EX-99.1 2 dex991.htm QUARTERLY SUPPLEMENTAL DISCLOSURE DATED MARCH 31, 2010 Quarterly Supplemental Disclosure dated March 31, 2010

Exhibit 99.1

Pennsylvania Real Estate Investment Trust®

LOGO

Supplemental Financial and Operating Information

Quarter Ended March 31, 2010

www.preit.com

NYSE: PEI


Pennsylvania Real Estate Investment Trust

Supplemental Financial and Operating Information

March 31, 2010

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-Three Months Ended March 31, 2010 and March 31, 2009

   4

Net Operating Income-Three Months Ended March 31, 2010 and March 31, 2009

   5

Computation of Earnings Per Share

   6

Funds From Operations and Funds Available for Distribution

   7

Operating Statistics

  

Leasing Activity Summary

   8

Summarized Rent Per Square Foot and Occupancy Percentages

   9

Mall Sales and Rent Per Square Foot

   10

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

Property Redevelopment and Development Summary

   23

Capital Expenditures

   24

Debt Analysis

   25

Debt Schedule

   26

Selected Debt Ratios

   27

Shareholder Information

   28

Definitions

   29

FORWARD-LOOKING STATEMENTS

This Quarterly Supplemental Financial 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: general economic, financial and political conditions, including credit market conditions, changes in interest rates or the possibility of war or terrorist attacks; the current economic downturn and its effect on PREIT’s existing and potential tenants and their ability to make and meet their obligations to PREIT; changes in local market conditions or other competitive or retail industry factors in the regions where our properties are concentrated; PREIT’s ability to maintain and increase property occupancy and rental rates, and risks relating to development or redevelopment activities, including construction, obtaining entitlements and managing multiple projects simultaneously. In particular, the successful development or redevelopment of any property is subject to a number of risks, including, among others, that PREIT’s development or redevelopment plans might change, its development or redevelopment activities might be delayed and anticipated project costs might increase. Unanticipated expenses or delays would also adversely affect PREIT’s investment returns on a development or redevelopment project. Additionally, there can be no assurance that PREIT’s actual results will not differ significantly from estimates or that PREIT’s returns on its developments, redevelopments or acquisitions will be consistent with the estimates outlined in the related 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, 2009. 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 and power centers. As of March 31, 2010, the Company’s 54 properties include 38 shopping malls, 13 strip and power centers, and three properties under development. 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 34.7 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 2010

   August 5, 2010 (tentative)

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

  

Macquarie Capital

  

David Wigginton

  

(212) 231-6380

  

Stifel Nicolaus

  

Nathan Isbee

  

(443) 224-1346

  
  

David M. Fick

  

(443) 224-1308

  

 

Page 1


Pennsylvania Real Estate Investment Trust

Press Release Announcements

Dividends and Distributions:

February 18, 2010 - PREIT announced the Board of Trustees of the Company declared a quarterly cash dividend of $0.15 per common share.

Acquisitions, dispositions, development and redevelopment activities:

January 12, 2010 - PREIT announced the opening of Whole Foods Market and Café at Plymouth Meeting Mall.

Financing activities:

March 11, 2010 - PREIT announced it had refinanced its $500 million 2003 Credit Facility and $170 million senior unsecured 2008 Term Loan.

Other activities:

April 16, 2010 - PREIT scheduled its First Quarter 2010 earnings call for Thursday, April 29, 2010.

February 26, 2010 - PREIT scheduled its Fourth Quarter 2009 earnings call for Friday, March 12, 2010.

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,  
     2010     2009     2009     2008  

TRADING INFORMATION

        

High Price

   $ 13.06      $ 8.71      $ 9.13      $ 29.70   

Low Price

   $ 8.35      $ 2.20      $ 2.20      $ 2.21   

Average Daily Trading Volume

     500,003        1,202,098        824,654        768,718   

MARKET CAPITALIZATION (in thousands,

except per share amounts)

        

EQUITY CAPITALIZATION

        

Common Shares Outstanding

     44,954        40,155        44,615        39,468   

OP Units Outstanding

     2,329        2,188        2,329        2,201   
                                

TOTAL Shares and OP Units Outstanding

     47,283        42,343        46,944        41,669   
                                

Market Price (closing price at end of period)

   $ 12.47      $ 3.55      $ 8.46      $ 7.45   

Equity Market Capitalization—Shares and OP Units

   $ 589,614      $ 150,317      $ 397,148      $ 310,437   

DEBT CAPITALIZATION (1)

        

Unsecured Debt Balance ( 2) (3)

     136,900        856,400        792,900        811,500   

Secured Debt Balance (4)

     2,571,831        1,936,422        1,956,193        1,940,334   
                                

Debt Capitalization

     2,708,731        2,792,822        2,749,093        2,751,834   
                                

TOTAL MARKET CAPITALIZATION

   $ 3,298,345      $ 2,943,139      $ 3,146,241      $ 3,062,271   
                                

Equity Capitalization/Total Market Capitalization

     17.9     5.1     12.6     10.1

Debt Capitalization/Total Market Capitalization

     82.1     94.9     87.4     89.9

Unsecured Debt Balance/Total Debt

     5.1     30.7     28.8     29.5

DISTRIBUTIONS PER COMMON SHARE

        

Ordinary Income

     (5)      $ 0.290      $ 0.630      $ 2.254   

Capital Gain

     (5)        —          0.110        —     

Return of Capital/Non-Taxable

     (5)        —          —          0.026   
                                

Distributions per share

   $ 0.150      $ 0.290      $ 0.740      $ 2.280   
                                

Annualized Dividend Yield (6)

     4.8     32.7     8.7     30.6

CAPITAL RESOURCES

        

Cash and Cash Equivalents

   $ 37,966      $ 23,145      $ 77,147      $ 12,711   

Credit Facility

     150,000        500,000        500,000        500,000   

Amount Outstanding

     (70,000     (447,000     (486,000     (400,000

Letters of Credit

     (1,534     (1,534     (3,030     (6,428
                                

Available Credit Facility (7)

     78,466        51,466        10,970        93,572   
                                

TOTAL

   $ 116,432      $ 74,611      $ 88,117      $ 106,283   
                                

Shelf Registration

   $ 1,000,000      $ 1,000,000      $ 1,000,000      $ 1,000,000   

 

(1)

Amounts exclude debt discount on exchangeable notes and debt premium on mortgage loans.

(2)

The unsecured debt balance includes exchangeable notes of $136,900 as of March 31, 2010 and December 31, 2009, respectively, $239,400 as of March 31, 2009 and $241,500 as of December 31, 2008.

(3)

The unsecured debt balance includes $170,000 in senior unsecured 2008 Term Loan as of December 31, 2009, March 31, 2009 and December 31, 2008, respectively, and Credit Facility balances of $486,000 as of December 31, 2009, $447,000 as of March 31, 2009, and $400,000 as of December 31, 2008.

(4)

The secured debt balance includes $520,000 in Term Loans and $70,000 in outstanding Revolving Credit Facility borrowings as of March 31, 2010.

(5)

Tax status of 2010 dividend payments will be available in January 2011.

(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 - Three Months Ended March 31, 2010 and 2009

Proportionate Consolidation Method

(in thousands)

 

    Three months ended March 31, 2010     Three months ended March 31, 2009  
    GAAP     Share of
unconsolidated
partnerships (1)
    Discontinued
operations
  Total     GAAP (2)     Share of
unconsolidated
partnerships (1)
    Discontinued
operations
    Total  

REVENUE:

               

Base rent

  $ 74,455      $ 6,236      $ —     $ 80,691      $ 72,017      $ 6,285      $ 1,168      $ 79,470   

Expense reimbursements

    34,812        2,712        —       37,524        34,175        2,502        339        37,016   

Percentage rent

    884        12        —       896        834        11        —          845   

Lease termination revenue

    1,808        —          —       1,808        398        120        —          518   

Other real estate revenue

    2,965        277        —       3,242        3,252        367        27        3,646   

Interest and other income

    728        —          —       728        702        —          —          702   
                                                             

Total revenue

    115,652        9,237        —       124,889        111,378        9,285        1,534        122,197   
                                                             

EXPENSES:

               

Operating expenses:

               

CAM and real estate taxes

    (37,303     (2,344     —       (39,647     (34,616     (2,106     (373     (37,095

Utilities

    (6,302     (198     —       (6,500     (5,884     (215     (9     (6,108

Other operating expenses

    (5,822     (563     —       (6,385     (5,767     (623     2        (6,388
                                                             

Total operating expenses

    (49,427     (3,105     —       (52,532     (46,267     (2,944     (380     (49,591
                                                             

Depreciation and amortization

    (42,007     (2,459     —       (44,466     (39,002     (2,055     (394     (41,451

Other expenses:

               

General and administrative expenses

    (9,687     —          —       (9,687     (9,354     —          —          (9,354

Abandoned project costs, income taxes and other expenses

    (293     —          —       (293     (318     —          —          (318
                                                             

Total other expenses

    (9,980     —          —       (9,980     (9,672     —          —          (9,672
                                                             

Interest expense, net (3)

    (34,831     (1,584     —       (36,415     (32,509     (1,769     —          (34,278

Gain on extinguishment of debt

    —          —          —       —          1,272        —          —          1,272   
                                                             

Total expenses

    (136,245     (7,148     —       (143,393     (126,178     (6,768     (774     (133,720
                                                             

Loss before equity in income of partnerships and discontinued operations

    (20,593     2,089        —       (18,504     (14,800     2,517        760        (11,523

Equity in income of partnerships

    2,089        (2,089     —       —          2,517        (2,517     —          —     
                                                             

Loss from continuing operations

    (18,504     —          —       (18,504     (12,283     —          760        (11,523

Discontinued operations:

               

Operating results from discontinued operations

    —          —          —       —          760        —          (760     —     
                                                             

Income from discontinued operations

    —          —          —       —          760        —          (760     —     
                                                             

Net loss

    (18,504     —          —       (18,504     (11,523     —          —          (11,523

Less: net loss attributable to noncontrolling interests

    878        —          —       878        541        —          —          541   
                                                             

Net loss attributable to Pennsylvania Real Estate Investment Trust

  $ (17,626   $ —        $ —     $ (17,626   $ (10,982   $ —        $ —        $ (10,982
                                                             

 

(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)

Prior period reflects current accounting change for debt discount on exchangeable notes in interest expense.

