EX-99.1 2 dex991.htm QUARTERLY SUPPLEMENTAL DISCLOSURE DATED SEPTEMBER 30, 2010 Quarterly Supplemental Disclosure dated September 30, 2010

 

Exhibit 99.1

Pennsylvania Real Estate Investment Trust®

LOGO

Supplemental Financial and Operating Information

Quarter Ended September 30, 2010

www.preit.com

NYSE: PEI


 

Pennsylvania Real Estate Investment Trust

Supplemental Financial and Operating Information

September 30, 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 September 30, 2010 and September 30, 2009

     4   

Statement of Operations-Proportionate Consolidation Method - Nine Months Ended September 30, 2010 and September 30, 2009

     5   

Net Operating Income - Three Months Ended September 30, 2010 and September 30, 2009

     6   

Net Operating Income - Nine Months Ended September 30, 2010 and September 30, 2009

     7   

Computation of Earnings Per Share

     8   

Funds From Operations and Funds Available for Distribution

     9   

Operating Statistics

  

Leasing Activity Summary

     10   

Summarized Rent Per Square Foot and Occupancy Percentages

     11   

Mall Sales and Rent Per Square Foot

     12   

Mall Occupancy - Owned GLA

     13   

Strip and Power Center Rent Per Square Foot and Occupancy Percentages

     14   

Top Twenty Tenants

     15   

Lease Expirations

     16   

Gross Leasable Area Occupancy Summary

     17   

Property Information

     18   

Balance Sheet

  

Balance Sheet - Proportionate Consolidation Method

     21   

Balance Sheet - Property Type

     22   

Investment in Real Estate

     23   

Property Redevelopment Summary

     25   

Capital Expenditures

     26   

Debt Analysis

     27   

Debt Schedule

     28   

Selected Debt Ratios

     29   

Shareholder Information

     30   

Definitions

     31   

FORWARD-LOOKING STATEMENTS

This Quarterly Supplemental and Operating Information contains certain “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements relate to expectations, beliefs, projections, future plans, strategies, anticipated events, trends and other matters that are not historical facts. These forward-looking statements reflect PREIT’s current views about future events and are subject to risks, uncertainties and changes in circumstances that might cause future events, achievements or results to differ materially from those expressed or implied by the forward-looking statements. More specifically, PREIT’s business might be affected by uncertainties affecting real estate businesses generally as well as the following, among other factors: PREIT’s substantial debt and high leverage ratio; constraining leverage, interest and tangible net worth covenants under the 2010 Credit Facility, as well as capital application provisions and limits on PREIT’s ability to pay distributions on our common shares; PREIT’s ability to refinance its existing indebtedness when it matures on favorable terms, or at all; PREIT’s ability to raise capital, including through the issuance of equity or equity-related securities if market conditions are favorable, through joint ventures or other partnerships, through sales of properties, or through other actions; PREIT’s short- and long-term liquidity position; the effects on PREIT of dislocations and liquidity disruptions in the capital and credit markets; the current economic downturn and its effect on employment, consumer confidence and consumer spending; tenant business and solvency and leasing decisions and the value and potential impairment of PREIT’s properties; and PREIT’s ability to maintain and increase property occupancy, sales and rental rates, including at recently redeveloped properties. Additionally, there can be no assurance that PREIT’s actual results will not differ significantly from the estimates set forth in press releases or other disclosures, or that PREIT’s returns on its developments, redevelopments or acquisitions will be consistent with the estimates outlined in press releases or other disclosures. Investors are also directed to consider the risks and uncertainties discussed in documents PREIT has filed with the Securities and Exchange Commission and, in particular, PREIT’s Annual Report on Form 10-K for the year ended December 31, 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 September 30, 2010, the Company’s 49 properties include 38 shopping malls, eight strip and power centers, and three development properties. These properties are located in 13 states in the eastern half of the United States, primarily in the Mid-Atlantic region. The operating retail properties have a total of approximately 33.2 million square feet. PREIT is headquartered in Philadelphia, Pennsylvania.

If you would like to participate in our quarterly conference call or would like additional information about PREIT, please contact:

Nurit Yaron, Vice President - Investor Relations

200 South Broad Street

Philadelphia, PA 19102

Telephone: (215) 875-0735

Fax: (215) 546-2504

Email: yaronn@preit.com

Reporting Calendar

 

Fourth Quarter 2010    February 24, 2011

Research Coverage

 

Company

  

Analyst

  

Phone Number

Bank of America/Merrill Lynch

   Craig Schmidt    (646) 855-3640
   Jeffery Spector    (646) 855-1363
   Lindsay Schroll    (646) 855-1829

Barclays Capital

   Ross Smotrich    (212) 526-2306
   Ryan Bennett    (212) 526-5309

Citi Investment Research

   Michael Bilerman    (212) 816-1383
   Quentin Velleley    (212) 816-6981

Green Street Advisors

   Jim Sullivan    (949) 640-8780
   Cedrik Lachance    (949) 640-8780

JP Morgan

   Michael W. Mueller    (212) 622-6689
   Sarah King    (212) 622-5670

Keefe, Bruyette, & Woods

   Ben Yang    (415) 591-1631

Stifel Nicolaus

   Nathan Isbee    (443) 224-1346

 

Page 1


 

Pennsylvania Real Estate Investment Trust

Press Release Announcements

Dividends and Distributions:

October 29, 2010 PREIT announced the Board of Trustees of the Company declared a quarterly cash dividend of $0.15 per common share.

July 29, 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:

October 28, 2010 - PREIT announced it signed an agreement with the Township of Voorhees to relocate the municipal offices of Voorhees, New Jersey to Voorhees Town Center.

September 30, 2010 - PREIT announced it completed the sale of five power centers to Cedar Shopping Centers, Inc.

August 16, 2010 - PREIT has agreed to sell its interests in up to seven power centers to Cedar Shopping Centers, Inc.

Other activities:

October 14, 2010 - PREIT scheduled its Third Quarter 2010 earnings call for Thursday, November 4, 2010.

August 3, 2010 - PREIT reported its Second Quarter 2010 results.

July 19, 2010 - PREIT scheduled its Second Quarter 2010 earnings call for Tuesday, August 3, 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 September 30,     Year Ended December 31,  
     2010     2009     2009     2008  

TRADING INFORMATION

        

High Price

   $ 13.90      $ 9.13      $ 9.13      $ 29.70   

Low Price

   $ 10.03      $ 3.87      $ 2.20      $ 2.21   

Average Daily Trading Volume

     637,795        593,288        824,654        768,718   

MARKET CAPITALIZATION (in thousands, except per share amounts)

  

EQUITY CAPITALIZATION

        

Common Shares Outstanding

     55,376        43,302        44,615        39,468   

OP Units Outstanding

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

TOTAL Shares and OP Units Outstanding

     57,705        45,631        46,944        41,669   
                                

Market Price (closing price at end of period)

   $ 11.86      $ 7.61      $ 8.46      $ 7.45   

Equity Market Capitalization - Shares and OP Units

   $ 684,416      $ 347,030      $ 397,148      $ 310,437   

DEBT CAPITALIZATION (1)

        

Secured Debt Balance (2)

   $ 2,273,998      $ 1,978,191      $ 1,956,193      $ 1,940,334   

Unsecured Debt Balance (3) (4)

     136,900        857,400        792,900        811,500   
                                

Debt Capitalization

     2,410,898        2,835,591        2,749,093        2,751,834   
                                

TOTAL MARKET CAPITALIZATION

   $ 3,095,314      $ 3,182,621      $ 3,146,241      $ 3,062,271   
                                

Equity Capitalization/Total Market Capitalization

     22.1     10.9     12.6     10.1

Debt Capitalization/Total Market Capitalization

     77.9     89.1     87.4     89.9

Unsecured Debt Balance/Total Debt

     5.7     30.2     28.8     29.5

DISTRIBUTIONS PER COMMON SHARE

        

Ordinary Income

     (5)      $ 0.150      $ 0.630      $ 2.254   

Capital Gain

     (5)        —          0.110        —     

Return of Capital/Non-Taxable

     (5)        —          —          0.026   
                                

Distributions per share

   $ 0.150      $ 0.150      $ 0.740      $ 2.280   
                                

Annualized Dividend Yield (6)

     5.1     7.9     8.7     30.6

CAPITAL RESOURCES

        

Cash and Cash Equivalents

   $ 47,694      $ 94,443      $ 77,147      $ 12,711   

Revolving Credit Facility

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

Amount Outstanding

     —          (485,000     (486,000     (400,000

Letters of Credit

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

Available Credit Facility (7)

     148,466        11,970        10,970        93,572   
                                

TOTAL

   $ 196,160      $ 106,413      $ 88,117      $ 106,283   
                                

Shelf Registration

   $ 831,812      $ 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 secured debt balance includes $347,200 in Term Loans as of September 30, 2010.

(3)

The unsecured debt balance includes $170,000 in senior unsecured 2008 Term Loan for the periods ending December 31, 2009, September 30, 2009 and December 31, 2008, and Credit Facility balances of $486,000 for the period ending December 31, 2009, $485,000 for the period ending September 30, 2009, and $400,000 for the period ending December 31, 2008.

(4)

The unsecured debt balance includes exchangeable notes of $136,900 for the periods ending September 30, 2010 and December 31, 2009, $202,400 for the period ending September 30, 2009 and $241,500 for the period ending December 31, 2008.

(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 September 30, 2010

Proportionate Consolidation Method

(in thousands)

 

    Three months ended September 30, 2010     Three months ended September 30, 2009  
    GAAP     Share of
unconsolidated
partnerships (1)
    Discontinued
operations
    Total     GAAP     Share of
unconsolidated
partnerships (1)
    Discontinued
operations
    Total  

REVENUE:

               

Base rent

  $ 71,842      $ 6,371      $ 2,508      $ 80,721      $ 70,926      $ 6,244      $ 3,507      $ 80,677   

Expense reimbursements

    33,571        2,503        639        36,713        33,291        2,400        837        36,528   

Percentage rent

    767        35        —          802        918        39        —          957   

Lease termination revenue

    370        —          —          370        300        —          —          300   

Other real estate revenue

    3,301        347        2        3,650        3,270        406        36        3,712   

Interest and other income

    2,804        —          —          2,804        862        —          —          862   
                                                               

Total revenue

    112,655        9,256        3,149        125,060        109,567        9,089        4,380        123,036   
                                                               

EXPENSES:

               

Operating expenses:

               

CAM and real estate taxes

    (35,683     (1,904     (592     (38,179     (34,304     (1,950     (927     (37,181

Utilities

    (7,587     (271     (4     (7,862     (6,769     (236     (21     (7,026

Other operating expenses

    (6,926     (640     (137     (7,703     (6,760     (647     (26     (7,433
                                                               

Total operating expenses

    (50,196     (2,815     (733     (53,744     (47,833     (2,833     (974     (51,640
                                                               

Depreciation and amortization

    (41,673     (2,020     (1,306     (44,999     (40,240     (1,983     (1,567     (43,790

Other expenses:

               

General and administrative expenses

    (8,958     —          —          (8,958     (9,583     —          —          (9,583

Abandoned project costs, income taxes and other expenses

    (558     —          —          (558     (200     —          —          (200
                                                               

Total other expenses

    (9,516     —          —          (9,516     (9,783     —          —          (9,783
                                                               

Interest expense, net (2)

    (36,384     (2,566     (674     (39,624     (32,961     (1,918     (628     (35,507

Gain on extinguishment of debt

    —          —          —          —          4,167        —          —          4,167   
                                                               

Total expenses

    (137,769     (7,401     (2,713     (147,883     (126,650     (6,734     (3,169     (136,553
                                                               

Loss before equity in income of partnerships, discontinued operations and gains on sales of real estate

    (25,114     1,855        436        (22,823     (17,083     2,355        1,211        (13,517

Equity in income of partnerships

    1,855        (1,855     —          —          2,355        (2,355     —          —     
                                                               

Loss from continuing operations

    (23,259     —          436        (22,823     (14,728     —          1,211        (13,517

Discontinued operations:

               

Operating results from discontinued operations

    436        —          (436     —          1,211        —          (1,211     —     

Gains on sales of discontinued operations

    19,151        —          —          19,151        3,398        —          —          3,398   
                                                               

Income from discontinued operations

    19,587        —          (436     19,151        4,609        —          (1,211     3,398   
                                                               

Net loss

    (3,672     —          —          (3,672     (10,119     —          —          (10,119

Less: net loss attributable to noncontrolling interests

    87        —          —          87        477        —          —          477   
                                                               

Net loss attributable to PREIT

  $ (3,585   $ —        $ —        $ (3,585   $ (9,642   $ —        $ —        $ (9,642
                                                               

 

(1)

PREIT’s proportionate share of partnership operations is “grossed up” to reflect the Company’s share of the total revenue and expenses of the underlying properties.

