | 58 | 279,395 | 14 | 44,323 | 72 | 323,718 | 7,567 | 7,121 | 2.30 | % | ||||||||||||||||||||||||||
American Eagle Outfitters, Inc. | 40 | 218,381 | 2 | 8,840 | 42 | 227,221 | 6,795 | 6,487 | 2.10 | % | ||||||||||||||||||||||||||
Zale Corporation | 74 | 55,498 | — | — | 74 | 55,498 | 5,629 | 5,324 | 1.72 | % | ||||||||||||||||||||||||||
Sears Holding Corporation | 24 | 2,796,396 | 5 | 918,570 | 29 | 3,714,966 | 5,445 | 5,302 | 1.71 | % | ||||||||||||||||||||||||||
Signet Jewelers Limited | 38 | 58,490 | — | — | 38 | 58,490 | 4,424 | 4,269 | 1.38 | % | ||||||||||||||||||||||||||
Dick’s Sporting Goods, Inc. | 8 | 371,675 | 1 | 50,484 | 9 | 422,159 | 4,858 | 4,063 | 1.31 | % | ||||||||||||||||||||||||||
Bain Capital LLC(4) | 28 | 582,681 | 4 | 8,075 | 32 | 590,756 | 4,141 | 3,996 | 1.29 | % | ||||||||||||||||||||||||||
Luxottica Group S.p.A. | 47 | 117,318 | 3 | 9,062 | 50 | 126,380 | 4,236 | 3,937 | 1.27 | % | ||||||||||||||||||||||||||
Golden Gate Capital(5) | 15 | 133,715 | 4 | 31,799 | 19 | 165,514 | 4,094 | 3,697 | 1.19 | % | ||||||||||||||||||||||||||
Abercrombie & Fitch Co. | 19 | 128,443 | — | — | 19 | 128,443 | 3,872 | 3,490 | 1.13 | % | ||||||||||||||||||||||||||
Genesco, Inc. | 58 | 76,626 | 4 | 4,252 | 62 | 80,878 | 3,399 | 3,257 | 1.05 | % | ||||||||||||||||||||||||||
Aeropostale, Inc. | 33 | 115,112 | 3 | 10,619 | 36 | 125,731 | 3,313 | 3,098 | 1.00 | % | ||||||||||||||||||||||||||
Commonwealth of Pennsylvania | 2 | 229,244 | — | — | 2 | 229,244 | 3,085 | 3,085 | 1.00 | % | ||||||||||||||||||||||||||
Barnes & Noble, Inc. | 9 | 271,086 | — | — | 9 | 271,086 | 4,105 | 3,023 | 0.98 | % | ||||||||||||||||||||||||||
Hallmark Cards, Inc. | 33 | 132,325 | 7 | 30,262 | 40 | 162,587 | 3,023 | 2,850 | 0.92 | % | ||||||||||||||||||||||||||
The Bon-Ton Stores, Inc. | 13 | 1,008,613 | 1 | 41,344 | 14 | 1,049,957 | 2,729 | 2,729 | 0.88 | % | ||||||||||||||||||||||||||
Pacific Sunwear, Inc. | 26 | 98,294 | 3 | 10,002 | 29 | 108,296 | 2,846 | 2,687 | 0.87 | % | ||||||||||||||||||||||||||
Total Top 20 Tenants | 655 | 9,947,276 | 73 | 2,077,865 | 728 | 12,025,141 | $ | 101,432 | $ | 94,782 | 30.61 | % | ||||||||||||||||||||||||
Total Leases | 3,070 | $ | 309,628 | 100.00 | % | |||||||||||||||||||||||||||||||
(1) | Tenant includes all brands and concepts of the tenant. |
(2) | Income from lease(s) in which tenant pays percentage of sales in lieu of minimum rent or common area costs are not included in annualized minimum rent. |
(3) | Includes PREIT’s proportionate share of tenant rents from partnership properties based on PREIT’s ownership percentage in the respective partnerships. |
(4) | Consists of 26 Gymboree stores and six Burlington Coat Factory stores. |
(5) | Consists of 18 Express stores and one J. Jill store. |
Page 13
Pennsylvania Real Estate Investment Trust
Lease Expirations as of March 31, 2011
(dollars in thousands except psf amounts)
Non-Anchors(1)
Gross Leasable Area | Annualized Minimum Rent | |||||||||||||||||||||||||||
Lease Expiration Year | Number of Leases Expiring | Expiring GLA | Percent of Total | Minimum Rent in Expiring Year | PREIT’s Share of Minimum Rent in Expiring Year(2) | Percent of PREIT’s Total | Average Expiring Minimum Rent psf | |||||||||||||||||||||
Holdover | 221 | 703,258 | 5.9 | % | $ | 16,435 | $ | 15,789 | 5.8 | % | $ | 23.37 | ||||||||||||||||
2011 | 413 | 995,285 | 8.3 | % | 25,528 | 24,568 | 9.1 | % | 25.65 | |||||||||||||||||||
2012 | 498 | 1,699,548 | 14.3 | % | 39,809 | 36,886 | 13.6 | % | 23.42 | |||||||||||||||||||
2013 | 350 | 1,115,512 | 9.4 | % | 25,976 | 24,408 | 9.0 | % | 23.29 | |||||||||||||||||||
2014 | 248 | 887,133 | 7.4 | % | 21,807 | 19,910 | 7.4 | % | 24.58 | |||||||||||||||||||
2015 | 246 | 1,228,160 | 10.3 | % | 27,719 | 24,741 | 9.2 | % | 22.57 | |||||||||||||||||||
2016 | 250 | 1,143,025 | 9.6 | % | 31,984 | 28,392 | 10.5 | % | 27.98 | |||||||||||||||||||
2017 | 191 | 853,381 | 7.2 | % | 23,092 | 20,686 | 7.7 | % | 27.06 | |||||||||||||||||||
2018 | 185 | 940,999 | 7.9 | % | 25,174 | 22,888 | 8.5 | % | 26.75 | |||||||||||||||||||
2019 | 137 | 561,644 | 4.7 | % | 17,909 | 17,048 | 6.3 | % | 31.89 | |||||||||||||||||||
2020 | 130 | 912,368 | 7.7 | % | 19,984 | 18,795 | 7.0 | % | 21.90 | |||||||||||||||||||
Thereafter | 92 | 881,169 | 7.4 | % | 17,650 | 16,168 | 5.9 | % | 20.03 | |||||||||||||||||||
Total/Average | 2,961 | 11,921,482 | 100.0 | % | $ | 293,067 | $ | 270,279 | 100.0 | % | $ | 24.58 | ||||||||||||||||
Anchors(1)
Gross Leasable Area | Annualized Minimum Rent | |||||||||||||||||||||||||||
Lease Expiration Year | Number of Leases Expiring (3) | Expiring GLA | Percent of Total | Minimum Rent in Expiring Year | PREIT’s Share of Minimum Rent in Expiring Year (2) | Percent of PREIT’s Total | Average Expiring Minimum Rent psf | |||||||||||||||||||||
2011 | 3 | 340,648 | 3.0 | % | $ | 756 | $ | 613 | 1.6 | % | $ | 2.22 | ||||||||||||||||
2012 | 5 | 609,198 | 5.4 | % | 842 | 805 | 2.0 | % | 1.38 | |||||||||||||||||||
2013 | 14 | 1,135,570 | 10.1 | % | 4,593 | 4,593 | 11.7 | % | 4.04 | |||||||||||||||||||
2014 | 15 | 1,551,546 | 13.8 | % | 4,249 | 3,787 | 9.6 | % | 2.74 | |||||||||||||||||||
2015 | 18 | 1,715,835 | 15.3 | % | 5,115 | 5,115 | 13.0 | % | 2.98 | |||||||||||||||||||
2016 | 18 | 1,767,638 | 15.7 | % | 4,155 | 4,155 | 10.6 | % | 2.35 | |||||||||||||||||||
2017 | 6 | 631,646 | 5.6 | % | 3,106 | 2,711 | 6.9 | % | 4.92 | |||||||||||||||||||
2018 | 6 | 777,965 | 6.9 | % | 4,089 | 4,089 | 10.4 | % | 5.26 | |||||||||||||||||||
2019 | 8 | 817,875 | 7.3 | % | 2,444 | 2,444 | 6.2 | % | 2.99 | |||||||||||||||||||
2020 | 3 | 277,729 | 2.5 | % | 1,192 | 1,192 | 3.0 | % | 4.29 | |||||||||||||||||||
Thereafter | 13 | 1,623,875 | 14.4 | % | 10,986 | 9,845 | 25.0 | % | 6.77 | |||||||||||||||||||
Total/Average | 109 | 11,249,525 | 100.0 | % | $ | 41,527 | $ | 39,349 | 100.0 | % | $ | 3.69 | ||||||||||||||||
(1) | Only includes owned space. |
(2) | Includes PREIT’s proportionate share of tenant rent from partnership properties based on PREIT’s ownership percentage in the respective partnerships. |
(3) | Accounts for all contiguous anchor space as one lease. |
Page 14
Pennsylvania Real Estate Investment Trust
Retail Gross Leasable Area Occupancy Summary as of March 31, 2011
Owned GLA | ||||||||||||||||||||||||||||
Occupied | Vacant | |||||||||||||||||||||||||||
Non-Anchor | ||||||||||||||||||||||||||||
Anchor | Large Format (1) | Small Shop (2) | Anchor | Non-Anchor | GLA Not Owned | Total GLA | ||||||||||||||||||||||
Malls | ||||||||||||||||||||||||||||
Beaver Valley Mall | 511,267 | 148,740 | 193,810 | — | 103,492 | 204,770 | 1,162,079 | |||||||||||||||||||||
Capital City Mall | 204,301 | 63,586 | 206,012 | — | 14,780 | 120,000 | 608,679 | |||||||||||||||||||||
Chambersburg Mall | 241,690 | 19,651 | 133,918 | — | 59,078 | — | 454,337 | |||||||||||||||||||||
Cherry Hill Mall(3) | 138,000 | 204,015 | 422,741 | — | 52,827 | 478,885 | 1,296,468 | |||||||||||||||||||||
Crossroads Mall | 254,211 | 12,231 | 140,842 | — | 45,545 | — | 452,829 | |||||||||||||||||||||
Cumberland Mall | 264,348 | 212,538 | 146,044 | — | 46,287 | 273,230 | 942,447 | |||||||||||||||||||||
Dartmouth Mall | 208,460 | 142,274 | 169,831 | — | 10,375 | 140,000 | 670,940 | |||||||||||||||||||||