(3)

Net of capitalized interest expense of $535 and $1,812 for the three months ended March 31, 2010 and March 31, 2009, respectively.

 

Page 4


Pennsylvania Real Estate Investment Trust

Net Operating Income(1) - Three Months Ended March 31, 2010 and 2009

(in thousands)

 

     Three months ended March 31, 2010     Three months ended March 31, 2009  

SAME STORE RETAIL/NEW/OTHER

   Same     New     Other     Total     Same     New    Other     Total  

Real estate revenue:

                 

Base rent

   $ 80,066      $ 230      $ 395      $ 80,691      $ 77,866      $ —      $ 1,604      $ 79,470   

Expense reimbursements

     37,462        50        12        37,524        36,662        —        354        37,016   

Percentage rent

     896        —          —          896        845        —        —          845   

Lease termination revenue

     1,808        —          —          1,808        518        —        —          518   

Other real estate revenue

     3,122        —          120        3,242        3,429        —        217        3,646   
                                                               

TOTAL REAL ESTATE REVENUE

     123,354        280        527        124,161        119,320        —        2,175        121,495   
                                                               

Operating expenses:

                 

CAM and real estate taxes

     (39,267     (60     (320     (39,647     (36,361     —        (734     (37,095

Utilities

     (6,500     —          —          (6,500     (6,099     —        (9     (6,108

Other operating expenses

     (6,338     (1     (46     (6,385     (6,312     —        (76     (6,388
                                                               

TOTAL OPERATING EXPENSES

     (52,105     (61     (366     (52,532     (48,772     —        (819     (49,591
                                                               

NET OPERATING INCOME

   $ 71,249      $ 219      $ 161      $ 71,629      $ 70,548      $ —      $ 1,356      $ 71,904   
                                                               

 

     Three months ended March 31, 2010     Three months ended March 31, 2009  

SAME STORE RETAIL COMPARISON

   Malls     Strip and
Power Centers
    Total     Malls     Strip and
Power Centers
    Total  

Real estate revenue:

            

Base rent

   $ 72,263      $ 7,803      $ 80,066      $ 70,055      $ 7,811      $ 77,866   

Expense reimbursements

     35,370        2,092        37,462        34,757        1,905        36,662   

Percentage rent

     914        (18     896        830        15        845   

Lease termination revenue

     1,808        —          1,808        518        —          518   

Other real estate revenue

     3,071        51        3,122        3,409        20        3,429   
                                                

TOTAL REAL ESTATE REVENUE

     113,426        9,928        123,354        109,569        9,751        119,320   
                                                

Operating expenses:

            

CAM and real estate taxes

     (36,948     (2,319     (39,267     (34,276     (2,085     (36,361

Utilities

     (6,454     (46     (6,500     (6,043     (56     (6,099

Other operating expenses

     (6,094     (244     (6,338     (6,087     (225     (6,312
                                                

TOTAL OPERATING EXPENSES

     (49,496     (2,609     (52,105     (46,406     (2,366     (48,772
                                                

NET OPERATING INCOME

   $ 63,930      $ 7,319      $ 71,249      $ 63,163      $ 7,385      $ 70,548   
                                                

 

(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)

 

     Three months ended March 31,  
     2010     2009  

Loss from continuing operations

   $ (18,504   $ (12,283

Noncontrolling interest in continuing operations

     878        510   

Dividends on unvested restricted shares

     (98     (95
                

Loss from continuing operations used to calculate earnings per share - basic and diluted

   $ (17,724   $ (11,868
                

Income from discontinued operations

   $ —        $ 760   

Noncontrolling interest in discontinued operations

     —          31   
                

Income from discontinued operations used to calculate earnings per share - basic and diluted

   $ —        $ 791   
                

Basic loss per share

    

Loss from continuing operations

   $ (0.41   $ (0.30

Income from discontinued operations

     —          0.02   
                
   $ (0.41   $ (0.28
                

Diluted loss per share

    

Loss from continuing operations

   $ (0.41   $ (0.30

Income from discontinued operations

     —          0.02   
                
   $ (0.41   $ (0.28
                

Weighted average of common shares outstanding

     44,598        39,527   

Weighted average of unvested restricted shares

     (926     (523
                

Weighted average shares outstanding - basic

     43,672        39,004   

Weighted average effect of common share equivalents (2)

     —          —     
                

Total weighted average shares outstanding - diluted

     43,672        39,004   
                

 

(1)

Certain prior period amounts have been reclassified to conform with the current presentation.

(2)

For all periods presented, there are net losses, so the effect of common share equivalents is excluded from the calculation of diluted loss per share for these periods because it would be antidilutive.

 

Page 6


Pennsylvania Real Estate Investment Trust

Funds From Operations and Funds Available for Distribution

(in thousands, except per share amounts)

 

     Three months ended March 31,     Year Ended
December 31,
 
     2010     2009     2009  

FUNDS FROM OPERATIONS (FFO)

      

Net loss

   $ (18,504   $ (11,523   $ (90,091

Gains on sales of interests in real estate

     —          —          (923

Gains on sales of discontinued operations

     —          —          (9,503

Depreciation and amortization: (2)

      

Wholly owned and consolidated partnerships

     41,568        38,391        164,284   

Unconsolidated partnerships

     2,459        2,055        8,144   

Discontinued operations

     —          394        1,176   
                        

FFO

   $ 25,523      $ 29,317      $ 73,087   
                        

Impairment of assets

     —          —          74,254   

Gain on extinguishment of debt

     —          (1,272     (27,047
                        

FFO AS ADJUSTED

   $ 25,523      $ 28,045      $ 120,294   
                        

FUNDS AVAILABLE FOR DISTRIBUTION (FAD)

      

FFO

   $ 25,523      $ 29,317      $ 73,087   

Adjustments:

      

Straight line rent

     (522     (329     (1,276

Recurring capital expenditures

     (162     (335     (16,495

Tenant allowances

     (1,963     (2,584     (11,312

Capitalized leasing costs

     (885     (1,093     (4,341

Amortization of debt premium

     (286     (321     (1,283

Amortization of above- and below-market lease intangibles

     (7     15        (394

Amortization of exchangeable notes debt discount

     454        754        2,817   

Impairment of assets

     —          —          74,254   

Gain on extinguishment of debt

     —          (1,272     (27,047
                        

FAD

   $ 22,152      $ 24,152      $ 88,010   
                        

Weighted average of common shares outstanding

     43,672        39,004        40,953   

Weighted average of OP Units outstanding

     2,329        2,195        2,268   

Weighted average effect of common share equivalents

     111        —          12   
                        

Total weighted average shares outstanding, including OP Units

     46,112        41,199        43,233   
                        

Net loss per diluted share

   $ (0.41   $ (0.28   $ (2.11

FFO per diluted share

   $ 0.55      $ 0.71      $ 1.69   

FFO per diluted share, as adjusted

   $ 0.55      $ 0.68      $ 2.78   

FAD per diluted share

   $ 0.48      $ 0.59      $ 2.04   

Dividend per common share

   $ 0.15      $ 0.29      $ 0.74   

PAYOUT RATIOS

      

Payout Ratio of FFO

     39.2 %(3)        43.8

Payout Ratio of FFO as adjusted

     22.6 %(3)        26.6

Payout Ratio of FAD

     31.1 %(3)        36.4

 

(1)

Certain prior period amounts have been reclassified to conform with the current presentation.

(2)

Excludes depreciation of non-real estate assets and amortization of deferred financing costs.

(3)

Twelve months ended March 31, 2010.

 

Page 7


Pennsylvania Real Estate Investment Trust

2010 Leasing Activity Summary

 

               Average Base Rent psf    Change in Base Rent psf     Annualized
Tenant
Improvements
     Number    GLA    Previous    New    Dollar     Percentage     psf (1)

New Leases - Previously Leased Space:

               

1st Quarter

   13    37,635    $ 26.45    $ 25.58    $ (0.87   -3.3   $ 0.67
                                            

Total/Average

   13    37,635    $ 26.45    $ 25.58    $ (0.87   -3.3   $ 0.67

New Leases - Previously Vacant Space: (2)

            

1st Quarter (3)

   14    83,459      N/A    $ 17.42    $ 17.42      N/A      $ 0.24
                                            

Total/Average

   14    83,459      N/A    $ 17.42    $ 17.42      N/A      $ 0.24

Renewal: (4)

                  

1st Quarter

   132    489,130    $ 22.09    $ 20.56    $ (1.53   -6.9   $ 0.02
                                            

Total/Average

   132    489,130    $ 22.09    $ 20.56    $ (1.53   -6.9   $ 0.02

Anchor Renewal:

                  

1st Quarter

   6    398,532    $ 3.12    $ 3.08    $ (0.04   -1.3   $ —  
                                            

Total/Average

   6    398,532    $ 3.12    $ 3.08    $ (0.04   -1.3   $ —  

 

(1)

These leasing costs are presented as annualized costs per square foot and are spread uniformly over the initial lease term.

(2)

This category includes newly constructed and recommissioned space.

(3)

Includes two tenants which are large format tenants with lower than average base rent. Excluding these two tenants, average base rent is $27.25 per square foot.

(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, 2010     March 31, 2009     Change  
     Avg Base
Rent
   Occupancy     Avg Base
Rent
   Occupancy     Avg Base
Rent
    Occupancy  
        Total     Non-Anchor        Total     Non-Anchor       Total     Non-Anchor  

Enclosed Malls weighted average (1)

   $ 32.55    88.8   83.2   $ 31.44    88.5   83.8   3.5   0.3   -0.6

Strip and Power Centers weighted average

   $ 16.03    92.4   88.2   $ 16.10    91.1   86.8   -0.4   1.3   1.4

Retail Portfolio weighted average

   $ 28.23    89.3   84.0   $ 27.89    88.8   84.2   1.2   0.5   -0.2

Consolidated Properties

   $ 29.56    89.0   83.2   $ 29.00    88.7   83.9   2.0   0.3   -0.7

Unconsolidated Properties

   $ 23.36    91.4   88.6   $ 23.37    89.8   86.1   -0.1   1.6   2.5

Same Properties

   $ 28.28    89.3   84.0   $ 27.89    88.8   84.2   1.4   0.5   -0.2

New Properties

   $ 19.75    100.0   100.0     N/A    N/A      N/A      N/A      N/A      N/A   

 

(1)

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 $14.78/sq ft as of March 31, 2010 and $14.53/sq ft as of March 31, 2009.