(2)

Net of capitalized interest expense of $504 and $1,287 for the three months ended September 30, 2010 and September 30, 2009, respectively.

 

Page 4


 

Pennsylvania Real Estate Investment Trust

Statement of Operations - Nine Months Ended September 30, 2010

Proportionate Consolidation Method

(in thousands)

 

     Nine months ended September 30, 2010     Nine months ended September 30, 2009  
     GAAP     Share of
unconsolidated
partnerships (1)
    Discontinued
operations
    Total     GAAP     Share of
unconsolidated
partnerships (1)
    Discontinued
operations
    Total  

REVENUE:

                

Base rent

   $ 214,696      $ 19,135      $ 7,739      $ 241,570      $ 211,515      $ 18,662      $ 10,364      $ 240,541   

Expense reimbursements

     99,980        7,909        1,750        109,639        100,125        7,595        2,512        110,232   

Percentage rent

     2,292        62        —          2,354        2,378        72        —          2,450   

Lease termination revenue

     2,551        275        —          2,826        1,636        120        —          1,756   

Other real estate revenue

     9,762        910        8        10,680        9,982        1,210        93        11,285   

Interest and other income

     4,130        —          —          4,130        2,092        —          —          2,092   
                                                                

Total revenue

     333,411        28,291        9,497        371,199        327,728        27,659        12,969        368,356   
                                                                

EXPENSES:

                

Operating expenses:

                

CAM and real estate taxes

     (107,183     (6,312     (1,904     (115,399     (101,285     (6,023     (2,821     (110,129

Utilities

     (20,053     (688     (7     (20,748     (18,561     (660     (45     (19,266

Other operating expenses

     (19,063     (1,814     (196     (21,073     (19,156     (1,941     (110     (21,207
                                                                

Total operating expenses

     (146,299     (8,814     (2,107     (157,220     (139,002     (8,624     (2,976     (150,602
                                                                

Depreciation and amortization

     (122,677     (6,581     (3,907     (133,165     (117,951     (6,056     (4,732     (128,739

Other expenses:

                

General and administrative expenses

     (28,261     —          —          (28,261     (28,436     —          —          (28,436

Impairment of assets

     —          —          —          —          (70     —          —          (70

Abandoned project costs, income taxes and other expenses

     (1,012     —          —          (1,012     (598     —          —          (598
                                                                

Total other expenses

     (29,273     —          —          (29,273     (29,104     —          —          (29,104
                                                                

Interest expense, net (2)

     (108,588     (6,002     (1,926     (116,516     (97,774     (5,448     (1,572     (104,794

Gain on extinguishment of debt

     —          —          —          —          13,971        —          —          13,971   
                                                                

Total expenses

     (406,837     (21,397     (7,940     (436,174     (369,860     (20,128     (9,280     (399,268
                                                                

Loss before equity in income of partnerships, discontinued operations and gains on sales of real estate

     (73,426     6,894        1,557        (64,975     (42,132     7,531        3,689        (30,912

Equity in income of partnerships

     6,894        (6,894     —          —          7,531        (7,531     —          —     

Gains on sales of real estate

     —          —          —          —          1,654        —          —          1,654   
                                                                

Loss from continuing operations

     (66,532     —          1,557        (64,975     (32,947     —          3,689        (29,258

Discontinued operations

                

Operating results from discontinued operations

     1,557        —          (1,557     —          3,689        —          (3,689     —     

Gains on sales of discontinued operations

     19,151        —            19,151        3,398        —          —          3,398   
                                                                

Income from discontinued operations

     20,708        —          (1,557     19,151        7,087        —          (3,689     3,398   
                                                                

Net loss

     (45,824     —          —          (45,824     (25,860     —          —          (25,860

Less: net loss attributable to noncontrolling interests

     1,928        —          —          1,928        1,215        —          —          1,215   
                                                                

Net loss attributable to PREIT

   $ (43,896   $ —        $ —        $ (43,896   $ (24,645   $ —        $ —        $ (24,645
                                                                

 

(1)

PREIT’s proportionate share of partnership operations is “grossed up” to reflect the Company’s share of the total revenue and expenses of the underlying properties.

(2)

Net of capitalized interest expense of $1,959 and $4,527 for the nine months ended September 30, 2010 and September 30, 2009, respectively.

 

Page 5


 

Pennsylvania Real Estate Investment Trust

Net Operating Income(1) - Three Months Ended September 30, 2010 and 2009

(in thousands)

 

     Three months ended September 30, 2010     Three months ended September 30, 2009  

SAME STORE RETAIL/SOLD/OTHER

   Same     Sold     Other     Total     Same     Sold     Other     Total  

Real estate revenue:

                

Base rent

   $ 77,811      $ 2,508      $ 402      $ 80,721      $ 76,746      $ 3,507      $ 424      $ 80,677   

Expense reimbursements

     36,063        639        11        36,713        35,677        837        14        36,528   

Percentage rent

     802        —          —          802        957        —          —          957   

Lease termination revenue

     370        —          —          370        300        —          —          300   

Other real estate revenue

     3,526        2        122        3,650        3,481        36        195        3,712   
                                                                

TOTAL REAL ESTATE REVENUE

     118,572        3,149        535        122,256        117,161        4,380        633        122,174   
                                                                

Operating expenses:

                

CAM and real estate taxes

     (37,243     (592     (344     (38,179     (35,888     (927     (366     (37,181

Utilities

     (7,858     (4     —          (7,862     (7,005     (21     —          (7,026

Other operating expenses

     (7,504     (137     (62     (7,703     (7,291     (26     (116     (7,433
                                                                

TOTAL OPERATING EXPENSES

     (52,605     (733     (406     (53,744     (50,184     (974     (482     (51,640
                                                                

NET OPERATING INCOME

   $ 65,967      $ 2,416      $ 129      $ 68,512      $ 66,977      $ 3,406      $ 151      $ 70,534   
                                                                

 

     Three months ended September 30, 2010     Three months ended September 30, 2009  

SAME STORE RETAIL COMPARISON

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

Real estate revenue:

            

Base rent

   $ 71,935      $ 5,876      $ 77,811      $ 71,340      $ 5,406      $ 76,746   

Expense reimbursements

     34,834        1,229        36,063        34,478        1,199        35,677   

Percentage rent

     771        31        802        920        37        957   

Lease termination revenue

     370        —          370        300        —          300   

Other real estate revenue

     3,475        51        3,526        3,433        48        3,481   
                                                

TOTAL REAL ESTATE REVENUE

     111,385        7,187        118,572        110,471        6,690        117,161   
                                                

Operating expenses:

            

CAM and real estate taxes

     (36,083     (1,160     (37,243     (34,639     (1,249     (35,888

Utilities

     (7,771     (87     (7,858     (6,932     (73     (7,005

Other operating expenses

     (7,317     (187     (7,504     (7,008     (283     (7,291
                                                

TOTAL OPERATING EXPENSES

     (51,171     (1,434     (52,605     (48,579     (1,605     (50,184
                                                

NET OPERATING INCOME

   $ 60,214      $ 5,753      $ 65,967      $ 61,892      $ 5,085      $ 66,977   
                                                

 

(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 6


 

Pennsylvania Real Estate Investment Trust

Net Operating Income(1) - Nine Months Ended September 30, 2010 and 2009

(in thousands)

 

     Nine Months Ended September 30, 2010     Nine Months Ended September 30, 2009  

SAME STORE RETAIL/SOLD/OTHER

   Same     Sold     Other     Total     Same     Sold     Other     Total  

Real estate revenue:

                

Base rent

   $ 232,641      $ 7,739      $ 1,190      $ 241,570      $ 228,880      $ 10,364      $ 1,297      $ 240,541   

Expense reimbursements

     107,851        1,750        38        109,639        107,680        2,512        40        110,232   

Percentage rent

     2,354        —          —          2,354        2,450        —          —          2,450   

Lease termination revenue

     2,826        —          —          2,826        1,756        —          —          1,756   

Other real estate revenue

     10,312        8        360        10,680        10,626        93        566        11,285   
                                                                

TOTAL REAL ESTATE REVENUE

     355,984        9,497        1,588        367,069        351,392        12,969        1,903        366,264   
                                                                

Operating expenses:

                

CAM and real estate taxes

     (112,469     (1,904     (1,026     (115,399     (106,220     (2,821     (1,088     (110,129

Utilities

     (20,741     (7     —          (20,748     (19,222     (45     1        (19,266

Other operating expenses

     (20,731     (196     (146     (21,073     (20,827     (110     (270     (21,207
                                                                

TOTAL OPERATING EXPENSES

     (153,941     (2,107     (1,172     (157,220     (146,269     (2,976     (1,357     (150,602
                                                                

NET OPERATING INCOME

   $ 202,043      $ 7,390      $ 416      $ 209,849      $ 205,123      $ 9,993      $ 546      $ 215,662   
                                                                

 

     Nine Months Ended September 30, 2010     Nine Months Ended September 30, 2009  

SAME STORE RETAIL COMPARISON

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

Real estate revenue:

            

Base rent

   $ 215,608      $ 17,033      $ 232,641      $ 212,413      $ 16,467      $ 228,880   

Expense reimbursements

     103,878        3,973        107,851        104,017        3,663        107,680   

Percentage rent

     2,332        22        2,354        2,376        74        2,450   

Lease termination revenue

     2,826        —          2,826        1,756        —          1,756   

Other real estate revenue

     10,152        160        10,312        10,459        167        10,626   
                                                

TOTAL REAL ESTATE REVENUE

     334,796        21,188        355,984        331,021        20,371        351,392   
                                                

Operating expenses:

