UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
x | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended June 30, 2010
or
¨ | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from to
Commission File Number: 1-6300
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
(Exact name of Registrant as specified in its charter)
Pennsylvania | 23-6216339 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
200 South Broad Street Philadelphia, PA |
19102 | |
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code (215) 875-0700
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ¨ No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ¨ | Accelerated filer | x | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
Common shares of beneficial interest, $1.00 par value per share, outstanding at July 27, 2010: 55,317,892
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
CONTENTS
Page | ||||
PART IFINANCIAL INFORMATION | ||||
Item 1. | Financial Statements (Unaudited): | |||
Consolidated Balance Sheets June 30, 2010 and December 31, 2009 | 1 | |||
Consolidated Statements of Operations Three and Six Months Ended June 30, 2010 and 2009 | 2 | |||
Consolidated Statements of Equity and Comprehensive Income Six Months Ended June 30, 2010 | 4 | |||
Consolidated Statements of Cash Flows Six Months Ended June 30, 2010 and 2009 | 5 | |||
Notes to Unaudited Consolidated Financial Statements | 6 | |||
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations | 20 | ||
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 42 | ||
Item 4. | Controls and Procedures | 44 | ||
PART IIOTHER INFORMATION | ||||
Item 1. | Legal Proceedings | 44 | ||
Item 1A. | Risk Factors | 44 | ||
Item 2. | Not Applicable | |||
Item 3. | Not Applicable | |||
Item 4. | Not Applicable | |||
Item 5. | Not Applicable | |||
Item 6. | Exhibits | 45 | ||
46 |
Except as the context otherwise requires, references in this Quarterly Report on Form 10-Q to we, our, us, the Company and PREIT refer to Pennsylvania Real Estate Investment Trust and its subsidiaries, including our operating partnership, PREIT Associates, L.P. References in this Quarterly Report on Form 10-Q to PREIT Associates or the Operating Partnership refer to PREIT Associates, L.P. References in this Quarterly Report on Form 10-Q to PRI refer to PREIT-RUBIN, Inc.
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands of dollars, except share and per share amounts) |
June 30, 2010 |
December 31, 2009 |
||||||
ASSETS: |
||||||||
INVESTMENTS IN REAL ESTATE, at cost: |
||||||||
Operating properties |
$ | 3,523,664 | $ | 3,459,745 | ||||
Construction in progress |
161,996 | 215,231 | ||||||
Land held for development |
9,337 | 9,337 | ||||||
Total investments in real estate |
3,694,997 | 3,684,313 | ||||||
Accumulated depreciation |
(690,489 | ) | (623,309 | ) | ||||
Net investments in real estate |
3,004,508 | 3,061,004 | ||||||
INVESTMENTS IN PARTNERSHIPS, at equity: |
29,528 | 32,694 | ||||||
OTHER ASSETS: |
||||||||
Cash and cash equivalents |
29,250 | 74,243 | ||||||
Tenant and other receivables (net of allowance for doubtful accounts of $21,163 and $19,981 at June 30, 2010 and December 31, 2009, respectively) |
35,169 | 55,303 | ||||||
Intangible assets (net of accumulated amortization of $212,364 and $198,984 at June 30, 2010 and December 31, 2009, respectively) |
25,598 | 38,978 | ||||||
Deferred costs and other assets |
91,498 | 84,358 | ||||||
Total assets |
$ | 3,215,551 | $ | 3,346,580 | ||||
LIABILITIES: |
||||||||
Mortgage notes payable (including debt premium of $2,157 and $2,744 at June 30, 2010 and December 31, 2009, respectively) |
$ | 1,798,287 | $ | 1,777,121 | ||||
Exchangeable notes (net of debt discount of $3,749 and $4,664 at June 30, 2010 and December 31, 2009, respectively) |
133,151 | 132,236 | ||||||
Term loans |
413,500 | 170,000 | ||||||
Revolving Facility |
| 486,000 | ||||||
Tenants deposits and deferred rent |
13,827 | 13,170 | ||||||
Distributions in excess of partnership investments |
44,199 | 48,771 | ||||||
Accrued construction costs |
3,086 | 11,778 | ||||||
Fair value of derivative instruments |
27,252 | 14,610 | ||||||
Accrued expenses and other liabilities |
53,392 | 58,090 | ||||||
Total liabilities |
2,486,694 | 2,711,776 | ||||||
COMMITMENTS AND CONTINGENCIES (Note 8) |
||||||||
EQUITY: |
||||||||
Shares of beneficial interest, $1.00 par value per share; 100,000,000 shares authorized; issued and outstanding 55,317,932 shares at June 30, 2010 and 44,615,647 shares at December 31, 2009 |
55,318 | 44,616 | ||||||
Capital contributed in excess of par |
1,034,998 | 881,735 | ||||||
Accumulated other comprehensive loss |
(41,491 | ) | (30,016 | ) | ||||
Distributions in excess of net income |
(372,960 | ) | (317,682 | ) | ||||
Total equityPREIT |
675,865 | 578,653 | ||||||
Noncontrolling interest |
52,992 | 56,151 | ||||||
Total equity |
728,857 | 634,804 | ||||||
Total liabilities and equity |
$ | 3,215,551 | $ | 3,346,580 | ||||
See accompanying notes to the unaudited consolidated financial statements.
1
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
(in thousands of dollars) |
2010 | 2009 | 2010 | 2009 | ||||||||||||
REVENUE: |
||||||||||||||||
Base rent |
$ | 73,631 | $ | 73,105 | $ | 148,085 | $ | 145,121 | ||||||||
Expense reimbursements |
32,709 | 33,684 | 67,521 | 67,859 | ||||||||||||
Percentage rent |
641 | 626 | 1,525 | 1,461 | ||||||||||||
Lease termination revenue |
373 | 938 | 2,181 | 1,336 | ||||||||||||
Other real estate revenue |
3,501 | 3,463 | 6,466 | 6,715 | ||||||||||||
Interest and other income |
598 | 528 | 1,326 | 1,230 | ||||||||||||
Total revenue |
111,453 | 112,344 | 227,104 | 223,722 | ||||||||||||
EXPENSES: |
||||||||||||||||
Operating expenses: |
||||||||||||||||
CAM and real estate taxes |
(35,511 | ) | (33,563 | ) | (72,813 | ) | (68,179 | ) | ||||||||
Utilities |
(6,166 | ) | (5,913 | ) | (12,469 | ) | (11,797 | ) | ||||||||
Other operating expenses |
(6,373 | ) | (6,694 | ) | (12,195 | ) | (12,460 | ) | ||||||||
Total operating expenses |
(48,050 | ) | (46,170 | ) | (97,477 | ) | (92,436 | ) | ||||||||
Depreciation and amortization |
(41,598 | ) | (41,085 | ) | (83,605 | ) | (80,086 | ) | ||||||||
Other expenses: |
||||||||||||||||
General and administrative expenses |
(9,617 | ) | (9,498 | ) | (19,303 | ) | (18,853 | ) | ||||||||
Impairment of assets |
| (70 | ) | | (70 | ) | ||||||||||
Abandoned project costs, income taxes and other expenses |
(161 | ) | (80 | ) | (455 | ) | (399 | ) | ||||||||
Total other expenses |
(9,778 | ) | (9,648 | ) | (19,758 | ) | (19,322 | ) | ||||||||
Interest expense, net |
(38,625 | ) | (33,249 | ) | (73,456 | ) | (65,758 | ) | ||||||||
Gain on extinguishment of debt |
| 8,532 | | 9,804 | ||||||||||||
Total expenses |
(138,051 | ) | (121,620 | ) | (274,296 | ) | (247,798 | ) | ||||||||
Loss before equity in income of partnerships, gains on sales of real estate, and discontinued operations |
(26,598 | ) | (9,276 | ) | (47,192 | ) | (24,076 | ) | ||||||||
Equity in income of partnerships |
2,948 | 2,659 | 5,038 | 5,177 | ||||||||||||
Gain on sales of real estate |
| 1,654 | | 1,654 | ||||||||||||
Loss from continuing operations |
(23,650 | ) | (4,963 | ) | (42,154 | ) | (17,245 | ) | ||||||||
Income from discontinued operations |
| 745 | | 1,504 | ||||||||||||
Net loss |
(23,650 | ) | (4,218 | ) | (42,154 | ) | (15,741 | ) | ||||||||
Less: net loss attributed to noncontrolling interest |
964 | 197 | 1,842 | 738 | ||||||||||||
Net loss attributable to PREIT |
$ | (22,686 | ) | $ | (4,021 | ) | $ | (40,312 | ) | $ | (15,003 | ) | ||||
See accompanying notes to the unaudited consolidated financial statements.
2
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
CONSOLIDATED STATEMENTS OF OPERATIONS (continued)
Earnings Per Share
(Unaudited)
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
(in thousands of dollars, except per share amounts) |
2010 | 2009 | 2010 | 2009 | ||||||||||||
Loss from continuing operations |
$ | (23,650 | ) | $ | (4,963 | ) | $ | (42,154 | ) | $ | (17,245 | ) | ||||
Noncontrolling interest in continuing operations |
964 | 185 | 1,842 | 695 | ||||||||||||
Dividends on unvested restricted shares |
(168 | ) | (378 | ) | (266 | ) | (473 | ) | ||||||||
Loss from continuing operations used to calculate earnings per share - basic and diluted |
$ | (22,854 | ) | $ | (5,156 | ) | $ | (40,578 | ) | $ | (17,023 | ) | ||||
Income from discontinued operations |
$ | | $ | 745 | $ | | $ | 1,504 | ||||||||
Noncontrolling interest in discontinued operations |
| 12 | | 43 | ||||||||||||
Income from discontinued operations used to calculate earnings per share - basic and diluted |
$ | | $ | 757 | $ | | $ | 1,547 | ||||||||
Basic (loss) income per share |
||||||||||||||||
Loss from continuing operations |
$ | (0.45 | ) | $ | (0.13 | ) | $ | (0.86 | ) | $ | (0.44 | ) | ||||
Income from discontinued operations |
| 0.02 | | 0.04 | ||||||||||||
$ | (0.45 | ) | $ | (0.11 | ) | $ | (0.86 | ) | $ | (0.40 | ) | |||||
Diluted (loss) income per share |
||||||||||||||||
Loss from continuing operations |
$ | (0.45 | ) | $ | (0.13 | ) | $ | (0.86 | ) | $ | (0.44 | ) | ||||
Income from discontinued operations |
| 0.02 | | 0.04 | ||||||||||||
$ | (0.45 | ) | $ | (0.11 | ) | $ | (0.86 | ) | $ | (0.40 | ) | |||||
(in thousands of shares) |
||||||||||||||||
Weighted average shares outstanding basic |
50,317 | 39,197 | 47,013 | 39,101 | ||||||||||||
Effect of common share equivalents (1) |
| | | | ||||||||||||
Weighted average shares outstanding diluted |
50,317 | 39,197 | 47,013 | 39,101 | ||||||||||||
(1) | For the three and six months ended June 30, 2010 and June 30, 2009, respectively, the Company had net losses from continuing operations. Therefore, the effect of common share equivalents of 587 and 0 for the three months ended June 30, 2010 and June 30, 2009, respectively, and 349 and 0 for the six months ended June 30, 2010 and June 30, 2009, respectively, are excluded from the calculation of diluted loss per share for these periods because they would be antidilutive. |
See accompanying notes to the unaudited consolidated financial statements.
3
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
CONSOLIDATED STATEMENTS OF EQUITY
AND COMPREHENSIVE INCOME
Six months ended
June 30, 2010
(Unaudited)
PREIT Shareholders | |||||||||||||||||||||||||||
(in thousands of dollars, except per share |
Total Equity |
Comprehensive Income (Loss) |
Shares of Beneficial Interest $1.00 Par |
Capital Contributed in Excess of Par |
Accumulated Other Comprehensive Loss |
Distributions in Excess of Net Income |
Non- controlling Interest |
||||||||||||||||||||
Balance January 1, 2010 |
$ | 634,804 | $ | | $ | 44,616 | $ | 881,735 | $ | (30,016 | ) | $ | (317,682 | ) | $ | 56,151 | |||||||||||
Comprehensive income (loss): |
|||||||||||||||||||||||||||
Net loss |
(42,154 | ) | (42,154 | ) | | (40,312 | ) | (1,842 | ) | ||||||||||||||||||
Unrealized loss on derivatives |
(12,642 | ) | (12,642 | ) | (12,096 | ) | | (546 | ) | ||||||||||||||||||
Other comprehensive income |
650 | 650 | 621 | | 29 | ||||||||||||||||||||||
Total comprehensive loss |
(54,146 | ) | $ | (54,146 | ) | (2,359 | ) | ||||||||||||||||||||
Shares issued in 2010 equity offering, net of expenses |
160,716 | 10,350 | 150,366 | | | | |||||||||||||||||||||
Shares issued under distribution reinvestment and share purchase plan |
224 | 19 | 205 | | | | |||||||||||||||||||||
Shares issued under employee share purchase plan |
247 | 20 | 227 | | | | |||||||||||||||||||||
Shares issued under equity incentive plans, net of retirements |
(1,025 | ) | 313 | (1,338 | ) | | | | |||||||||||||||||||
Amortization of deferred compensation |
3,803 | | 3,803 | | | | |||||||||||||||||||||
Distributions paid to common shareholders ($0.30 per share) |
(14,966 | ) | | | | (14,966 | ) | | |||||||||||||||||||
Distributions paid to noncontrolling interests: |
|||||||||||||||||||||||||||
Distributions to Operating Partnership unitholders ($0.30 per unit) |
(695 | ) | | | | | (695 | ) | |||||||||||||||||||
Other distributions to noncontrolling interest, net |
(105 | ) | | | | | (105 | ) | |||||||||||||||||||
Balance June 30, 2010 |
$ | 728,857 | $ | 55,318 | $ | 1,034,998 | $ | (41,491 | ) | $ | (372,960 | ) | $ | 52,992 | |||||||||||||
See accompanying notes to the unaudited consolidated financial statements.