 

Page 9


Pennsylvania Real Estate Investment Trust

Mall Sales and Rent Per Square Foot

 

           March 31, 2010     March 31, 2009     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

   26.8                      

Cherry Hill Mall

     $ 45.68    $ 514    13.8   $ 41.82    $ 401    16.3   9.2   28.2   -2.5

Jacksonville Mall

       33.04      502    9.5     31.01      477    9.6   6.6   5.2   -0.1

Lehigh Valley Mall

       44.27      488    13.4     41.72      460    13.3   6.1   6.1   0.1

Woodland Mall

       44.63      452    14.1     42.74      459    15.2   4.4   -1.5   -1.1

Patrick Henry Mall

       38.83      416    13.3     37.11      443    12.1   4.6   -6.1   1.2

Sales per square foot between $350 - $400

   31.2                      

Willow Grove Park (3) (4)

       43.69      386    15.9     42.18      398    15.6   3.6   -3.0   0.3

Moorestown Mall

       36.90      386    14.9     36.13      422    14.7   2.1   -8.5   0.2

The Mall at Prince Georges

       36.39      369    15.2     35.29      388    14.4   3.1   -4.9   0.8

Viewmont Mall

       30.56      363    12.8     30.75      369    13.0   -0.6   -1.6   -0.2

Wyoming Valley Mall

       31.50      362    12.7     30.80      354    12.3   2.3   2.3   0.4

The Gallery at Market East (3) (4)

       38.43      355    13.6     36.70      375    13.6   4.7   -5.3   0.0

Dartmouth Mall

       29.49      355    11.5     28.35      351    12.3   4.0   1.1   -0.8

Capital City Mall

       33.65      354    11.5     32.99      361    11.4   2.0   -1.9   0.1

Valley View Mall

       30.48      351    12.1     30.48      360    12.0   0.0   -2.5   0.1

Sales per square foot between $300 - $349

   15.3                      

Springfield Mall

       33.74      335    15.5     31.35      344    15.6   7.6   -2.6   -0.1

Francis Scott Key Mall

       26.42      320    11.9     27.56      321    11.5   -4.1   -0.3   0.4

Exton Square Mall

       37.79      318    15.1     37.21      332    15.9   1.6   -4.2   -0.8

Magnolia Mall

       26.28      310    13.4     26.27      295    13.6   0.0   5.1   -0.2

Logan Valley Mall

       26.00      305    11.4     26.41      305    12.1   -1.6   0.0   -0.7

Valley Mall

       25.38      304    12.8     25.21      316    12.7   0.7   -3.8   0.1

Sales per square foot under $300

   26.7                      

Crossroads Mall

       22.35      299    9.6     21.26      298    9.7   5.2   0.3   -0.1

Cumberland Mall

       27.84      297    14.7     26.26      309    13.4   6.0   -3.9   1.3

Wiregrass Commons Mall (3)

       26.90      287    11.2     25.10      273    12.0   7.2   5.1   -0.8

Nittany Mall

       22.29      284    10.6     23.56      304    10.9   -5.4   -6.6   -0.3

Palmer Park Mall

       25.39      281    11.3     24.62      296    12.1   3.1   -5.1   -0.8

Uniontown Mall

       22.26      280    11.1     21.65      269    11.2   2.8   4.1   -0.1

North Hanover Mall

       29.07      273    11.4     23.81      277    13.0   22.1   -1.4   -1.6

New River Valley Mall

       25.80      267    9.5     25.00      257    11.0   3.2   3.9   -1.5

Gadsden Mall

       20.91      261    10.4     23.62      268    11.4   -11.5   -2.6   -1.0

Beaver Valley Mall

       22.54      249    14.2     23.32      255    15.2   -3.4   -2.4   -1.0

Plymouth Meeting Mall

       31.81      240    12.9     33.71      258    12.9   -5.6   -7.0   0.0

Lycoming Mall

       20.95      238    10.9     20.77      253    12.0   0.9   -5.9   -1.1

Washington Crown Center

       21.09      238    11.5     22.00      265    12.7   -4.1   -10.2   -1.2

South Mall

       23.92      235    12.6     24.19      270    12.4   -1.1   -13.0   0.2

Chambersburg Mall

       28.40      232    9.9     26.87      234    11.7   5.7   -0.9   -1.8

Orlando Fashion Square

       34.49      228    18.6     34.64      240    18.6   -0.4   -5.0   0.0

Phillipsburg Mall

       25.17      225    11.4     25.44      241    14.0   -1.1   -6.6   -2.6

Voorhees Town Center

       32.67      203    12.3     32.48      211    12.4   0.6   -3.8   -0.1

Enclosed Malls weighted average

     $ 32.55    $ 341    13.0   $ 31.44    $ 340    13.4   3.5   0.3   -0.4

Consolidated Properties

     $ 31.78    $ 331    12.9   $ 30.84    $ 332    13.3   3.0   -0.3   -0.4

Unconsolidated Properties

     $ 40.72    $ 436    13.9   $ 38.10    $ 421    13.9   6.9   3.6   0.0

Same Properties

     $ 32.55    $ 341    13.0   $ 31.44    $ 340    13.4   3.5   0.1   -0.4

 

(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.

(3)

Property contains a vacant anchor space as of March 31, 2009.

(4)

Property contains a vacant anchor space as of March 31, 2010.

 

Page 10


Pennsylvania Real Estate Investment Trust

Mall Occupancy - Owned GLA

 

     March 31, 2010     March 31, 2009     Change  
     Total     Non-Anchor     Total     Non-Anchor     Total     Non-Anchor  

Beaver Valley Mall

   88.3   75.0   88.5   75.3   -0.2   -0.3

Capital City Mall

   95.5   92.4   97.6   95.8   -2.1   -3.4

Chambersburg Mall

   82.5   62.5   82.2   61.9   0.3   0.6

Cherry Hill Mall

   89.8   87.7   92.9   91.3   -3.1   -3.6

Crossroads Mall

   86.5   68.8   85.5   66.4   1.0   2.4

Cumberland Mall

   92.0   86.8   92.8   88.2   -0.8   -1.4

Dartmouth Mall

   92.7   88.0   92.6   87.8   0.1   0.2

Exton Square Mall

   90.1   78.3   91.8   82.0   -1.7   -3.7

Francis Scott Key Mall

   97.5   95.2   90.8   82.5   6.7   12.7

Gadsden Mall

   92.3   80.9   91.0   77.5   1.3   3.4

The Gallery at Market East (1)

   59.2   72.6   51.6   78.8   7.6   -6.2

Jacksonville Mall

   97.6   95.1   96.9   93.9   0.7   1.2

Lehigh Valley Mall

   92.9   90.2   93.1   90.5   -0.2   -0.3

Logan Valley Mall

   94.2   86.2   94.5   86.7   -0.3   -0.5

Lycoming Mall

   96.2   92.8   95.9   92.4   0.3   0.4

Magnolia Mall

   96.2   91.3   96.2   91.6   0.0   -0.3

Moorestown Mall

   88.9   75.2   85.1   66.8   3.8   8.4

New River Valley Mall

   94.7   91.2   95.8   93.0   -1.1   -1.8

Nittany Mall

   91.0   81.7   90.1   79.9   0.9   1.8

North Hanover Mall

   89.6   75.1   90.2   77.3   -0.6   -2.2

Orlando Fashion Square

   84.7   67.4   88.8   76.0   -4.1   -8.6

Palmer Park Mall

   95.3   84.9   95.9   87.0   -0.6   -2.1

Patrick Henry Mall

   97.7   95.4   95.2   90.6   2.5   4.8

Phillipsburg Mall

   90.0   77.1   90.3   77.8   -0.3   -0.7

Plymouth Meeting Mall

   85.9   78.3   85.1   78.9   0.8   -0.6

The Mall at Prince Georges

   93.8   87.0   96.2   92.0   -2.4   -5.0

South Mall

   89.8   84.4   77.6   80.7   12.2   3.7

Springfield Mall

   85.0   85.0   84.7   84.7   0.3   0.3

Uniontown Mall

   91.9   79.6   93.4   83.3   -1.5   -3.7

Valley Mall

   95.3   91.9   97.1   95.0   -1.8   -3.1

Valley View Mall

   91.0   87.5   91.9   88.8   -0.9   -1.3

Viewmont Mall

   97.8   94.3   97.2   92.8   0.6   1.5

Voorhees Town Center

   62.3   61.7   59.9   59.1   2.4   2.6

Washington Crown Center

   82.6   67.9   83.8   70.2   -1.2   -2.3

Willow Grove Park (2)

   68.6   91.6   69.9   94.4   -1.3   -2.8

Wiregrass Commons Mall (3)

   85.5   79.1   55.8   80.8   29.7   -1.7

Woodland Mall

   84.8   84.8   89.0   86.4   -4.2   -1.6

Wyoming Valley Mall

   93.1   80.3   91.1   74.7   2.0   5.6
                                    

Enclosed Malls weighted average

   88.8   83.2   88.5   83.8   0.3   -0.6
                                    

Consolidated Properties

   88.7   82.8   88.3   83.4   0.4   -0.6

Unconsolidated Properties

   91.1   88.8   91.2   88.9   -0.1   -0.1

Same Properties

   88.8   83.2   88.5   83.8   0.3   -0.6

 

(1)

The total occupancy percentage for The Gallery at Market East includes 332,090 sf of the former Strawbridge’s store that is currently vacant, pending redevelopment. This vacant department store represents 30.7% and 38.8% of the owned mall GLA as of March 31, 2010 and March 31, 2009, respectively.

(2)

The total occupancy percentage for Willow Grove Park includes the former Strawbridge’s store that is currently vacant. This vacant department store represents 27.6% of the owned mall GLA in each of the periods ending March 31, 2010 and 2009.