            

CAM and real estate taxes

     (108,355     (4,114     (112,469     (102,420     (3,800     (106,220

Utilities

     (20,552     (189     (20,741     (19,039     (183     (19,222

Other operating expenses

     (20,216     (515     (20,731     (20,134     (693     (20,827
                                                

TOTAL OPERATING EXPENSES

     (149,123     (4,818     (153,941     (141,593     (4,676     (146,269
                                                

NET OPERATING INCOME

   $ 185,673      $ 16,370      $ 202,043      $ 189,428      $ 15,695      $ 205,123   
                                                

 

(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 7


 

Pennsylvania Real Estate Investment Trust

Computation of

Earnings Per Share

(in thousands, except per share amounts)

 

     Three Months Ended September 30,     Nine Months Ended September 30,  
     2010     2009     2010     2009  

Loss from continuing operations

   $ (23,259   $ (14,728   $ (66,532   $ (32,947

Noncontrolling interest in continuing operations

     878        655        2,719        1,408   
                                

Dividends on unvested restricted shares

     (174     (161     (441     (634
                                

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

   $ (22,555   $ (14,234   $ (64,254   $ (32,173
                                

Income from discontinued operations

   $ 19,587      $ 4,609      $ 20,708      $ 7,087   

Noncontrolling interest in discontinued operations

     (791     (178     (791     (193
                                

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

   $ 18,796      $ 4,431      $ 19,917      $ 6,894   
                                

Basic loss per share

        

Loss from continuing operations

   $ (0.42   $ (0.34   $ (1.30   $ (0.80

Income from discontinued operations

     0.35        0.11        0.40        0.17   
                                
   $ (0.07   $ (0.23   $ (0.90   $ (0.63
                                

Diluted loss per share

        

Loss from continuing operations

   $ (0.42   $ (0.34   $ (1.30   $ (0.80

Income from discontinued operations

     0.35        0.11        0.40        0.17   
                                
   $ (0.07   $ (0.23   $ (0.90   $ (0.63
                                

Weighted average of common shares outstanding

     55,351        43,277        50,502        41,038   

Weighted average of unvested restricted shares

     (1,151     (1,082     (1,067     (894
                                

Weighted average shares outstanding - basic

     54,200        42,195        49,435        40,144   

Weighted average effect of common share equivalents (1)

     —          —          —          —     
                                

Total weighted average shares outstanding - diluted

     54,200        42,195        49,435        40,144   
                                

 

(1)

The Company had net losses from continuing operations for all periods presented. Therefore, the effect of common share equivalents of 527 and 408 for nine months ended September 30, 2010 and 2009, respectively, are excluded from the calculation of diluted loss per share because they would be antidilutive.

 

Page 8


 

Pennsylvania Real Estate Investment Trust

Funds From Operations and Funds Available for Distribution

(in thousands, except per share amounts)

 

     Three Months Ended September 30,     Nine Months Ended September 30,     Year Ended
December 31,
 
     2010     2009     2010     2009     2009  

FUNDS FROM OPERATIONS (FFO)

          

Net loss

   $ (3,672   $ (10,119   $ (45,824   $ (25,860   $ (90,091

Gains on sales of discontinued operations

     (19,151     (3,398     (19,151     (3,398     (9,503

Gains on sales of interests in real estate

     —          —          —          (923     (923

Depreciation and amortization: (1)

          

Wholly owned and consolidated partnerships

     41,331        39,758        121,518        116,312        164,284   

Unconsolidated partnerships

     2,020        1,983        6,581        6,056        8,144   

Discontinued operations

     1,306        1,567        3,907        4,732        1,176   
                                        

FFO

   $ 21,834      $ 29,791      $ 67,031      $ 96,919      $ 73,087   
                                        

Accelerated amortization of deferred financing costs

     1,394        —          3,652        —          —     

Impairment of assets

     —          —          —          70        74,254   

Gain on extinguishment of debt

     —          (4,167     —          (13,971     (27,047
                                        

FFO AS ADJUSTED

   $ 23,228      $ 25,624      $ 70,683      $ 83,018      $ 120,294   
                                        

FUNDS AVAILABLE FOR DISTRIBUTION (FAD)

          

FFO

   $ 21,834      $ 29,791      $ 67,031      $ 96,919      $ 73,087   

Adjustments:

          

Straight line rent

     (315     (465     (1,194     (1,228     (1,276

Recurring capital expenditures

     (5,852     (4,671     (7,633     (8,463     (16,495

Tenant allowances

     (5,520     (1,830     (10,890     (7,561     (11,312

Capitalized leasing costs

     (982     (999     (3,123     (3,149     (4,341

Amortization of mortgage loan premium

     (298     (333     (885     (988     (1,283

Amortization of above- and below-market lease intangibles

     (3     16        (15     (504     (394

Amortization of exchangeable notes debt discount

     467        682        1,382        2,175        2,817   

Impairment of assets

     —          —          —          70        74,254   

Gain on extinguishment of debt

     —          (4,167     —          (13,971     (27,047
                                        

FAD

   $ 9,331      $ 18,024      $ 44,673      $ 63,300      $ 88,010   
                                        

Weighted average of common shares outstanding

     54,200        42,195        49,435        40,144        40,953   

Weighted average of OP Units outstanding

     2,329        2,329        2,329        2,248        2,268   

Weighted average effect of common share equivalents

     528        —          407        —          12   
                                        

Total weighted average shares outstanding, including OP Units

     57,057        44,524        52,171        42,392        43,233   
                                        

Net loss per diluted share

   $ (0.07   $ (0.23   $ (0.90   $ (0.63   $ (2.11

FFO per diluted share

   $ 0.38      $ 0.67      $ 1.28      $ 2.29      $ 1.69   

FFO per diluted share as adjusted

   $ 0.41      $ 0.58      $ 1.35      $ 1.96      $ 2.78   

FAD per diluted share

   $ 0.16      $ 0.40      $ 0.86      $ 1.49      $ 2.04   

Dividend per common share

   $ 0.15      $ 0.15      $ 0.45      $ 0.59      $ 0.74   

PAYOUT RATIOS

          

Payout Ratio of FFO

     87.1 %(2)            43.8

Payout Ratio of FFO as adjusted

     27.5 %(2)            26.6

Payout Ratio of FAD

     42.9 %(2)            36.4

 

(1)

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

(2)

Twelve months ended September 30, 2010.

 

Page 9


Pennsylvania Real Estate Investment Trust

2010 Leasing Activity Summary

 

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

New Leases - Previously Leased Space:

                  

1st Quarter

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

2nd Quarter

     25         73,166         22.34         24.04         1.70        7.6     1.90   

3rd Quarter

     26         70,644         27.19         24.19         (3.00     -11.0     2.09   
                                                            

Total/Average

     64         181,445       $ 25.08       $ 24.42       $ (0.66     -2.6   $ 1.72   

New Leases - Previously Vacant Space: (2)

                  

1st Quarter

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

2nd Quarter

     36         156,027         N/A         16.64         16.64        N/A        1.13   

3rd Quarter

     58         238,159         N/A         17.59         17.59        N/A        2.86   
                                                            

Total/Average

     108         477,645         N/A       $ 17.25       $ 17.25        N/A      $ 1.84   

Renewal: (3)

                  

1st Quarter

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

2nd Quarter

     97         386,648         20.10         19.79         (0.31     -1.5     0.24   

3rd Quarter

     86         322,240         23.43         22.58         (0.85     -3.6     0.14   
                                                            

Total/Average

     315         1,198,018       $ 21.81       $ 20.86       $ (0.95     -4.4   $ 0.12   

Anchor Renewal:

                  

1st Quarter

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

2nd Quarter

     7         789,883         2.27         2.27         —          0.0     —     

3rd Quarter

     6         778,332         2.51         2.51         —          0.0     —     
                                                            

Total/Average

     19         1,966,747       $ 2.54       $ 2.53       $ (0.01     -0.3   $ —     

 

(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)

This category includes expansions, relocations and lease extensions.

 

Page 10


 

Pennsylvania Real Estate Investment Trust

Summarized Rent Per Square Foot and Occupancy Percentages

 

    September 30, 2010     September 30, 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)

  $ 32.70        89.5     84.5   $ 32.51        88.9     83.8     0.6     0.6     0.7

Strip and Power Centers weighted average

  $ 16.28        95.7     93.8   $ 16.42        89.1     84.9     -0.9     6.6     8.9

Retail Portfolio weighted average

  $ 28.94        90.2     85.7   $ 29.32        88.9     84.0     -1.3     1.3     1.7

Consolidated Properties

  $ 30.69        89.6     84.4   $ 30.90        88.7     83.4     -0.7     0.9     1.0

Unconsolidated Properties

  $ 23.27        94.8     93.1   $ 23.63        90.8     87.4     -1.5     4.0     5.7

Same Properties

  $ 28.94        90.2     85.7   $ 29.32        88.9     84.0     -1.3     1.3     1.7

 

(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 $14.50/sq ft as of September 30, 2010 and $14.53/sq ft as of September 30, 2009.

 

Page 11


 

Pennsylvania Real Estate Investment Trust

Mall Sales and Rent Per Square Foot

 

     % of Current
Quarter Mall
NOI
    September 30, 2010     September 30, 2009     Change  
       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

     27.8                      

Cherry Hill Mall

     $ 46.45       $ 536         13.7   $ 47.18       $ 419         16.2     -1.6     27.9     -2.5

Lehigh Valley Mall

       44.70         530         12.3     43.75         466         13.6     2.2     13.7     -1.3

Jacksonville Mall

       32.58         501         10.0     31.84         484         9.7     2.3     3.5     0.3

Woodland Mall

       43.95         483         13.0     43.73         445         15.4     0.5     8.5     -2.4

Patrick Henry Mall

       39.40         402         13.9     37.43         422         12.9     5.3     -4.7     1.0

Sales per square foot between $350 - $400

     27.0                      

Willow Grove Park (3)

       43.38         389         16.7     42.79         389         15.8     1.4     0.0     0.9

Moorestown Mall

       36.67         375         15.1     36.48         403         14.6     0.5     -6.9     0.5

Viewmont Mall

       29.74         366         13.1     30.42         356         12.9     -2.2     2.8     0.2

The Mall at Prince Georges

       36.87         363         15.4     35.76         377         15.2     3.1     -3.7     0.2

Wyoming Valley Mall

       31.06         359         13.2     31.04         349         12.8     0.0     2.9     0.4

Valley View Mall

       30.39         359         11.8     31.44         353         12.2     -3.4     1.7     -0.4

The Gallery at Market East (3)

       38.09         353         13.7     37.62         351         14.3     1.3     0.6     -0.6

Dartmouth Mall

       30.68         352         12.4     29.62         340         12.3     3.6     3.5     0.1

Sales per square foot between $300 - $349

     24.9                      

Capital City Mall

       33.46         348         11.8     32.70         354         11.7     2.3     -1.7     0.1

Springfield Mall

       34.32         345         15.2     31.30         326         15.4     9.6     5.8     -0.2

Francis Scott Key Mall

       27.33         330         11.7     26.78         322         11.9     2.1     2.5     -0.2

Plymouth Meeting Mall

       31.75         320         10.9     34.52         246         13.1     -8.0     30.1     -2.2