4
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
Six months ended June 30, | ||||||||
(in thousands of dollars) |
2010 | 2009 | ||||||
Cash flows from operating activities: |
||||||||
Net loss |
$ | (42,154 | ) | $ | (15,741 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||
Depreciation |
67,867 | 64,178 | ||||||
Amortization |
21,695 | 20,033 | ||||||
Straight-line rent adjustments |
(929 | ) | (753 | ) | ||||
Provision for doubtful accounts |
3,190 | 3,414 | ||||||
Amortization of deferred compensation |
3,803 | 3,855 | ||||||
Gain on sales of real estate |
| (1,654 | ) | |||||
Gain on extinguishment of debt |
| (9,804 | ) | |||||
Change in assets and liabilities: |
||||||||
Net change in other assets |
11,500 | 14,431 | ||||||
Net change in other liabilities |
(2,921 | ) | (1,124 | ) | ||||
Net cash provided by operating activities |
62,051 | 76,835 | ||||||
Cash flows from investing activities: |
||||||||
Decrease in note receivable from tenant |
10,000 | | ||||||
Additions to construction in progress |
(12,943 | ) | (95,243 | ) | ||||
Investments in real estate improvements |
(7,178 | ) | (10,641 | ) | ||||
Additions to leasehold improvements |
(142 | ) | (144 | ) | ||||
Investments in partnerships |
(6,179 | ) | (724 | ) | ||||
Capitalized leasing costs |
(2,141 | ) | (2,150 | ) | ||||
Cash proceeds from sales of real estate investments |
| 5,403 | ||||||
Increase in cash escrows |
(1,380 | ) | (645 | ) | ||||
Cash distributions from partnerships in excess of equity in income |
4,893 | 458 | ||||||
Net cash used in investing activities |
(15,070 | ) | (103,686 | ) | ||||
Cash flows from financing activities: |
||||||||
Net proceeds from 2010 Term Loan and Revolving Facility |
590,000 | | ||||||
Shares of beneficial interest issued |
161,188 | 354 | ||||||
Net (repayment of) borrowing from 2003 Credit Facility |
(486,000 | ) | 45,000 | |||||
Repayment of senior unsecured 2008 Term Loan |
(170,000 | ) | | |||||
Paydown of 2010 Term Loan |
(106,500 | ) | | |||||
Net repayment of Revolving Facility |
(70,000 | ) | | |||||
Proceeds from mortgage loans |
32,500 | 48,686 | ||||||
Repayment of mortgage loans |
(750 | ) | (18,058 | ) | ||||
Principal installments on mortgage loans |
(9,998 | ) | (8,221 | ) | ||||
Repurchase of exchangeable notes |
| (693 | ) | |||||
Payment of deferred financing costs |
(15,727 | ) | (1,319 | ) | ||||
Dividends paid to common shareholders |
(14,966 | ) | (17,680 | ) | ||||
Distributions paid to Operating Partnership unitholders and noncontrolling interest |
(695 | ) | (941 | ) | ||||
Shares of beneficial interest repurchased, other |
(1,026 | ) | (113 | ) | ||||
Net cash (used in) provided by financing activities |
(91,974 | ) | 47,015 | |||||
Net change in cash and cash equivalents |
(44,993 | ) | 20,164 | |||||
Cash and cash equivalents, beginning of period |
74,243 | 9,786 | ||||||
Cash and cash equivalents, end of period |
$ | 29,250 | $ | 29,950 | ||||
See accompanying notes to the unaudited consolidated financial statements
5
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
1. BASIS OF PRESENTATION
Nature of Operations
Pennsylvania Real Estate Investment Trust (PREIT or the Company) prepared the accompanying unaudited consolidated financial statements pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP) have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the included disclosures are adequate to make the information presented not misleading. The unaudited consolidated financial statements should be read in conjunction with the audited financial statements and the notes thereto included in PREITs Annual Report on Form 10-K for the year ended December 31, 2009. In managements opinion, all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the consolidated financial position of the Company and its subsidiaries and the consolidated results of its operations and its cash flows are included. The results of operations for the interim periods presented are not necessarily indicative of the results for the full year.
PREIT, a Pennsylvania business trust founded in 1960 and one of the first equity real estate investment trusts (REITs) in the United States, has a primary investment focus on retail shopping malls and strip and power centers located in the eastern half of the United States, primarily in the Mid-Atlantic region. As of June 30, 2010, the Companys portfolio consisted of a total of 54 properties in 13 states, including 38 shopping malls, 13 strip and power centers and three development properties, with two of the development properties classified as mixed use (a combination of retail and other uses) and one of the development properties classified as other.
The Company holds its interest in its portfolio of properties through its operating partnership, PREIT Associates, L.P. (PREIT Associates or the Operating Partnership). The Company is the sole general partner of the Operating Partnership and, as of June 30, 2010, the Company held a 96.0% interest in the Operating Partnership, and consolidates it for reporting purposes. The presentation of consolidated financial statements does not itself imply that the assets of any consolidated entity (including any special-purpose entity formed for a particular project) are available to pay the liabilities of any other consolidated entity, or that the liabilities of any consolidated entity (including any special-purpose entity formed for a particular project) are obligations of any other consolidated entity.
The Company evaluates operating results and allocates resources on a property-by-property basis, and does not distinguish or evaluate consolidated operations on a geographic basis. No individual property constitutes 10% or more of consolidated revenue or assets, and thus the individual properties have been aggregated into one reportable segment based upon their similarities with regard to the nature of the Companys properties and the nature of the Companys tenants and operational processes, as well as long-term financial performance. In addition, no single tenant accounts for 10% or more of consolidated revenue, and none of the Companys properties are located outside the United States.
Pursuant to the terms of the partnership agreement of the Operating Partnership, each of the limited partners has the right to redeem such partners units of limited partnership interest in the Operating Partnership (OP Units) for cash or, at the election of the Company, the Company may acquire such OP Units for common shares of the Company on a one-for-one basis, in some cases beginning one year following the respective issue date of the OP Units and in other cases immediately. In the event of the redemption of all of the outstanding OP Units held by limited partners for cash, the total amount that would have been distributed as of June 30, 2010 would have been $28.5 million in cash or the equivalent value of shares of PREIT, which is calculated using the Companys June 30, 2010 closing share price on the New York Stock Exchange of $12.22 multiplied by the number of outstanding OP Units held by limited partners.
The Company provides its management, leasing and real estate development services through two companies: PREIT Services, LLC (PREIT Services), which generally develops and manages properties that the Company consolidates for financial reporting purposes, and PREIT-RUBIN, Inc. (PRI), which generally develops and manages properties that the Company does not consolidate for financial reporting purposes, including properties
6
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
owned by partnerships in which the Company owns an interest and properties that are owned by third parties in which the Company does not have an interest. PREIT Services and PRI are consolidated. PRI is a taxable REIT subsidiary, as defined by federal tax laws, which means that it is able to offer an expanded menu of services to tenants without jeopardizing the Companys continuing qualification as a REIT under federal tax law.
Fair Value
Fair value is a market-based measurement, not an entity-specific measurement. Therefore, a fair value measurement is determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, these accounting requirements establish a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entitys own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy).
Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access.
Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals.
Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entitys own assumptions, as there is little, if any, related market activity.
7
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
In instances where the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Companys assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability. The Company utilizes the fair value hierarchy in its accounting for derivatives (Level 2), financial instruments (Level 3) and in its impairment reviews of real estate assets (Level 3) and goodwill (Level 3).
2. RECENT ACCOUNTING PRONOUNCEMENTS
Accounting for Transfers of Financial Assets
On January 1, 2010, the Company adopted new accounting requirements relating to accounting for transfers of financial assets. The recognition and measurement provisions of these new accounting requirements are applied to transfers that occur on or after January 1, 2010. The disclosure provisions of these new accounting requirements are applied to transfers that occurred both before and after January 1, 2010. The adoption of these new accounting requirements did not have any effect on the Companys consolidated financial statements.
Variable Interest Entities
On January 1, 2010, the Company adopted new accounting requirements relating to variable interest entities. These new accounting requirements amend the existing accounting guidance: a) to require an enterprise to perform an analysis to determine whether the enterprises variable interest or interests give it a controlling financial interest in a variable interest entity, identifying the primary beneficiary of a variable interest entity; b) to require ongoing reassessment of whether an enterprise is the primary beneficiary of a variable interest entity, rather than only when specific events occur; c) to eliminate the quantitative approach previously required for determining the primary beneficiary of a variable interest; d) to amend certain guidance for determining whether an entity is a variable interest entity; e) to add an additional reconsideration event when changes in facts and circumstances pertinent to a variable interest entity occur; f) to eliminate the exception for troubled debt restructuring regarding variable interest entity reconsideration; and g) to require advanced disclosures that will provide users of financial statements with more transparent information about an enterprises involvement in a variable interest entity. The adoption of these new accounting requirements did not have any effect on the Companys consolidated financial statements.
3. REAL ESTATE ACTIVITIES
Investments in real estate as of June 30, 2010 and December 31, 2009 were comprised of the following:
(in thousands of dollars) |
As of June 30, 2010 |
As of December 31, 2009 |
||||||
Buildings, improvements and construction in progress |
$ | 3,143,598 | $ | 3,129,354 | ||||
Land, including land held for development |
551,399 | 554,959 | ||||||
Total investments in real estate |
3,694,997 | 3,684,313 | ||||||
Accumulated depreciation |
(690,489 | ) | (623,309 | ) | ||||
Net investments in real estate |
$ | 3,004,508 | $ | 3,061,004 | ||||
Capitalization of Costs
Costs incurred in development and redevelopment projects for interest, property taxes and insurance are capitalized only during periods in which activities necessary to prepare the property for its intended use are in progress. Costs incurred for such items after the property is substantially complete and ready for its intended use are charged to expense as incurred. Capitalized costs, as well as tenant inducement amounts and internal and external commissions, are recorded in construction in progress. The Company capitalizes a portion of development department employees compensation and benefits related to time spent involved in development and redevelopment projects.
The Company capitalizes payments made to obtain options to acquire real property. Other related costs that are incurred before acquisition that are expected to have ongoing value to the project are capitalized if the acquisition of the property is probable. Capitalized pre-acquisition costs are charged to expense when it is probable that the property will not be acquired.
8
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
The Company capitalizes salaries, commissions and benefits related to time spent by leasing and legal department personnel involved in originating leases with third-party tenants.
The following table summarizes the Companys capitalized salaries, commissions and benefits, real estate taxes and interest for the three and six months ended June 30, 2010 and 2009:
Three months ended June 30, |
Six months ended June 30, | |||||||||||
(in thousands of dollars) |
2010 | 2009 | 2010 | 2009 | ||||||||
Development/Redevelopment Activities: |
||||||||||||
Salaries and benefits |
$ | 211 | $ | 623 | $ | 616 | $ | 1,376 | ||||
Real estate taxes |
2 | 65 | 331 | 844 | ||||||||
Interest |
943 | 1,466 | 1,478 | 3,258 | ||||||||
Leasing Activities: |
||||||||||||
Salaries, commissions and benefits |
1,256 | 1,051 | 2,141 | 2,150 |
Discontinued Operations
The Company has presented as discontinued operations the operating results of Crest Plaza and Northeast Tower Center, which were operating properties that were sold in 2009. There were no discontinued operations in the three and six months ended June 30, 2010.