(3)

The total occupancy percentages as of March 31, 2009 for this property includes the former McRae’s store location that was currently vacant. The vacant store location is leased to Burlington Coat Factory, which opened in the 3rd Quarter of 2009.

 

Page 11


Pennsylvania Real Estate Investment Trust

Strip and Power Center Rent Per Square Foot and Occupancy Percentages

 

     March 31, 2010     March 31, 2009     Change  
     Avg Base
Rent
   Occupancy     Avg Base
Rent
   Occupancy     Avg Base
Rent
    Occupancy  
        Total     Non-Anchor        Total     Non-Anchor       Total     Non-Anchor  

Christiana Center

   $ 22.09    88.1   67.7   $ 21.77    88.1   67.7   1.5   0.0   0.0

Creekview Center

     15.23    100.0   100.0     15.16    100.0   100.0   0.5   0.0   0.0

The Commons at Magnolia

     13.36    84.9   81.1     13.28    66.4   88.9   0.6   18.5   -7.8

Metroplex Shopping Center

     19.10    100.0   100.0     19.10    100.0   100.0   0.0   0.0   0.0

Monroe Marketplace

     14.81    93.2   83.8     15.51    100.0   100.0   -4.5   -6.8   -16.2

New River Valley Center

     14.37    100.0   100.0     14.32    100.0   100.0   0.3   0.0   0.0

The Court at Oxford Valley

     16.20    91.3   90.0     16.39    89.6   85.8   -1.2   1.7   4.2

Paxton Towne Centre

     15.95    90.8   86.1     16.01    90.8   86.1   -0.4   0.0   0.0

Pitney Road Plaza

     19.75    100.0   N/A        N/A    N/A      N/A      N/A      N/A      N/A   

Red Rose Commons

     12.85    72.5   72.5     14.08    72.5   72.5   -8.7   0.0   0.0

Springfield Park

     20.90    98.2   94.9     22.19    90.9   73.5   -5.8   7.3   21.4

Sunrise Plaza

     14.70    97.6   77.8     15.13    98.2   83.6   -2.8   -0.6   -5.8

Whitehall Mall

     12.40    92.0   83.0     11.52    86.8   72.0   7.6   5.2   11.0
                                                        

Weighted Average

   $ 16.03    92.4   88.2   $ 16.10    91.1   86.8   -0.4   1.3   1.4
                                                        

Consolidated Properties

   $ 15.89    93.2   87.9   $ 15.79    93.2   90.4   0.6   0.0   -2.5

Unconsolidated Properties

   $ 16.13    91.6   88.5   $ 16.33    89.1   84.4   -1.2   2.5   4.1

Same Properties

   $ 15.95    92.3   88.0   $ 16.10    91.1   86.8   -0.9   1.2   1.2

New Properties

   $ 19.75    100.0   100.0     N/A    N/A      N/A      N/A      N/A      N/A   

 

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.

  47   586,101   4   42,816   51   628,917   $ 12,837   $ 11,784   4.10

Foot Locker, Inc.

  66   341,449   5   16,150   71   357,599     8,526     7,988   2.78

JCPenney Company, Inc.

  24   2,369,736   6   824,327   30   3,194,063     7,593     7,593   2.64

Limited Brands, Inc.

  59   282,522   13   40,012   72   322,534     7,659     7,213   2.51

American Eagle Outfitters, Inc.

  39   212,796   2   8,840   41   221,636     6,515     6,213   2.16

Sears Holding Corporation

  24   2,796,396   5   880,777   29   3,677,173     5,445     5,302   1.84

Zale Corporation

  76   59,844   0   —     76   59,844     5,598     5,294   1.84

Sterling Jewelers, Inc.

  41   63,237   0   —     41   63,237     4,686     4,519   1.57

Dick’s Sporting Goods, Inc.

  9   422,794   1   50,484   10   473,278     5,268     4,495   1.56

Best Buy Co., Inc.

  12   282,316   0   —     12   282,316     50,861     4,090   1.42

Luxottica Group S.p.A.

  50   121,359   1   3,349   51   124,708     4,171     3,882   1.35

Abercrombie & Fitch Co.

  20   136,727   0   —     20   136,727     3,961     3,579   1.24

Golden Gate Capital (4)

  14   130,715   4   24,742   18   155,457     3,938     3,548   1.23

Regis Corporation

  96   116,856   2   3,006   98   119,862     3,662     3,518   1.22

Genesco, Inc.

  57   74,057   3   2,982   60   77,039     3,297     3,161   1.10

Commonwealth of Pennsylvania

  2   229,244   0   —     2   229,244     3,085     3,085   1.07

Hallmark Cards, Inc.

  36   141,030   7   32,160   43   173,190     3,227     3,060   1.06

Aeropostale, Inc.

  32   112,197   2   6,974   34   119,171     3,128     2,963   1.03

Pacific Sunwear, Inc.

  28   104,522   5   16,858   33   121,380     3,074     2,920   1.02

Burlington Coat Factory Warehouse Corp.

  6   537,986   0   —     6   537,986     2,826     2,826   0.98
                                         

Total Top 20 Tenants

  738   9,121,884   60   1,953,477   798   11,075,361   $ 149,357   $ 97,033   33.73
                                         

Total Retail Leases

          3,119       $ 287,641   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 17 Express stores and one J. Jill store.

 

Page 13


Pennsylvania Real Estate Investment Trust

Lease Expirations as of March 31, 2010

(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

   146    466,845    3.8   $ 10,429    $ 10,175    3.7   $ 22.34

2010

   251    768,658    6.3     16,552      15,534    5.6     21.53

2011

   604    1,963,218    16.1     48,778      44,542    16.0     24.85

2012

   437    1,482,391    12.2     38,665      35,748    12.8     26.08

2013

   293    977,670    8.0     22,929      21,397    7.7     23.45

2014

   229    793,196    6.5     19,957      18,214    6.5     25.16

2015

   195    1,048,492    8.6     24,077      21,375    7.7     22.96

2016

   218    930,574    7.6     26,634      24,183    8.7     28.62

2017

   187    812,476    6.7     22,501      20,833    7.5     27.69

2018

   196    1,000,546    8.2     26,220      24,494    8.8     26.21

2019

   142    705,356    5.8     20,098      19,205    6.9     28.49

Thereafter

   106    1,243,314    10.2     24,261      22,992    8.2     19.51
                                          

Total/Average

   3,004    12,192,736    100.0   $ 301,102    $ 278,692    100.0   $ 24.70
                                          

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

2010

   5    613,473    5.2   $ 1,543    $ 1,543    3.6   $ 2.52

2011

   20    1,780,784    15.2     5,272      4,622    10.8     2.96

2012

   7    859,686    7.3     1,824      1,787    4.2     2.12

2013

   14    1,135,570    9.7     4,660      4,660    10.9     4.10

2014

   14    1,483,236    12.7     4,027      3,565    8.4     2.71

2015

   14    1,132,644    9.7     3,644      3,644    8.5     3.22

2016

   3    455,432    3.9     863      863    2.0     1.90

2017

   4    381,158    3.3     2,058      1,695    4.0     5.40

2018

   6    777,965    6.6     4,060      4,060    9.5     5.22

2019

   9    868,994    7.4     2,944      2,944    6.9     3.39

Thereafter

   19    2,216,686    18.8     13,928      13,263    31.1     6.28
                                          

Total/Average

   115    11,705,628    100.0   $ 44,823    $ 42,646    100.0   $ 3.83
                                          

 

(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, 2010

 

    Owned GLA        
    Occupied                
        Non-Anchor   Vacant        
    Anchor   Large Format (1)   Small Shop (2)   Anchor   Non-Anchor   GLA Not Owned   Total GLA

Malls

             

Beaver Valley Mall

  511,267   127,285   207,223   —     111,727   204,770   1,162,272

Capital City Mall

  204,301   63,586   199,168   —     21,756   120,000   608,811

Chambersburg Mall

  241,690   19,651   113,336   —     79,673   —     454,350

Cherry Hill Mall (3)

  138,000   204,015   392,599   —     83,561   478,885   1,297,060

Crossroads Mall

  254,211   —     133,802   —     60,722   —     448,735

Cumberland Mall

  264,348   212,538   137,889   —     53,352   273,230   941,357

Dartmouth Mall

  208,460   119,706   164,286   —     38,597   140,000   671,049

Exton Square Mall

  440,301   26,617   262,042   —     80,184   277,468   1,086,612

Francis Scott Key Mall

  269,708   93,084   189,718   —     14,382   139,333   706,225

Gadsden Mall

  300,960   65,746   98,197   —     38,723   —     503,626

The Gallery at Market East

  350,115   76,847   212,136   332,090   108,814   —     1,080,002

Jacksonville Mall

  242,115   98,693   133,727   —     11,883   —     486,418

Lehigh Valley Mall

  212,000   141,596   375,713   —     56,077   371,986   1,157,372

Logan Valley Mall

  454,387   43,943   237,206   —     44,992   —     780,528

Lycoming Mall

  333,413   182,268   172,143   —     27,394   120,000   835,218

Magnolia Mall

  343,118   74,000   175,616   —     23,700   —     616,434

Moorestown Mall

  408,356   98,682   149,184   —     81,728   321,200   1,059,150

New River Valley Mall

  175,306   122,239   120,194   —     23,324   —     441,063

Nittany Mall

  221,462   —     176,112   —     39,502   95,000   532,076

North Hanover Mall

  206,792   21,047   90,848   —     37,076   —     355,763

Orlando Fashion Square

  491,999   121,389   174,047   —     142,640   155,576   1,085,651

Palmer Park Mall

  314,235   —     121,764   —     21,703   —     457,702

Patrick Henry Mall

  279,619   37,758   243,460   —     13,493   140,000   714,330

Phillipsburg Mall

  326,552   42,021   152,501   —     57,851   —     578,925

Plymouth Meeting Mall (4)

  253,584   178,291   190,533   —     102,143   214,635   939,186

The Mall at Prince Georges

  479,619   102,742   272,075   —     56,154   —     910,590

South Mall

  139,691   131,434   92,553   —     41,521   —     405,199

Springfield Mall

  —     —     188,840   —     33,259   387,899   609,998

Uniontown Mall

  421,378   67,996   152,697   —     56,514   —     698,585

Valley Mall

  280,549   125,334   235,021   —     31,839   243,400   916,143

Valley View Mall

  96,357   74,148   142,187   —     30,867   254,596   598,155

Viewmont Mall

  386,262   82,893   144,380   —     13,659   120,000   747,194

Voorhees Town Center (5)