Exton Square Mall | 440,301 | 26,617 | 270,321 | — | 72,139 | 277,468 | 1,086,846 | |||||||||||||||||||||
Francis Scott Key Mall | 269,708 | 93,084 | 193,582 | — | 10,519 | 139,333 | 706,226 | |||||||||||||||||||||
Gadsden Mall | 300,960 | 65,746 | 98,069 | — | 38,414 | — | 503,189 | |||||||||||||||||||||
The Gallery at Market East | 350,115 | 73,975 | 241,612 | 328,390 | 90,333 | — | 1,084,425 | |||||||||||||||||||||
Jacksonville Mall | 242,115 | 98,693 | 145,838 | — | 2,063 | — | 488,709 | |||||||||||||||||||||
Lehigh Valley Mall | 212,000 | 171,800 | 369,162 | — | 33,024 | 371,986 | 1,157,972 | |||||||||||||||||||||
Logan Valley Mall | 454,387 | 43,943 | 241,837 | — | 40,111 | — | 780,278 | |||||||||||||||||||||
Lycoming Mall | 333,413 | 182,268 | 171,848 | — | 28,384 | 120,000 | 835,913 | |||||||||||||||||||||
Magnolia Mall | 343,118 | 86,608 | 170,117 | — | 15,845 | — | 615,688 | |||||||||||||||||||||
Moorestown Mall | 408,356 | 98,682 | 167,677 | — | 63,215 | 321,200 | 1,059,130 | |||||||||||||||||||||
New River Valley Mall | 175,306 | 134,996 | 122,035 | — | 8,909 | — | 441,246 | |||||||||||||||||||||
Nittany Mall | 221,462 | 12,500 | 178,672 | — | 24,411 | 95,000 | 532,045 | |||||||||||||||||||||
North Hanover Mall | 206,792 | 21,047 | 102,827 | — | 25,097 | — | 355,763 | |||||||||||||||||||||
Orlando Fashion Square | 491,999 | 128,719 | 221,521 | — | 89,711 | 155,576 | 1,087,526 | |||||||||||||||||||||
Palmer Park Mall | 314,235 | — | 120,128 | — | 23,558 | — | 457,921 | |||||||||||||||||||||
Patrick Henry Mall | 279,619 | 37,758 | 234,434 | — | 22,519 | 140,000 | 714,330 | |||||||||||||||||||||
Phillipsburg Mall | 326,552 | 42,021 | 143,088 | — | 65,477 | — | 577,138 | |||||||||||||||||||||
Plymouth Meeting Mall(4) | 253,584 | 164,842 | 195,264 | — | 127,499 | 214,635 | 955,824 | |||||||||||||||||||||
The Mall at Prince Georges | 479,619 | 119,073 | 265,044 | — | 48,880 | — | 912,616 | |||||||||||||||||||||
South Mall | 139,691 | 131,434 | 89,452 | — | 44,622 | — | 405,199 | |||||||||||||||||||||
Springfield Mall | — | — | 213,510 | — | 8,591 | 387,899 | 610,000 | |||||||||||||||||||||
Uniontown Mall | 391,096 | 49,888 | 161,955 | 30,282 | 65,364 | — | 698,585 | |||||||||||||||||||||
Valley Mall | 280,549 | 125,334 | 217,517 | — | 49,375 | 243,400 | 916,175 | |||||||||||||||||||||
Valley View Mall | 96,357 | 74,148 | 159,384 | — | 13,777 | 254,596 | 598,262 | |||||||||||||||||||||
Viewmont Mall | 386,262 | 82,893 | 154,352 | — | 3,687 | 120,000 | 747,194 | |||||||||||||||||||||
Voorhees Town Center(5) | 4,404 | 67,478 | 113,822 | — | 117,327 | 396,783 | 699,814 | |||||||||||||||||||||
Washington Crown Center | 245,401 | 79,085 | 153,676 | — | 57,681 | 140,095 | 675,938 | |||||||||||||||||||||
Willow Grove Park | 225,000 | 37,260 | 279,117 | 206,834 | 30,347 | 413,121 | 1,191,679 | |||||||||||||||||||||
Wiregrass Commons | 94,686 | 10,345 | 167,575 | — | 33,189 | 332,152 | 637,947 | |||||||||||||||||||||
Woodland Mall | — | 120,959 | 284,963 | — | 27,863 | 725,187 | 1,158,972 | |||||||||||||||||||||
Wyoming Valley Mall | 592,110 | 90,851 | 197,524 | — | 30,815 | — | 911,300 | |||||||||||||||||||||
Total Malls (38 properties) | 10,381,474 | 3,275,082 | 7,259,121 | 565,506 | 1,645,130 | 6,065,316 | 29,191,629 | |||||||||||||||||||||
Strip and Power Centers | ||||||||||||||||||||||||||||
Christiana Center | 190,814 | 68,132 | 31,288 | — | 12,200 | — | 302,434 | |||||||||||||||||||||
The Commons at Magnolia | 20,631 | 28,618 | 41,867 | — | 13,216 | 126,200 | 230,532 | |||||||||||||||||||||
Metroplex Shopping Center | 67,185 | 362,593 | 47,683 | — | — | 300,729 | 778,190 | |||||||||||||||||||||
The Court at Oxford Valley | 59,620 | 323,336 | 36,154 | — | 37,793 | 247,623 | 704,526 | |||||||||||||||||||||
Paxton Towne Centre | 151,627 | 221,425 | 63,380 | — | 8,000 | 273,058 | 717,490 | |||||||||||||||||||||
Red Rose Commons | — | 208,212 | 15,206 | — | 39,873 | 199,590 | 462,881 | |||||||||||||||||||||
Springfield Park | 83,539 | 20,500 | 22,443 | — | 2,329 | 145,669 | 274,480 | |||||||||||||||||||||
Whitehall Mall | 294,635 | 160,865 | 55,411 | — | 46,590 | — | 557,501 | |||||||||||||||||||||
Total Strip and Power Centers (8 properties) | 868,051 | 1,393,681 | 313,432 | — | 160,001 | 1,292,869 | 4,028,034 | |||||||||||||||||||||
CONSOLIDATED PROPERTIES | 10,532,546 | 3,421,457 | 6,812,984 | 565,506 | 1,636,931 | 5,704,689 | 28,674,113 | |||||||||||||||||||||
UNCONSOLIDATED PROPERTIES | 716,979 | 1,247,306 | 759,569 | — | 168,200 | 1,653,496 | 4,545,550 | |||||||||||||||||||||
TOTAL PROPERTIES | 11,249,525 | 4,668,763 | 7,572,553 | 565,506 | 1,805,131 | 7,358,185 | 33,219,663 |
(1) | Includes tenants greater than 10,000 square feet. |
(2) | Includes tenants less than 10,000 square feet. |
(3) | Additional 24,588 sf has been entitled but not yet built. |
(4) | Additional 14,316 sf has been entitled but not yet built. |
(5) | Additional 31,584 sf has been built but not commissioned, and 128,514 sf has been entitled but not yet built. |
Page 15
Pennsylvania Real Estate Investment Trust
Property Information as of March 31, 2011
Properties | Ownership Interest | Date Acquired | Year Built/Last Renovated | Anchors / Major Tenants | Lease Expiration | |||||||||||
MALLS | ||||||||||||||||
Beaver Valley Mall Monaca, PA | 100% | 2002 | 1970/1991 | Boscov’s JCPenney Macy’s Sears | 9/30/18 9/30/17 (1) 8/15/16 | |||||||||||
Capital City Mall Camp Hill, PA | 100% | 2003 | 1974/2005 | JCPenney Macy’s Sears | 11/30/15 (1) 7/28/14 | |||||||||||
Chambersburg Mall Chambersburg, PA | 100% | 2003 | 1982 | Bon-Ton Burlington Coat Factory JCPenney Sears | 1/28/16 1/31/19 3/31/12 2/9/15 | |||||||||||
Cherry Hill Mall Cherry Hill, NJ | 100% | 2003 | 1961/2009 | The Container Store Crate and Barrel JCPenney Macy’s Nordstrom | 2/28/18 1/31/23 (1) (1) 2/28/25 | |||||||||||
Crossroads Mall(2) Beckley, WV | 100% | 2003 | 1981 | Belk JCPenney Sears | 11/5/14 12/31/11 3/31/16 | |||||||||||
Cumberland Mall Vineland, NJ | 100% | 2005 | 1973/2003 | Best Buy BJ’s Boscov’s Burlington Coat Factory Home Depot JCPenney | 1/31/16 (1) (1) 4/30/19 1/31/19 11/30/13 | |||||||||||
Dartmouth Mall Dartmouth, MA | 100% | 1997 | 1971/2000 | JCPenney Macy’s Sears | 7/31/14 (1) 4/12/16 | |||||||||||
Exton Square Mall(2) Exton, PA | 100% | 2003 | 1973/2000 | Boscov’s JCPenney K-Mart Macy’s Sears | 10/31/19 5/31/20 (1) (1) 10/6/19 | |||||||||||
Francis Scott Key Mall Frederick, MD | 100% | 2003 | 1978/1991 | Barnes & Noble JCPenney Macy’s Sears Value City Furniture | 4/30/17 9/30/16 (1) 7/31/13 1/31/19 | |||||||||||
Gadsden Mall Gadsden, AL | 100% | 2005 | 1974/1990 | Belk JCPenney Sears | 7/31/14 1/31/29 3/5/14 | |||||||||||
The Gallery at Market East(2) Philadelphia, PA | 100% | 2003 | 1977/1990 | Burlington Coat Factory Commonwealth of Pennsylvania | 2/28/32 6/30/29 | |||||||||||
Jacksonville Mall Jacksonville, NC | 100% | 2003 | 1981/2008 | Barnes & Noble Belk JCPenney Sears | 5/31/18 8/21/16 8/31/15 8/4/16 | |||||||||||
Lehigh Valley Mall(3) Allentown, PA |
|
50% |
|
|
1973 |
|
|
1977/2007 |
|
Barnes & Noble Boscov’s JCPenney Macy’s |
10/31/17 (1) (1) 7/31/12 | |||||