The following table summarizes revenue and expense information for the Companys discontinued operations:
Three months ended June 30, |
Six months ended June 30, |
|||||||
(in thousands of dollars) |
2009 | 2009 | ||||||
Real estate revenue |
$ | 1,494 | $ | 3,028 | ||||
Expenses: |
||||||||
Operating expenses |
(354 | ) | (735 | ) | ||||
Depreciation and amortization |
(395 | ) | (789 | ) | ||||
Total expenses |
(749 | ) | (1,524 | ) | ||||
Income from discontinued operations |
$ | 745 | $ | 1,504 | ||||
9
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
4. INVESTMENTS IN PARTNERSHIPS
The following table presents summarized financial information of the equity investments in the Companys unconsolidated partnerships as of June 30, 2010 and December 31, 2009:
(in thousands of dollars) |
As of June 30, 2010 |
As of December 31, 2009 |
||||||
ASSETS: |
||||||||
Investments in real estate, at cost: |
||||||||
Retail properties |
$ | 398,871 | $ | 393,197 | ||||
Construction in progress |
2,564 | 3,602 | ||||||
Total investments in real estate |
401,435 | 396,799 | ||||||
Accumulated depreciation |
(124,449 | ) | (116,313 | ) | ||||
Net investments in real estate |
276,986 | 280,486 | ||||||
Cash and cash equivalents |
7,846 | 5,856 | ||||||
Deferred costs and other assets, net |
22,047 | 21,254 | ||||||
Total assets |
306,879 | 307,596 | ||||||
LIABILITIES AND PARTNERS DEFICIT: |
||||||||
Mortgage notes payable |
361,256 | 365,565 | ||||||
Other liabilities |
12,572 | 13,858 | ||||||
Total liabilities |
373,828 | 379,423 | ||||||
Net deficit |
(66,949 | ) | (71,827 | ) | ||||
Partners share |
(34,875 | ) | (37,382 | ) | ||||
Companys share |
(32,074 | ) | (34,445 | ) | ||||
Excess investment (1) |
13,127 | 13,733 | ||||||
Advances |
4,276 | 4,635 | ||||||
Net investments and advances |
$ | (14,671 | ) | $ | (16,077 | ) | ||
Investment in partnerships, at equity |
$ | 29,528 | $ | 32,694 | ||||
Distributions in excess of partnership investments |
(44,199 | ) | (48,771 | ) | ||||
Net investments and advances |
$ | (14,671 | ) | $ | (16,077 | ) | ||
(1) | Excess investment represents the unamortized difference between the Companys investment and the Companys share of the equity in the underlying net investment in the partnerships. The excess investment is amortized over the life of the properties, and the amortization is included in Equity in income of partnerships in the consolidated statements of operations. |
10
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
The following table summarizes the operating results of the unconsolidated partnerships and the Companys share of equity in income of partnerships for the three and six months ended June 30, 2010 and 2009:
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
(in thousands of dollars) |
2010 | 2009 | 2010 | 2009 | ||||||||||||
Real estate revenue |
$ | 19,596 | $ | 18,524 | $ | 37,748 | $ | 37,190 | ||||||||
Expenses: |
||||||||||||||||
Operating expenses |
(5,815 | ) | (5,759 | ) | (12,057 | ) | (11,713 | ) | ||||||||
Interest expense |
(3,759 | ) | (3,556 | ) | (6,943 | ) | (7,124 | ) | ||||||||
Depreciation and amortization |
(4,111 | ) | (3,839 | ) | (7,936 | ) | (7,740 | ) | ||||||||
Total expenses |
(13,685 | ) | (13,154 | ) | (26,936 | ) | (26,577 | ) | ||||||||
Net income |
5,911 | 5,370 | 10,812 | 10,613 | ||||||||||||
Less: Partners share |
(2,942 | ) | (2,671 | ) | (5,379 | ) | (5,281 | ) | ||||||||
Companys share |
2,969 | 2,699 | 5,433 | 5,332 | ||||||||||||
Amortization of excess investment |
(21 | ) | (40 | ) | (395 | ) | (155 | ) | ||||||||
Equity in income of partnerships |
$ | 2,948 | $ | 2,659 | $ | 5,038 | $ | 5,177 | ||||||||
Mortgage Loan Activity
In January 2010, the unconsolidated partnership that owns Springfield Park in Springfield, Pennsylvania repaid a mortgage loan with a balance of $2.8 million. The Companys share of the mortgage loan payment was $1.4 million. The Company owns a 50% interest in this partnership.
In April 2010, the unconsolidated partnerships that own Springfield Park and Springfield East, in Springfield, Pennsylvania, entered into a $10.0 million mortgage loan that is secured by Springfield Park and Springfield East. The Company owns a 50% interest in both entities. The mortgage loan has an initial term of five years and can be extended for an additional five-year term under prescribed conditions. The loan bears interest at LIBOR plus 2.80%, and has been swapped to a fixed rate of 5.39%.
In June 2010, the unconsolidated partnership that owns Lehigh Valley Mall in Allentown, Pennsylvania entered into a $140.0 million mortgage loan that is secured by Lehigh Valley Mall. The Company owns a 50% interest in the unconsolidated partnership. The mortgage loan has a term of 10 years and bears interest at a fixed rate of 5.88%. In connection with the new mortgage loan financing, the unconsolidated partnership repaid the previous $150.0 million mortgage loan on Lehigh Valley Mall using proceeds from the new mortgage loan and available working capital.
Impairment of Investments in Unconsolidated Subsidiaries
An other than temporary impairment of an investment in an unconsolidated subsidiary is recognized when the carrying value of the investment is not considered recoverable based on an evaluation of the severity and duration of the decline in value. To the extent impairment has occurred, the excess carrying value of the asset over its estimated fair value is charged to income.
5. FINANCING ACTIVITY
Amended, Restated and Consolidated Senior Secured Credit Agreement
On March 11, 2010, PREIT Associates and PRI (collectively, the Borrower), together with PR Gallery I Limited Partnership (GLP) and Keystone Philadelphia Properties, L.P. (KPP), two other subsidiaries of the Company, entered into an Amended, Restated and Consolidated Senior Secured Credit Agreement comprised of a) an aggregate $520.0 million term loan made up of a $436.0 million term loan (Term Loan A) to the Borrower and a separate $84.0 million term loan (Term Loan B) to the other two subsidiaries (collectively, the 2010 Term Loan) and b) a $150.0 million revolving line of credit (the Revolving Facility, and, together with the 2010 Term Loan, the 2010 Credit Facility) with Wells Fargo Bank, National Association, and the other financial institutions signatory thereto.
11
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
The 2010 Credit Facility replaced the previously existing $500.0 million unsecured revolving credit facility, as amended (the 2003 Credit Facility), and a $170.0 million unsecured term loan (the 2008 Term Loan) that had been scheduled to mature on March 20, 2010. All capitalized terms used and not otherwise defined in the description of the 2010 Credit Facility have the meanings ascribed to such terms in the 2010 Credit Facility.
The initial term of the 2010 Credit Facility is three years, and the Borrower has the right to one 12-month extension of the initial maturity date, subject to certain conditions and to the payment of an extension fee of 0.50% of the then outstanding Commitments.
The Company used the initial proceeds from the 2010 Credit Facility to repay outstanding balances under the 2003 Credit Facility and 2008 Term Loan. At closing, the $520.0 million 2010 Term Loan was fully outstanding and $70.0 million was outstanding under the Revolving Facility.
Amounts borrowed under the 2010 Credit Facility bear interest at a rate between 4.00% and 4.90% per annum, depending on the Companys leverage, in excess of LIBOR, with no floor. The initial rate in effect was 4.90% per annum in excess of LIBOR. In determining the Companys leverage (the ratio of Total Liabilities to Gross Asset Value), the capitalization rate used to calculate Gross Asset Value is 8.00%. The unused portion of the Revolving Facility is subject to a fee of 0.40% per annum.
The Company has entered into interest rate swap agreements to effectively fix $100.0 million of the underlying LIBOR associated with the 2010 Term Loan at a weighted-average rate of 1.77% for the three-year initial term. An additional $200.0 million of the underlying LIBOR was swapped to a fixed rate at a rate of 0.61% for year one, 1.78% for year two and 2.96% for the balance of the initial term.
The obligations under Term Loan A are secured by first priority mortgages on 20 of the Companys properties and a second lien on one property, and the obligations under Term Loan B are secured by first priority leasehold mortgages on the properties ground leased by GLP and KPP (the Gallery Properties). The foregoing properties constitute substantially all of the Companys previously unencumbered retail properties.
PREIT and certain of its subsidiaries that are not otherwise prevented from doing so serve as guarantors for funds borrowed under the 2010 Credit Facility.
The aggregate amount of the lender Revolving Commitments and 2010 Term Loan under the 2010 Credit Facility was required to be reduced by $33.0 million by March 11, 2011, by a cumulative total of $66.0 million by March 11, 2012 and by a cumulative total of $100.0 million by March 11, 2013 (if the Company exercises its right to extend the Termination Date), including all payments (except payments pertaining to the Release Price of a Collateral Property) resulting in permanent reduction of the aggregate amount of the Revolving Commitments and 2010 Term Loan. The Company used $160.7 million of the proceeds from its May 2010 equity offering to repay borrowings under the 2010 Credit Facility, satisfying all three of these requirements, and no mandatory paydown provisions remain in effect.
As of June 30, 2010, there were no amounts outstanding under the Revolving Facility. The Company had pledged $1.5 million under the Revolving Facility as collateral for letters of credit, and the unused portion of the Revolving Facility that was available to the Company was $148.5 million as of June 30, 2010. The weighted average effective interest rate based on amounts borrowed under the Revolving Facility from March 11, 2010 to June 30, 2010 was 7.56%. The interest rate that would have applied to any outstanding Revolving Facility borrowings as of June 30, 2010 was LIBOR plus 4.90%.
As of June 30, 2010, $413.5 million was outstanding under the 2010 Term Loan. The weighted average effective interest rate based on amounts borrowed on the 2010 Term Loan was 6.28% from March 11, 2010 to June 30, 2010. The weighted average interest rate on the 2010 Term Loan borrowings as of June 30, 2010 was 5.55%.
The 2010 Credit Facility contains provisions regarding the application of proceeds from a Capital Event. A Capital Event is any event by which the Borrower raises additional capital, whether through an asset sale, joint venture, additional secured or unsecured debt, issuance of equity, or from excess proceeds after payment of a Release Price. Capital Events do not include Refinance Events or other specified events. After payment of interest and required distributions, the Remaining Capital Event Proceeds will generally be applied in the following order:
If the Facility Debt Yield is less than 11.00% or the Corporate Debt Yield is less than 10.00%, Remaining Capital Event Proceeds will be allocated 25% to pay down the Revolving Facility (repayments of the Revolving Facility generally may be reborrowed) and 75% to pay down and permanently reduce Term Loan A (or Term Loan B if Term Loan A is repaid in full) or, if the Revolving Facility balance is or would become $0 as a result of such
12
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
payment, to pay down the Revolving Facility in full and to use any remainder of that 25% to pay down and permanently reduce Term Loan A (or Term Loan B if Term Loan A is repaid in full). So long as the Facility Debt Yield is greater than or equal to 11.00% and the Corporate Debt Yield is greater than or equal to 10.00% and each will remain so immediately after the Capital Event, and so long as either the Facility Debt Yield is less than 12.00% or the Corporate Debt Yield is less than 10.25% and will remain so immediately after the Capital Event, the Remaining Capital Event Proceeds will be allocated 75% to pay down the Revolving Facility and 25% to pay down and permanently reduce Term Loan A (or Term Loan B if Term Loan A is repaid in full) or, if the Revolving Facility balance is or would become $0 as a result of such payment, to pay down the Revolving Facility in full and to use any remainder of that 75% for general corporate purposes. So long as the Facility Debt Yield is greater than or equal to 12.00% and the Corporate Debt Yield is greater than or equal to 10.25% and each will remain so immediately after the Capital Event, Remaining Capital Event Proceeds will be applied 100% to pay down the Revolving Facility, or if the Revolving Facility balance is or would become $0 as a result of such payment, to pay down the Revolving Facility in full and to use any remainder for general corporate purposes. Remaining proceeds from a Capital Event or Refinance Event relating to Cherry Hill Mall will be used to pay down the Revolving Facility and may be reborrowed only to repay the Companys unsecured indebtedness.
The 2010 Credit Facility also contains provisions regarding the application of proceeds from a Refinance Event. A Refinance Event is any event by which the Company raises additional capital from refinancing of secured debt encumbering an existing asset, not including collateral for the 2010 Credit Facility. The proceeds in excess of the amount required to retire an existing secured debt will be applied, after payment of interest, to pay down the Revolving Facility, or if the Revolving Facility balance is or would become $0 as a result of such payment, to pay down the Revolving Facility in full and to use any remainder for general corporate purposes. Remaining proceeds from a Capital Event or Refinancing Event relating to the Gallery Properties may only be used to pay down and permanently reduce Term Loan B (or, if the outstanding balance on Term Loan B is or would become $0 as a result such payment, to pay down Term Loan B in full and to pay any remainder in accordance with the preceding paragraph).
A Collateral Property will be released as security upon a sale or refinancing, subject to payment of the Release Price and the absence of any default or Event of Default. If, after release of a Collateral Property (and giving pro forma effect thereto), the Facility Debt Yield will be less than 11.00%, the Release Price will be the Minimum Release Price plus an amount equal to the lesser of (A) the amount that, when paid and applied to the 2010 Term Loan, would result in a Facility Debt Yield equal to 11.00% and (B) the amount by which the greater of (1) 100.0% of net cash proceeds and (2) 90.0% of the gross sales proceeds exceeds the Minimum Release Price. The Minimum Release Price is 110% (120% if, after the Release, there will be fewer than 10 Collateral Properties) multiplied by the proportion that the value of the property to be released bears to the aggregate value of all of the Collateral Properties on the closing date of the 2010 Credit Facility, multiplied by the amount of the then Revolving Commitments plus the aggregate principal amount then outstanding under the 2010 Term Loan. In general, upon release of a Collateral Property, the post-release Facility Debt Yield must be greater than or equal to the pre-release Facility Debt Yield. Release payments must be used to pay down and permanently reduce the amount of the Term Loan.