  4,404   67,478   103,056   —     105,676   396,783   677,397

Washington Crown Center

  245,401   54,073   143,389   —     93,160   140,095   676,118

Willow Grove Park

  225,000   37,260   280,178   218,430   29,285   413,121   1,203,274

Wiregrass Commons

  94,686   10,345   156,553   —     44,216   332,152   637,952

Woodland Mall

  —     120,959   246,794   —     65,663   725,187   1,158,603

Wyoming Valley Mall

  592,110   65,412   191,488   —     63,017   —     912,027
                           

Total Malls (38 properties)

  10,411,756   3,111,076   6,972,655   550,520   2,039,827   6,065,316   29,151,150
                           

Strip and Power Centers

             

Christiana Center

  190,814   35,670   39,888   —     36,037   —     302,409

Creekview Center

  —     111,966   24,120   —     —     288,916   425,002

The Commons at Magnolia

  20,631   28,618   39,294   —     15,781   126,200   230,524

Metroplex Shopping Center

  67,185   362,593   47,683   —     —     300,729   778,190

Monroe Marketplace

  195,549   97,363   20,701   —     22,792   126,842   463,247

New River Valley Center

  —     137,964   26,699   —     —     —     164,663

The Court at Oxford Valley

  59,620   321,336   36,154   —     39,793   247,623   704,526

Paxton Towne Centre

  151,627   188,677   63,380   —     40,776   273,058   717,518

Pitney Road Plaza

  —     45,915   —     —     —     137,933   183,848

Red Rose Commons

  —     175,916   15,206   —     72,330   199,590   463,042

Springfield Park

  83,539   20,500   22,443   —     2,329   145,669   274,480

Sunrise Plaza

  226,772   20,388   1,000   —     6,100   —     254,260

Whitehall Mall

  294,635   160,865   57,411   —     44,590   —     557,501
                           

Total Strip and Power Centers (13 properties)

  1,290,372   1,707,771   393,979   —     280,528   1,846,560   5,519,210
                           

CONSOLIDATED PROPERTIES

  10,985,149   3,636,041   6,623,184   550,520   2,071,977   6,258,380   30,125,251

UNCONSOLIDATED PROPERTIES

  716,979   1,182,806   743,450   —     248,378   1,653,496   4,545,109

TOTAL PROPERTIES

  11,702,128   4,818,847   7,366,634   550,520   2,320,355   7,911,876   34,670,360

 

(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 15,465 sf has been built but not commissioned, and 14,316 sf has been entitled but not yet built.

(5)

Additional 52,431 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, 2010

 

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)
8/15/11

Capital City Mall

Camp Hill, PA

  100%   2003   1974/2005   JCPenney
Macy’s
Sears
  11/30/10
(1)
7/28/14

Chambersburg Mall

Chambersburg, PA

  100%   2003   1982   Bon-Ton
Burlington Coat Factory
JCPenney
Sears
  1/28/11
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)
3/31/24

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
10/31/19
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
9/30/11
(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
8/21/11
8/31/15
8/4/11

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
7/27/11
1/31/17
1/31/19
1/31/17
10/31/10
(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
1/31/11
1/31/13
1/31/18
3/31/12
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
  4/19/11
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, 2010 (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
1/31/11
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
   1/31/20
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
   7/31/11
10/31/18
9/30/16
1/31/18
1/31/15

South Mall

Allentown, PA

   100%   2003    1975/1992    Bon-Ton
Stein Mart
   1/28/11
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
Roomful Express Furn.
Sears
Teletech Customer Care
   1/29/11
1/31/19
10/31/10
3/31/15
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
   11/30/16
(1)
7/31/15
(1)
(1)

Viewmont Mall

Scranton, PA

   100%   2003    1968/2006    JCPenney
Macy’s
Sears
   10/31/10
(1)
12/31/10

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
JCPenney
   1/31/37
1/31/20
(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
1/31/12
8/1/11

 

Page 17


Pennsylvania Real Estate Investment Trust

Property Information as of March 31, 2010 (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

Creekview Center

Warrington, PA

  100%   1999   2001   Genuardi’s
Lowe’s
Target
  12/31/21
(1)
(1)

Metroplex Shopping Center (3) 

Plymouth Meeting, PA

  50%   1999   2001   Giant Food Store
Lowe’s
Target
  2/28/21
(1)
(1)

Monroe Marketplace

Selinsgrove, PA

  100%   2007   2008   Bed, Bath & Beyond
Best Buy
Dick’s Sporting Goods
Giant Food Store
Kohl’s
Target
  1/31/19
10/31/18
1/31/19
10/31/28
1/31/29
(1)

New River Valley Center

Christiansburg, VA

  100%   2005   2007   Bed, Bath & Beyond
Best Buy
Staples
  1/31/18
1/31/18
11/30/17

The Court at Oxford Valley (3)

Langhorne, PA

  50%   1997   1996   Best Buy
BJ’s
Dick’s Sporting Goods
Home Depot
  5/31/11
(1)
4/30/11
(1)

Paxton Towne Centre

Harrisburg, PA

  100%   1999   2001   Costco
Kohl’s
Target
Weis Markets
  (1)
1/25/21
(1)
11/30/20

Pitney Road Plaza

Lancaster, PA

  100%   2008   2009   Best Buy
Lowe’s
  1/31/20
(1)

Red Rose Commons (3) 

Lancaster, PA

  50%   1998   1998   Home Depot
Weis Markets
  (1)
(1)

Sunrise Plaza

Forked River, NJ

  100%   2005   2007   Home Depot
Kohl’s
Staples
  1/31/38
10/31/28
2/28/19

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, 2010     December 31, 2009  
     GAAP     Share of
Unconsolidated
Partnerships
    Total     GAAP     Share of
Unconsolidated
Partnerships
    Total  

ASSETS

            

Investments in real estate, at cost

            

Operating properties

   $ 3,499,783      $ 208,560      $ 3,708,343      $ 3,459,745      $ 208,319      $ 3,668,064   

Construction in progress

     178,150        1,506        179,656        215,231        1,566        216,797   

Land held for development

     9,337        183        9,520        9,337        183        9,520   
                                                

Total investments in real estate

     3,687,270        210,249        3,897,519        3,684,313        210,068        3,894,381   

Accumulated depreciation

     (656,871     (61,368     (718,239     (623,309     (59,849     (683,158
                                                

Net investments in real estate

     3,030,399        148,881        3,179,280        3,061,004        150,219        3,211,223   
                                                

Investments in partnerships, at equity

     33,631        (33,631     —          32,694        (32,694     —     

Other assets:

            

Cash and cash equivalents

     34,206        3,760        37,966        74,243        2,904        77,147   

Rent and other receivables (2)

     44,134        7,761        51,895        55,303        7,501        62,804   

Intangible assets, net

     32,037        424        32,461        38,978        464        39,442   

Deferred costs and other assets, net

     98,583        7,039        105,622        84,358        7,395        91,753   
                                                

Total other assets

     242,591        (14,647     227,944        285,576        (14,430     271,146   
                                                

Total assets

   $ 3,272,990      $ 134,234      $ 3,407,224      $ 3,346,580      $ 135,789      $ 3,482,369   
                                                

LIABILITIES AND EQUITY

            

Liabilities:

            

Mortgage loans (net of premium of $2,457 and $2,744 as of March 31, 2010 and December 31, 2009, respectively)

   $ 1,804,358      $ 179,930      $ 1,984,288      $ 1,777,121      $ 181,776      $ 1,958,897   

Exchangeable notes (net of discount of $4,209 and $4,664 as of March 31, 2010 and December 31, 2009, respectively)

     132,691        —          132,691        132,236        —          132,236   

Revolving Facility

     70,000        —          70,000        486,000        —          486,000   

Term Loans

     520,000        —          520,000        170,000        —          170,000   

Tenants’ deposits and deferred rent

     15,562        3,798        19,360        13,170        3,621        16,791   

Distributions in excess of partnership investments

     48,698        (48,698     —          48,771        (48,771     —     

Accrued construction expenses

     3,822        —          3,822        11,778        —          11,778   

Fair value of derivative instruments

     18,047        —          18,047        14,610        —          14,610   

Other liabilities

     52,604        (986     51,618        58,090        (1,010     57,080   
                                                

Total liabilities

     2,665,782        134,044        2,799,826        2,711,776        135,616        2,847,392   
                                                

Equity:

            

Total equity

     607,208        190        607,398        634,804        173        634,977   
                                                

Total liabilities and equity

   $ 3,272,990      $ 134,234      $ 3,407,224      $ 3,346,580      $ 135,789      $ 3,482,369   
                                                

 

(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 $28.3 million ($25.4 million wholly owned, $2.9 million partnership) as of March 31, 2010 and $27.8 ($24.9 million wholly owned, $2.9 million partnership) as of December 31, 2009.