Logan Valley Mall Altoona, PA | 100% | 2003 | 1960/1997 | JCPenney Macy’s Sears | 1/31/17 1/31/15 10/31/16 | |||||||||||
Lycoming Mall Pennsdale, PA | 100% | 2003 | 1978/2007 | Best Buy Bon-Ton Borders Burlington Coat Factory Dick’s Sporting Goods JCPenney Macy’s Sears | 1/31/17 7/27/16 1/31/17 1/31/19 1/31/17 10/31/15 (1) 7/31/13 | |||||||||||
Magnolia Mall Florence, SC | 100% | 1997 | 1979/2007 | Barnes & Noble Belk Best Buy Dick’s Sporting Goods JCPenney Sears | 9/30/17 1/31/16 1/31/13 1/31/18 3/31/17 10/16/14 | |||||||||||
Moorestown Mall Moorestown, NJ | 100% | 2003 | 1963/2008 | Boscov’s Lord & Taylor Macy’s Sears | 10/31/15 (1) (1) 10/5/22 | |||||||||||
New River Valley Mall Christiansburg, VA | 100% | 2003 | 1988/2007 | Belk Dick’s Sporting Goods JCPenney Regal Cinemas Sears | 4/19/14 1/31/17 3/31/13 4/30/22 8/2/13 |
Page 16
Pennsylvania Real Estate Investment Trust
Property Information as of March 31, 2011 (continued)
Properties | Ownership Interest | Date Acquired | Year Built/Last Renovated | Anchors /Major Tenants | Lease Expiration | |||||
Nittany Mall State College, PA | 100% | 2003 | 1968/1990 | Bon-Ton JCPenney Macy’s Sears | 1/31/13 7/31/15 (1) 8/28/15 | |||||
North Hanover Mall Hanover, PA | 100% | 2003 | 1967/1999 | Dick’s Sporting Goods JCPenney Sears | 1/31/18 1/31/16 11/30/14 | |||||
Orlando Fashion Square(2) Orlando, FL | 100% | 2004 | 1973/2003 | Dillard’s JCPenney Macy’s Sears | 1/31/14 4/30/13 10/30/71 (1) | |||||
Palmer Park Mall Easton, PA | 100% | 1972/2003 | 1972/1998 | Bon-Ton Boscov’s | 7/25/14 10/31/18 | |||||
Patrick Henry Mall Newport News, VA | 100% | 2003 | 1988/2005 | Borders Dick’s Sporting Goods Dillard’s JCPenney Macy’s | 1/31/21 1/31/22 9/22/13 10/31/15 (1) | |||||
Phillipsburg Mall Phillipsburg, NJ | 100% | 2003 | 1989/2003 | Bon-Ton JCPenney Kohl’s Sears | 1/31/15 3/31/13 1/31/25 4/30/14 | |||||
Plymouth Meeting Mall(2) Plymouth Meeting, PA | 100% | 2003 | 1966/2009 | AMC Theater Boscov’s Macy’s Whole Foods | 12/31/18 10/31/16 (1) 11/30/29 | |||||
The Mall at Prince Georges Hyattsville, MD | 100% | 1998 | 1959/2004 | JCPenney Macy’s Marshalls Ross Dress for Less Target | 7/31/16 10/31/18 9/30/16 1/31/18 1/31/15 | |||||
South Mall Allentown, PA | 100% | 2003 | 1975/1992 | Bon-Ton Stein Mart | 1/30/16 10/31/11 | |||||
Springfield Mall Springfield, PA | 50% | 2005 | 1974/1997 | Macy’s Target | (1) (1) | |||||
Uniontown Mall(2) Uniontown, PA | 100% | 2003 | 1972/1990 | Bon-Ton Burlington Coat Factory JCPenney Sears Teletech Customer Care | 1/31/16 1/31/19 10/31/15 2/25/13 6/30/13 | |||||
Valley Mall Hagerstown, MD | 100% | 2003 | 1974/1999 | Bon-Ton JCPenney Macy’s Sears | 1/31/14 10/31/14 (1) (1) | |||||
Valley View Mall La Crosse, WI | 100% | 2003 | 1980/2001 | Barnes & Noble Herberger’s JCPenney Macy’s Sears | 1/31/17 (1) 7/31/15 (1) (1) | |||||
Viewmont Mall Scranton, PA | 100% | 2003 | 1968/2006 | JCPenney Macy’s Sears | 10/31/15 (1) 12/31/15 | |||||
Voorhees Town Center(2) Voorhees, NJ | 100% | 2003 | 1970/2007 | Boscov’s Macy’s The Star Group | (1) (1) 8/31/28 | |||||
Washington Crown Center Washington, PA | 100% | 2003 | 1969/1999 | Bon-Ton Gander Mountain Sports Macy’s Sears | 1/31/15 7/24/13 (1) 8/17/14 | |||||
Willow Grove Park Willow Grove, PA | 100% | 2000/2003 | 1982/2001 | Bloomingdale’s The Cheesecake Factory Macy’s Sears | (1) 1/31/28 1/31/22 (1) | |||||
Wiregrass Commons Mall Dothan, AL | 100% | 2003 | 1986/2008 | Belk Burlington Coat Factory Dillards JCPenney | (1) 1/31/20 (1) (1) | |||||
Woodland Mall Grand Rapids, MI | 100% | 2005 | 1968/1998 | Apple Barnes & Noble JCPenney Kohl’s Macy’s Sears | 6/30/15 1/31/20 (1) (1) (1) (1) | |||||
Wyoming Valley Mall Wilkes-Barre, PA | 100% | 2003 | 1971/2006 | Bon-Ton JCPenney Macy’s Sears | 1/31/12 4/30/12 1/31/17 8/1/16 |
Page 17
Pennsylvania Real Estate Investment Trust
Property Information as of March 31, 2011 (continued)
Properties | Ownership Interest | Date Acquired | Year Built/Last Renovated | Anchors /Major Tenants | Lease Expiration | |||||||||||
POWER CENTERS | ||||||||||||||||
Christiana Center Newark, DE | 100% | 1998 | 1998 | Costco Dick’s Sporting Goods | 9/30/18 11/30/13 | |||||||||||
Metroplex Shopping Center(3) Plymouth Meeting, PA | 50% | 1999 | 2001 | Giant Food Store Lowe’s Target | 2/28/21 (1) (1) | |||||||||||
The Court at Oxford Valley(3) Langhorne, PA | 50% | 1997 | 1996 | Best Buy BJ’s Dick’s Sporting Goods Home Depot | 5/31/21 (1) 4/30/21 (1) | |||||||||||
Paxton Towne Centre Harrisburg, PA | 100% | 1999 | 2001 | Costco Kohl’s Target Weis Markets | (1) 1/25/21 (1) 11/30/20 | |||||||||||
Red Rose Commons(3) Lancaster, PA | 50% | 1998 | 1998 | Home Depot Weis Markets | (1) (1) | |||||||||||
Whitehall Mall(3) Allentown, PA | 50% | 1964 | 1964/1998 | Bed, Bath & Beyond Kohl’s Sears | 1/31/15 3/9/17 9/18/11 | |||||||||||
STRIP CENTERS | ||||||||||||||||
The Commons at Magnolia Florence, SC | 100% | 1999 | 1991/2002 | Bed, Bath & Beyond Target | 1/31/15 (1) | |||||||||||
Springfield Park Springfield, PA | 50% | 1997/1998 | 1997/1998 | Bed, Bath & Beyond LA Fitness Target | 1/31/14 3/31/17 (1) |
(1) | Space is not owned by PREIT. |
(2) | Property is subject to a ground lease. |
(3) | Property is managed by a third party. |
Page 18
Pennsylvania Real Estate Investment Trust
Condensed Balance Sheet
Proportionate Consolidation Method(1)
(in thousands, except per share amounts)
March 31, 2011 | December 31, 2010 | |||||||||||||||||||||||
GAAP | Share of Unconsolidated Partnerships | Total | GAAP | Share of Unconsolidated Partnerships | Total | |||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Investments in real estate, at cost | ||||||||||||||||||||||||
Operating properties | $ | 3,452,231 | $ | 210,229 | $ | 3,662,460 | $ | 3,448,900 | $ | 210,505 | $ | 3,659,405 | ||||||||||||
Construction in progress | 122,842 | 755 | 123,597 | 121,547 | 753 | 122,300 | ||||||||||||||||||
Land held for development | 17,031 | — | 17,031 | 17,021 | — | 17,021 | ||||||||||||||||||
Total investments in real estate | 3,592,104 | 210,984 | 3,803,088 | 3,587,468 | 211,258 | 3,798,726 | ||||||||||||||||||
Accumulated depreciation | (759,991 | ) | (68,151 | ) | (828,142 | ) | (729,086 | ) | (66,699 | ) | (795,785 | ) | ||||||||||||
Net investments in real estate | 2,832,113 | 142,833 | 2,974,946 | 2,858,382 | 144,559 | �� | 3,002,941 | |||||||||||||||||
Investments in partnerships, at equity | 30,833 | (30,833 | ) | — | 30,959 | (30,959 | ) | — | ||||||||||||||||
Other assets: | ||||||||||||||||||||||||
Cash and cash equivalents | 37,921 | 4,663 | 42,584 | 42,327 | 4,780 | 47,107 | ||||||||||||||||||
Rent and other receivables(2) | 37,718 | 6,323 | 44,041 | 40,732 | 6,390 | 47,122 | ||||||||||||||||||
Intangible assets, net | 14,177 | 256 | 14,433 | 15,787 | 288 | 16,075 | ||||||||||||||||||
Deferred costs and other assets, net | 90,640 | 8,169 | 98,809 | 91,930 | 8,304 | 100,234 | ||||||||||||||||||
Total other assets | 211,289 | (11,422 | ) | 199,867 | 221,735 | (11,197 | ) | 210,538 | ||||||||||||||||
Total assets | $ | 3,043,402 | $ | 131,411 | $ | 3,174,813 | $ | 3,080,117 | $ | 133,362 | $ | 3,213,479 | ||||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||