Exton Square Mall

       37.84         317         14.8     38.84         318         15.7     -2.6     -0.3     -0.9

Magnolia Mall

       26.91         311         13.2     25.69         301         13.5     4.8     3.3     -0.3

Valley Mall

       26.43         308         12.1     25.31         312         13.0     4.4     -1.3     -0.9

Logan Valley Mall

       26.28         307         11.7     26.23         296         12.4     0.2     3.7     -0.7

Cumberland Mall

       28.47         306         13.7     27.02         297         14.2     5.4     3.0     -0.5

Crossroads Mall

       20.86         305         9.7     22.43         306         9.1     -7.0     -0.3     0.6

Sales per square foot under $300

     20.3                      

Palmer Park Mall

       25.57         289         11.0     25.66         284         11.9     -0.4     1.8     -0.9

Uniontown Mall

       22.60         280         11.0     23.03         279         11.6     -1.9     0.4     -0.6

Wiregrass Commons Mall

       27.11         277         11.7     26.38         278         11.1     2.8     -0.4     0.6

Nittany Mall

       22.33         273         11.3     23.19         288         10.9     -3.7     -5.2     0.4

Gadsden Mall

       21.59         273         8.9     25.06         259         11.7     -13.9     5.4     -2.8

North Hanover Mall

       28.06         270         12.6     28.03         274         12.8     0.1     -1.5     -0.2

New River Valley Mall

       24.15         269         10.5     25.09         253         9.6     -3.8     6.3     0.9

Lycoming Mall

       21.21         252         10.1     20.89         238         12.2     1.6     5.9     -2.1

Beaver Valley Mall

       22.43         251         13.6     23.68         252         14.8     -5.3     -0.4     -1.2

Chambersburg Mall

       25.51         241         9.5     28.82         225         11.0     -11.5     7.1     -1.5

Washington Crown Center

       20.86         235         11.7     21.98         244         12.4     -5.1     -3.7     -0.7

Orlando Fashion Square

       33.20         232         17.7     36.50         239         17.8     -9.0     -2.9     -0.1

South Mall

       23.42         227         12.4     24.64         254         12.7     -5.0     -10.6     -0.3

Phillipsburg Mall

       25.05         219         12.0     26.06         231         14.3     -3.9     -5.2     -2.3

Voorhees Town Center

       34.04         205         12.4     32.46         206         12.0     4.9     -0.5     0.4

Enclosed Malls weighted average

     $ 32.70       $ 348         12.9   $ 32.51       $ 335         13.5     0.6     3.9     -0.6

Consolidated Properties

     $ 31.89       $ 336         12.9   $ 31.86       $ 326         13.4     0.1     3.1     -0.5

Unconsolidated Properties

     $ 41.29       $ 468         13.0   $ 39.52       $ 419         14.1     4.5     11.7     -1.1

Same Properties

     $ 32.70       $ 348         12.9   $ 32.51       $ 335         13.5     0.6     3.9     -0.6

 

(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 September 30, 2010 and 2009, respectively.

 

Page 12


 

Pennsylvania Real Estate Investment Trust

Mall Occupancy - Owned GLA

 

     September 30, 2010     September 30, 2009     Change  
     Total     Non-Anchor     Total     Non-Anchor     Total     Non-Anchor  

Beaver Valley Mall

     89.6     77.6     88.0     74.3     1.6     3.3

Capital City Mall

     96.9     94.7     98.2     96.9     -1.3     -2.2

Chambersburg Mall

     81.5     60.4     82.3     62.2     -0.8     -1.8

Cherry Hill Mall

     91.4     89.7     94.0     92.7     -2.6     -3.0

Crossroads Mall

     89.7     76.2     84.3     63.9     5.4     12.3

Cumberland Mall

     91.9     86.5     92.2     91.2     -0.3     -4.7

Dartmouth Mall

     97.0     95.0     92.1     86.9     4.9     8.1

Exton Square Mall

     88.5     74.8     90.7     79.7     -2.2     -4.9

Francis Scott Key Mall

     97.8     95.8     94.5     89.4     3.3     6.4

Gadsden Mall

     92.4     81.0     90.2     75.8     2.2     5.2

The Gallery at Market East (1)

     60.6     75.5     60.5     75.3     0.1     0.2

Jacksonville Mall

     99.1     98.3     97.4     94.8     1.7     3.5

Lehigh Valley Mall

     96.9     95.8     93.7     91.4     3.2     4.4

Logan Valley Mall

     94.0     85.6     95.1     88.2     -1.1     -2.6

Lycoming Mall

     95.4     91.4     95.7     91.9     -0.3     -0.5

Magnolia Mall

     95.3     89.3     96.1     91.1     -0.8     -1.8

Moorestown Mall

     88.7     74.7     88.8     74.9     -0.1     -0.2

New River Valley Mall

     95.1     91.8     96.1     93.6     -1.0     -1.8

Nittany Mall

     92.5     84.9     91.5     82.7     1.0     2.2

North Hanover Mall

     90.0     76.1     88.5     72.6     1.5     3.5

Orlando Fashion Square

     85.7     69.6     86.3     70.9     -0.6     -1.3

Palmer Park Mall

     94.7     83.1     95.5     85.6     -0.8     -2.5

Patrick Henry Mall

     96.9     94.0     98.0     96.2     -1.1     -2.2

Phillipsburg Mall

     90.0     77.0     90.4     77.9     -0.4     -0.9

Plymouth Meeting Mall

     84.0     75.7     82.2     75.3     1.8     0.4

The Mall at Prince Georges

     94.4     88.1     95.8     91.1     -1.4     -3.0

South Mall

     89.6     84.1     78.2     81.9     11.4     2.2

Springfield Mall

     83.8     83.8     86.1     86.1     -2.3     -2.3

Uniontown Mall

     92.5     81.0     91.5     78.5     1.0     2.5

Valley Mall

     96.2     93.5     97.1     95.0     -0.9     -1.5

Valley View Mall

     91.6     88.3     91.9     88.8     -0.3     -0.5

Viewmont Mall

     99.3     98.1     97.8     94.3     1.5     3.8

Voorhees Town Center

     62.1     61.5     61.9     61.2     0.2     0.3

Washington Crown Center

     83.4     69.3     83.6     69.7     -0.2     -0.4

Willow Grove Park (2)

     69.6     91.3     69.7     93.8     -0.1     -2.5

Wiregrass Commons Mall

     86.9     81.0     85.0     78.4     1.9     2.6

Woodland Mall

     88.3     88.3     85.8     85.8     2.5     2.5

Wyoming Valley Mall

     96.3     89.5     92.0     77.3     4.3     12.2
                                                

Enclosed Malls weighted average (3)

     89.5     84.5     88.9     83.8     0.6     0.7
                                                

Consolidated Properties

     89.3     83.9     88.7     83.4     0.6     0.5

Unconsolidated Properties

     94.0     92.4     92.0     89.9     2.0     2.5

Same Properties

     89.5     84.5     88.9     83.8     0.6     0.7

 

(1)

The total occupancy percentage for The Gallery at Market East includes 328,390 sf of the former Strawbridge's store that is currently vacant, pending redevelopment. This vacant department store represents 30.3% and 30.4% of the owned mall GLA as of September 30, 2010 and September 30, 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 26.6% and 26.2% of the owned mall GLA as of September 30, 2010 and September 30, 2009, respectively.

(3)

Including all tenants occupying space under an agreement with an initial term of less than one year, total enclosed mall occupancy is 90.3% and 89.7%, and occupancy excluding anchors is 86.0% and 86.4% for the periods ending June 30, 2010 and June 30, 2009, respectively.

 

Page 13


 

Pennsylvania Real Estate Investment Trust

Strip and Power Center Rent Per Square Foot and Occupancy Percentages

 

    September 30, 2010     September 30, 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

  $ 20.10        98.8     96.8   $ 21.94        88.1     67.7     -8.4     10.7     29.1

The Commons at Magnolia

    14.61        84.9     81.1     11.95        66.4     88.9     22.3     18.5     -7.8

Metroplex Shopping Center

    19.20        100.0     100.0     19.10        100.0     100.0     0.5     0.0     0.0

The Court at Oxford Valley

    15.60        100.0     100.0     16.41        91.3     88.1     -4.9     8.7     11.9

Paxton Towne Centre

    15.78        98.2     97.3     16.04        90.8     86.1     -1.6     7.4     11.2

Red Rose Commons

    13.99        84.8     84.8     14.16        72.5     72.5     -1.2     12.3     12.3

Springfield Park

    20.90        98.2     94.9     21.22        100.0     100.0     -1.5     -1.8     -5.1

Whitehall Mall

    12.72        91.6     82.3     11.29        86.8     72.0     12.7     4.8     10.3
                                                                       

Weighted Average

  $ 16.28        95.7     93.8   $ 16.42        89.1     84.9     -0.9     6.6     8.9
                                                                       

Consolidated Properties

  $ 16.62        96.8     94.4   $ 16.67        86.8     82.0     -0.3     10.0     12.4

Unconsolidated Properties

  $ 16.16        95.3     93.6   $ 16.34        90.1     85.9     -1.1     5.2     7.7

Same Properties

  $ 16.28        95.7     93.8   $ 16.42        89.1     84.9     -0.9     6.6     8.9

 

Page 14


 

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.

    45        570,111        5        51,516        50        621,627      $ 12,467      $ 11,414        4.05

JCPenney Company, Inc.

    24        2,369,736        6        824,327        30        3,194,063        7,526        7,526        2.67

Foot Locker, Inc.

    62        326,954        11        34,347        73        361,301        7,959        7,507        2.66

Limited Brands, Inc.

    59        282,522        13        41,196        72        323,718        7,626        7,180        2.55

American Eagle Outfitters, Inc.

    40        218,381        2        8,840        42        227,221        6,756        6,454        2.29

Zale Corporation

    76        59,844        0        —          76        59,844        5,622        5,318        1.89

Sears Holding Corporation

    24        2,796,396        5        880,777        29        3,677,173        5,445        5,302        1.88

Signet Jewelers Limited

    39        59,732        0        —          39        59,732        4,570        4,415        1.57

Dick’s Sporting Goods, Inc.

    8        371,675        1        50,484        9        422,159        4,835        4,041        1.43

Luxottica Group S.p.A.

    49        116,626        2        8,082        51        124,708        4,164        3,866        1.37

Golden Gate Capital (4)

    14        130,715        4        24,742        18        155,457        3,974        3,584        1.27

Abercrombie & Fitch Co.

    20        136,727        0        —          20        136,727        3,961        3,579        1.27

Genesco, Inc.

    57        73,548        3        3,543        60        77,091        3,332        3,193        1.13

Commonwealth of Pennsylvania

    2        229,244        0        —          2        229,244        3,085        3,085        1.09

Aeropostale, Inc.

    33        115,112        3        10,619        36        125,731        3,276        3,060        1.09

Hallmark Cards, Inc.

    36        142,377        7        30,813        43        173,190        3,210        3,036        1.08

Barnes & Noble, Inc.

    9        271,086        0        —          9        271,086        4,079        3,010        1.07

Pacific Sunwear, Inc.