 

Page 19


Pennsylvania Real Estate Investment Trust

Condensed Balance Sheet

Property Type (1)

(in thousands, except per share amounts)

 

     March 31, 2010     December 31, 2009  
     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

   $ 3,369,349      $ 342,092      $ 6,422      $ 3,717,863      $ 3,331,917      $ 338,560      $ 7,107      $ 3,677,584   

Construction in progress

     112,562        12,800        54,294        179,656        148,561        13,810        54,426        216,797   
                                                                

Total investments in real estate

     3,481,911        354,892        60,716        3,897,519        3,480,478        352,370        61,533        3,894,381   

Accumulated depreciation

     (636,413     (80,692     (1,134     (718,239     (604,083     (77,804     (1,271     (683,158
                                                                

Net investments in real estate

     2,845,498        274,200        59,582        3,179,280        2,876,395        274,566        60,262        3,211,223   
                                                                

Other assets:

                

Cash and cash equivalents

     18,245        1,541        18,180        37,966        15,072        1,250        60,825        77,147   

Rent and other receivables (2)

     38,806        10,493        2,596        51,895        40,741        9,674        12,389        62,804   

Intangible assets, net

     25,033        —          7,428        32,461        31,988        —          7,454        39,442   

Deferred costs and other assets, net

     68,391        10,501        26,730        105,622        67,529        10,468        13,756        91,753   
                                                                

Total other assets

     150,475        22,535        54,934        227,944        155,330        21,392        94,424        271,146   
                                                                

Total assets

   $ 2,995,973      $ 296,735      $ 114,516      $ 3,407,224      $ 3,031,725      $ 295,958      $ 154,686      $ 3,482,369   
                                                                

LIABILITIES AND EQUITY

                

Liabilities:

                

Mortgage loans (net of premium of $2,457 and $2,744 as of March 31, 2010 and December 31, 2009, respectively)

   $ 1,770,943      $ 203,253      $ 10,092      $ 1,984,288      $ 1,743,555      $ 205,250      $ 10,092      $ 1,958,897   

Exchangeable notes (net of discount of $4,209 and $4,664 as of March 31, 2010 and December 31, 2009, respectively)

     —          —          132,691        132,691        —          —          132,236        132,236   

Revolving Facility

     —          —          70,000        70,000        —          —          486,000        486,000   

Term Loans

     —          —          520,000        520,000        —          —          170,000        170,000   

Tenants’ deposits and deferred rent

     16,767        2,437        156        19,360        14,406        2,232        153        16,791   

Accrued construction expenses

     —          —          3,822        3,822        —          —          11,778        11,778   

Fair value of derivative instruments

     —          —          18,047        18,047        —          —          14,610        14,610   

Other liabilities

     31,453        (2,229     22,394        51,618        35,124        (2,094     24,050        57,080   
                                                                

Total liabilities

     1,819,163        203,461        777,202        2,799,826        1,793,085        205,388        848,919        2,847,392   
                                                                

Equity:

                

Total equity

     1,176,810        93,274        (662,686     607,398        1,238,640        90,570        (694,233     634,977   
                                                                

Total liabilities and equity

   $ 2,995,973      $ 296,735      $ 114,516      $ 3,407,224      $ 3,031,725      $ 295,958      $ 154,686      $ 3,482,369   
                                                                

 

(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 $28.3 million ($25.4 million wholly owned, $2.9 million partnership) as of March 31, 2010 and $27.8 ($24.9 million wholly owned, $2.9 million partnership) as of December 31, 2009.

 

Page 20


Pennsylvania Real Estate Investment Trust

Investment in Real Estate (1)

(in thousands)

 

    March 31, 2010   December 31, 2009
    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

  $ 69,218   $ 32   $ 17,595   $ 51,655   $ 69,217   $ 32   $ 16,871   $ 52,378

Capital City Mall

    95,062     —       18,938     76,124     95,063     —       18,057     77,006

Chambersburg Mall

    42,070     —       7,169     34,901     42,070     —       6,862     35,208

Cherry Hill Mall

    445,162     1,306     60,090     386,378     418,058     27,083     54,781     390,360

Crossroads Mall

    34,957     126     8,008     27,075     34,926     68     7,623     27,371

Cumberland Mall

    62,581     53     7,624     55,010     62,540     —       7,159     55,381

Dartmouth Mall

    62,405     —       25,150     37,255     62,283     —       24,494     37,789

Exton Square Mall

    147,112     51     24,008     123,155     147,098     —       23,161     123,937

Francis Scott Key Mall

    79,886     255     14,915     65,226     79,883     147     14,076     65,954

Gadsden Mall

    60,487     —       8,134     52,353     60,471     —       7,607     52,864

The Gallery at Market East

    131,663     37,269     16,079     152,853     130,679     38,816     14,838     154,657

Jacksonville Mall

    78,493     —       14,181     64,312     78,346     —       13,470     64,876

Logan Valley Mall

    95,877     —       20,497     75,380     95,877     —       19,674     76,203

Lycoming Mall

    77,172     —       13,780     63,392     77,163     —       13,070     64,093

Magnolia Mall

    87,120     69     22,802     64,387     86,756     1,295     22,028     66,023

Moorestown Mall

    92,235     22     23,552     68,705     92,172     50     22,549     69,673

New River Valley Mall

    57,748     —       12,905     44,843     57,748     —       12,094     45,654

Nittany Mall

    43,478     —       8,209     35,269     43,417     —       7,853     35,564

North Hanover Mall

    38,496     17,103     7,288     48,311     38,484     17,096     6,934     48,646

Orlando Fashion Square (2)

    38,128     4     2,677     35,455     38,090     —       2,148     35,942

Palmer Park Mall

    34,600     —       11,615     22,985     34,600     —       11,406     23,194

Patrick Henry Mall

    141,120     —       28,510     112,610     141,004     —       27,130     113,874

Phillipsburg Mall

    53,416     96     9,624     43,888     53,415     53     9,187     44,281

Plymouth Meeting Mall

    151,413     9,647     21,838     139,222     144,036     17,032     20,149     140,919

The Mall at Prince Georges

    100,170     —       30,515     69,655     100,168     —       29,645     70,523

South Mall

    33,388     —       5,376     28,012     33,367     —       5,128     28,239

Uniontown Mall

    38,825     —       8,569     30,256     38,782     —       8,170     30,612

Valley Mall

    91,659     31     19,068     72,622     91,657     —       18,326     73,331

Valley View Mall

    67,353     —       11,536     55,817     67,346     —       11,049     56,297

Viewmont Mall

    89,155     —       15,102     74,053     89,113     —       14,333     74,780

Voorhees Town Center

    60,126     21,786     10,807     71,105     59,639     22,355     9,799     72,195

Washington Crown Center

    40,372     —       12,006     28,366     40,366     —       11,562     28,804

Willow Grove Park

    189,169     23,947     42,112     171,004     189,166     23,943     40,582     172,527

Wiregrass Commons Mall

    51,834     4     7,748     44,090     51,858     4     7,268     44,594

Woodland Mall

    185,270     1     24,493     160,778     185,382     34     22,983     162,433

Wyoming Valley Mall

    106,444     —       19,207     87,237     106,075     —       18,219     87,856
                                               

Total Consolidated Malls

    3,273,664     111,802     611,727     2,773,739     3,236,315     148,008     580,285     2,804,038

Unconsolidated Malls

               

Lehigh Valley Mall

    40,460     722     15,847     25,335     40,377     517     15,414     25,480

Springfield Mall

    55,225     38     8,839     46,424     55,225     36     8,384     46,877
                                               

Total Unconsolidated Malls

    95,685     760     24,686     71,759     95,602     553     23,798     72,357

TOTAL MALLS

  $ 3,369,349   $ 112,562   $ 636,413   $ 2,845,498   $ 3,331,917   $ 148,561   $ 604,083   $ 2,876,395
                                               

 

(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, 2010   December 31, 2009
    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

  $ 41,467   $ —     $ 11,364   $ 30,103   $ 40,980   $ —     $ 11,078   $ 29,902

Creekview Center

    19,104     —       7,666     11,438     19,104     —       7,437     11,667

The Commons at Magnolia

    13,380     36     4,109     9,307     11,477     506     3,974     8,009

Monroe Marketplace

    45,665     7,343     2,229     50,779     45,427     7,473     1,782     51,118

New River Valley Center

    26,744     —       2,454     24,290     26,744     —       2,197     24,547

Paxton Towne Centre

    56,793     —       14,845     41,948     56,793     —       14,370     42,423

Pitney Road Plaza

    6,472     1,290     67     7,695     6,411     1,348     33     7,726

Sunrise Plaza

    25,831     4,103     2,410     27,524     25,831     4,188     2,153     27,866
                                               

Total Consolidated Strip and Power Centers

    235,456     12,772     45,144     203,084     232,767     13,515     43,024     203,258

Unconsolidated Strip and Power Centers

               

Metroplex Shopping Center

    42,168     8     14,147     28,029     42,168     8     13,759     28,417

The Court at Oxford Valley

    27,863     20     8,138     19,745     27,863     20     7,983     19,900

Red Rose Commons

    12,728     —       3,669     9,059     12,728     —       3,580     9,148

Whitehall Mall

    16,585     —       8,219     8,366     15,749     267     8,118     7,898

Springfield Park

    7,292     —       1,375     5,917     7,285     —       1,340     5,945
                                               

Total Unconsolidated Strip and Power Centers

    106,636     28     35,548     71,116     105,793     295     34,780     71,308
                                               

TOTAL STRIP AND POWER CENTERS

  $ 342,092   $ 12,800   $ 80,692   $ 274,200   $ 338,560   $ 13,810   $ 77,804   $ 274,566
                                               

Consolidated Properties Under for Development

               

Springhills (2)

  $ —     $ 21,961   $ —     $ 21,961   $ —     $ 21,961   $ —     $ 21,961

White Clay Point (3)

    —       31,615     —       31,615     —       31,747     —       31,747
                                               

Total Consolidated Properties Under Development

    —       53,576     —       53,576     —       53,708     —       53,708

Unconsolidated Properties Under Development

               

Pavilion at Market East

    6,239     718     1,134     5,823     6,924     718     1,271     6,371
                                               

Total Unconsolidated Properties Under Development

    6,239     718     1,134     5,823     6,924     718     1,271     6,371

Other Properties

               

Land held for development - unconsolidated

    183     —       —       183     183     —       —       183
                                               

Total Other Properties

    183     —       —       183     183     —       —       183
                                               

TOTAL DEVELOPMENT AND OTHER

  $ 6,422   $ 54,294   $ 1,134   $ 59,582   $ 7,107   $ 54,426   $ 1,271   $ 60,262
                                               

TOTAL INVESTMENT IN REAL ESTATE

  $ 3,717,863   $ 179,656   $ 718,239   $ 3,179,280   $ 3,677,584   $ 216,797   $ 683,158   $ 3,211,223
                                               

CONSOLIDATED PROPERTIES

  $ 3,509,120   $ 178,150   $ 656,871   $ 3,030,399   $ 3,469,082   $ 215,231   $ 623,309   $ 3,061,004

UNCONSOLIDATED PROPERTIES

    208,743     1,506     61,368     148,881     208,502     1,566     59,849     150,219
                                               

TOTAL INVESTMENT IN REAL ESTATE

  $ 3,717,863   $ 179,656   $ 718,239   $ 3,179,280   $ 3,677,584   $ 216,797   $ 683,158   $ 3,211,223
                                               

 

(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

Property Redevelopment Summary as of March 31, 2010

 

NAME OF PROJECT

LOCATION

   PREIT’s
PROJECTED
SHARE OF COST  (1)
   PREIT’S
INVESTMENT
TO DATE
   EXPECTED
RETURN ON
INCREMENTAL
INVESTMENT
    CONSTRUCTION
START DATE
   EXPECTED
CONSTRUCTION
COMPLETION
     (in millions)    (in millions)                

MIXED USE

             

Voorhees Town Center Voorhees, NJ

   $ 83.0    $ 67.5    7.8   2007    2011

-Phase I

-Reduced mall GLA by 470,000 sf to 654,000 sf;

-Opened a 50,000 sf office building in May 2008;

-Opened a 10,000 sf The Learning Center in August 2008.