Mortgage loans (including debt premium of $1,288 and $1,569 as of March 31, 2011 and December 31, 2010, respectively) | $ | 1,738,741 | $ | 174,861 | $ | 1,913,602 | $ | 1,744,248 | $ | 175,693 | $ | 1,919,941 | ||||||||||||
Exchangeable notes (net of discount of $2,329 and $2,809 as of March 31, 2011 and December 31, 2010, respectively) | 134,571 | — | 134,571 | 134,091 | — | 134,091 | ||||||||||||||||||
Term Loans | 347,200 | — | 347,200 | 347,200 | — | 347,200 | ||||||||||||||||||
Tenants’ deposits and deferred rent | 16,060 | 3,722 | 19,782 | 16,583 | 3,899 | 20,482 | ||||||||||||||||||
Distributions in excess of partnership investments | 45,253 | (45,253 | ) | — | 44,614 | (44,614 | ) | — | ||||||||||||||||
Fair value of derivative instruments | 23,740 | — | 23,740 | 27,233 | — | 27,233 | ||||||||||||||||||
Other liabilities | 52,704 | (1,919 | ) | 50,785 | 61,618 | (1,616 | ) | 60,002 | ||||||||||||||||
Total liabilities | 2,358,269 | 131,411 | 2,489,680 | 2,375,587 | 133,362 | 2,508,949 | ||||||||||||||||||
Equity: | ||||||||||||||||||||||||
Total equity | 685,133 | — | 685,133 | 704,530 | — | 704,530 | ||||||||||||||||||
Total liabilities and equity | $ | 3,043,402 | $ | 131,411 | $ | 3,174,813 | $ | 3,080,117 | $ | 133,362 | $ | 3,213,479 | ||||||||||||
(1) | Total includes PREIT’s proportionate share of partnership assets and liabilities “grossed up” to reflect the Company’s share of the total assets and liabilities of the underlying properties. The consolidated financial statements, which are presented in accordance with GAAP, reflect only the Company’s equity in these properties. |
(2) | Total includes straight line rent of $28.0 million ($25.5 million wholly owned, $2.5 million partnership) as of March 31, 2011, and $27.8 million ($25.2 million wholly owned, $2.6 million partnership) as of December 31, 2010. |
Page 19
Pennsylvania Real Estate Investment Trust
Condensed Balance Sheet
Property Type(1)
(in thousands, except per share amounts)
March 31, 2011 | December 31, 2010 | |||||||||||||||||||||||||||||||
Malls | Strip and Power Centers | Corporate, Development and Other Properties | Total | Malls | Strip and Power Centers | Corporate, Development and Other Properties | Total | |||||||||||||||||||||||||
ASSETS: | ||||||||||||||||||||||||||||||||
Investments in real estate: | ||||||||||||||||||||||||||||||||
Investments in real estate, at cost | $ | 3,437,101 | $ | 219,119 | $ | 23,271 | $ | 3,679,491 | $ | 3,433,844 | $ | 219,321 | $ | 23,261 | $ | 3,676,426 | ||||||||||||||||
Construction in progress | 68,347 | — | 55,250 | 123,597 | 67,123 | — | 55,177 | 122,300 | ||||||||||||||||||||||||
Total investments in real estate | 3,505,448 | 219,119 | 78,521 | 3,803,088 | 3,500,967 | 219,321 | 78,438 | 3,798,726 | ||||||||||||||||||||||||
Accumulated depreciation | (755,538 | ) | (71,260 | ) | (1,344 | ) | (828,142 | ) | (724,708 | ) | (69,785 | ) | (1,292 | ) | (795,785 | ) | ||||||||||||||||
Net investments in real estate | 2,749,910 | 147,859 | 77,177 | 2,974,946 | 2,776,259 | 149,536 | 77,146 | 3,002,941 | ||||||||||||||||||||||||
Other assets: | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | 17,958 | 1,739 | 22,887 | 42,584 | 21,119 | 1,931 | 24,057 | 47,107 | ||||||||||||||||||||||||
Rent and other receivables(2) | 34,278 | 7,423 | 2,340 | 44,041 | 37,768 | 7,008 | 2,346 | 47,122 | ||||||||||||||||||||||||
Intangible assets, net | 7,109 | — | 7,324 | 14,433 | 8,725 | — | 7,350 | 16,075 | ||||||||||||||||||||||||
Deferred costs and other assets, net | 71,142 | 7,585 | 20,082 | 98,809 | 72,165 | 7,960 | 20,109 | 100,234 | ||||||||||||||||||||||||
Total other assets | 130,487 | 16,747 | 52,633 | 199,867 | 139,777 | 16,899 | 53,862 | 210,538 | ||||||||||||||||||||||||
Total assets | $ | 2,880,397 | $ | 164,606 | $ | 129,810 | $ | 3,174,813 | $ | 2,916,036 | $ | 166,435 | $ | 131,008 | $ | 3,213,479 | ||||||||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||
Mortgage loans (including debt premium of $1,288 and $1,569 as of March 31, 2011 and December 31, 2010, respectively) | $ | 1,737,617 | $ | 171,067 | $ | 4,918 | $ | 1,913,602 | $ | 1,743,470 | $ | 171,553 | $ | 4,918 | $ | 1,919,941 | ||||||||||||||||
Exchangeable notes (net of discount of $2,329 and $2,809 as of March 31, 2011 and December 31, 2010, respectively) | — | — | 134,571 | 134,571 | — | — | 134,091 | 134,091 | ||||||||||||||||||||||||
Term Loans | — | — | 347,200 | 347,200 | — | — | 347,200 | 347,200 | ||||||||||||||||||||||||
Tenants’ deposits and deferred rent | 17,577 | 2,046 | 159 | 19,782 | 18,205 | 2,128 | 149 | 20,482 | ||||||||||||||||||||||||
Fair value of derivative instruments | — | — | 23,740 | 23,740 | — | — | 27,233 | 27,233 | ||||||||||||||||||||||||
Other liabilities | 29,544 | (2,578 | ) | 23,819 | 50,785 | 32,593 | (2,277 | ) | 29,686 | 60,002 | ||||||||||||||||||||||
Total liabilities | 1,784,738 | 170,535 | 534,407 | 2,489,680 | 1,794,268 | 171,404 | 543,277 | 2,508,949 | ||||||||||||||||||||||||
Equity: | ||||||||||||||||||||||||||||||||
Total equity | 1,095,659 | (5,929 | ) | (404,597 | ) | 685,133 | 1,121,768 | (4,969 | ) | (412,269 | ) | 704,530 | ||||||||||||||||||||
Total liabilities and equity | $ | 2,880,397 | $ | 164,606 | $ | 129,810 | $ | 3,174,813 | $ | 2,916,036 | $ | 166,435 | $ | 131,008 | $ | 3,213,479 | ||||||||||||||||
(1) | Total includes PREIT’s proportionate share of partnership assets and liabilities “grossed up” to reflect the Company’s share of the total assets and liabilities of the underlying properties. The consolidated financial statements, which are presented in accordance with GAAP, reflect only the Company’s equity in these properties. |
(2) | Total includes straight line rent of $28.0 million ($25.5 million wholly owned, $2.5 million partnership) as of March 31, 2011, and $27.8 million ($25.2 million wholly owned, $2.6 million partnership) as of December 31, 2010. |
Page 20
Pennsylvania Real Estate Investment Trust
Investment in Real Estate(1)
(in thousands)
March 31, 2011 | December 31, 2010 | |||||||||||||||||||||||||||||||
Operating Properties and Land Held for Development | Construction in Progress | Accumulated Depreciation | Net Real Estate | Operating Properties and Land Held for Development | Construction in Progress | Accumulated Depreciation | Net Real Estate | |||||||||||||||||||||||||
Consolidated Malls | ||||||||||||||||||||||||||||||||
Beaver Valley Mall | $ | 69,679 | $ | — | $ | 19,284 | $ | 50,395 | $ | 69,663 | $ | — | $ | 18,536 | $ | 51,127 | ||||||||||||||||
Capital City Mall | 95,930 | — | 22,360 | 73,570 | 95,920 | — | 21,547 | 74,373 | ||||||||||||||||||||||||
Chambersburg Mall | 38,315 | — | 8,055 | 30,260 | 38,529 | — | 7,803 | 30,726 | ||||||||||||||||||||||||
Cherry Hill Mall | 448,777 | 231 | 81,299 | 367,709 | 448,513 | 34 | 76,173 | 372,374 | ||||||||||||||||||||||||
Crossroads Mall | 37,839 | 190 | 9,216 | 28,813 | 36,750 | 1,057 | 8,903 | 28,904 | ||||||||||||||||||||||||
Cumberland Mall | 63,340 | 124 | �� | 9,530 | 53,934 | 63,340 | 153 | 9,051 | 54,442 | |||||||||||||||||||||||
Dartmouth Mall | 62,641 | — | 27,085 | 35,556 | 62,543 | — | 26,604 | 35,939 | ||||||||||||||||||||||||
Exton Square Mall | 147,648 | 60 | 27,231 | 120,477 | 147,556 | 64 | 26,367 | 121,253 | ||||||||||||||||||||||||