    27        100,523        6        20,857        33        121,380        3,012        2,859        1.01

Burlington Coat Factory
Warehouse Corp.

    6        537,986        0        —          6        537,986        2,826        2,826        1.00

Regis Corporation

    76        92,606        2        3,006        78        95,612        2,826        2,737        0.97
                                                                       

Total Top 20 Tenants

    706        9,001,901        70        1,993,149        776        10,995,050      $ 100,551      $ 93,992        33.35
                                                                       

Total Retail Leases

            3,100          $ 281,823        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 15


 

Pennsylvania Real Estate Investment Trust

Lease Expirations as of September 30, 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     113        275,887        2.3   $ 7,396      $ 7,049        2.6   $ 26.81   
2010     97        310,066        2.6     6,606        6,308        2.3     21.31   
2011     617        1,927,327        16.0     47,813        43,817        16.0     24.81   
2012     477        1,625,809        13.5     39,504        36,636        13.4     24.30   
2013     325        1,079,291        9.0     25,055        23,393        8.5     23.21   
2014     237        842,797        7.0     21,161        19,293        7.0     25.11   
2015     229        1,142,919        9.5     26,185        23,317        8.5     22.91   
2016     229        964,045        8.0     27,966        25,334        9.3     29.01   
2017     181        768,575        6.4     21,246        19,472        7.1     27.64   
2018     185        927,797        7.7     24,911        22,970        8.4     26.85   
2019     142        588,671        4.9     18,864        17,970        6.6     32.05   
Thereafter     158        1,558,502        13.1     30,471        28,270        10.3     19.55   
                                                       
Total/Average     2,990        12,011,686        100.0   $ 297,178      $ 273,829        100.0   $ 24.74   
                                                       
Anchors(1)  
          Gross Leasable Area     Annualized Minimum Rent        

Lease Expiration
Year

  Number of
Leases
Expiring (3)
    Expiring GLA     Percent of Total     Minimum Rent in
Expiring Year
    PREIT’s Share of
Minimum Rent in
Expiring Year (2)
    Percent of
PREIT’s
Total
    Average
Expiring
Minimum
Rent psf
 
2011     13        1,040,717        9.2   $ 3,374      $ 2,724        6.9   $ 3.24   
2012     7        859,686        7.6     1,825        1,788        4.5     2.12   
2013     14        1,135,570        10.1     4,593        4,593        11.7     4.04   
2014     15        1,551,546        13.8     4,249        3,787        9.6     2.74   
2015     19        1,746,117        15.5     5,187        5,187        13.2     2.97   
2016     9        1,127,189        10.0     2,539        2,539        6.4     2.25   
2017     4        381,158        3.4     2,058        1,695        4.3     5.40   
2018     6        777,965        6.9     4,078        4,078        10.4     5.24   
2019     8        817,875        7.3     2,444        2,444        6.2     2.99   
Thereafter     15        1,841,984        16.3     11,209        10,545        26.8     6.09   
                                                       
Total/Average     110        11,279,807        100.0   $ 41,556      $ 39,380        100.0   $ 3.68   
                                                       

 

(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 16


 

Pennsylvania Real Estate Investment Trust

Retail Gross Leasable Area Occupancy Summary as of September 30, 2010

 

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

Malls

                    

Beaver Valley Mall

     511,267         138,661         207,579         —           99,781         204,770         1,162,058   

Capital City Mall

     204,301         63,586         205,639         —           15,213         120,000         608,739   

Chambersburg Mall

     241,690         19,651         108,738         —           84,258         —           454,337   

Cherry Hill Mall (3)

     138,000         214,860         389,845         —           69,753         478,885         1,291,343   

Crossroads Mall

     254,211         12,231         135,218         —           46,174         —           447,834   

Cumberland Mall

     264,348         212,538         136,832         —           54,397         273,230         941,345   

Dartmouth Mall

     208,460         142,274         164,177         —           16,029         140,000         670,940   

Exton Square Mall

     440,301         26,617         249,202         —           93,125         277,468         1,086,713   

Francis Scott Key Mall

     269,708         93,084         191,572         —           12,529         139,333         706,226   

Gadsden Mall

     300,960         65,746         98,398         —           38,522         —           503,626   

The Gallery at Market East

     350,115         84,970         221,942         328,390         99,350         —           1,084,767   

Jacksonville Mall

     242,115         98,693         143,649         —           4,252         —           488,709   

Lehigh Valley Mall

     212,000         171,800         378,015         —           24,238         371,986         1,158,039   

Logan Valley Mall

     454,387         43,943         234,939         —           47,027         —           780,296   

Lycoming Mall

     333,413         182,268         167,148         —           33,084         120,000         835,913   

Magnolia Mall

     343,118         74,000         169,265         —           29,037         —           615,420   

Moorestown Mall

     408,356         98,682         147,535         —           83,377         321,200         1,059,150   

New River Valley Mall

     175,306         122,239         121,797         —           21,721         —           441,063   

Nittany Mall

     221,462         12,500         170,461         —           32,622         95,000         532,045   

North Hanover Mall

     206,792         21,047         92,348         —           35,576         —           355,763   

Orlando Fashion Square

     491,999         121,389         183,628         —           133,093         155,576         1,085,685   

Palmer Park Mall

     314,235         —           119,264         —           24,203         —           457,702   

Patrick Henry Mall

     279,619         37,758         239,326         —           17,627         140,000         714,330   

Phillipsburg Mall

     326,552         42,021         152,106         —           58,031         —           578,710   

Plymouth Meeting Mall (4)

     253,584         178,291         190,094         —           118,521         214,635         955,125   

The Mall at Prince Georges

     479,619         102,742         278,276         —           51,505         —           912,142   

South Mall

     139,691         131,434         91,902         —           42,172         —           405,199   

Springfield Mall

     —           —           186,111         —           35,964         387,899         609,974   

Uniontown Mall

     421,378         67,996         156,670         —           52,541         —           698,585   

Valley Mall

     280,549         125,334         241,181         —           25,679         243,400         916,143   

Valley View Mall

     96,357         74,148         144,102         —           29,010         254,596         598,213   

Viewmont Mall

     386,262         82,893         153,342         —           4,697         120,000         747,194   

Voorhees Town Center (5)

     4,404         67,478         102,253         —           106,370         396,783         677,288   

Washington Crown Center

     245,401         54,073         147,316         —           89,233         140,095         676,118   

Willow Grove Park

     225,000         37,260         279,433         206,834         30,061         413,121         1,191,709   

Wiregrass Commons

     94,686         10,345         160,622         —           40,142         332,152         637,947   

Woodland Mall

     —           120,959         261,698         —           50,757         725,187         1,158,601   

Wyoming Valley Mall

     592,110         90,851         194,760         —           33,579         —           911,300   
                                                              

Total Malls (38 properties)

     10,411,756         3,244,362         7,016,383         535,224         1,883,250         6,065,316         29,156,291   
                                                              

Strip and Power Centers

                    

Christiana Center

     190,814         68,132         39,888         —           3,600         —           302,434   

The Commons at Magnolia

     20,631         28,618         39,302         —           15,781         126,200         230,532   

Metroplex Shopping Center

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

The Court at Oxford Valley

     59,620         361,129         36,154         —           —           247,623         704,526   

Paxton Towne Centre

     151,627         221,425         63,380         —           8,000         273,058         717,490   

Red Rose Commons

     —           208,212         15,206         —           40,034         199,590         463,042   

Springfield Park

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

Whitehall Mall

     294,635         160,865         55,411         —           46,590         —           557,501   
                                                              

Total Strip and Power Centers (8 properties)

     868,051         1,431,474         319,467         —           116,334         1,292,869         4,028,195   
                                                              

CONSOLIDATED PROPERTIES

     10,562,828         3,390,737         6,594,827         535,224         1,850,429         5,704,689         28,638,734   

UNCONSOLIDATED PROPERTIES

     716,979         1,285,099         741,023         —           149,155         1,653,496         4,545,752   

TOTAL PROPERTIES

     11,279,807         4,675,836         7,335,850         535,224         1,999,584         7,358,185         33,184,486   
(1)

Includes tenants greater than 10,000 square feet.

(2)

Includes tenants less than 10,000 square feet.

(3)

Additional 24,588 sf has been entitled but not yet built.

(4)

Additional 14,316 sf has been entitled but not yet built.

(5)

Additional 52,431 sf has been built but not commissioned, and 128,514 sf has been entitled but not yet built.

 

Page 17


Pennsylvania Real Estate Investment Trust

Property Information as of September 30, 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

   11/30/15
(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)
2/28/25

Crossroads Mall (2)

Beckley, WV

   100%   2003    1981   

Belk

JCPenney

Sears

   11/5/14
12/31/11
3/31/16

Cumberland Mall

Vineland, NJ

   100%   2005    1973/2003   

Best Buy

BJ’s

Boscov’s

Burlington Coat Factory

Home Depot

JCPenney

   1/31/16

(1)

(1)
4/30/19
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
9/30/16
(1)
7/31/13
1/31/19

Gadsden Mall

Gadsden, AL

   100%   2005    1974/1990   

Belk

JCPenney

Sears

   7/31/14
1/31/29
3/5/14

The Gallery at Market East (2)

Philadelphia, PA

   100%   2003    1977/1990   

Burlington Coat Factory

Commonwealth of Pennsylvania

   2/28/32
6/30/29

Jacksonville Mall

Jacksonville, NC

   100%   2003    1981/2008   

Barnes & Noble

Belk

JCPenney

Sears

   5/31/18
8/21/11
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
10/31/15
(1)
7/31/13

Magnolia Mall

Florence, SC

   100%   1997    1979/2007   

Barnes & Noble

Belk

Best Buy

Dick’s Sporting Goods

JCPenney

Sears

   9/30/17
1/31/16
1/31/13
1/31/18
3/31/12
10/16/14

 

Page 18


Pennsylvania Real Estate Investment Trust

Property Information as of September 30, 2010 (continued)

 

Properties

   Ownership
Interest
  Date Acquired    Year Built/Last
Renovated
  

Anchors / Major Tenants

   Lease Expiration

Moorestown Mall

Moorestown, NJ

   100%   2003    1963/2008   

Boscov’s

Lord & Taylor

Macy’s

Sears

   10/31/15

(1)

(1)
10/5/22

New River Valley Mall

Christiansburg, VA

   100%   2003    1988/2007   

Belk

Dick’s Sporting Goods

JCPenney

Regal Cinemas

Sears

   4/19/14
1/31/17
3/31/13
4/30/22
8/2/13

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

   1/31/21

1/31/22

9/22/13

10/31/15

(1)

Phillipsburg Mall

Phillipsburg, NJ

   100%   2003    1989/2003   

Bon-Ton

JCPenney

Kohl’s

Sears

   1/31/15
3/31/13
1/31/25
4/30/14

Plymouth Meeting Mall (2)

Plymouth Meeting, PA

   100%   2003    1966/2009   

AMC Theater

Boscov’s

Macy’s

Whole Foods

   12/31/18

10/31/16

(1)

11/30/29

The Mall at Prince Georges

Hyattsville, MD

   100%   1998    1959/2004   

JCPenney

Macy’s

Marshalls

Ross Dress for Less

Target

   7/31/16
10/31/18
9/30/16
1/31/18
1/31/15

South Mall

Allentown, PA

   100%   2003    1975/1992   

Bon-Ton

Stein Mart

   1/30/16
10/31/11

Springfield Mall

Springfield, PA

   50%   2005    1974/1997   

Macy’s

Target

   (1)

(1)

Uniontown Mall (2)

Uniontown, PA

   100%   2003    1972/1990   

Bon-Ton

Burlington Coat Factory

JCPenney

Roomful Express Furn.