-Phase II

-Opening a mixed use town center of approximately 140,000 sf, including:

-Opened 14,500 sf Rizzieri Masters Salon in April 2009;

-Opened 3,000 sf Rizzieri Aveda School for Beauty and Wellness in May 2009;

-Opened 13,000 sf Intoxx Fitness in March 2010; -Opening 16,000 sf of outparcel space.

-107 residential units open for leasing. A total of approximately 425 residential units to be constructed. The residential units are being constructed by our ground lessee and its affiliates.

-Net reduction in property GLA will be approximately 244,000 sf.

-Incremental return based on estimated net operating income in projected stabilization year of 2012.

 

(1)

PREIT’s projected share of costs is net of any expected tenant reimbursements, parcel sales, tax credits or other incentives.

 

Page 23


Pennsylvania Real Estate Investment Trust

Capital Expenditures

(in thousands)

 

     Three months ended March 31, 2010
     Consolidated    Unconsolidated     Total

Redevelopment projects with incremental GLA and/or anchor replacement

   $ 1,375    $ 839      $ 2,214

New development projects

     296      —          296

Tenant allowances

     1,981      (18     1,963

Recurring capital expenditures:

       

CAM expenditures

     24      44        68

Non-CAM expenditures

     94        94
                     

Total recurring capital expenditures

     118      44        162
                     

Total

   $ 3,770    $ 865      $ 4,635
                     

 

Page 24


Pennsylvania Real Estate Investment Trust

Debt Analysis as of March 31, 2010

 

 

(in thousands)

 

 

 

 

 

 

     Outstanding Debt  
     Fixed Rate (1)     % of Total
Indebtedness
    Variable
Rate
    % of Total
Indebtedness
    Total     % of Total
Indebtedness
 

Consolidated mortgage loans payable (2)

   $ 1,789,266      66.1   $ 15,092      0.5   $ 1,804,358      66.6

Unconsolidated mortgage loans payable

     68,780      2.5     111,150      4.1     179,930      6.6

Exchangeable notes (3)

     132,691      4.9     —        0.0     132,691      4.9

2010 Credit Facility

     —        0.0     70,000      2.6     70,000      2.6

2010 Term Loans (4)

     300,000      11.1     220,000      8.1     520,000      19.2
                                          

TOTAL OUTSTANDING DEBT

   $ 2,290,737      84.6   $ 416,242      15.4   $ 2,706,979      100.0
                                          

AVERAGE INTEREST RATE

     5.67       2.64       5.46  
                              

 

(1)

Includes variable rate debt swapped to fixed rate debt.

(2)

Includes debt premium of $2,457

(3)

Includes debt discount of $4,209

(4)

We entered into interest rate swap agreements to fix $100,000 of the underlying LIBOR associated with the term loans at a rate of 1.77% for the three-year initial term. An additional $200,000 of the underlying LIBOR was swapped to fixed at a rate of 0.61% for year one, 1.78% for year two and 2.96% for the balance of the initial term.

 

           Average Debt Balance  
          Mortgage
Debt (1) (2)
    2003 Credit
Facility
    2010
Revolving
Credit
Facility
   2008 Term
Loan
    2010 Term
Loans
   Exchangeable
Notes
   Exchangeable
Notes
Discount
    TOTAL  

Beginning Balance

   12/31/2009    $ 1,958,897      $ 486,000      $ —      $ 170,000      $ —      $ 136,900    $ (4,664   $ 2,747,133   

Mortgage loan amortization, net

        (5,697     —          —        —          —        —        —          (5,697

New River Valley Mall financing

        30,000        —          —        —          —        —        —          30,000   

Springfield Park loan repayment

        (1,412     —          —        —          —        —        —          (1,412

Lycoming Mall loan draw

        2,500        —          —        —          —        —        —          2,500   

2003 Credit Facility repayment

        —          (486,000     —        —          —        —        —          (486,000

2008 Term Loan repayment

        —          —          —        (170,000     —        —        —          (170,000

2010 Credit Facility borrowing

        —          —          70,000      —          —        —        —          70,000   

2010 Term Loans borrowing

        —          —          —        —          520,000      —        —          520,000   

Exchangeable notes discount amortization

        —          —          —        —          —        —        455        455   
                                                                

Ending Balance

   3/31/2010    $ 1,984,288      $ —        $ 70,000    $ —        $ 520,000    $ 136,900    $ (4,209   $ 2,706,979   
                                                                  

Weighted Average Balance

      $ 1,978,734      $ 378,000      $ 15,556    $ 132,222      $ 115,556    $ 136,900    $ (4,513   $ 2,752,455   
                                                                

 

(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
   2010
Credit
Facility
   2010 Term
Loans
   Exchangeable
Notes
   Exchangeable
Notes
Discount
Amortization
    Total Debt
   2010    $ 16,130    $ 888    $ 154,868    $ —      $ —      $ —      $ (1,400   $ 170,486
   2011      22,053      1,153      174,929      —        —        —        (1,960     196,175
   2012      19,240      416      378,679      —        —        136,900      (849     534,386
   2013      13,779      —        432,723      70,000      520,000      —        —          1,036,502
   2014      12,072      —        99,369      —        —        —        —          111,441
   2015      11,027      —        270,676      —        —        —        —          281,703
   2016      1,370      —        219,480      —        —        —        —          220,850
   Thereafter      1,288      —        154,148      —        —        —        —          155,436
                                                           
      $ 96,959    $ 2,457    $ 1,884,872    $ 70,000    $ 520,000    $ 136,900    $ (4,209   $ 2,706,979
                                                           

 

(1)

The weighted average period to mortgage maturity is 3.82 years excluding extension options. Excludes debt premium. 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
 

2010

     155,248    2.28     155,248    2.28

2011

     177,306    6.27     177,306    6.27

2012

     395,695    6.05     395,695    5.68

2013

     441,632    5.47     441,632    5.47

2014

     104,533    7.28     104,533    7.28

2015

     306,386    5.80     306,386    5.80

Thereafter

     401,031    5.55     401,031    5.55
                          

Total

   $ 1,981,831    5.57   $ 1,981,831    5.50
                          

 

(1)

Excludes amounts of debt issuance costs.

 

Page 25


Pennsylvania Real Estate Investment Trust

Debt Schedule as of March 31, 2010

(in thousands)

 

          Proportionate Share(1)    Interest
Rate
    Marked
to
Market
Interest
Rate
(GAAP)
    Annual
Debt
Service
         
     Lender    Debt    Debt
Premium/(Discount)
    Total           Balance at
Maturity
   Maturity
Date

Fixed Rate Debt

                       

Valley View Mall (2)

   CMBS    $ 34,006    $ —        $ 34,006    6.15   6.15   $ 2,773    $ 33,625    Oct
2010

Christiana Center (3) (4)

   Bank      45,000      —          45,000    5.87   5.87     2,642      45,000    June
2011

Creekview Center (3) (5)

   Bank      19,496      —          19,496    5.56   5.56     1,088      19,184    June
2011

Paxton Towne Centre (3) (4)

   Bank      54,000      —          54,000    5.84   5.84     3,152      54,000    July
2011

The Court at Oxford Valley

   Life
Insurance
Co
     17,232      —          17,232    8.02   8.02     2,319      16,003    July
2011

Metroplex Shopping Center

   CMBS      29,621      —          29,621    7.25   7.25     2,681      28,785    Nov
2011

Capital City Mall

   CMBS      49,426      1,570        50,996    7.61   5.50     4,603      47,898    Feb
2012

New River Valley Center (3) (4)

   Bank      15,977      —          15,977    5.75   5.75     1,237      15,334    Mar
2012

Beaver Valley Mall

   CMBS      43,827      —          43,827    7.36   7.36     3,972      42,266    Apr
2012

Pavilion East Associates (3)

   Bank      3,995      —          3,995    6.15   6.15     248      3,708    Aug
2012

Cherry Hill Mall

   Life
Insurance
Co
     186,731      —          186,731    5.42   5.42     13,510      177,689    Oct
2012

Cherry Hill Mall Supplemental Loan

   Life
Insurance
Co
     54,940      —          54,940    5.51   5.51     3,030      53,003    Oct
2012

Cumberland Mall Loan #1

   CMBS      40,799      887        41,686    6.50   5.40     3,413      38,782    Nov
2012

New River Valley Mall (3)

   Bank      25,000      —          25,000    6.33   6.33     1,583      25,000    Jan
2013

Dartmouth Mall

   CMBS      62,240      —          62,240    4.95   4.95     4,484      57,594    June
2013

Moorestown Mall

   CMBS      57,127      —          57,127    4.95   4.95     4,115      52,863    June
2013

Jacksonville Mall (3) (4)

   Bank      56,265      —          56,265    5.83   5.83     3,277      56,265    Sept
2013

Logan Valley Mall (3) (4)

   Bank      68,000      —          68,000    5.79   5.79     3,939      68,000    Sept
2013

Wyoming Valley Mall (3) (4)

   Bank      65,000      —          65,000    5.85   5.85     3,803      65,000    Sept
2013

Francis Scott Key Mall (3)

   Bank      55,000      —          55,000    5.25   5.25     2,885      55,000    Dec
2013

Viewmont Mall (3)

   Bank      48,000      —          48,000    5.25   5.25     2,518      48,000    Dec
2013