Francis Scott Key Mall | 76,866 | 522 | 17,174 | 60,214 | 76,482 | 813 | 16,587 | 60,708 | ||||||||||||||||||||||||
Gadsden Mall | 61,177 | — | 10,360 | 50,817 | 61,174 | — | 9,735 | 51,439 | ||||||||||||||||||||||||
The Gallery at Market East | 169,903 | 1,931 | 21,682 | 150,152 | 169,696 | 2,014 | 19,913 | 151,797 | ||||||||||||||||||||||||
Jacksonville Mall | 79,270 | — | 16,742 | 62,528 | 79,247 | — | 16,096 | 63,151 | ||||||||||||||||||||||||
Logan Valley Mall | 96,008 | — | 23,083 | 72,925 | 96,000 | — | 22,521 | 73,479 | ||||||||||||||||||||||||
Lycoming Mall | 76,814 | — | 16,479 | 60,335 | 76,814 | — | 15,817 | 60,997 | ||||||||||||||||||||||||
Magnolia Mall | 87,436 | 375 | 24,636 | 63,175 | 87,434 | 27 | 23,814 | 63,647 | ||||||||||||||||||||||||
Moorestown Mall | 92,608 | 2 | 25,934 | 66,676 | 92,560 | 87 | 25,201 | 67,446 | ||||||||||||||||||||||||
New River Valley Mall | 57,892 | — | 16,015 | 41,877 | 57,892 | — | 15,238 | 42,654 | ||||||||||||||||||||||||
Nittany Mall | 43,474 | — | 9,382 | 34,092 | 43,458 | — | 9,073 | 34,385 | ||||||||||||||||||||||||
North Hanover Mall | 38,294 | 17,100 | 8,325 | 47,069 | 38,219 | 17,100 | 8,004 | 47,315 | ||||||||||||||||||||||||
Orlando Fashion Square(2) | 40,762 | — | 5,023 | 35,739 | 40,426 | — | 4,448 | 35,978 | ||||||||||||||||||||||||
Palmer Park Mall | 34,465 | — | 12,306 | 22,159 | 34,465 | — | 12,103 | 22,362 | ||||||||||||||||||||||||
Patrick Henry Mall | 141,436 | — | 34,196 | 107,240 | 141,312 | — | 32,338 | 108,974 | ||||||||||||||||||||||||
Phillipsburg Mall | 54,760 | 20 | 11,323 | 43,457 | 54,088 | 606 | 10,930 | 43,764 | ||||||||||||||||||||||||
Plymouth Meeting Mall | 159,896 | 163 | 29,853 | 130,206 | 159,802 | 426 | 28,256 | 131,972 | ||||||||||||||||||||||||
The Mall at Prince Georges | 100,693 | — | 33,681 | 67,012 | 100,654 | — | 32,782 | 67,872 | ||||||||||||||||||||||||
South Mall | 33,728 | — | 6,311 | 27,417 | 33,728 | — | 6,107 | 27,621 | ||||||||||||||||||||||||
Uniontown Mall | 39,979 | — | 10,102 | 29,877 | 39,955 | — | 9,750 | 30,205 | ||||||||||||||||||||||||
Valley Mall | 91,866 | — | 21,632 | 70,234 | 92,081 | — | 21,252 | 70,829 | ||||||||||||||||||||||||
Valley View Mall | 67,784 | — | 13,399 | 54,385 | 67,602 | — | 12,977 | 54,625 | ||||||||||||||||||||||||
Viewmont Mall | 90,368 | — | 18,332 | 72,036 | 90,359 | — | 17,600 | 72,759 | ||||||||||||||||||||||||
Voorhees Town Center | 65,866 | 23,478 | 14,844 | 74,500 | 66,001 | 20,774 | 13,950 | 72,825 | ||||||||||||||||||||||||
Washington Crown Center | 40,257 | — | 13,016 | 27,241 | 40,249 | — | 12,826 | 27,423 | ||||||||||||||||||||||||
Willow Grove Park | 189,047 | 24,124 | 47,006 | 166,165 | 189,032 | 23,943 | 45,471 | 167,504 | ||||||||||||||||||||||||
Wiregrass Commons Mall | 52,072 | — | 9,589 | 42,483 | 52,072 | — | 9,159 | 42,913 | ||||||||||||||||||||||||
Woodland Mall | 185,584 | — | 29,580 | 156,004 | 185,530 | — | 28,070 | 157,460 | ||||||||||||||||||||||||
Wyoming Valley Mall | 107,916 | — | 23,214 | 84,702 | 107,913 | — | 22,251 | 85,662 | ||||||||||||||||||||||||
Total Consolidated Malls | 3,340,390 | 68,320 | 727,279 | 2,681,431 | 3,337,059 | 67,098 | 697,253 | 2,706,904 | ||||||||||||||||||||||||
Unconsolidated Malls | ||||||||||||||||||||||||||||||||
Lehigh Valley Mall | 41,409 | 23 | 17,711 | 23,721 | 41,516 | 21 | 17,338 | 24,199 | ||||||||||||||||||||||||
Springfield Mall | 55,302 | 4 | 10,548 | 44,758 | 55,269 | 4 | 10,117 | 45,156 | ||||||||||||||||||||||||
Total Unconsolidated Malls | 96,711 | 27 | 28,259 | 68,479 | 96,785 | 25 | 27,455 | 69,355 | ||||||||||||||||||||||||
TOTAL MALLS | $ | 3,437,101 | $ | 68,347 | $ | 755,538 | $ | 2,749,910 | $ | 3,433,844 | $ | 67,123 | $ | 724,708 | $ | 2,776,259 | ||||||||||||||||
(1) | Total includes PREIT’s proportionate share of partnership assets and liabilities “grossed up” to reflect the Company’s share of the total assets and liabilities of the underlying properties. The consolidated financial statements, which are presented in accordance with GAAP, reflect only the Company’s equity in these properties. |
(2) | Includes impairment of $62,700 recorded in the 4th Quarter 2009. |
Page 21
Pennsylvania Real Estate Investment Trust
Investment in Real Estate(1)(continued)
(in thousands)
March 31, 2011 | December 31, 2010 | |||||||||||||||||||||||||||||||
Operating Property and Land Held for Development | Construction in Progress | Accumulated Depreciation | Net Real Estate | Operating Property and Land Held for Development | Construction in Progress | Accumulated Depreciation | Net Real Estate | |||||||||||||||||||||||||
Consolidated Strip and Power Centers | ||||||||||||||||||||||||||||||||
Christiana Center | $ | 42,020 | $ | — | $ | 12,600 | $ | 29,420 | $ | 42,020 | $ | — | $ | 12,288 | $ | 29,732 | ||||||||||||||||
The Commons at Magnolia | 12,674 | — | 3,467 | 9,207 | 12,674 | — | 3,347 | 9,327 | ||||||||||||||||||||||||
Paxton Towne Centre | 57,147 | — | 16,645 | 40,502 | 57,147 | — | 16,198 | 40,949 | ||||||||||||||||||||||||
Total Consolidated Strip and Power Centers | 111,841 | — | 32,712 | 79,129 | 111,841 | — | 31,833 | 80,008 | ||||||||||||||||||||||||
Unconsolidated Strip and Power Centers | ||||||||||||||||||||||||||||||||
Metroplex Shopping Center | 42,180 | — | 15,702 | 26,478 | 42,180 | — | 15,315 | 26,865 | ||||||||||||||||||||||||
The Court at Oxford Valley | 27,883 | — | 8,783 | 19,100 | 27,883 | — | 8,600 | 19,283 | ||||||||||||||||||||||||
Red Rose Commons | 13,178 | — | 4,023 | 9,155 | 13,178 | — | 3,936 | 9,242 | ||||||||||||||||||||||||
Whitehall Mall | 16,752 | — | 8,477 | 8,275 | 16,954 | — | 8,570 | 8,384 | ||||||||||||||||||||||||
Springfield Park | 7,285 | — | 1,563 | 5,722 | 7,285 | — | 1,531 | 5,754 | ||||||||||||||||||||||||
Total Unconsolidated Strip and Power Centers | 107,278 | — | 38,548 | 68,730 | 107,480 | — | 37,952 | 69,528 | ||||||||||||||||||||||||
TOTAL STRIP AND POWER CENTERS | $ | 219,119 | $ | — | $ | 71,260 | $ | 147,859 | $ | 219,321 | $ | — | $ | 69,785 | $ | 149,536 | ||||||||||||||||
Consolidated Properties Under Development | ||||||||||||||||||||||||||||||||
Springhills(2) | $ | — | $ | 21,983 | $ | — | $ | 21,983 | $ | — | $ | 21,984 | $ | — | $ | 21,984 | ||||||||||||||||
White Clay Point(3) | — | 32,539 | — | 32,539 | — | 32,465 | — | 32,465 | ||||||||||||||||||||||||
Total Consolidated Properties Under Development | — | 54,522 | — | 54,522 | — | 54,449 | — | 54,449 | ||||||||||||||||||||||||
Unconsolidated Properties Under Development | ||||||||||||||||||||||||||||||||
Pavilion at Market East | 6,240 | 728 | 1,344 | 5,624 | 6,240 | 728 | 1,292 | 5,676 | ||||||||||||||||||||||||
Total Unconsolidated Properties Under Development | 6,240 | 728 | 1,344 | 5,624 | 6,240 | 728 | 1,292 | 5,676 | ||||||||||||||||||||||||
Other Properties | ||||||||||||||||||||||||||||||||
Land held for development -consolidated | 17,031 | — | — | 17,031 | 17,021 | — | — | 17,021 | ||||||||||||||||||||||||
Total Other Properties | 17,031 | — | — | 17,031 | 17,021 | — | — | 17,021 | ||||||||||||||||||||||||
TOTAL DEVELOPMENT AND OTHER | $ | 23,271 | $ | 55,250 | $ | 1,344 | $ | 77,177 | $ | 23,261 | $ | 55,177 | $ | 1,292 | $ | 77,146 | ||||||||||||||||