Sears

Teletech Customer Care

   1/29/11
1/31/19
10/31/15
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

   10/31/15

(1)

12/31/15

Voorhees Town Center (2)

Voorhees, NJ

   100%   2003    1970/2007   

Boscov’s

Macy’s

The Star Group

   (1)

(1)

8/31/28

Washington Crown Center

Washington, PA

   100%   2003    1969/1999   

Bon-Ton

Gander Mountain Sports

Macy’s

Sears

   1/31/15

7/24/13

(1)

8/17/14

 

Page 19


Pennsylvania Real Estate Investment Trust

Property Information as of September 30, 2010 (continued)

 

Properties

   Ownership
Interest
    Date Acquired      Year Built/Last
Renovated
    

Anchors / Major Tenants

   Lease Expiration  

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

8/1/16

  

  

  

  

POWER CENTERS

             

Christiana Center

Newark, DE

     100%        1998         1998      

Costco

Dick’s Sporting Goods

    

 

9/30/18

11/30/13

  

  

Metroplex Shopping Center (3)

Plymouth Meeting, PA

     50%        1999         2001      

Giant Food Store

Lowe’s

Target

    

 

 

2/28/21

(1)

(1)

  

  

  

The Court at Oxford Valley (3)

Langhorne, PA

     50%        1997         1996      

Best Buy

BJ’s

Dick’s Sporting Goods

Home Depot

    

 

 

 

5/31/11

(1)

4/30/21

(1)

  

  

  

  

Paxton Towne Centre

Harrisburg, PA

     100%        1999         2001      

Costco

Kohl’s

Target

Weis Markets

    

 

 

 

(1)

1/25/21

(1)

11/30/20

  

  

  

  

Red Rose Commons (3)

Lancaster, PA

     50%        1998         1998      

Home Depot

Weis Markets

    

 

(1)

(1)

  

  

Whitehall Mall (3)

Allentown, PA

     50%        1964         1964/1998      

Bed, Bath & Beyond

Kohl’s

Sears

    

 

 

1/31/15

3/9/17

9/18/11

  

  

  

STRIP CENTERS

             

The Commons at Magnolia

Florence, SC

     100%        1999         1991/2002      

Bed, Bath & Beyond

Target

    

 

1/31/15

(1)

  

  

Springfield Park

Springfield, PA

     50%        1997/1998         1997/1998      

Bed, Bath & Beyond

LA Fitness

Target

    

 

 

1/31/14

3/31/17

(1)

  

  

  

 

(1)

Space is not owned by PREIT.

(2)

Property is subject to a ground lease.

(3)

Property is managed by a third party.

 

Page 20


 

Pennsylvania Real Estate Investment Trust

Condensed Balance Sheet

Proportionate Consolidation Method(1)

(in thousands, except per share amounts)

 

     September 30, 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

   $ 3,404,454      $ 210,241      $ 3,614,695      $ 3,459,745      $ 208,319      $ 3,668,064   

Construction in progress

     157,885        936        158,821        215,231        1,566        216,797   

Land held for development

     17,021        —          17,021        9,337        183        9,520   
                                                

Total investments in real estate

     3,579,360        211,177        3,790,537        3,684,313        210,068        3,894,381   

Accumulated depreciation

     (707,963     (64,995     (772,958     (623,309     (59,849     (683,158
                                                

Net investments in real estate

     2,871,397        146,182        3,017,579        3,061,004        150,219        3,211,223   
                                                

Investments in partnerships, at equity

     27,661        (27,661     —          32,694        (32,694     —     

Other assets:

            

Cash and cash equivalents

     43,711        3,983        47,694        74,243        2,904        77,147   

Rent and other receivables (2)

     34,832        6,798        41,630        55,303        7,501        62,804   

Intangible assets, net

     19,536        340        19,876        38,978        464        39,442   

Deferred costs and other assets, net

     96,724        7,966        104,690        84,358        7,395        91,753   
                                                

Total other assets

     222,464        (8,574     213,890        285,576        (14,430     271,146   
                                                

Total assets

   $ 3,093,861      $ 137,608      $ 3,231,469      $ 3,346,580      $ 135,789      $ 3,482,369   
                                                

LIABILITIES AND EQUITY

            

Liabilities:

            

Mortgage loans (including debt premium of $1,859 and $2,744 as of September 30, 2010 and December 31, 2009, respectively)

   $ 1,749,622      $ 179,035      $ 1,928,657      $ 1,777,121      $ 181,776      $ 1,958,897   

Exchangeable notes (net of discount of $3,282 and $4,664 as of September 30, 2010 and December 31, 2009, respectively)

     133,618        —          133,618        132,236        —          132,236   

Revolving Facilities

     —          —          —          486,000        —          486,000   

Term Loans

     347,200        —          347,200        170,000        —          170,000   

Tenants’ deposits and deferred rent

     15,468        3,656        19,124        13,170        3,621        16,791   

Distributions in excess of partnership investments

     43,893        (43,893     —          48,771        (48,771     —     

Accrued construction expenses

     1,063        —          1,063        11,778        —          11,778   

Fair value of derivative instruments

     33,289        —          33,289        14,610        —          14,610   

Other liabilities

     57,826        (1,190     56,636        58,090        (1,010     57,080   
                                                

Total liabilities

     2,381,979        137,608        2,519,587        2,711,776        135,616        2,847,392   
                                                

Equity:

            

Total equity

     711,882        —          711,882        634,804        173        634,977   
                                                

Total liabilities and equity

   $ 3,093,861      $ 137,608      $ 3,231,469      $ 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 $27.9 million ($25.1 million wholly owned, $2.8 million partnership) as of September 30, 2010 and $27.8 ($24.9 million wholly owned, $2.9 million partnership) as of December 31, 2009.

 

Page 21


 

Pennsylvania Real Estate Investment Trust

Condensed Balance Sheet

Property Type (1)

(in thousands, except per share amounts)

 

     September 30, 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

   $ 3,388,432      $ 220,024      $ 23,260      $ 3,631,716      $ 3,331,917      $ 338,560      $ 7,107      $ 3,677,584   

Construction in progress

     104,167        57        54,597        158,821        148,561        13,810        54,426        216,797   
                                                                

Total investments in real estate

     3,492,599        220,081        77,857        3,790,537        3,480,478        352,370        61,533        3,894,381   

Accumulated depreciation

     (702,501     (69,218     (1,239     (772,958     (604,083     (77,804     (1,271     (683,158
                                                                

Net investments in real estate

     2,790,098        150,863        76,618        3,017,579        2,876,395        274,566        60,262        3,211,223   
                                                                

Other assets:

                

Cash and cash equivalents

     17,432        1,827        28,435        47,694        15,072        1,250        60,825        77,147   

Rent and other receivables (2)

     31,969        7,614        2,047        41,630        40,741        9,674        12,389        62,804   

Intangible assets, net

     12,500        —          7,376        19,876        31,988        —          7,454        39,442   

Deferred costs and other assets, net

     74,784        8,564        21,342        104,690        67,529        10,468        13,756        91,753   
                                                                

Total other assets

     136,685        18,005        59,200        213,890        155,330        21,392        94,424        271,146   
                                                                

Total assets

   $ 2,926,783      $ 168,868      $ 135,818      $ 3,231,469      $ 3,031,725      $ 295,958      $ 154,686      $ 3,482,369   
                                                                

LIABILITIES AND EQUITY

                

Liabilities:

                

Mortgage loans (including debt premium of $1,859 and $2,744 respectively)

   $ 1,751,711      $ 172,028      $ 4,918      $ 1,928,657      $ 1,743,555      $ 205,250      $ 10,092      $ 1,958,897   

Exchangeable notes (net of discount of $3,282 and $4,664 respectively)

     —          —          133,618        133,618        —          —          132,236        132,236   

Revolving Facilities

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

Term Loans

     —          —          347,200        347,200        —          —          170,000        170,000   

Tenants’ deposits and deferred rent

     16,977        2,009        138        19,124        14,406        2,232        153        16,791   

Accrued construction expenses

     —          —          1,063        1,063        —          —          11,778        11,778   

Fair value of derivative instruments

     —          —          33,289        33,289        —          —          14,610        14,610   

Other liabilities

     35,334        (1,071     22,373        56,636        35,124        (2,094     24,050        57,080   
                                                                

Total liabilities

     1,804,022        172,966        542,599        2,519,587        1,793,085        205,388        848,919        2,847,392   
                                                                

Equity:

                

Total equity

     1,122,761        (4,098     (406,781     711,882        1,238,640        90,570        (694,233     634,977   
                                                                

Total liabilities and equity

   $ 2,926,783      $ 168,868      $ 135,818      $ 3,231,469      $ 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 $27.9 million ($25.1 million wholly owned, $2.8 million partnership) as of September 30, 2010 and $27.8 ($24.9 million wholly owned, $2.9 million partnership) as of December 31, 2009.

 

Page 22


 

Pennsylvania Real Estate Investment Trust

Investment in Real Estate (1)

(in thousands)

 

    September 30, 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

  $ 69,777      $ 33      $ 19,054      $ 50,756      $ 69,217      $ 32      $ 16,871      $ 52,378   

Capital City Mall

    95,940        —          20,712        75,228        95,063        —          18,057        77,006   

Chambersburg Mall

    38,519        —          7,796        30,723        42,070        —          6,862        35,208   

Cherry Hill Mall

    446,240        42        70,882        375,400        418,058        27,083        54,781        390,360   

Crossroads Mall

    36,245        583        8,784        28,044        34,926        68        7,623        27,371   

Cumberland Mall

    62,725        97        8,575        54,247        62,540        —          7,159        55,381   

Dartmouth Mall

    62,694        —          26,485        36,209        62,283        —          24,494        37,789   

Exton Square Mall

    147,111        47        25,760        121,398        147,098        —          23,161        123,937   

Francis Scott Key Mall

    80,405        499        16,619        64,285        79,883        147        14,076        65,954   

Gadsden Mall

    60,918        —          9,196        51,722        60,471        —          7,607        52,864   

The Gallery at Market East

    132,069        38,837        18,604        152,302        130,679        38,816        14,838        154,657   

Jacksonville Mall

    79,349        —          15,629        63,720        78,346        —          13,470        64,876   

Logan Valley Mall

    96,010        —          22,149        73,861        95,877        —          19,674        76,203   

Lycoming Mall

    76,226        —          15,178        61,048        77,163        —          13,070        64,093   

Magnolia Mall

    88,096        —          24,329        63,767        86,756        1,295        22,028        66,023   

Moorestown Mall

    92,844        77        25,129        67,792        92,172        50        22,549        69,673   

New River Valley Mall

    57,748        —          14,564        43,184        57,748        —          12,094        45,654   

Nittany Mall

    43,566        —          8,923        34,643        43,417        —          7,853        35,564   