The 2010 Credit Facility contains affirmative and negative covenants customarily found in facilities of this type, including, without limitation, requirements that the Company maintain, on a consolidated basis: (1) minimum Tangible Net Worth of not less than $483.1 million, minus non-cash impairment charges with respect to the Properties recorded in the quarter ended December 31, 2009, plus 75% of the Net Proceeds of all Equity Issuances effected at any time after September 30, 2009; (2) maximum ratio of Total Liabilities to Gross Asset Value of 0.75:1; (3) minimum ratio of EBITDA to Interest Expense of 1.60:1; (4) minimum ratio of Adjusted EBITDA to Fixed Charges of 1.35:1; (5) maximum Investments in unimproved real estate and predevelopment costs not in excess of 3.0% of Gross Asset Value; (6) maximum Investments in Persons other than Subsidiaries, Consolidated Affiliates and Unconsolidated Affiliates not in excess of 1.0% of Gross Asset Value; (7) maximum Investments in Indebtedness secured by Mortgages in favor of the Company, the Borrower or any other Subsidiary not in excess of 1.0% of Gross Asset Value on the basis of cost; (8) the aggregate value of the Investments and the other items subject to the preceding clauses (5) through (7) shall not exceed 5.0% of Gross Asset Value; (9) maximum Investments in Consolidation Exempt Entities not in excess of 20.0% of Gross Asset Value; (10) a maximum Gross Asset Value attributable to any one Property not in excess of 15.0% of Gross Asset Value; (11) maximum Projects Under Development not in excess of 10.0% of Gross Asset Value; (12) maximum Floating Rate Indebtedness in an aggregate outstanding principal amount not in excess of one-third of all Indebtedness of the Company, its Subsidiaries, its Consolidated Affiliates and its Unconsolidated Affiliates; (13) minimum Corporate Debt Yield of
13
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
9.50%, provided that such Corporate Debt Yield may be less than 9.50% for one period of two consecutive fiscal quarters, but may not be less than 9.25%; and (14) Distributions may not exceed 110% of REIT taxable income for a fiscal year, but if the Corporate Debt Yield exceeds 10.00%, then the aggregate amount of Distributions may not exceed the greater of 75% of FFO and 110% of REIT Taxable Income (unless necessary for the Company to retain its status as a REIT), and if a Facility Debt Yield of 11.00% and a Corporate Debt Yield of 10.00% are achieved and continuing, there are no limits on Distributions under the 2010 Credit Facility, so long as no Default or Event of Default would result from making such Distributions. The Company is required to maintain its status as a REIT at all times. As of June 30, 2010 the Company was in compliance with all of these covenants.
Exchangeable Notes
As of June 30, 2010 and December 31, 2009, $136.9 million and $136.9 million in aggregate principal amount of our 4.0% Senior Exchangeable Notes (theExchangeable Notes) (excluding debt discount of $3.7 million and $4.7 million) remained outstanding, respectively.
Interest expense related to the Exchangeable Notes was $1.4 million and $2.4 million (excluding the non-cash amortization of debt discount of $0.5 million and $0.7 million and the non-cash amortization of deferred financing fees of $0.2 million and $0.3 million) for the three months ended June 30, 2010 and 2009, respectively. Interest expense related to the Exchangeable Notes was $2.7 million and $4.8 million (excluding the non-cash amortization of debt discount of $0.9 million and $1.5 million and the non-cash amortization of deferred financing fees of $0.3 million and $0.6 million) for the six months ended June 30, 2010 and 2009, respectively. The Exchangeable Notes have an effective interest rate of 5.81%.
Mortgage Loan Activity
The following table presents the mortgage loans that the Company has entered into or under which it has borrowed additional amounts beginning January 1, 2010:
Financing Date |
Property |
Amount Financed (in millions of dollars): |
Stated Rate | Hedged Rate |
Debt Maturity | |||||||
January |
New River Valley Mall(1)(2) | $ | 30.0 | LIBOR plus 4.50% | 6.33 | % | January 2013 | |||||
March |
Lycoming Mall(3) | 2.5 | 6.84% fixed | N/A | June 2014 | |||||||
July |
Valley View Mall(4) | 32.0 | 5.95% fixed | N/A | June 2020 |
(1) | Interest only. |
(2) |
The mortgage loan has a three-year term and one one-year extension option. $25.0 million of the principal amount was swapped to a fixed rate of 6.33%. |
(3) | The mortgage loan agreement initially entered into in June 2009 provides for a maximum loan amount of $38.0 million. The initial amount of the mortgage loan was $28.0 million. The Company took additional draws of $5.0 million in October 2009 and $2.5 million in March 2010. |
(4) | In connection with the mortgage loan financing, the Company repaid a $33.8 million mortgage loan on Valley View Mall using proceeds from the new mortgage loan and available working capital. |
In March 2010, the Company exercised the first of three one-year extension options on the mortgage loan on Creekview Center in Warrington, Pennsylvania. The mortgage loan had a balance of $19.4 million as of June 30, 2010.
In April 2010, the Company exercised a six-month extension option on the construction loan on Pitney Road Plaza in Lancaster, Pennsylvania. The construction loan had a balance of $4.5 million as of June 30, 2010.
In July 2010, the Company made a principal payment of $0.7 million and exercised the second of two one-year extension options on the mortgage loan on the One Cherry Hill office building in Cherry Hill, New Jersey. The mortgage loan had a balance of $5.6 million as of June 30, 2010 and $4.9 million after the July 2010 repayment.
14
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
Fair Value of Financial Instruments
Carrying amounts reported on the balance sheet for cash and cash equivalents, tenant and other receivables, accrued expenses, other liabilities and the Revolving Facility approximate fair value due to the short-term nature of these instruments. The majority of the Companys variable-rate debt is subject to interest rate swaps that have effectively fixed the interest rates on the underlying debt. The estimated fair value of fixed-rate debt, which is calculated for disclosure purposes, is based on the borrowing rates available to the Company for fixed-rate mortgage loans and corporate notes payable with similar terms and maturities.
The Company estimates the fair value of its fixed rate debt and the credit spreads over variable market rates on its variable rate debt by discounting the future cash flows of each instrument at estimated market rates and by reviewing recent market transactions or credit spreads consistent with the maturity of a debt obligation with similar credit features. Credit spreads take into consideration general market conditions and maturity.
The carrying value (including debt premium of $2.2 million and $2.7 million as of June 30, 2010 and December 31, 2009, respectively) and estimated fair values of mortgage loans based on interest rates and market conditions at June 30, 2010 and December 31, 2009 are as follows:
June 30, 2010 | December 31, 2009 | |||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||
Mortgage loans |
$ | 1,798.3 million | $ | 1,652.7 million | $ | 1,777.1 million | $ | 1,549.6 million |
The mortgage loans contain various affirmative and negative covenants customarily found in loans of that type. As of June 30, 2010, the Company was in compliance with all of these covenants.
6. EQUITY OFFERING
In May 2010, the Company issued 10,350,000 common shares in a public offering at $16.25 per share. The Company received net proceeds from the offering of approximately $160.7 million after deducting payment of the underwriting discount of $0.69 per share and offering expenses. The Company used the net proceeds from this offering to repay borrowings under its 2010 Credit Facility. Specifically, the Company used $106.5 million of the net proceeds to repay a portion of the 2010 Term Loan under the 2010 Credit Facility and $54.2 million to repay a portion of the outstanding borrowings under the Revolving Facility under the 2010 Credit Facility. As a result of this transaction, the Company satisfied the requirement contained in the 2010 Credit Facility to reduce the aggregate amount of the lender Revolving Commitments and 2010 Term Loan by $100.0 million over the term of the 2010 Credit Facility.
7. CASH FLOW INFORMATION
Cash paid for interest was $65.8 million (net of capitalized interest of $1.5 million) and $61.6 million (net of capitalized interest of $3.3 million) for the six months ended June 30, 2010 and 2009, respectively.
Non cash transaction
In connection with the $106.5 million paydown of the 2010 Term Loan in May 2010, the Company recorded accelerated amortization expense associated with deferred financing costs in the amount of $2.3 million.
8. COMMITMENTS AND CONTINGENCIES
Redevelopment Activities and Capital Improvements
In connection with its redevelopment projects and capital improvements at certain other properties, the Company has made contractual commitments on some of these projects in the form of tenant allowances, lease termination fees and contracts with general contractors and other professional service providers. As of June 30, 2010, the remainder to be paid (excluding amounts already accrued) against such contractual and other commitments was $2.1 million, which is expected to be financed through the Revolving Facility or through various other capital sources.
Legal Actions
In the normal course of business, the Company has and may become involved in legal actions relating to the ownership and operation of its properties and the properties it manages for third parties. In managements opinion, the resolutions of any such pending legal actions are not expected to have a material adverse effect on the Companys consolidated financial position or results of operations.
15
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
Environmental
The Company is aware of certain environmental matters at some of its properties, including ground water contamination and the presence of asbestos containing materials. The Company has, in the past, performed remediation of such environmental matters, and is not aware of any significant remaining potential liability relating to these environmental matters. The Company may be required in the future to perform testing relating to these or other environmental matters. The Company does not expect these matters to have any significant impact on its liquidity or results of operations, however, the Company can provide no assurance that the amounts reserved will be adequate to cover further environmental costs. The Company has insurance coverage for certain environmental claims up to $10.0 million per occurrence and up to $20.0 million in the aggregate.
9. DERIVATIVES
In the normal course of business, the Company is exposed to financial market risks, including interest rate risk on its interest bearing liabilities. The Company attempts to limit these risks by following established risk management policies, procedures and strategies, including the use of financial instruments. The Company does not use financial instruments for trading or speculative purposes.
Cash Flow Hedges of Interest Rate Risk
The Companys objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company uses interest rate swaps and caps as part of its interest rate risk management strategy. The Companys outstanding derivatives have been designated under accounting requirements as cash flow hedges. The effective portion of changes in the fair value of derivatives designated as, and that qualify as, cash flow hedges is recorded in Accumulated other comprehensive loss and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. To the extent these instruments are ineffective as cash flow hedges, changes in the fair value of these instruments are recorded in Interest expense, net. The Company recognizes all derivatives at fair value as either assets or liabilities in the accompanying consolidated balance sheets. The Companys derivative assets and liabilities are recorded in Fair value of derivative instruments.
During the three and six months ended June 30, 2010, the Companys derivatives were used to hedge the variable cash flows associated with existing variable-rate debt. During the three and six months ended June 30, 2010, the Company recorded no amounts associated with hedge ineffectiveness in earnings.
Amounts reported in Accumulated other comprehensive loss that are related to derivatives will be reclassified to Interest expense, net as interest payments are made on the Companys debt. During the next twelve months, the Company estimates that $15.2 million would be reclassified as an increase to interest expense in connection with derivatives.
Interest Rate Swaps and Cap
As of June 30, 2010, the Company had entered into 11 interest rate swap agreements and one interest rate cap agreement that have a weighted average interest rate of 2.41% (excluding the spread on the related debt) on a notional amount of $732.6 million maturing on various dates through November 2013. Five interest rate swap agreements that were outstanding as of December 31, 2009 were settled in the six months ended June 30, 2010.
As of June 30, 2010, the Company had entered into two forward-starting interest rate swap agreements that have a weighted average interest rate of 2.37% on a notional amount of $200.0 million maturing on various dates through March 2013.
The Company entered into these interest rate swap agreements and the cap agreement in order to hedge the interest payments associated with the Companys 2010 Credit Facility and issuances of variable interest rate long-term debt. The Company assessed the effectiveness of these swap agreements and cap agreement as hedges at inception and on June 30, 2010 and considered these swap agreements and cap agreement to be highly effective cash flow hedges. The Companys interest rate swap agreements and cap agreement will be settled in cash.
16
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
The following table summarizes the terms and estimated fair values of the Companys interest rate swap, cap and forward starting swap derivative instruments at June 30, 2010 and December 31, 2009. The notional amounts provide an indication of the extent of the Companys involvement in these instruments, but do not represent exposure to credit, interest rate or market risks.
Notional Value |
Fair Value at |
Fair Value at |
Balance Sheet Location |
Interest Rate(2) |
Effective Date |
Maturity Date | |||||||
Interest Rate Swaps | |||||||||||||
$25.0 million | N/A | $ (0.2) million | Fair value of derivative instruments |
2.86 | % | March 20, 2010 | |||||||
75.0 million | N/A | (0.4) million | Fair value of derivative instruments |
2.83 | % | March 20, 2010 | |||||||
30.0 million | N/A | (0.2) million | Fair value of derivative instruments |
2.79 | % | March 20, 2010 | |||||||
40.0 million | N/A | (0.2) million | Fair value of derivative instruments |
2.65 | % | March 22, 2010 | |||||||
20.0 million | N/A | (0.2) million | Fair value of derivative instruments |
3.41 | % | June 1, 2010 | |||||||
200.0 million | $ (0.1) million | N/A | Fair value of derivative instruments |
0.61 | % | April 1, 2011 | |||||||
45.0 million | (1.5) million | (1.9) million | Fair value of derivative instruments |
4.02 | % | June 19, 2011 | |||||||
54.0 million | (1.8) million | (2.2) million | Fair value of derivative instruments |
3.84 | % | July 25, 2011 | |||||||
25.0 million | (0.5) million | N/A | Fair value of derivative instruments |
1.83 | % | December 31, 2012 | |||||||
60.0 million | (1.0) million | N/A | Fair value of derivative instruments |
1.74 | % | March 11, 2013 | |||||||
40.0 million | (0.7) million | N/A | Fair value of derivative instruments |
1.82 | % | March 11, 2013 | |||||||
65.0 million | (4.4) million | (2.5) million | Fair value of derivative instruments |
3.60 | % | September 9, 2013 | |||||||
68.0 million | (4.7) million | (2.8) million | Fair value of derivative instruments |
3.69 | % | September 9, 2013 | |||||||
56.3 million | (4.0) million | (2.4) million | Fair value of derivative instruments |
3.73 | % | September 9, 2013 | |||||||
55.0 million | (2.6) million | (0.9) million | Fair value of derivative instruments |
2.90 | % | November 29, 2013 | |||||||
48.0 million | (2.3) million | (0.7) million | Fair value of derivative instruments |
2.90 | % | November 29, 2013 | |||||||
Interest Rate Cap | |||||||||||||
16.3 million | (0.1) million | N/A | Fair value of derivative instruments |
2.50 | % | April 2, 2012 | |||||||
Forward Starting Interest Rate Swaps | |||||||||||||
200.0 million | (1.6) million | N/A | Fair value of derivative instruments |
1.78 | % | April 1, 2011 | April 2, 2012 | ||||||
200.0 million | (2.0) million | N/A | Fair value of derivative instruments |
2.96 | % | April 2, 2012 | March 11, 2013 | ||||||
$(27.3) million | $(14.6) million |
(1) | As of June 30, 2010 and December 31, 2009, derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy. As of June 30, 2010 and December 31, 2009, the Company does not have any significant fair value measurements using significant unobservable inputs (Level 3). |
(2) | Interest rate does not include the spread on the designated debt. |
17
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
The table below presents the effect of the Companys derivative financial instruments on the statement of operations as of June 30, 2010 and 2009.