TOTAL INVESTMENT IN REAL ESTATE | $ | 3,679,491 | $ | 123,597 | $ | 828,142 | $ | 2,974,946 | $ | 3,676,426 | $ | 122,300 | $ | 795,785 | $ | 3,002,941 | ||||||||||||||||
CONSOLIDATED PROPERTIES | $ | 3,469,262 | $ | 122,842 | $ | 759,991 | $ | 2,832,113 | $ | 3,465,921 | $ | 121,547 | $ | 729,086 | $ | 2,858,382 | ||||||||||||||||
UNCONSOLIDATED PROPERTIES | 210,229 | 755 | 68,151 | 142,833 | 210,505 | 753 | 66,699 | 144,559 | ||||||||||||||||||||||||
TOTAL INVESTMENT IN REAL ESTATE | $ | 3,679,491 | $ | 123,597 | $ | 828,142 | $ | 2,974,946 | $ | 3,676,426 | $ | 122,300 | $ | 795,785 | $ | 3,002,941 | ||||||||||||||||
(1) | Total includes PREIT’s proportionate share of partnership assets and liabilities “grossed up” to reflect the Company’s share of the total assets and liabilities of the underlying properties. The consolidated financial statements, which are presented in accordance with GAAP, reflect only the Company’s equity in these properties. |
(2) | Includes impairment of $11,484 recorded in the 4th Quarter 2009. |
(3) | Includes impairment of $11,799 recorded in the 4th Quarter 2008. |
Page 22
Pennsylvania Real Estate Investment Trust
Capital Expenditures
(in thousands)
Quarter Ended March 31, 2011 | ||||||||||||
Consolidated | Unconsolidated | Total | ||||||||||
Redevelopment projects with incremental GLA and/or anchor replacement | $ | 3,492 | $ | 3 | $ | 3,495 | ||||||
New development projects | 74 | 3 | 77 | |||||||||
Tenant allowances | 1,229 | — | 1,229 | |||||||||
Recurring capital expenditures: | ||||||||||||
CAM expenditures | 150 | 33 | 183 | |||||||||
Non-CAM expenditures | 180 | — | 180 | |||||||||
Total recurring capital expenditures | 330 | 33 | 363 | |||||||||
Total | $ | 5,125 | $ | 39 | $ | 5,164 | ||||||
Page 23
Pennsylvania Real Estate Investment Trust
Debt Analysis as of March 31, 2011
(in thousands)
Outstanding Debt | ||||||||||||||||||||||||
Fixed Rate (1) | % of Total Indebtedness | Variable Rate | % of Total Indebtedness | Total | % of Total Indebtedness | |||||||||||||||||||
Consolidated mortgage loans payable(2) | $ | 1,730,773 | 72.3 | % | $ | 7,968 | 0.3 | % | $ | 1,738,741 | 72.6 | % | ||||||||||||
Unconsolidated mortgage loans payable | 162,759 | 6.8 | % | 12,102 | 0.5 | % | 174,861 | 7.3 | % | |||||||||||||||
Exchangeable notes(3) | 134,571 | 5.6 | % | — | 0.0 | % | 134,571 | 5.6 | % | |||||||||||||||
Revolving Facility | — | 0.0 | % | — | 0.0 | % | — | 0.0 | % | |||||||||||||||
Term Loans(4) (5) | 300,000 | 12.5 | % | 47,200 | 2.0 | % | 347,200 | 14.5 | % | |||||||||||||||
TOTAL OUTSTANDING DEBT | $ | 2,328,103 | 97.2 | % | $ | 67,270 | 2.8 | % | $ | 2,395,373 | 100.0 | % | ||||||||||||
AVERAGE STATED INTEREST RATE | 5.74 | % | 5.07 | % | 5.72 | % | ||||||||||||||||||
(1) | Includes variable rate debt swapped to fixed rate debt. |
(2) | Includes debt premium of $1,288 |
(3) | Net of debt discount of $2,329 |
(4) | We entered into interest rate swap agreements to fix $100,000 of the underlying LIBOR associated with the term loans at an average interest rate of 1.77% for the three-year initial term. An additional $200,000 of the underlying LIBOR was swapped to a fixed interest rate of 0.61% from April 1, 2010 to March 31, 2011, 1.78% from April 1, 2011 to April 1, 2012 and 2.96% for the balance of the initial term. |
(5) | The variable rate amount includes $15.7 million that is subject to a LIBOR cap with a strike rate of 2.5%. The LIBOR cap expires in March 2012. |
Average Debt Balance | ||||||||||||||||||||||||||||
Mortgage Debt(1) | Revolving Facility | Term Loans | Exchangeable Notes | Exchangeable Notes Discount | TOTAL | |||||||||||||||||||||||
Beginning Balance | 12/31/2010 | $ | 1,919,941 | $ | — | $ | 347,200 | $ | 136,900 | $ | (2,809 | ) | $ | 2,401,232 | ||||||||||||||
Mortgage loan amortization(2) | (6,339 | ) | — | — | — | — | (6,339 | ) | ||||||||||||||||||||
Exchangeable notes discount amortization | — | — | — | — | 480 | 480 | ||||||||||||||||||||||
Ending Balance | 3/31/2011 | $ | 1,913,602 | $ | — | $ | 347,200 | $ | 136,900 | $ | (2,329 | ) | $ | 2,395,373 | ||||||||||||||
Weighted Average Balance | $ | 1,917,965 | $ | — | $ | 347,200 | $ | 136,900 | $ | (2,650 | ) | $ | 2,399,415 | |||||||||||||||
(1) | Includes debt premium. |
(2) | Includes the amortization of debt premium and balloon payments. |
Debt Maturities(1) | ||||||||||||||||||||||||||||||||
Year | Scheduled Amortization | Debt Premium Amortization | Mortgage Balance at Maturity | Revolving Facility | Term Loans | Exchangeable Notes | Exchangeable Notes Discount Amortization | Total Debt | ||||||||||||||||||||||||
2011 | $ | 17,457 | $ | 872 | $ | 160,808 | $ | — | $ | — | $ | — | $ | (1,480 | ) | $ | 177,657 | |||||||||||||||
2012 | 21,034 | 416 | 363,346 | — | — | 136,900 | (849 | ) | 520,847 | |||||||||||||||||||||||
2013 | 15,770 | — | 430,773 | — | 347,200 | — | — | 793,743 | ||||||||||||||||||||||||
2014 | 14,223 | — | 99,203 | — | — | — | — | 113,426 | ||||||||||||||||||||||||
2015 | 13,243 | — | 305,896 | — | — | — | — | 319,139 | ||||||||||||||||||||||||
2016 | 3,220 | — | 219,480 | — | — | — | — | 222,700 | ||||||||||||||||||||||||
2017 | 2,447 | — | 150,000 | — | — | — | — | 152,447 | ||||||||||||||||||||||||
Thereafter | 5,586 | — | 89,828 | — | — | — | — | 95,414 | ||||||||||||||||||||||||
$ | 92,980 | $ | 1,288 | $ | 1,819,334 | $ | — | $ | 347,200 | $ | 136,900 | $ | (2,329 | ) | $ | 2,395,373 | ||||||||||||||||
(1) | The weighted average period to mortgage maturity is 3.50 years, excluding extension options. Excludes debt premium on mortgage loans and debt discount on exchangeable notes. Includes 100% of mortgage debt from consolidated properties and our share of mortgage debt from unconsolidated properties, based on our ownership percentage. |
Weighted Average Mortgage Interest Rates | ||||||||||||||||
Interest Rate | Marked to Market Interest Rate (GAAP)(1) | |||||||||||||||
Year | Balance | Interest Rate | Balance | Interest Rate | ||||||||||||
2011 | $ | 161,385 | 6.20 | % | $ | 161,385 | 6.20 | % | ||||||||
2012 | 373,089 | 6.07 | % | 373,089 | 5.67 | % | ||||||||||
2013 | 437,013 | 5.48 | % | 437,013 | 5.48 | % | ||||||||||
2014 | 103,268 | 7.28 | % | 103,268 | 7.28 | % | ||||||||||
2015 | 339,107 | 5.22 | % | 339,107 | 5.22 | % | ||||||||||
2016 | 239,019 | 5.22 | % | 239,019 | 5.22 | % | ||||||||||
Thereafter | 259,433 | 5.60 | % | 259,433 | 5.60 | % | ||||||||||
Total | $ | 1,912,314 | 5.83 | % | $ | 1,912,314 | 5.75 | % | ||||||||
(1) | Excludes amortization of debt issuance costs. |
Page 24
Pennsylvania Real Estate Investment Trust
Debt Schedule as of March 31, 2011
(in thousands)
Lender | Proportionate Share(1) | Interest Rate | Marked to Market Interest Rate (GAAP) | Annual Debt Service | Balance at Maturity | Maturity Date | ||||||||||||||||||||||||||||||
Debt | Debt Premium/ (Discount) | Total | ||||||||||||||||||||||||||||||||||
Fixed Rate Mortgage Loans | ||||||||||||||||||||||||||||||||||||
Christiana Center(2) (3) | Bank | $ | 45,000 | $ | — | $ | 45,000 | 5.87 | % | 5.87 | % | $ | 2,642 | $ | 45,000 | June 2011 | ||||||||||||||||||||