North Hanover Mall

    38,498        17,100        7,993        47,605        38,484        17,096        6,934        48,646   

Orlando Fashion Square (2)

    39,028        —          3,900        35,128        38,090        —          2,148        35,942   

Palmer Park Mall

    34,617        —          12,030        22,587        34,600        —          11,406        23,194   

Patrick Henry Mall

    141,245        —          31,273        109,972        141,004        —          27,130        113,874   

Phillipsburg Mall

    53,924        258        10,511        43,671        53,415        53        9,187        44,281   

Plymouth Meeting Mall

    157,696        9        25,792        131,913        144,036        17,032        20,149        140,919   

The Mall at Prince Georges

    100,381        —          32,259        68,122        100,168        —          29,645        70,523   

South Mall

    33,728        —          5,878        27,850        33,367        —          5,128        28,239   

Uniontown Mall

    39,348        —          9,372        29,976        38,782        —          8,170        30,612   

Valley Mall

    91,891        —          20,581        71,310        91,657        —          18,326        73,331   

Valley View Mall

    67,441        —          12,518        54,923        67,346        —          11,049        56,297   

Viewmont Mall

    89,981        —          16,909        73,072        89,113        —          14,333        74,780   

Voorhees Town Center

    61,914        22,484        12,997        71,401        59,639        22,355        9,799        72,195   

Washington Crown Center

    40,545        —          12,905        27,640        40,366        —          11,562        28,804   

Willow Grove Park

    189,491        23,940        45,155        168,276        189,166        23,943        40,582        172,527   

Wiregrass Commons Mall

    51,882        —          8,704        43,178        51,858        4        7,268        44,594   

Woodland Mall

    186,040        —          27,487        158,553        185,382        34        22,983        162,433   

Wyoming Valley Mall

    107,633        —          21,256        86,377        106,075        —          18,219        87,856   
                                                               

Total Consolidated Malls

    3,291,765        104,006        675,888        2,719,883        3,236,315        148,008        580,285        2,804,038   

Unconsolidated Malls

               

Lehigh Valley Mall

    41,362        158        9,754        31,766        40,377        517        15,414        25,480   

Springfield Mall

    55,305        3        16,859        38,449        55,225        36        8,384        46,877   
                                                               

Total Unconsolidated Malls    

    96,667        161        26,613        70,215        95,602        553        23,798        72,357   
                                                               

TOTAL MALLS

  $ 3,388,432      $ 104,167      $ 702,501      $ 2,790,098      $ 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 23


 

Pennsylvania Real Estate Investment Trust

Investment in Real Estate (1) (continued)

(in thousands)

 

     September 30, 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

   $ 41,954       $ —         $ 11,977       $ 29,977       $ 40,980       $ —         $ 11,078       $ 29,902   

Creekview Center

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

The Commons at Magnolia

     13,613         —           4,349         9,264         11,477         506         3,974         8,009   

Monroe Marketplace

     —           —           —           —           45,427         7,473         1,782         51,118   

New River Valley Center

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

Paxton Towne Centre

     57,122         —           15,749         41,373         56,793         —           14,370         42,423   

Pitney Road Plaza

     —           —           —           —           6,411         1,348         33         7,726   

Sunrise Plaza

     —           —           —           —           25,831         4,188         2,153         27,866   
                                                                       

Total Consolidated Strip and Power Centers

     112,689         —           32,075         80,614         232,767         13,515         43,024         203,258   

Unconsolidated Strip and Power Centers

                       

Metroplex Shopping Center

     42,168         14         14,925         27,257         42,168         8         13,759         28,417   

The Court at Oxford Valley

     27,863         20         8,473         19,410         27,863         20         7,983         19,900   

Red Rose Commons

     13,178         4         3,847         9,335         12,728         —           3,580         9,148   

Whitehall Mall

     16,835         19         8,452         8,402         15,749         267         8,118         7,898   

Springfield Park

     7,291         —           1,446         5,845         7,285         —           1,340         5,945   
                                                                       

Total Unconsolidated Strip and Power Centers

     107,335         57         37,143         70,249         105,793         295         34,780         71,308   
                                                                       

TOTAL STRIP AND POWER CENTERS

   $ 220,024       $ 57       $ 69,218       $ 150,863       $ 338,560       $ 13,810       $ 77,804       $ 274,566   
                                                                       

Consolidated Properties Under Development

                       

Springhills (2)

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

White Clay Point (3)

     —           31,918         —           31,918         —           31,747         —           31,747   
                                                                       

Total Consolidated Properties Under Development

     —           53,879         —           53,879         —           53,708         —           53,708   

Unconsolidated Properties Under Development

                       

Pavilion at Market East

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

Total Unconsolidated Properties Under Development

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

Other Properties

                       

Land held for development - consolidated

     17,021         —           —           17,021         183         —           —           183   
                                                                       

Total Other Properties

     17,021         —           —           17,021         183         —           —           183   
                                                                       

TOTAL DEVELOPMENT AND OTHER

   $ 23,260       $ 54,597       $ 1,239       $ 76,618       $ 7,107       $ 54,426       $ 1,271       $ 60,262   
                                                                       

TOTAL INVESTMENT IN REAL ESTATE

   $ 3,631,716       $ 158,821       $ 772,958       $ 3,017,579       $ 3,677,584       $ 216,797       $ 683,158       $ 3,211,223   
                                                                       

CONSOLIDATED PROPERTIES

   $ 3,421,475       $ 157,885       $ 707,963       $ 2,871,397       $ 3,469,082       $ 215,231       $ 623,309       $ 3,061,004   

UNCONSOLIDATED PROPERTIES

     210,241         936         64,995         146,182         208,319         1,566         59,849         150,036   
                                                                       

TOTAL INVESTMENT IN REAL ESTATE

   $ 3,631,716       $ 158,821       $ 772,958       $ 3,017,579       $ 3,677,401       $ 216,797       $ 683,158       $ 3,211,040   
                                                                       

 

(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 24


 

Pennsylvania Real Estate Investment Trust

Property Redevelopment Summary as of September 30, 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

MIXED USE

   (in millions)    (in millions)               

Voorhees Town Center

              

Voorhees, NJ

   $83.0    $70.1    7.8%    2007    2012

-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;

-Opening 23,400 sf Township of Voorhees municipal offices in the Spring of 2011;

-Opening 5,900 sf Firecreek Grille in the Spring of 2011;

-Opening 3,000 sf Dog House Burgers in the Spring of 2011.

-156 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 2013.

 

(1)

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

 

Page 25


 

Pennsylvania Real Estate Investment Trust

Capital Expenditures

(in thousands)

 

     Three Months Ended September 30, 2010      Nine Months Ended September 30, 2010  
     Consolidated      Unconsolidated      Total      Consolidated      Unconsolidated      Total  

Redevelopment projects with incremental

                 

GLA and/or anchor replacement

   $ 2,088       $ 251       $ 2,339       $ 6,279       $ 1,070       $ 7,349   

New development projects

     200         —           200         729         —           729   

Tenant allowances

     5,077         443         5,520         10,466         424         10,890   

Recurring capital expenditures:

                 

CAM expenditures

     3,873         9         3,882         4,449         56         4,505   

Non-CAM expenditures

     1,970         —           1,970         3,128         —           3,128   
                                                     

Total recurring capital expenditures

     5,843         9         5,852         7,577         56         7,633   
                                                     

Total

   $ 13,208       $ 703       $ 13,911       $ 25,051       $ 1,550       $ 26,601   
                                                     

 

Page 26


 

Pennsylvania Real Estate Investment Trust

Debt Analysis as of September 30, 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)

   $ 1,741,654        72.3   $ 7,968        0.3   $ 1,749,622        72.6

Unconsolidated mortgage loans payable

     130,783        5.4     48,252        2.0     179,035        7.4

Exchangeable notes (3)

     133,618        5.5     —          0.0     133,618        5.5

Revolving Facility

     —          0.0     —          0.0     —          0.0

Term Loans (4)

     300,000        12.5     47,200        2.0     347,200        14.5
                                                

TOTAL OUTSTANDING DEBT

   $ 2,306,055        95.7   $ 103,420        4.3   $ 2,409,475        100.0
                                                

AVERAGE STATED INTEREST RATE

     5.73       3.78       5.67  
                              

 

(1)

Includes variable rate debt swapped to fixed rate debt.

(2)

Includes debt premium of $1,859

(3)

Includes debt discount of $3,282

(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)     Revolving
Facility
    Term
Loans
    Exchangeable
Notes
     Exchangeable
Notes Discount
    TOTAL  

Beginning Balance

     6/30/2010       $ 1,977,924      $ —        $ 413,500      $ 136,900       $ (3,749   $ 2,524,575   

Mortgage loan amortization, net

  

     (7,767     —          —          —           —          (7,767

Valley View Mall mortgage loan repayment

  

     (33,846     —          —          —           —          (33,846

Valley View Mall mortgage loan financing

  

     32,000        —          —          —           —          32,000   

One Cherry Hill mortgage payment

  

     (698     —          —          —           —          (698

New River Valley Mall mortgage payment

  

     (1,200     —          —          —           —          (1,200

Creekview Center mortgage loan repayment

  

     (19,352     —          —          —           —          (19,352

New River Valley Center mortgage loan repayment

  

     (15,826     —          —          —           —          (15,826

Pitney Road Plaza construction loan repayment

  

     (4,476     —          —          —           —          (4,476

Revolving Facility borrowing

  

     —          10,000        —          —           —          10,000   

Revolving Facility repayment

  

     —          (10,000     —          —           —          (10,000

Term Loan repayment

  

     —          —          (66,300     —           —          (66,300

Exchangeable notes discount amortization

  

     —          —          —          —           467        467   
                                                    

Ending Balance

     9/30/2010       $ 1,928,657      $ —        $ 347,200      $ 136,900       $ (3,282   $ 2,409,475   
                                                    

Weighted Average Balance

      $ 1,972,792      $ 1,630      $ 412,876      $ 136,900       $ (3,595   $ 2,520,604   
                                                    

 

(1)

Includes debt premium.

(2)

Includes the amortization of debt premium and balloon payments.

 

Debt Maturities (1)  
Year     Scheduled
Amortization
    Debt Premium
Amortization
    Mortgage
Balance at
Maturity
    Revolving
Facility
    Term Loans     Exchangeable
Notes
    Exchangeable
Notes Discount
Amortization
    Total
Debt
 
                                                                     
  2010      $ 5,731      $ 290      $ 36,150      $ —        $ —        $ —        $ (473   $ 41,698   
  2011        23,051        1,153        160,808        —          —          —          (1,960     183,052   
  2012        20,499        416        363,345        —          —          136,900        (849     520,311   
  2013        15,209        —          430,773        —          347,200        —          —          793,182   
  2014        13,634        —          99,203        —          —          —          —          112,837   
  2015        12,678        —          275,156        —          —          —          —          287,834   
  2016        3,084        —          219,480        —          —          —          —          222,564   
  Thereafter        8,169        —          239,828        —          —          —          —          247,997   
                                                               
  $ 102,055      $ 1,859      $ 1,824,743      $ —        $ 347,200      $ 136,900      $ (3,282   $ 2,409,475   
                                                               

 

(1)

The weighted average period to mortgage maturity is 3.93 years excluding extension options. Excludes debt premium on mortgage loans and debt discount on exchangeable notes. Includes 100% of mortgage debt from consolidated properties and our share of mortgage debt from unconsolidated properties, based on our ownership percentage.