Three months ended | Six months ended | Statement of Operations location | ||||||||||||
June 30, 2010 | June 30, 2009 | June 30, 2010 | June 30, 2009 | |||||||||||
Derivatives in cash flow hedging relationships |
||||||||||||||
Interest Rate Products |
||||||||||||||
(Loss) gain recognized in Other Comprehensive Income on derivatives |
$ | (13.3) million | $ | 3.3 million | $ | (21.1) million | $ | 5.4 million | N/A | |||||
Gain reclassified from accumulated Other Comprehensive Income (loss) into income (effective portion) |
$ | 4.3 million | $ | 4.6 million | $ | 9.1 million | $ | 8.9 million | Interest expense | |||||
Gain (loss) recognized in income on derivatives (ineffective portion and amount excluded from effectiveness testing) |
| | | | Interest expense |
Credit-Risk-Related Contingent Features
The Company has agreements with some of its derivative counterparties that contain a provision pursuant to which, if the entity that originated such derivative instruments defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations. As of June 30, 2010, the Company was not in default on any of its derivative obligations.
The Company has an agreement with a derivative counterparty that incorporates the loan covenant provisions of the Companys loan agreement with a lender affiliated with the derivative counterparty. Failure to comply with the loan covenant provisions would result in the Company being in default on any derivative instrument obligations covered by the agreement.
As of June 30, 2010, the fair value of derivatives in a net liability position, which excludes accrued interest but includes any adjustment for nonperformance risk, was $27.3 million. As of June 30, 2010, the Company has not posted any collateral related to these agreements. If the Company had breached any of these provisions as of June 30, 2010, it would have been required to settle its obligations under the agreements at their termination value (including accrued interest) of $31.0 million. The Company has not breached any of the provisions as of June 30, 2010.
Fair Value
Currently, the Company uses interest rate swaps and caps to manage its interest rate risk. The valuation of these instruments is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs.
The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterpartys nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements.
18
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
June 30, 2010
Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by itself and its counterparties. However, as of June 30, 2010, the Company has assessed the significance of the effect of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.
10. TENANT RECEIVABLES
In March 2010, Boscovs, Inc. repaid its $10.0 million note payable to the Company.
19
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations. |
The following analysis of our consolidated financial condition and results of operations should be read in conjunction with our unaudited consolidated financial statements and the notes thereto included elsewhere in this report.
OVERVIEW
Pennsylvania Real Estate Investment Trust, a Pennsylvania business trust founded in 1960 and one of the first equity REITs in the United States, has a primary investment focus on retail shopping malls and strip and power centers located in the eastern half of the United States, primarily in the Mid-Atlantic region. Our portfolio currently consists of a total of 54 properties in 13 states, including 38 shopping malls, 13 strip and power centers and three development properties, with two of the development properties classified as mixed use (a combination of retail and other uses) and one of the development properties classified as other. As of June 30, 2010, the Philadelphia metropolitan area represented approximately 33% of our gross leasable area; other properties in Pennsylvania, Delaware and New Jersey accounted for approximately 38% of our gross leasable area; properties in Maryland and Virginia accounted for approximately 10% of our gross leasable area; and properties in other locations represented the remaining approximately 19% of our gross leasable area. The operating retail properties have a total of approximately 34.7 million square feet. The operating retail properties that we consolidate for financial reporting purposes have a total of approximately 30.1 million square feet, of which we own approximately 23.9 million square feet. The operating retail properties that are owned by unconsolidated partnerships with third parties have a total of approximately 4.6 million square feet, of which 2.9 million square feet are owned by such partnerships.
Our primary business is owning and operating shopping malls and strip and power centers. Our current strategic initiatives include maintaining a leading position in the Philadelphia metropolitan area, promoting our mall locations as retail hubs in their trade areas, optimizing our portfolio by selling non-core assets as market conditions permit, and reducing our leverage through a variety of means available to us, subject to the terms of the 2010 Credit Facility, as further described below.
We evaluate operating results and allocate resources on a property-by-property basis, and do not distinguish or evaluate our consolidated operations on a geographic basis. No individual property constitutes more than 10% of our consolidated revenue or assets, and thus the individual properties have been aggregated into one reportable segment based upon their similarities with regard to the nature of our properties and the nature of our tenants and operational processes, as well as long-term financial performance. In addition, no single tenant accounts for 10% or more of our consolidated revenue, and none of our properties are located outside the United States.
We hold our interests in our portfolio of properties through our operating partnership, PREIT Associates, L.P. (PREIT Associates). We are the sole general partner of PREIT Associates and, as of June 30, 2010, held a 96.0% controlling interest in PREIT Associates. We consolidate PREIT Associates for financial reporting purposes. We hold our investments in seven of the 51 retail properties and one of the three development properties in our portfolio through unconsolidated partnerships with third parties in which we own a 40% to 50% interest. We hold a noncontrolling interest in each unconsolidated partnership, and account for such partnerships using the equity method of accounting. We do not control any of these equity method investees for the following reasons:
| Except for two properties that we co-manage with our partner, all of the other entities are managed on a day-to-day basis by one of our partners as the managing general partner in each of the respective partnerships. In the case of the co-managed properties, all decisions in the ordinary course of business are made jointly. |
| The managing general partner of each partnership is responsible for establishing the operating and capital decisions of the partnership, including budgets, in the ordinary course of business. |
| All major decisions of each partnership, such as the sale, refinancing, expansion or rehabilitation of the property, require the approval of all partners. |
| Voting rights and the sharing of profits and losses are generally in proportion to the ownership percentages of each partner. |
20
We record the earnings from the unconsolidated partnerships using the equity method of accounting under the statement of operations caption entitled Equity in income of partnerships, rather than consolidating the results of the unconsolidated partnerships with our results. Changes in our investments in these entities are recorded in the balance sheet caption entitled Investment in partnerships, at equity. In the case of deficit investment balances, such amounts are recorded in Distributions in excess of partnership investments.
We hold our interest in three of our unconsolidated partnerships through tenancy in common arrangements. For each of these properties, title is held by us and another person or persons, and each has an undivided interest in the property. With respect to each of the three properties, under the applicable agreements between us and the other persons with ownership interests, we and such other persons have joint control because decisions regarding matters such as the sale, refinancing, expansion or rehabilitation of the property require the approval of both us and the other person (or at least one of the other persons) owning an interest in the property. Hence, we account for each of the properties using the equity method of accounting. The balance sheet items arising from these properties appear under the caption Investments in partnerships, at equity. The income statement items arising from these properties appear in Equity in income of partnerships.
For further information regarding our unconsolidated partnerships, see note 4 to our unaudited consolidated financial statements.
We provide our management, leasing and real estate development services through PREIT Services, LLC (PREIT Services), which generally develops and manages properties that we consolidate for financial reporting purposes, and PREIT-RUBIN, Inc. (PRI), which generally develops and manages properties that we do not consolidate for financial reporting purposes, including properties in which we own interests through partnerships with third parties and properties that are owned by third parties in which we do not have an interest. PRI is a taxable REIT subsidiary, as defined by federal tax laws, which means that it is able to offer an expanded menu of services to tenants without jeopardizing our continuing qualification as a REIT under federal tax law.
Our revenue consists primarily of fixed rental income, additional rent in the form of expense reimbursements, and percentage rent (rent that is based on a percentage of our tenants sales or a percentage of sales in excess of thresholds that are specified in the applicable leases) derived from our income producing retail properties. We also receive income from our real estate partnership investments and from the management and leasing services PRI provides.
Our net loss increased by $26.4 million to a net loss of $42.2 million for the six months ended June 30, 2010 from a net loss of $15.7 million for the six months ended June 30, 2009. The increase in the loss was affected by increased operating expenses and interest expense, as well as gains on extinguishment of debt and gains from the sales of real estate and discontinued operations that occurred during the six months ended June 30, 2009 that did not recur in the six months ended June 30, 2010.
Current Economic Downturn and Challenging Capital Market Conditions
The downturn in the overall economy and the disruptions in the financial markets have reduced consumer confidence and negatively affected employment and consumer spending on retail goods. As a result, the sales performance of retailers in general and sales at our properties in particular have decreased from peak levels. We have also experienced delays or deferred decisions regarding the openings of new retail stores and of lease renewals. We have modified and continue to modify our plans and actions to take into account the difficult current environment.
In addition, credit markets have experienced significant dislocations and liquidity disruptions. These circumstances have materially affected liquidity in the debt markets, making financing terms for borrowers less attractive, and in certain cases have resulted in the limited availability or unavailability of certain types of debt financing.
21
Development and Redevelopment
We have reached the last phase in our current redevelopment program. Over the past five years, we have invested approximately $1.0 billion in our portfolio. The current estimated project cost of Voorhees Town Center, our only remaining redevelopment property, is $83.0 million, and the amount invested as of June 30, 2010 was $68.8 million. Our projected share of estimated project costs is net of any expected tenant reimbursements, parcel sales, tax credits or other incentives. We may spend additional amounts at our completed redevelopment properties for tenant allowances, leasehold improvements and other costs.
We are engaged in the development of three mixed use and other projects, although we do not expect to make material investments in these projects in the short term. As of June 30, 2010, we had incurred $78.1 million of costs related to these three projects. The details of the White Clay Point, Springhills and Pavilion at Market East projects and related costs have not been determined. In each case, we will evaluate the financing opportunities available to us at the time a project requires funding. In cases where the project is undertaken with a partner, our flexibility in funding the project might be governed by the partnership agreement or restricted by the covenants contained in our 2010 Credit Facility, which limit our involvement in such projects.
The following table sets forth the amounts invested as of June 30, 2010 in each development project:
Development Project |
Invested as of June 30, 2010 | ||
White Clay Point (1) |
$ | 43.6 million | |
Springhills (2) |
33.8 million | ||
Pavilion at Market East(3) |
0.7 million | ||
$ | 78.1 million | ||
( 1 ) | Amount invested as of June 30, 2010 does not reflect an $11.8 million impairment charge that we recorded in December 2008. See the notes to our consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2009 for further discussion of this charge. |
(2 ) | Amount invested as of June 30, 2010 does not reflect an $11.5 million impairment charge that we recorded in December 2009. See the notes to our consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2009 for further discussion of this charge. |
(3 ) | The property is unconsolidated. The amount shown represents our share. |
In connection with our redevelopment projects and capital improvements at certain other properties, we have made contractual and other commitments on these projects in the form of tenant allowances, lease termination fees and contracts with general contractors and other professional service providers. As of June 30, 2010, the unaccrued remainder to be paid against these contractual and other commitments was $2.1 million, which is expected to be financed through our Revolving Facility or through various other capital sources. The projects on which these commitments have been made have total expected remaining costs of $21.8 million.
OFF BALANCE SHEET ARRANGEMENTS
We have no material off-balance sheet items other than the partnerships described in note 4 to the unaudited consolidated financial statements and in the Overview section above.
22
RELATED PARTY TRANSACTIONS
PRI provides management, leasing and development services for nine properties owned by partnerships and other entities in which certain officers or trustees of the Company and of PRI or members of their immediate families and affiliated entities have indirect ownership interests. Total revenue earned by PRI for such services was $0.2 million for each of the three months ended June 30, 2010 and 2009, respectively, and $0.4 million for each of the six months ended June 30, 2010 and 2009, respectively.
We lease our principal executive offices from Bellevue Associates (the Landlord), an entity in which certain of our officers/trustees have an interest. Total rent expense under this lease was $0.4 million for each of the three months ended June 30, 2010 and 2009, respectively, and $0.8 million for each of the six months ended June 30, 2010 and 2009, respectively. Ronald Rubin and George F. Rubin, collectively with members of their immediate families and affiliated entities, own approximately a 50% interest in the Landlord.
CRITICAL ACCOUNTING POLICIES
Critical Accounting Policies are those that require the application of managements most difficult, subjective, or complex judgments, often because of the need to make estimates about the effect of matters that are inherently uncertain and that might change in subsequent periods. In preparing the consolidated financial statements, management has made estimates and assumptions that affect the reported amounts of assets and instruments at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact comparability of our results of operations to those of companies in similar businesses. The estimates and assumptions made by management in applying critical accounting policies have not changed materially during 2010 and 2009, except as otherwise noted, and none of these estimates or assumptions have proven to be materially incorrect or resulted in our recording any significant adjustments relating to prior periods. We will continue to monitor the key factors underlying our estimates and judgments, but no change is currently expected.
Our management makes complex or subjective assumptions and judgments with respect to applying its critical accounting policies. In making these judgments and assumptions, management considers, among other factors:
| events and changes in property, market and economic conditions; |
| estimated future cash flows from property operations; and |
| the risk of loss on specific accounts or amounts. |
For additional information regarding our Critical Accounting Policies, please refer to the caption Critical Accounting Policies in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2009.
RESULTS OF OPERATIONS
Comparison of Three and Six Months Ended June 30, 2010 and 2009
Overview
Our net loss for the three months ended June 30, 2010 increased to $23.7 million, a $19.5 million increase from the $4.2 million net loss for the three months ended June 30, 2009. Our net loss increased by $26.4 million to a net loss of $42.2 million for the six months ended June 30, 2010 from a net loss of $15.7 million for the six months ended June 30, 2009. The increase in the loss was affected by increased operating expenses and interest expense, as well as gains on extinguishment of debt and gains from the sales of real estate and discontinued operations that occurred during the three and six months ended June 30, 2009 that did not recur in the three or six months ended June 30, 2010.