Paxton Towne Centre (2) (3) | Bank | 54,000 | — | 54,000 | 5.84 | % | 5.84 | % | 3,152 | 54,000 | July 2011 | |||||||||||||||||||||||||
The Court at Oxford Valley | Life Insurance Co | 16,264 | — | 16,264 | 8.02 | % | 8.02 | % | 2,319 | 16,003 | July 2011 | |||||||||||||||||||||||||
Metroplex Shopping Center | CMBS | 29,100 | — | 29,100 | 7.25 | % | 7.25 | % | 2,681 | 28,785 | Nov 2011 | |||||||||||||||||||||||||
Capital City Mall | CMBS | 48,609 | 744 | 49,353 | 7.61 | % | 5.50 | % | 4,603 | 47,898 | Feb 2012 | |||||||||||||||||||||||||
Beaver Valley Mall | CMBS | 43,101 | — | 43,101 | 7.36 | % | 7.36 | % | 3,972 | 42,266 | Apr 2012 | |||||||||||||||||||||||||
Pavilion East Associates(2) | Bank | 3,868 | — | 3,868 | 6.15 | % | 6.15 | % | 240 | 3,708 | Aug 2012 | |||||||||||||||||||||||||
Cherry Hill Mall | Life Insurance Co | 183,260 | — | 183,260 | 5.42 | % | 5.42 | % | 13,510 | 177,689 | Oct 2012 | |||||||||||||||||||||||||
Cherry Hill Mall Supplemental Loan | Life Insurance Co | 54,197 | — | 54,197 | 5.51 | % | 5.51 | % | 3,030 | 53,003 | Oct 2012 | |||||||||||||||||||||||||
Cumberland Mall Loan #1 | CMBS | 40,054 | 544 | 40,598 | 6.50 | % | 5.40 | % | 3,413 | 38,782 | Nov 2012 | |||||||||||||||||||||||||
New River Valley Mall (2) (4) | Bank | 25,000 | — | 25,000 | 6.33 | % | 6.33 | % | 1,583 | 25,000 | Jan 2013 | |||||||||||||||||||||||||
Dartmouth Mall | CMBS | 60,848 | — | 60,848 | 4.95 | % | 4.95 | % | 4,484 | 57,594 | June 2013 | |||||||||||||||||||||||||
Moorestown Mall | CMBS | 55,850 | — | 55,850 | 4.95 | % | 4.95 | % | 4,115 | 52,863 | June 2013 | |||||||||||||||||||||||||
Jacksonville Mall(2) (3) | Bank | 56,265 | — | 56,265 | 5.83 | % | 5.83 | % | 3,277 | 56,265 | Sept 2013 | |||||||||||||||||||||||||
Logan Valley Mall(2) (3) | Bank | 68,000 | — | 68,000 | 5.79 | % | 5.79 | % | 3,939 | 68,000 | Sept 2013 | |||||||||||||||||||||||||
Wyoming Valley Mall (2) (3) | Bank | 65,000 | — | 65,000 | 5.85 | % | 5.85 | % | 3,803 | 65,000 | Sept 2013 | |||||||||||||||||||||||||
Francis Scott Key Mall (2) | Bank | 55,000 | — | 55,000 | 5.25 | % | 5.25 | % | 2,885 | 55,000 | Dec 2013 | |||||||||||||||||||||||||
Viewmont Mall(2) | Bank | 48,000 | — | 48,000 | 5.25 | % | 5.25 | % | 2,518 | 48,000 | Dec 2013 | |||||||||||||||||||||||||
Exton Square Mall | Life Insurance Co | 68,634 | — | 68,634 | 7.50 | % | 7.50 | % | 5,873 | 66,733 | Jan 2014 | |||||||||||||||||||||||||
Lycoming Mall | Bank | 34,634 | — | 34,634 | 6.84 | % | 6.84 | % | 3,001 | 32,470 | Jul 2014 | |||||||||||||||||||||||||
Springfield East(2) (5) | Bank | 2,262 | — | 2,262 | 5.39 | % | 5.39 | % | 92 | 2,061 | Mar 2015 | |||||||||||||||||||||||||
Springfield Park(2) (5) | Bank | 2,656 | — | 2,656 | 5.39 | % | 5.39 | % | 108 | 2,419 | Mar 2015 | |||||||||||||||||||||||||
Magnolia Mall | CMBS | 60,416 | — | 60,416 | 5.33 | % | 5.33 | % | 4,413 | 54,842 | July 2015 | |||||||||||||||||||||||||
Patrick Henry Mall | Life Insurance Co | 92,850 | — | 92,850 | 6.34 | % | 6.34 | % | 7,743 | 83,210 | Oct 2015 | |||||||||||||||||||||||||
Springfield Mall(2) | Bank | 33,375 | — | 33,375 | 4.77 | % | 4.77 | % | 2,118 | 30,740 | Nov 2015 | |||||||||||||||||||||||||
Willow Grove Park | Life Insurance Co | 147,548 | — | 147,548 | 5.65 | % | 5.65 | % | 11,083 | 132,624 | Dec 2015 | |||||||||||||||||||||||||
Valley Mall | CMBS | 86,373 | — | 86,373 | 5.49 | % | 5.49 | % | 5,014 | 78,996 | Mar 2016 | |||||||||||||||||||||||||
Woodland Mall | CMBS | 152,646 | — | 152,646 | 5.58 | % | 5.58 | % | 10,760 | 140,484 | Apr 2016 | |||||||||||||||||||||||||
The Mall at Prince Georges | CMBS | 150,000 | — | 150,000 | 5.51 | % | 5.51 | % | 8,269 | 150,000 | June 2017 | |||||||||||||||||||||||||
Whitehall Mall | Life Insurance Co | 5,813 | — | 5,813 | 7.00 | % | 7.00 | % | 574 | 4,148 | Nov 2018 | |||||||||||||||||||||||||
Cumberland Mall Loan #2 | Bank | 2,445 | — | 2,445 | 5.00 | % | 5.00 | % | 390 | — | Dec 2018 | |||||||||||||||||||||||||
Lehigh Valley Mall | Life Insurance Co | 69,420 | — | 69,420 | 5.88 | % | 5.88 | % | 4,972 | 58,519 | July 2020 | |||||||||||||||||||||||||
Valley View Mall | CMBS | 31,755 | — | 31,755 | 5.95 | % | 5.95 | % | 2,290 | 27,161 | July 2020 | |||||||||||||||||||||||||
Total Fixed Rate Mortgage Loans | 1,892,243 | 1,288 | 1,893,531 | 5.84 | % | 5.76 | % | 132,865 | 1,799,263 | |||||||||||||||||||||||||||
Variable Rate Mortgage Loans | ||||||||||||||||||||||||||||||||||||
One Cherry Hill Plaza (6) | Bank | 4,918 | — | 4,918 | 1.55 | % | 1.55 | % | 76 | 4,918 | Aug 2011 | |||||||||||||||||||||||||
Red Rose Commons (4) (7) | Bank | 12,103 | — | 12,103 | 6.00 | % | 6.00 | % | 726 | 12,103 | Oct 2011 | |||||||||||||||||||||||||
New River Valley Mall (4) | Bank | 3,050 | — | 3,050 | 4.82 | % | 4.82 | % | 147 | 3,050 | Jan 2013 | |||||||||||||||||||||||||
Total Variable Rate Mortgage Loans | 20,071 | — | 20,071 | 4.73 | % | 4.73 | % | 949 | 20,071 | |||||||||||||||||||||||||||
Total Mortgage Loans | $ | 1,912,314 | $ | 1,288 | $ | 1,913,602 | 5.83 | % | 5.75 | % | $ | 133,814 | $ | 1,819,334 | ||||||||||||||||||||||
CONSOLIDATED MORTGAGE LOANS | $ | 1,737,453 | $ | 1,288 | $ | 1,738,741 | 5.80 | % | 5.71 | % | $ | 119,984 | $ | 1,660,848 | ||||||||||||||||||||||
UNCONSOLIDATED MORTGAGE LOANS | 174,861 | — | 174,861 | 6.13 | % | 6.13 | % | 13,830 | 158,486 | |||||||||||||||||||||||||||
EXCHANGEABLE NOTES(8) | 136,900 | (2,329 | ) | 134,571 | 4.00 | % | 5.84 | % | 5,476 | 136,900 | May 2012 | |||||||||||||||||||||||||
REVOLVING FACILITY(9) (10) | — | — | — | 5.22 | % | 5.22 | % | — | — | Mar 2013 | ||||||||||||||||||||||||||
TERM LOAN -FIXED RATE(9) (11) | 300,000 | — | 300,000 | 5.90 | % | 5.90 | % | 17,692 | 300,000 | Mar 2013 | ||||||||||||||||||||||||||
TERM LOAN -VARIABLE RATE (9) (12) | 47,200 | — | 47,200 | 5.22 | % | 5.22 | % | 2,464 | 47,200 | Mar 2013 | ||||||||||||||||||||||||||
Total | $ | 2,396,414 | $ | (1,041 | ) | $ | 2,395,373 | 5.72 | % | 5.76 | % | $ | 159,446 | $ | 2,303,434 | |||||||||||||||||||||
AMORTIZATION OF DEFERRED FINANCING FEES | — | — | — | — | 0.38 | % | — | — | ||||||||||||||||||||||||||||
EFFECTIVE INTEREST RATE | $ | 2,396,414 | $ | (1,041 | ) | $ | 2,395,373 | 5.72 | % | 6.14 | % | $ | 159,446 | $ | 2,303,434 | |||||||||||||||||||||
(1) | Includes 100% of debt from consolidated properties and our share of debt from unconsolidated properties, based on our ownership percentage. |
(2) | The mortgage loan has been swapped to the fixed interest rate presented. |
(3) | The mortgage loan has two one year extension options. |
(4) | The mortgage loan has one one year extension option. |
(5) | The mortgage loan has one five year extension option. |
(6) | The mortgage loan had two one year extension options. The first option was exercised in June 2009 for the period August 2009 to August 2010. The second option was exercised in July 2010 for the period August 2010 to August 2011. |
(7) | The mortgage loan has an interest rate floor of 6.0%. |
(8) | The marked to market interest rate includes the effect of deferred financing fee amortization and debt discount amortization. |
(9) | Secured by first mortgage liens on 20 properties and a second mortgage lien on one property. Loans have one one year extension option. See page 26 for property detail. |