Exton Square Mall

   Life
Insurance
Co
     69,303      —          69,303    7.50   7.50     5,873      66,733    Jan
2014

Lycoming Mall

   Bank      35,230      —          35,230    6.84   6.84     2,788      32,637    Jul
2014

Magnolia Mall

   CMBS      61,530      —          61,530    5.33   5.33     4,413      54,842    July
2015

Patrick Henry Mall

   Life
Insurance
Co
     94,644      —          94,644    6.34   6.34     7,743      83,210    Oct
2015

Willow Grove Park

   Life
Insurance
Co
     150,212      —          150,212    5.65   5.65     11,083      132,624    Dec
2015

Valley Mall

   CMBS      87,650      —          87,650    5.49   5.49     5,014      78,996    Mar
2016

Woodland Mall

   CMBS      154,701      —          154,701    5.58   5.58     8,397      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
     5,975      —          5,975    7.00   7.00     574      4,148    Nov
2018

Cumberland Mall Loan #2

   Bank      2,705      —          2,705    5.00   5.00     390      —      Dec
2018
                                                     

Total Fixed Rate Debt

        1,843,632      2,457        1,846,089    5.86   5.78     125,815      1,746,673   
                                                     

Variable Rate Debt

                       

One Cherry Hill Plaza (6)

   Bank      5,616      —          5,616    1.54   1.54     86      5,616    Aug
2010

Lehigh Valley Mall

   CMBS      75,000      —          75,000    0.88   0.88     660      75,000    Aug
2010

Pitney Road Plaza (7)

   Bank      4,476      —          4,476    5.00   5.00     224      4,476    Dec
2010

Springfield Mall

   Bank      36,150      —          36,150    1.33   1.33     481      36,150    Dec
2010

Red Rose Commons (8)

   Bank      11,957      —          11,957    6.00   6.00     718      11,957    Oct
2011

New River Valley Mall

   Bank      5,000      —          5,000    4.75   4.75     238      5,000    Jan
2013
                                                     

Total Variable Rate Debt

        138,199      —          138,199    1.74   1.74     2,407      138,199   
                                                     

Total Debt

      $ 1,981,831    $ 2,457      $ 1,984,288    5.57   5.50   $ 128,222    $ 1,884,872   
                                                     

CONSOLIDATED MORTGAGE LOANS

      $ 1,801,901    $ 2,457      $ 1,804,358    5.79   5.62   $ 120,541    $ 1,709,121   

UNCONSOLIDATED MORTGAGE LOANS

        179,930      —          179,930    3.68   3.68     7,681      175,751   

EXCHANGEABLE NOTES

        136,900      (4,209     132,691    4.00   4.00     5,476      136,900   

2010 CREDIT FACILITY (9)

        70,000      —          70,000    5.15   5.15     3,605      70,000   

2010 TERM LOANS - FIXED RATE (10)

        300,000      —          300,000    5.90   5.90     17,692      300,000   

2010 TERM LOANS - VARIABLE RATE

        220,000      —          220,000    5.15   5.15     11,330      220,000   
                                                     

Total

      $ 2,708,731    $ (1,752   $ 2,706,979    5.46   5.33   $ 166,325    $ 2,611,772   
                                                     

 

(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 two six-month extension options.

(3)

The mortgage loan has been swapped to a fixed interest rate presented.

(4)

The mortgage loan has two one-year extension options.

(5)

The mortgage loan has three one-year extension options. The first extension options was exercised in March 2010.

(6)

The mortgage loan has two one-year extension options. The first option was exercised in June 2009 for the period August 2009 to August 2010.

(7)

The loan has one six-month extension during the construction period, which was exercised in April 2010. We have the option to convert the loan to a two year loan at the end of the construction period. The construction period ends in December 2010.

(8)

The mortgage loan has one one-year extension option.

(9)

Secured by first mortgage liens on 22 properties and a second mortgage lien on one property. See page 27 for property detail.

(10)

We entered into interest rate swap agreements to fix $100,000 of the underlying LIBOR associated with the term loans at a rate of 1.77% for the three-year initial term. An additional $200,000 of the underlying LIBOR was swapped to fixed at a rate of 0.61% for year one, 1.78% for year two and 2.96% for the balance of the initial term.

 

Page 26


Pennsylvania Real Estate Investment Trust

Selected Debt Ratios (1)

 

     March 31, 2010  

Consolidated Liabilities to Gross Asset Value

   70.95

Ratio of Consolidated Liabilities to Gross Asset Value shall not exceed 75%

  

EBITDA to Interest Expense

   1.97   

EBITDA may not be less than 1.60 to 1.00

  

Adjusted EBITDA to Fixed Charges

   1.68   

Adjusted EBITDA may not be less than 1.35 to 1.00

  

Corporate Debt Yield

   10.02

The ratio of EBITDA to total indebtedness may not be less than 9.50%.

  

Facility Debt Yield

   9.37

The ratio of NOI for Collateral Properties to Facility Amount

  

 

Collateral Properties (2)

Chambersburg Mall    Nittany Mall    South Mall
Crossroads Mall    North Hanover Mall    Sunrise Plaza
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
Monroe Marketplace    Plymouth Meeting Mall    Wiregrass Commons Mall
New River Valley Mall (2)    The Plaza at Magnolia   

 

(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. Although the covenants contained in the 2010 Credit Facility were not yet in effect as of and for the year ended December 31, 2009, the information shown on this page presents the Company’s determinations of these ratios based on its financial condition as of, and its results of operations for the year ended, December 31, 2009, as if the ratios contained in the 2010 Credit Facility had been in effect on that date. 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 secured by first mortgage liens except for New River Valley Mall, which is secured by second mortgage lien.

 

Page 27


Pennsylvania Real Estate Investment Trust

Shareholder Information

 

Ten Largest Institutional Shareholders:

   Common Shares
Held (1)
 

Vanguard Group, Inc.

   4,068,287   

BlackRock Institutional Trust Company, N.A.

   3,151,500   

State Street Global Advisors (US)

   1,607,727   

Goldman Sachs Asset Management (US)

   1,194,477   

Pacific Heights Asset Management, LLC

   900,000   

MFC Global Investment Management

   692,444   

Veritable, L.P.

   551,792   

J.P. Morgan Investment Management Inc. (New York)

   500,155   

Northern Trust Investments, N.A.

   491,917   

Dimensional Fund Advisors, LP

   456,803   
      

TOTAL of Ten Largest Institutional:

   13,615,102   

TOTAL of all Institutional Holders:

   23,991,806   

Ten Largest as % of Total Institutional:

   56.7

 

(1)

Based on 13F and 13G filings as of March 31, 2010 or most recent filings.

 

Breakdown of Share & Unit Ownership:

Shares Held

   Most Recent    % of
Outstanding
    December 31,
2009

Institutional (1)

   23,991,806    50.7   24,266,770

Retail (2)

   18,157,681    38.4   18,359,983

Insiders (3)

   5,133,095    10.9   4,317,448
               

TOTAL

   47,282,582    100.0   46,944,201
               

 

(1)

Based on 13F and 13G filings as of March 31, 2010 or most recent filings.

(2)

Retail ownership equals total shares outstanding minus institutional and insider ownership.

(3)

Insider holdings as of March 31, 2010 (Shares and OP Units only). Excludes 141,043 exercisable options. See proxy statement dated April 29, 2010 for more details.

 

Page 28


Pennsylvania Real Estate Investment Trust

Definitions

Funds From Operations (FFO)

The National Association of Real Estate Investment Trusts (“NAREIT”) defines Funds From Operations, which is a non-GAAP measure, as income before gains (losses) on sales of operating properties and extraordinary items (computed in accordance with GAAP); plus real estate depreciation; plus or minus adjustments for unconsolidated partnerships to reflect funds from operations on the same basis. The Company computes Funds From Operations by taking the amount determined pursuant to the NAREIT definition and subtracting dividends on preferred shares (“FFO”) (for periods during which the Company had preferred shares outstanding).

Funds From Operations is a commonly used measure of operating performance and profitability in the REIT industry and we use FFO as a supplemental non-GAAP measure to compare our Company’s performance to that of our industry peers. Similarly, FFO per diluted share is a measure that is useful because it reflects the dilutive impact of outstanding convertible securities. In addition, we use FFO and FFO per diluted share as a performance measure for determining bonus amounts earned under certain of our performance-based executive compensation programs. The Company computes FFO in accordance with standards established by NAREIT, less dividends on preferred shares (for periods during which the Company had preferred shares outstanding), which may not be comparable to Funds From Operations reported by other REITs that do not define the term in accordance with the current NAREIT definition, or that interpret the current NAREIT definition differently than the Company. FFO does not include gains or losses on the sale of operating real estate assets, which are included in the determination of net income in accordance with GAAP. Accordingly, FFO is not a comprehensive measure of our operating cash flows. In addition, since FFO does not include depreciation on real estate assets, FFO may not be a useful performance measure when comparing our operating performance to that of other non-real estate commercial enterprises. We compensate for these limitations by using FFO in conjunction with other GAAP financial performance measures, such as net income and net cash provided by operating activities, and other non-GAAP financial performance measures, such as net operating income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered to be an alternative to net income (determined in accordance with GAAP) as an indication of the Company’s financial performance, or to be an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is it indicative of funds available for the Company’s cash needs, including its ability to make cash distributions.

The Company believes that net income is the most directly comparable GAAP measurement to FFO. The Company believes that FFO is helpful to management and investors as a measure of operating performance because it excludes various items included in net income that do not relate to or are not 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 property operating expenses (determined in accordance with GAAP). Net operating income is a non-GAAP measure. It does not represent cash generated from operating activities in accordance with GAAP and should not be considered to be an alternative to net income (determined in accordance with GAAP) as an indication of the Company’s financial performance or to be an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity; nor is it indicative of funds available for the Company’s cash needs, including its ability to make cash distributions. The Company believes that net income is the most directly comparable GAAP measurement to net operating income.

The Company believes that net operating income is helpful to management and investors as a measure of operating performance because it is an indicator of the return on property investment, and provides a method of comparing property performance over time. Net operating income excludes general and administrative expenses, interest and other income, interest expense, depreciation and amortization, income from discontinued operations, gains on sales of interests in real estate, other expenses and gain on extinguishment of debt.

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 29