23
The table below sets forth certain occupancy statistics as of June 30, 2010 and 2009:
Occupancy as of June 30, | ||||||||||||
Consolidated | Partnership(1) | |||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||
Retail portfolio weighted average: |
||||||||||||
Total excluding anchors |
84.0 | % | 83.8 | % | 92.8 | % | 87.4 | % | ||||
Total including anchors |
89.4 | % | 88.5 | % | 94.6 | % | 90.8 | % | ||||
Enclosed malls weighted average: |
||||||||||||
Total excluding anchors |
83.0 | % | 83.3 | % | 91.6 | % | 89.9 | % | ||||
Total including anchors |
88.8 | % | 88.1 | % | 93.4 | % | 92.0 | % | ||||
Strip and power centers weighted average |
96.9 | % | 93.1 | % | 95.3 | % | 90.1 | % |
(1) | Owned by partnerships in which we own a 50% interest. |
The following information sets forth our results of operations for the three and six months ended June 30, 2010 and 2009:
Three months ended June 30, |
% Change 2009 to 2010 |
Six months ended June 30, |
% Change 2009 to 2010 |
|||||||||||||||||||
(in thousands of dollars) |
2010 | 2009 | 2010 | 2009 | ||||||||||||||||||
Revenue |
$ | 111,453 | $ | 112,344 | (1 | %) | $ | 227,104 | $ | 223,722 | 2 | % | ||||||||||
Operating expenses |
(48,050 | ) | (46,170 | ) | 4 | % | (97,477 | ) | (92,436 | ) | 5 | % | ||||||||||
Depreciation and amortization |
(41,598 | ) | (41,085 | ) | 1 | % | (83,605 | ) | (80,086 | ) | 4 | % | ||||||||||
General and administrative expenses, impairment of assets, abandoned project costs, income taxes and other |
(9,778 | ) | (9,648 | ) | 1 | % | (19,758 | ) | (19,322 | ) | 2 | % | ||||||||||
Interest expense, net |
(38,625 | ) | (33,249 | ) | 16 | % | (73,456 | ) | (65,758 | ) | 12 | % | ||||||||||
Gain on extinguishment of debt |
| 8,532 | (100 | %) | | 9,804 | (100 | %) | ||||||||||||||
Gain on sales of real estate |
| 1,654 | (100 | %) | | 1,654 | (100 | %) | ||||||||||||||
Equity in income of partnerships |
2,948 | 2,659 | 11 | % | 5,038 | 5,177 | (3 | %) | ||||||||||||||
Income from discontinued operations |
| 745 | (100 | %) | | 1,504 | (100 | %) | ||||||||||||||
Net loss |
$ | (23,650 | ) | $ | (4,218 | ) | 461 | % | $ | (42,154 | ) | $ | (15,741 | ) | 168 | % | ||||||
The operating results for our unconsolidated partnerships are presented under the equity method of accounting in the line item Equity in income of partnerships.
Revenue
Revenue decreased by $0.9 million, or 1%, in the three months ended June 30, 2010 compared to the three months ended June 30, 2009. Real estate revenue from properties that were owned for the entire period from April 1, 2009 to June 30, 2010 (Second Quarter Same Store Properties) decreased by $1.2 million, primarily due to decreases of $1.0 million in expense reimbursements and $0.5 million in lease terminations. These decreases were partially offset by an increase of $0.3 million in base rent, which is comprised of minimum rent, straight line rent and rent from tenants that pay a percentage of sales in lieu of minimum rent. These changes in real estate revenue are explained below in further detail. Real estate revenue also increased by $0.2 million from one property under development during 2009 that was placed in service in 2010.
24
Base rent for the Second Quarter Same Store Properties increased by $0.3 million in the three months ended June 30, 2010 compared to the three months ended June 30, 2009. Base rent at three of our recently completed redevelopment projects increased by an aggregate of $1.9 million due to increased occupancy from newly opened tenants. Partially offsetting this increase, base rent decreased by $1.1 million because of increased vacancy and leases that were converted to percentage rent in lieu of base rent. Base rent was also affected by a $0.5 million decrease in above/below market lease amortization from the prior year, when $0.6 million was recognized as revenue in connection with leases that were terminated prior to their expiration.
Expense reimbursements decreased by $1.0 million in the three months ended June 30, 2010 compared to the three months ended June 30, 2009. At many of our malls, we have continued to recover a lower proportion of common area maintenance and real estate tax expenses than in prior periods. In addition to being affected by store closings, our properties are experiencing a trend towards more gross leases (leases that provide that tenants pay a higher base rent amount in lieu of contributing toward common area maintenance costs and real estate taxes), as well as more leases that provide for the rent amount to be determined on the basis of a percentage of sales in lieu of minimum rent. We are also experiencing rental concessions made to tenants experiencing financial difficulties, as well as other rental concessions driven by conditions in the economy.
Lease terminations decreased by $0.5 million in the three months ended June 30, 2010 compared to the three months ended June 30, 2009, primarily due to $0.5 million received from one tenant during the three months ended June 30, 2009.
Revenue increased by $3.4 million, or 2%, in the six months ended June 30, 2010 compared to the six months ended June 30, 2009. Real estate revenue from properties that were owned for the entire period from January 1, 2009 to June 30, 2010 (Six Month Same Store Properties) increased by $2.8 million, primarily due to increases of $2.5 million in base rent, a $0.8 million increase in lease terminations and a $0.1 million increase in percentage rent. This increase was partially offset by decreases of $0.4 million in expense reimbursements and $0.2 million in other revenue. Real estate revenue increased $0.5 million from one property under development during 2009 that was placed in service in 2010.
Base rent for the Six Month Same Store Properties increased by $2.5 million in the six months ended June 30, 2010 compared to the six months ended June 30, 2009. Base rent at three of our recently completed redevelopment projects increased by an aggregate of $4.5 million due to increased occupancy from newly opened tenants. Partially offsetting this increase, base rent decreased by $1.5 million because of increased vacancy and leases that were converted to percentage rent in lieu of base rent. Base rent was also affected by a $0.5 million decrease in above/below market lease amortization from the prior year, when $0.6 million was recognized as revenue in connection with leases that were terminated prior to their expiration.
Lease terminations increased by $0.8 million in the six months ended June 30, 2010 compared to the six months ended June 30, 2009, primarily due to $1.0 million received from one tenant during the three months ended March 31, 2010.
Expense reimbursements decreased by $0.4 million in the six months ended June 30, 2010 compared to the six months ended June 30, 2009 due to the factors noted above for the three month period.
25
Operating Expenses
Operating expenses increased by $1.9 million, or 4%, in the three months ended June 30, 2010 compared to the three months ended June 30, 2009. Operating expenses from Second Quarter Same Store Properties increased by $1.8 million, primarily due to a $1.1 million increase in common area maintenance expense, a $0.8 million increase in real estate taxes and a $0.2 million increase in utility expense. These increases were partially offset by a $0.3 million decrease in other operating expenses. Operating expenses increased by $0.1 million from one property under development during 2009 that was placed in service in 2010.
Common area maintenance expenses increased by $1.1 million in the three months ended June 30, 2010 compared to the three months ended June 30, 2009 primarily due to increases of $0.4 million in common area utility expense, $0.2 million in housekeeping expense, $0.2 million in loss prevention expense and $0.2 million in common area administrative expense. The increase in common area utilities included a $0.2 million increase related to the Commonwealth of Pennsylvania lease at The Gallery at Market East that commenced in August 2009. The increases in housekeeping expense and loss prevention expense were due primarily to stipulated annual contractual increases. Real estate tax expense increased by $0.8 million, primarily due to higher tax rates in the jurisdictions where properties are located and increased property assessments at some of our properties. Non common area utility expense increased by $0.2 million in the three months ended June 30, 2010 compared to the three months ended June 30, 2009, including a $0.2 million increase at four of our Pennsylvania properties, where electricity rate caps expired on January 1, 2010.
Other operating expenses decreased by $0.3 million in the three months ended June 30, 2010 compared to the three months ended June 30, 2009, including a $0.4 million decrease in bad debt expense, partially offset by a $0.1 million increase non reimbursable repairs and maintenance expense. Bad debt expense was affected by one tenant bankruptcy with associated bad debt expense of $0.1 million during the three months ended June 30, 2010, compared to four tenant bankruptcies and associated bad debt expense of $0.5 million during the three months ended June 30, 2009.
Operating expenses increased by $5.0 million, or 5%, in the six months ended June 30, 2010 compared to the six months ended June 30, 2009. Operating expenses from Six Month Same Store Properties increased by $4.9 million, primarily due to a $3.2 million increase in common area maintenance expense, a $1.3 million increase in real estate taxes and a $0.7 million increase in utility expense. These increases were partially offset by a $0.3 million decrease in other operating expenses. Operating expenses increased by $0.1 million from one property under development during 2009 that was placed in service in 2010.
Common area maintenance expenses increased by $3.2 million in the six months ended June 30, 2010 compared to the six months ended June 30, 2009 primarily due to increases of $1.3 million in snow removal expense, $0.7 million in common area utility expense, $0.4 million in housekeeping expense, $0.4 million in loss prevention expense and $0.2 million in common area administrative expense. Snow removal expenses at our properties located in Pennsylvania and New Jersey increased as a result of two significant snowstorms that affected the Mid-Atlantic states in February 2010. The increase in common area utilities included a $0.3 million increase related to the Commonwealth of Pennsylvania lease at The Gallery at Market East that commenced in August 2009. The increases in housekeeping expense and loss prevention expense were due primarily to stipulated annual contractual increases. Real estate tax expense increased by $1.3 million, primarily due to higher tax rates in the jurisdictions where properties are located and increased property assessments at some of our properties. Non common area utility expense increased by $0.7 million in the six months ended June 30, 2010 compared to the six months ended June 30, 2009, including a $0.6 million increase at four of our Pennsylvania properties, where electricity rate caps expired on January 1, 2010.
Other operating expenses decreased by $0.3 million in the six months ended June 30, 2010 compared to the six months ended June 30, 2009, including a $0.3 million decrease in bad debt expense and a $0.3 million decrease in
26
marketing expense. These decreases were partially offset by increases of $0.1 million in non reimbursable repairs and maintenance expense and $0.1 million in other operating expenses. Bad debt expense was affected by three tenant bankruptcies with associated bad debt expense of $0.1 million during the six months ended June 30, 2010, compared to seven tenant bankruptcies and associated bad debt expense of $0.6 million during the six months ended June 30, 2009. The decrease in marketing expense was offset by a corresponding decrease in marketing revenue.
Depreciation and Amortization
Depreciation and amortization expense increased by $0.5 million, or 1%, in the three months ended June 30, 2010 compared to the three months ended June 30, 2009. Depreciation and amortization expense from Second Quarter Same Store Properties increased by $0.4 million, primarily due to a higher asset base resulting from capital improvements at our properties, particularly at properties where we have recently completed redevelopments and that have been placed in service. We placed assets with an aggregate basis of $197.8 million in service from June 30, 2009 to June 30, 2010. Partially offsetting this increase, depreciation and amortization expense decreased by $0.9 million due to fully depreciated and amortized lease intangibles at the six properties purchased during the second quarter of 2003. Depreciation and amortization increased by $0.1 million from one property under development during 2009 that was placed in service in 2010.
Depreciation and amortization expense increased by $3.5 million, or 4%, in the six months ended June 30, 2010 compared to the six months ended June 30, 2009. Depreciation and amortization expense from Six Month Same Store Properties increased by $3.4 million, primarily due to a higher asset base resulting from capital improvements at our properties, particularly at properties where we have recently completed redevelopments and that have been placed in service. Partially offsetting this increase, depreciation and amortization expense decreased by $0.9 million due to fully depreciated and amortized lease intangibles at the six properties purchased during the second quarter of 2003. Depreciation and amortization increased by $0.1 million from one property under development during 2009 that was placed in service in 2010.
General and Administrative Expenses, Impairment of Assets, Abandoned Project Costs, Income Taxes and Other Expenses
General and administrative expenses, impairment of assets, abandoned project costs, income taxes and other expenses increased by $0.1 million, or 1%, for the three months ended June 30, 2010 compared to the three months ended June 30, 2009. This increase is primarily due to a $0.2 million increase in other expenses offset by a $0.1 million decrease in impairment of assets.
General and administrative expenses, impairment of assets, abandoned project costs, income taxes and other expenses increased by $0.4 million, or 2%, for the six months ended June 30, 2010 compared to the six months ended June 30, 2009. This increase is primarily due to a $0.3 million increase in other expenses and a $0.2 million increase in professional fees offset by a $0.1 million decrease in impairment of assets.
Interest Expense
Interest expense increased by $5.4 million, or 16%, in the three months ended June 30, 2010 compared to the three months ended June 30, 2009. We recorded accelerated amortization expense of $2.3 million relating to deferred financing costs in the three months ended June 30, 2010 associated with the repayment of a portion of the 2010 Term Loan and Revolving Facility. We also placed assets with an aggregate cost basis of $197.8 million in service from June 30, 2009 to June 30, 2010. Interest on these assets was capitalized during construction periods and was expensed during periods after the improvements were placed in service. The increase in interest expense also resulted from higher applicable interest rates on our short-term floating rate debt, even though our weighted average debt balance decreased.