 

Weighted Average Mortgage Interest Rates  
      Interest Rate     Marked to Market Interest Rate (GAAP) (1)  
Year     Balance     Interest Rate     Balance     Interest Rate  
  2010      $ 36,150        1.36   $ 36,150        1.36
  2011        162,149        6.21     162,149        6.21
  2012        376,493        6.07     376,493        5.67
  2013        438,388        5.47     438,388        5.47
  2014        103,956        7.28     103,956        7.28
  2015        308,622        5.79     308,622        5.79
  Thereafter        501,040        5.60     501,040        5.60
                               
  Total      $ 1,926,798        5.76   $ 1,926,798        5.69
                               

 

(1)

Excludes amortization of debt issuance costs.

 

Page 27


 

Pennsylvania Real Estate Investment Trust

Debt Schedule as of September 30, 2010

(in thousands)

 

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

Fixed Rate Mortgage Loans

                 

Christiana Center (2) (3)

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

Paxton Towne Centre (2) (3)

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

The Court at Oxford Valley

    Life Insurance Co        16,755        —          16,755        8.02     8.02     2,319        16,003        July 2011   

Metroplex Shopping Center

    CMBS        29,374        —          29,374        7.25     7.25     2,681        28,785        Nov 2011   

Capital City Mall

    CMBS        49,041        1,155        50,196        7.61     5.50     4,603        47,898        Feb 2012   

Beaver Valley Mall

    CMBS        43,484        —          43,484        7.36     7.36     3,972        42,266        Apr 2012   

Pavilion East Associates (2)

    Bank        3,932        —          3,932        6.15     6.15     244        3,708        Aug 2012   

Cherry Hill Mall

    Life Insurance Co        185,019        —          185,019        5.42     5.42     13,510        177,689        Oct 2012   

Cherry Hill Mall Supplemental Loan

    Life Insurance Co        54,574        —          54,574        5.51     5.51     3,030        53,003        Oct 2012   

Cumberland Mall Loan #1

    CMBS        40,443        704        41,147        6.50     5.40     3,413        38,782        Nov 2012   

New River Valley Mall (2)

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

Dartmouth Mall

    CMBS        61,565        —          61,565        4.95     4.95     4,484        57,594        June 2013   

Moorestown Mall

    CMBS        56,508        —          56,508        4.95     4.95     4,115        52,863        June 2013   

Jacksonville Mall (2) (3)

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

Logan Valley Mall (2) (3)

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

Wyoming Valley Mall (2) (3)

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

Francis Scott Key Mall (2)

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

Viewmont Mall (2)

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

Exton Square Mall

    Life Insurance Co        69,018        —          69,018        7.50     7.50     5,873        66,733        Jan 2014   

Lycoming Mall

    Bank        34,938        —          34,938        6.84     6.84     3,001        32,470        Jul 2014   

Springfield East (2)

    Bank        2,285        —          2,285        5.39     5.39     168        2,061        March 2015   

Springfield Park (2)

    Bank        2,683        —          2,683        5.39     5.39     197        2,419        March 2015   

Magnolia Mall

    CMBS        60,994        —          60,994        5.33     5.33     4,413        54,842        July 2015   

Patrick Henry Mall

    Life Insurance Co        93,761        —          93,761        6.34     6.34     7,743        83,210        Oct 2015   

Willow Grove Park

    Life Insurance Co        148,899        —          148,899        5.65     5.65     11,083        132,624        Dec 2015   

Valley Mall

    CMBS        87,040        —          87,040        5.49     5.49     5,014        78,996        Mar 2016   

Woodland Mall

    CMBS        153,723        —          153,723        5.58     5.58     10,760        140,484        Apr 2016   

The Mall at Prince Georges

    CMBS        150,000        —          150,000        5.51     5.51     8,269        150,000        June 2017   

Whitehall Mall

    Life Insurance Co        5,897        —          5,897        7.00     7.00     574        4,148        Nov 2018   

Cumberland Mall Loan #2

    Bank        2,577        —          2,577        5.00     5.00     390        —          Dec 2018   

Lehigh Valley Mall

    Life Insurance Co        69,857        —          69,857        5.88     5.88     4,972        58,519        July 2020   

Valley View Mall

    CMBS        31,946        —          31,946        6.15     6.15     2,290        27,161        July 2020   
                                                           

Total Fixed Rate Mortgage Loans

      1,870,578        1,859        1,872,437        5.86     5.78     130,916        1,768,523     
                                                           

Variable Rate Mortgage Loans

                 

Springfield Mall

    Bank        36,150        —          36,150        1.36     1.36     491        36,150        Dec 2010   

One Cherry Hill Plaza (4)

    Bank        4,918        —          4,918        1.56     1.56     77        4,918        Aug 2011   

Red Rose Commons (5)

    Bank        12,102        —          12,102        6.00     6.00     726        12,102        Oct 2011   

New River Valley Mall

    Bank        3,050        —          3,050        4.82     4.82     147        3,050        Jan 2013   
                                                           

Total Variable Rate Mortgage Loans

      56,220        —          56,220        2.56     2.56     1,441        56,220     
                                                           

Total Mortgage Loans

    $ 1,926,798      $ 1,859      $ 1,928,657        5.76     5.69   $ 132,357      $ 1,824,743     
                                                           

CONSOLIDATED MORTGAGE LOANS

    $ 1,747,763      $ 1,859      $ 1,749,622        5.80     5.62   $ 119,985      $ 1,660,848     

UNCONSOLIDATED MORTGAGE LOANS

      179,035        —          179,035        5.43     5.43     12,372        163,895     

EXCHANGEABLE NOTES (6)

      136,900        (3,282     133,618        4.00     5.81     5,476        136,900        May 2012   

REVOLVING FACILITY (7) (8)

      —          —          —          5.22     5.22     —          —          March 2013   

TERM LOAN - FIXED RATE (7) (9)

      300,000        —          300,000        5.90     5.90     17,692        300,000        March 2013   

TERM LOAN - VARIABLE RATE (7) (10)

      47,200        —          47,200        5.22     5.22     2,464        113,500        March 2013   
                                                           

Total

    $ 2,410,898      $ (1,423   $ 2,409,475        5.67     5.65   $ 157,989      $ 2,375,143     
                                                           

AMORTIZATION OF DEFERRED FINANCING FEES

      —          —          —          0.00     0.50     —          —       
                                                           

EFFECTIVE INTEREST RATE

    $ 2,410,898      $ (1,423   $ 2,409,475        5.67     6.15   $ 157,989      $ 2,375,143     
                                                           

 

(1)

Includes 100% of debt from consolidated properties and our share of debt from unconsolidated properties, based on our ownership percentage.

(2)

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

(3)

The mortgage loan has two one-year extension options.

(4)

The mortgage loan has two one-year extension options. The first option was exercised in June 2009 for the period August 2009 to August 2010. The second option was exercised in July 2010 for the period August 2010 to August 2011.

(5)

The mortgage loan has one one-year extension option.

(6)

The marked to market interest rate includes the effect of deferred financing fee amortization and debt discount amortization.

(7)

Secured by first mortgage liens on 20 properties and a second mortgage lien on one property. See page 29 for property detail.

(8)

The total available to borrow against the 2010 Revolving Facility is $148.5 million.

(9)

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.

(10)

Includes $15.8 million that is subject to a LIBOR cap with a strike rate of 2.5%. The LIBOR cap expires in March 2012.

 

Page 28


 

Pennsylvania Real Estate Investment Trust

Selected Debt Ratios (1)

 

 

     September 30, 2010  

Consolidated Liabilities to Gross Asset Value

     67.29

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

  

EBITDA to Interest Expense

     1.89   

EBITDA may not be less than 1.60 to 1.00

  

Adjusted EBITDA to Fixed Charges

     1.61   

Adjusted EBITDA may not be less than 1.35 to 1.00

  

Corporate Debt Yield

     11.13

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

  

Facility Debt Yield

     11.08

The ratio of NOI for Collateral Properties to Facility Amount

  

 

Collateral Properties (2)

Chambersburg Mall   Nittany Mall   The Plaza at Magnolia
Crossroads Mall   North Hanover Mall   South Mall
Gadsden Mall   Orlando Fashion Square   Uniontown Mall
The Gallery at Market East I   P&S Office Building   Voorhees Town Center
The Gallery at Market East II   Palmer Park Mall   Washington Crown Center
The Commons at Magnolia   Phillipsburg Mall   Westgate Anchor Pad
New River Valley Mall (2)   Plymouth Meeting Mall   Wiregrass Commons Mall

 

(1)

The amended, restated and consolidated senior secured credit agreement dated as of March 11, 2010 (the “2010 Credit Facility”) contains affirmative and negative covenants customarily found in such agreements, including requirements that the Company, on a consolidated basis, maintain certain financial ratios. All capitalized terms used on this page have the meanings ascribed to such terms in the 2010 Credit Facility. In addition to the ratios set forth herein, there are several other ratios under the 2010 Credit Agreement with which the Company must comply, all of which are described in the Company’s Current Report on Form 8-K dated March 11, 2010. The Company has filed the 2010 Credit Agreement and related material agreements in accordance with the rules and regulations of the Securities and Exchange Commission.

(2)

All properties secured by first mortgage liens except for New River Valley Mall, which is secured by second mortgage lien.

 

Page 29


 

Pennsylvania Real Estate Investment Trust

Shareholder Information

 

Ten Largest Institutional Shareholders:

   Common Shares
Held (1)
 

Vanguard Group, Inc.

     5,369,749   

BlackRock Institutional Trust Company, N.A.

     4,024,152   

JP Morgan Asset Management

     2,544,340   

State Street Global Advisors (US)

     1,876,130   

Heitman Real Estate Securities LLC

     1,521,220   

ING Clarion Real Estate Securities LLC

     1,420,100   

Integrity Asset Management, LLC

     999,294   

Pacific Heights Asset Management, LLC

     900,000   

TIAA-CREF

     623,677   

Principal Global Investors (Equity)

     623,238   
        

TOTAL of Ten Largest Institutional:

     19,901,900   

TOTAL of all Institutional Holders:

     34,689,659   

Ten Largest as % of Total Institutional:

     57.4

 

(1)

Based on 13F and 13G filings as of September 30, 2010 or most recent filings.

 

Breakdown of Share & Unit Ownership:

Shares Held

   Most Recent      % of Outstanding     December 31, 2009  

Institutional (1)

     34,689,659         60.1     24,266,770   

Retail (2)

     17,882,562         31.0     18,359,983   

Insiders (3)

     5,133,095         8.9     4,317,448   
                         

TOTAL

     57,705,316         100.0     46,944,201   
                         

 

(1)

Based on 13F and 13G filings as of September 30, 2010 or most recent filings.

(2)

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

(3)

Insider holdings as of September 30, 2010 (Shares and OP Units only). Excludes 136,025 exercisable options. See proxy statement dated April 29, 2010 for more details.

 

Page 30


 

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 31