(10) | The total available to borrow against the 2010 Revolving Facility is $149.4 million. |
(11) | We entered into interest rate swap agreements to fix $100,000 of the underlying LIBOR associated with the term loans at an average interest rate of 1.77% for the three-year initial term. An additional $200,000 of the underlying LIBOR was swapped to a fixed interest rate of 0.61% from April 1, 2010 to March 31, 2011, 1.78% from April 1, 2011 to April 1, 2012, and 2.96% for the balance of the initial term. |
(12) | Includes $15.7 million that is subject to a LIBOR cap with a strike rate of 2.5%. The LIBOR cap expires in March 2012. |
Page 25
Pennsylvania Real Estate Investment Trust
Selected Debt Ratios(1)
March 31, 2011 | ||||
Consolidated Liabilities to Gross Asset Value | 67.62 | % | ||
Ratio of Consolidated Liabilities to Gross Asset Value shall not exceed 75% | ||||
EBITDA to Interest Expense | 1.82 | |||
EBITDA may not be less than 1.60 to 1.00 | ||||
Adjusted EBITDA to Fixed Charges | 1.54 | |||
Adjusted EBITDA may not be less than 1.35 to 1.00 | ||||
Corporate Debt Yield | 10.82 | % | ||
The ratio of EBITDA to total indebtedness may not be less than 9.50% | ||||
Facility Debt Yield | 10.81 | % | ||
The ratio of NOI for Collateral Properties to Facility Amount |
Collateral Properties(2) | ||||
Chambersburg Mall | Nittany Mall | The Plaza at Magnolia | ||
Crossroads Mall | North Hanover Mall | South Mall | ||
Gadsden Mall | Orlando Fashion Square | Uniontown Mall | ||
The Gallery at Market East I | P&S Office Building | Voorhees Town Center | ||
The Gallery at Market East II | Palmer Park Mall | Washington Crown Center | ||
The Commons at Magnolia | Phillipsburg Mall | Westgate Anchor Pad | ||
New River Valley Mall(2) | Plymouth Meeting Mall | Wiregrass Commons Mall |
(1) | The amended, restated and consolidated senior secured credit agreement dated as of March 11, 2010 (the “2010 Credit Facility”) contains affirmative and negative covenants customarily found in such agreements, including requirements that the Company, on a consolidated basis, maintain certain financial ratios. All capitalized terms used on this page have the meanings ascribed to such terms in the 2010 Credit Facility. In addition to the ratios set forth herein, there are several other ratios under the 2010 Credit Agreement with which the Company must comply, all of which are described in the Company’s Current Report on Form 8-K dated March 11, 2010. The Company has filed the 2010 Credit Agreement and related material agreements in accordance with the rules and regulations of the Securities and Exchange Commission. |
(2) | All properties are secured by first mortgage liens except for New River Valley Mall, which is secured by second mortgage lien. |
Page 26
Pennsylvania Real Estate Investment Trust
Shareholder Information
Ten Largest Institutional Shareholders: | Common Shares Held(1) | |||
Vanguard Group Inc. | 5,835,101 | |||
BlackRock Fund Advisors | 4,397,994 | |||
JPMorgan Asset Management | 2,382,086 | |||
Dreman Value Management LLC | 2,343,322 | |||
State Street Global Advisors Inc. | 1,891,003 | |||
Deutsche Asset Management Inc. | 1,847,114 | |||
Cohen & Steers Capital Management Inc. | 1,484,543 | |||
Northern Trust Global Investments Ltd. | 1,032,976 | |||
Pacific Heights Asset Management LLC | 1,000,000 | |||
Samlyn Capital, LLC | 905,000 | |||
TOTAL of Ten Largest Institutional: | 23,119,139 | |||
TOTAL of all Institutional Holders: | 39,869,820 | |||
Ten Largest as % of Total Institutional: | 58.0 | % |
(1) | Based on 13F and 13G filings as of March 31, 2011 or most recent filings. |
Breakdown of Share & Unit Ownership: Shares Held | Most Recent | % of Outstanding | December 31, 2010 | |||||||||
Institutional (1) | 39,869,820 | 68.8 | % | 38,639,075 | ||||||||
Retail (2) | 13,041,655 | 22.5 | % | 13,992,951 | ||||||||
Insiders (3) | 5,064,204 | 8.7 | % | 5,133,095 | ||||||||
TOTAL | 57,975,679 | 100.0 | % | 57,765,121 | ||||||||
(1) | Based on 13F and 13G filings as of March 31, 2011 or most recent filings. |
(2) | Retail ownership equals total shares outstanding minus institutional and insider ownership. |
(3) | Insider holdings as of March 31, 2011 (Shares and OP Units only). |
Page 27
Pennsylvania Real Estate Investment Trust
Definitions
Funds From Operations (FFO)
The National Association of Real Estate Investment Trusts (“NAREIT”) defines Funds From Operations (“FFO”), which is a non-GAAP measure commonly used by REITs, 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. Similarly, FFO per diluted share and OP Unit is a measure that is useful because it reflects the dilutive impact of outstanding convertible securities.
The Company uses FFO and FFO per diluted share and OP Unit in measuring its performance against peers and as one of the performance measures for determining incentive compensation amounts earned under certain of our performance-based executive compensation programs. The Company computes FFO in accordance with standards established by NAREIT, which may not be comparable to FFO 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 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)
Net operating income (“NOI”), which is a non-GAAP measure, is derived from revenues (determined in accordance with GAAP) minus 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. NOI excludes interest and other income, general and administrative expenses, interest expense, depreciation and amortization, gains on sales of interests in real estate, gains or sales of non-operating real estate, gains on sales of discontinued operations, gain on extinguishment of debt, impairment losses, project costs and other expenses
Funds Available for Distribution (FAD)
FAD, which some companies refer to as Cash Available for Distributions (CAD) or Adjusted FFO (AFFO), is a measure of a real estate company’s cash flows generated by operations and capacity to pay dividends. The Company calculates FAD by starting with FFO and subtracting (1) straight-line rents, (2) normalized recurring capital expenditures that are capitalized but necessary to maintain our properties, (3) operational tenant allowances, (4) capitalized leasing costs, (5) amortization of debt premium, and (6) amortization of above- and below-market lease intangibles.
The Company believes that net income is the most directly comparable GAAP measurement to FAD. The Company believes FAD provides a meaningful indicator of its ability to fund cash needs and to make cash distributions to equity owners. In addition, the Company believes that to further understand its liquidity, FAD should be compared with its cash flow from operating activities determined in accordance with GAAP, as presented in its consolidated financial statements. The computation of FAD may not be comparable to FAD reported by other REITs or real estate companies and FAD does not represent cash generated from operating activities determined in accordance with GAAP, and should not be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, or as an alternative to net cash flow from operating activities (determined in accordance with GAAP), as a measure of our liquidity.
Page 28