Interest expense increased by $7.7 million, or 12%, in the six months ended June 30, 2010 compared to the six months ended June 30, 2009. This increase resulted from the $2.3 million accelerated amortization of deferred financing cost expense, higher applicable interest rates and decreased capitalized interest after assets were placed into service.
27
Discontinued Operations
We have presented the operating results of Crest Plaza, which was sold in August 2009, and Northeast Tower Center, which was sold in October 2009, as discontinued operations. There were no discontinued operations in the six months ended June 30, 2010.
Operating results for Crest Plaza and Northeast Tower Center for the periods presented were as follows:
(in thousands of dollars) |
Three months ended June 30, 2009 |
Six months ended June 30, 2009 | ||||
Operating results of Northeast Tower Center |
$ | 589 | $ | 1,213 | ||
Operating results of Crest Plaza |
156 | 291 | ||||
Income from discontinued operations |
$ | 745 | $ | 1,504 | ||
NET OPERATING INCOME
Net operating income (a non-GAAP measure) is derived from real estate revenue (determined in accordance with GAAP) minus operating expenses (determined in accordance with GAAP). 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 our financial performance or to be an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity; nor is it indicative of funds available for our cash needs, including our ability to make cash distributions. We believe that net income is the most directly comparable GAAP measurement to net operating income. We believe 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 interest and other income, general and administrative expenses, interest expense, depreciation and amortization, gains on sales of real estate, gains on sales of discontinued operations, gains on extinguishment of debt, impairment losses, abandoned project costs and other expenses.
The following tables present Net Operating Income results for the three and six months ended June 30, 2010 and 2009. The results are presented using the proportionate-consolidation method (a non-GAAP measure), which includes our share of the results of our partnership investments in order to provide more detailed information with respect to the revenue and expenses of the aggregate of our wholly owned properties and our share of partnership properties. Under GAAP, we account for our unconsolidated partnership investments under the equity method of accounting. Operating results for retail properties that we owned for the full periods presented (Same Store) exclude properties acquired or disposed of during the periods presented:
Same Store | Non Same Store | Total | |||||||||||||||||||||||||||||||
Three months ended June 30, |
Three months ended June 30, |
Three months ended June 30, |
|||||||||||||||||||||||||||||||
(in thousands of dollars) |
2010 | 2009 | % Change |
2010 | 2009 | % Change |
2010 | 2009 | % Change |
||||||||||||||||||||||||
Real estate revenue |
$ | 119,867 | $ | 120,474 | (1 | )% | $ | 785 | $ | 2,121 | (63 | )% | $ | 120,652 | $ | 122,595 | (2 | )% | |||||||||||||||
Operating expenses |
(50,505 | ) | (48,581 | ) | 4 | % | (439 | ) | (789 | ) | (44 | )% | (50,944 | ) | (49,370 | ) | 3 | % | |||||||||||||||
Net Operating Income |
$ | 69,362 | $ | 71,893 | (4 | )% | $ | 346 | $ | 1,332 | (74 | )% | $ | 69,708 | $ | 73,225 | (5 | )% | |||||||||||||||
Total Net Operating Income decreased by $3.5 million, or 5%, in the three months ended June 30, 2010 compared to the three months ended June 30, 2009. Same Store Net Operating Income decreased by $2.5 million, or 4%, including $0.6 million in lease termination revenue, in the three months ended June 30, 2010 compared to the three months ended June 30, 2009, which included $0.9 million in lease termination revenue. Non Same Store Net Operating Income decreased by $1.0 million, or 74%, in the three months ended June 30, 2010 compared to the three months ended June 30, 2009, primarily due to the sales of Crest Plaza and Northeast Tower Center in 2009. See Results of OperationsRevenue and Operating Expenses for further discussion of these variances.
28
Same Store | Non Same Store | Total | |||||||||||||||||||||||||||||||
Six months ended June 30, |
Six months ended June 30, |
Six months ended June 30, |
|||||||||||||||||||||||||||||||
(in thousands of dollars) |
2010 | 2009 | % Change |
2010 | 2009 | % Change |
2010 | 2009 | % Change |
||||||||||||||||||||||||
Real estate revenue |
$ | 243,221 | $ | 239,794 | 1 | % | $ | 1,592 | $ | 4,297 | (63 | )% | $ | 244,813 | $ | 244,091 | | % | |||||||||||||||
Operating expenses |
(102,610 | ) | (97,353 | ) | 5 | % | (866 | ) | (1,609 | ) | (46 | )% | (103,476 | ) | (98,962 | ) | 5 | % | |||||||||||||||
Net Operating Income |
$ | 140,611 | $ | 142,441 | (1 | )% | $ | 726 | $ | 2,688 | (73 | )% | $ | 141,337 | $ | 145,129 | (3 | )% | |||||||||||||||
Total Net Operating Income decreased by $3.8 million, or 3%, in the six months ended June 30, 2010 compared to the six months ended June 30, 2009. Same Store Net Operating Income decreased by $1.8 million, or 1%, including $2.5 million in lease termination revenue, in the six months ended June 30, 2010 compared to the six months ended June 30, 2009, which included $1.5 million in lease termination revenue. Non Same Store Net Operating Income decreased by $2.0 million, or 73%, in the six months ended June 30, 2010 compared to the six months ended June 30, 2009, primarily due to the sales of Crest Plaza and Northeast Tower Center in 2009. See Results of OperationsRevenue and Operating Expenses for further discussion of these variances.
The following information is provided to reconcile net loss to net operating income:
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
(in thousands of dollars) |
2010 | 2009 | 2010 | 2009 | ||||||||||||
Net loss |
$ | (23,650 | ) | $ | (4,218 | ) | $ | (42,154 | ) | $ | (15,741 | ) | ||||
Depreciation and amortization |
||||||||||||||||
Wholly owned and consolidated partnerships |
41,598 | 41,085 | 83,605 | 80,086 | ||||||||||||
Unconsolidated partnerships |
2,102 | 2,018 | 4,561 | 4,073 | ||||||||||||
Discontinued operations |
| 395 | | 789 | ||||||||||||
Interest expense, net |
||||||||||||||||
Wholly owned and consolidated partnerships |
38,625 | 33,249 | 73,456 | 65,758 | ||||||||||||
Unconsolidated partnerships |
1,853 | 1,762 | 3,437 | 3,530 | ||||||||||||
General and administrative expenses, impairment of assets, abandoned project costs, income taxes and other expenses |
9,778 | 9,648 | 19,758 | 19,322 | ||||||||||||
Gain on sales of real estate |
| (1,654 | ) | | (1,654 | ) | ||||||||||
Gain on extinguishment of debt |
| (8,532 | ) | | (9,804 | ) | ||||||||||
Interest and other income |
(598 | ) | (528 | ) | (1,326 | ) | (1,230 | ) | ||||||||
Net Operating Income |
$ | 69,708 | $ | 73,225 | $ | 141,337 | $ | 145,129 | ||||||||
FUNDS FROM OPERATIONS
The National Association of Real Estate Investment Trusts (NAREIT) defines Funds From Operations (FFO), which is a non-GAAP measure, as income before gains and 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.
FFO is a commonly used measure of operating performance and profitability in the real estate industry. We use FFO and FFO per diluted share and OP Unit as supplemental non-GAAP measures to compare our Companys performance for different periods to that of our industry peers. Similarly, FFO per diluted share and OP Unit 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 and OP Unit as one of the performance measures for determining
29
incentive compensation amounts earned under certain of our performance-based executive compensation programs. We compute FFO in accordance with standards established by NAREIT, which may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition, or that interpret the current NAREIT definition differently than we do.
FFO does not include gains and losses on sales 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 our financial performance or to be an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available for our cash needs, including our ability to make cash distributions.
We believe that net income is the most directly comparable GAAP measurement to FFO. We believe 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.
FFO was $19.7 million for the three months ended June 30, 2010, a decrease of $18.1 million, or 48%, compared to $37.8 million for the three months ended June 30, 2009. FFO decreased due to a decrease in net income as a result of increased operating expenses and higher interest expense, as well as gains on sales of non operating real estate that occurred in 2009 that did not recur in 2010. FFO per share decreased $0.54 per share to $0.37 per share for the three months ended June 30, 2010, compared to $0.91 per share for the three months ended June 30, 2009, due in part to a higher weighted average number of shares following the May 2010 equity offering and equity issuances in 2009.
FFO was $45.2 million for the six months ended June 30, 2010, a decrease of $21.9 million, or 33%, compared to $67.1 million for the six months ended June 30, 2009. FFO decreased due to a decrease in net income as a result of increased operating expenses and interest expense, as well as gains on sales of non operating real estate that occurred in 2009 that did not recur in 2010. FFO per share decreased $0.72 per share to $0.91 per share for the six months ended June 30, 2010, compared to $1.63 per share for the six months ended June 30, 2009, due in part to a higher weighted average number of shares following the May 2010 equity offering and equity issuances in 2009.
The shares used to calculate both FFO per basic share and FFO per diluted share include common shares and OP Units not held by us. FFO per diluted share also includes the effect of common share equivalents.
30
The following information is provided to reconcile net loss to FFO, and to show the items included in our FFO for the periods indicated:
(in thousands of dollars, except per share amounts) |
Three months ended June 30, 2010 |
Per share (including OP Units) |
Three months ended June 30, 2009 |
Per share (including OP Units) |
||||||||||||
Net loss |
$ | (23,650 | ) | $ | (0.44 | ) | $ | (4,218 | ) | $ | (0.10 | ) | ||||
Gain on sale of interest in operating real estate |
| | (923 | ) | (0.02 | ) | ||||||||||
Depreciation and amortization: |
||||||||||||||||
Wholly owned and consolidated partnerships (1) |
41,220 | 0.77 | 40,539 | 0.97 | ||||||||||||
Unconsolidated partnerships (1) |
2,102 | 0.04 | 2,018 | 0.05 | ||||||||||||
Discontinued operations |
| | 395 | 0.01 | ||||||||||||
Funds from operations (2) |
$ | 19,672 | $ | 0.37 | $ | 37,811 | $ | 0.91 | ||||||||
Accelerated amortization of deferred financing costs in connection with equity offering |
2,258 | 0.04 | | | ||||||||||||
Impairment of assets |
| | 70 | | ||||||||||||
Gain on extinguishment of debt |
| | (8,532 | ) | (0.20 | ) | ||||||||||
Funds from operations as adjusted |
$ | 21,930 | $ | 0.41 | $ | 29,349 | $ | 0.71 | ||||||||
(in thousands of shares) |
||||||||||||||||
Weighted average number of shares outstanding |
50,317 | 39,197 | ||||||||||||||
Weighted average effect of full conversion of OP Units |
2,329 | 2,219 | ||||||||||||||
Effect of common share equivalents |
587 | | ||||||||||||||
Total weighted average shares outstanding, including OP Units |
53,233 | 41,416 | ||||||||||||||
(1) | Excludes depreciation of non-real estate assets and amortization of deferred financing costs. |
(2) | Includes the non-cash effect of straight-line rent of $0.4 million for each of the three months ended June 30, 2010 and June 30, 2009. |
31
(in thousands of dollars, except per share amounts) |
Six months ended June 30, 2010 |
Per share (including OP Units) |
Six months ended June 30, 2009 |
Per share (including OP Units) |
||||||||||||
Net loss |
$ | (42,154 | ) | $ | (0.85 | ) | $ | (15,741 | ) | $ | (0.38 | ) | ||||
Gain on sale of interest in operating real estate |
| | (923 | ) | (0.02 | ) | ||||||||||
Depreciation and amortization: |
||||||||||||||||
Wholly owned and consolidated partnerships (1) |
82,789 | 1.67 | 78,930 | 1.91 | ||||||||||||
Unconsolidated partnerships (1) |
4,561 | 0.09 | 4,073 | 0.10 | ||||||||||||
Discontinued operations |
| | 789 | 0.02 | ||||||||||||
Funds from operations (2) |
$ | 45,196 | $ | 0.91 | $ | 67,128 | $ | 1.63 | ||||||||
Accelerated amortization of deferred financing costs in connection with equity offering |
2,258 | 0.04 | | | ||||||||||||
Impairment of assets |
| | 70 | | ||||||||||||
Gain on extinguishment of debt |
| | (9,804 | ) | (0.24 | ) | ||||||||||
Funds from operations as adjusted |
$ | 47,454 | $ | 0.95 | $ | 57,394 | $ | 1.39 | ||||||||
(in thousands of shares) |
||||||||||||||||
Weighted average number of shares outstanding |
47,013 | 39,101 | ||||||||||||||
Weighted average effect of full conversion of OP Units |
2,329 | 2,207 | ||||||||||||||
Effect of common share equivalents |
349 | | ||||||||||||||
Total weighted average shares outstanding, including OP Units |
49,691 | 41,308 | ||||||||||||||
(1) | Excludes depreciation of non-real estate assets and amortization of deferred financing costs. |
(2) | Includes the non-cash effect of straight-line rent of $0.9 million and $0.8 million for the six months ended June 30, 2010 and June 30, 2009, respectively. |
LIQUIDITY AND CAPITAL RESOURCES
This Liquidity and Capital Resources section contains certain forward-looking statements that relate to expectations and projections that are not historical facts. These forward-looking statements reflect our current views about our future liquidity and capital resources, and are subject to risks and uncertainties that might cause our actual liquidity and capital resources to differ materially from the forward-looking statements. Additional factors that might affect our liquidity and capital resources include those discussed in the section entitled Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2009 filed with the Securities and Exchange Commission. We do not intend to update or revise any forward-looking statements about our liquidity and capital resources to reflect new information, future events or otherwise.
Capital Resources
We expect to meet our short-term liquidity requirements, including distributions to shareholders, recurring capital expenditures, tenant improvements and leasing commissions, but excluding development and redevelopment projects, generally through our available working capital and net cash provided by operations, subject to the terms and conditions of our 2010 Credit Facility. We believe that our net cash provided by operations will be sufficient to allow us to make any distributions necessary to enable us to continue to qualify as a REIT under the Internal Revenue Code of 1986, as amended. The aggregate distributions made to common shareholders and OP Unitholders in the six months ended June 30, 2010 were $15.7 million, based on quarterly distributions of $0.15 per share and OP Unit. The following are some of the factors that could affect our cash flows and require the funding of future cash distributions, recurring capital expenditures, tenant improvements or leasing commissions with sources other than operating cash flows:
| adverse changes or prolonged downturns in general, local or retail industry economic, financial, credit market or competitive conditions, leading to a reduction in real estate revenue or cash flows or an increase in expenses; |
32
| continued deterioration in our tenants business operations and financial stability, including tenant bankruptcies, leasing delays or terminations, or lower sales, causing deferrals or declines in rent, percentage rent and cash flows; |
| inability to achieve targets for, or decreases in, property occupancy and rental rates, or higher costs or delays in completion of our development or redevelopment projects, resulting in lower or delayed real estate revenue and operating income; |
| increases in interest rates resulting in higher borrowing costs; and |
| increases in operating costs that cannot be passed on to tenants, resulting in reduced operating income and cash flows. |
We expect to meet certain of our remaining obligations to fund existing development and redevelopment projects and certain capital requirements, including scheduled debt maturities, future property and portfolio acquisitions, expenses associated with acquisitions, renovations, expansions and other non-recurring capital improvements through a variety of capital sources, subject to the terms and conditions of our 2010 Credit Facility.
The difficult conditions in the market for debt capital and commercial mortgage loans, including the commercial mortgage backed securities market, and the downturn in the general economy and its effect on retail sales, as well as our significant leverage resulting from debt incurred to fund our redevelopment projects and other development activity, have combined to necessitate that we vary our approach to obtaining, using and recycling capital. We intend to consider all of our available options for accessing the capital markets, given our position and constraints.
The amounts remaining to be invested in the last phase of our current redevelopment program are significantly less than in 2009, and we believe that we have access to sufficient capital to fund these remaining amounts.
In the past, one avenue available to us to finance our obligations or new business initiatives has been to obtain unsecured debt, based in part on the existence of properties in our portfolio that were not subject to mortgage loans. The terms of the 2010 Credit Facility include our grant of a security interest consisting of a first lien on 22 properties and a second lien on one property. As a result, we have very few remaining assets that we could use to support unsecured debt financing. Our lack of properties in the portfolio that could be used to support unsecured debt limits our ability to obtain capital in this way.
We are contemplating ways to reduce our leverage through a variety of means available to us, and subject to and in accordance with the terms and conditions of the 2010 Credit Facility. These steps might include obtaining additional equity capital through the issuance of equity securities if market conditions are favorable, as was done in May 2010, through joint ventures or other partnerships or arrangements involving our contribution of assets with institutional investors, private equity investors or other REITs, through sales of properties with values in excess of their mortgage loans or allocable debt and application of the excess proceeds to debt reduction, or through other actions.
We may use our $1.0 billion universal shelf registration statement, which was used for the May 2010 common equity offering, to offer and sell common shares of beneficial interest, preferred shares and various types of debt securities, among other types of securities, to the public. However, we may be unable to issue securities under the shelf registration statement, or otherwise, on terms that are favorable to us, if at all.
Equity Offering
In May 2010, we issued 10,350,000 common shares in a public offering at $16.25 per share. We received net proceeds from the offering of approximately $160.7 million after deducting payment of the underwriting discount of $0.69 per share and offering expenses. We used the net proceeds from this offering to repay borrowings under our 2010 Credit Facility. Specifically, we used $106.5 million of the net proceeds to repay a portion of the 2010 Term Loan under the 2010 Credit Facility and $54.2 million to repay a portion of the outstanding borrowings under the Revolving Facility under the 2010 Credit Facility. As a result of this transaction, we satisfied the requirement contained in the 2010 Credit Facility to reduce the aggregate amount of the lender Revolving Commitments and 2010 Term Loan by $100.0 million over the term of the 2010 Credit Facility.
33
Amended, Restated and Consolidated Senior Secured Credit Agreement (2010 Credit Facility)
On March 11, 2010, PREIT Associates and PRI (collectively, the Borrower), together with PR Gallery I Limited Partnership (GLP) and Keystone Philadelphia Properties, L.P. (KPP), two of our other subsidiaries, entered into an Amended, Restated and Consolidated Senior Secured Credit Agreement comprised of (a) an aggregate $520.0 million term loan made up of a $436.0 million term loan (Term Loan A) to the Borrower and a separate $84.0 million term loan (Term Loan B) to the other two subsidiaries (collectively, the 2010 Term Loan) and (b) a $150.0 million revolving line of credit (the Revolving Facility, and, together with the 2010 Term Loan, the 2010 Credit Facility) with Wells Fargo Bank, National Association, and the other financial institutions signatory thereto.
The 2010 Credit Facility replaced the previously existing $500.0 million unsecured revolving credit facility, as amended (the 2003 Credit Facility), and a $170.0 million unsecured term loan (the 2008 Term Loan) that had been scheduled to mature on March 20, 2010. All capitalized terms used and not otherwise defined in the description of the 2010 Credit Facility have the meanings ascribed to such terms in the 2010 Credit Facility.
The initial term of the 2010 Credit Facility is three years, and we have the right to one 12-month extension of the initial maturity date, subject to certain conditions and to the payment of an extension fee of 0.50% of the then outstanding Commitments.
We used the initial proceeds from the 2010 Credit Facility to repay outstanding balances under the 2003 Credit Facility and 2008 Term Loan. At closing, the $520.0 million 2010 Term Loan was fully outstanding and $70.0 million was outstanding under the Revolving Facility.
Amounts borrowed under the 2010 Credit Facility bear interest at a rate between 4.00% and 4.90% per annum, depending on our leverage, in excess of LIBOR, with no floor. The initial rate in effect was 4.90% per annum in excess of LIBOR. In determining our leverage (the ratio of Total Liabilities to Gross Asset Value), the capitalization rate used to calculate Gross Asset Value is 8.00%. The unused portion of the Revolving Facility is subject to a fee of 0.40% per annum.
We have entered into interest rate swap agreements to effectively fix $100.0 million of the underlying LIBOR associated with the 2010 Term Loan at a weighted-average rate of 1.77% for the three-year initial term. An additional $200.0 million of the underlying LIBOR was swapped to a fixed rate at a rate of 0.61% for year one, 1.78% for year two and 2.96% for the balance of the initial term.
The obligations under Term Loan A are secured by first priority mortgages on 20 of our properties and a second lien on one property, and the obligations under Term Loan B are secured by first priority leasehold mortgages on the properties ground leased by GLP and KPP (the Gallery Properties). The foregoing properties constitute substantially all of our previously unencumbered retail properties.
We and certain of our subsidiaries that are not otherwise prevented from doing so serve as guarantors for funds borrowed under the 2010 Credit Facility.
The aggregate amount of the lender Revolving Commitments and 2010 Term Loan under the 2010 Credit Facility was required to be reduced by $33.0 million by March 11, 2011, by a cumulative total of $66.0 million by March 11, 2012 and by a cumulative total of $100.0 million by March 11, 2013 (if we exercise our right to extend the Termination Date), including all payments (except payments pertaining to the Release Price of a Collateral Property) resulting in permanent reduction of the aggregate amount of the Revolving Commitments and 2010 Term Loan. We used $160.7 million of the proceeds from our May 2010 equity offering to repay borrowings under the 2010 Credit Facility, satisfying all three of these paydown requirements, and no mandatory paydown provisions remain in effect.
As of June 30, 2010, there were no amounts outstanding under the Revolving Facility. We pledged $1.5 million under the Revolving Facility as collateral for letters of credit, and the unused portion of the Revolving Facility that was available to us was $148.5 million at June 30, 2010. The weighted average effective interest rate based on amounts borrowed from March 11, 2010 to June 30, 2010 was 7.56%. The interest rate that would have applied to any outstanding Revolving Facility borrowings as of June 30, 2010 was LIBOR plus 4.90%.
As of June 30, 2010, $413.5 million was outstanding under the 2010 Term Loan. The weighted average effective interest rate based on amounts borrowed on the 2010 Term Loan was 6.28% from March 11, 2010 to June 30, 2010. The weighted average interest rate on the 2010 Term Loan borrowings at June 30, 2010 was 5.55%.
34
The 2010 Credit Facility contains provisions regarding the application of proceeds from a Capital Event. A Capital Event is any event by which we raise additional capital, whether through an asset sale, joint venture, additional secured or unsecured debt, issuance of equity, or from excess proceeds after payment of a Release Price. Capital Events do not include Refinance Events or other specified events. After payment of interest and required distributions, the Remaining Capital Event Proceeds will generally be applied in the following order:
If the Facility Debt Yield is less than 11.00% or the Corporate Debt Yield is less than 10.00%, Remaining Capital Event Proceeds will be allocated 25% to pay down the Revolving Facility (repayments of the Revolving Facility generally may be reborrowed) and 75% to pay down and permanently reduce Term Loan A (or Term Loan B if Term Loan A is repaid in full) or, if the Revolving Facility balance is or would become $0 as a result of such payment, to pay down the Revolving Facility in full and to use any remainder of that 25% to pay down and permanently reduce Term Loan A (or Term Loan B if Term Loan A is repaid in full). So long as the Facility Debt Yield is greater than or equal to 11.00% and the Corporate Debt Yield is greater than or equal to 10.00% and each will remain so immediately after the Capital Event, and so long as either the Facility Debt Yield is less than 12.00% or the Corporate Debt Yield is less than 10.25% and will remain so immediately after the Capital Event, the Remaining Capital Event Proceeds will be allocated 75% to pay down the Revolving Facility and 25% to pay down and permanently reduce Term Loan A (or Term Loan B if Term Loan A is repaid in full) or, if the Revolving Facility balance is or would become $0 as a result of such payment, to pay down the Revolving Facility in full and to use any remainder of that 75% for general corporate purposes. So long as the Facility Debt Yield is greater than or equal to 12.00% and the Corporate Debt Yield is greater than or equal to 10.25% and each will remain so immediately after the Capital Event, Remaining Capital Event Proceeds will be applied 100% to pay down the Revolving Facility, or if the Revolving Facility balance is or would become $0 as a result of such payment, to pay down the Revolving Facility in full and to use any remainder for general corporate purposes. Remaining proceeds from a Capital Event or Refinance Event relating to Cherry Hill Mall will be used to pay down the Revolving Facility and may be reborrowed only to repay our unsecured indebtedness.
The 2010 Credit Facility also contains provisions regarding the application of proceeds from a Refinance Event. A Refinance Event is any event by which we raise additional capital from refinancing of secured debt encumbering an existing asset, not including collateral for the 2010 Credit Facility. The proceeds in excess of the amount required to retire an existing secured debt will be applied, after payment of interest, to pay down the Revolving Facility, or if the Revolving Facility balance is or would become $0 as a result of such payment, to pay down the Revolving Facility in full and to use any remainder for general corporate purposes. Remaining proceeds from a Capital Event or Refinancing Event relating to the Gallery Properties may only be used to pay down and permanently reduce Term Loan B (or, if the outstanding balance on Term Loan B is or would become $0 as a result such payment, to pay down Term Loan B in full and to pay any remainder in accordance with the preceding paragraph).
A Collateral Property will be released as security upon a sale or refinancing, subject to payment of the Release Price and the absence of any default or Event of Default. If, after release of a Collateral Property (and giving pro forma effect thereto), the Facility Debt Yield will be less than 11.00%, the Release Price will be the Minimum Release Price plus an amount equal to the lesser of (A) the amount that, when paid and applied to the 2010 Term Loan, would result in a Facility Debt Yield equal to 11.00% and (B) the amount by which the greater of (1) 100.0% of net cash proceeds and (2) 90.0% of the gross sales proceeds exceeds the Minimum Release Price. The Minimum Release Price is 110% (120% if, after the Release, there will be fewer than 10 Collateral Properties) multiplied by the proportion that the value of the property to be released bears to the aggregate value of all of the Collateral Properties on the closing date of the 2010 Credit Facility, multiplied by the amount of the then Revolving Commitments plus the aggregate principal amount then outstanding under the 2010 Term Loan. In general, upon release of a Collateral Property, the post-release Facility Debt Yield must be greater than or equal to the pre-release Facility Debt Yield. Release payments must be used to pay down and permanently reduce the amount of the Term Loan.
The 2010 Credit Facility contains affirmative and negative covenants customarily found in facilities of this type, including, without limitation, requirements that we maintain, on a consolidated basis: (1) minimum Tangible Net Worth of not less than $483.1 million, minus non-cash impairment charges with respect to the Properties recorded in the quarter ended December 31, 2009, plus 75% of the Net Proceeds of all Equity Issuances effected at any time
35
after September 30, 2009; (2) maximum ratio of Total Liabilities to Gross Asset Value of 0.75:1; (3) minimum ratio of EBITDA to Interest Expense of 1.60:1; (4) minimum ratio of Adjusted EBITDA to Fixed Charges of 1.35:1; (5) maximum Investments in unimproved real estate and predevelopment costs not in excess of 3.0% of Gross Asset Value; (6) maximum Investments in Persons other than Subsidiaries, Consolidated Affiliates and Unconsolidated Affiliates not in excess of 1.0% of Gross Asset Value; (7) maximum Investments in Indebtedness secured by Mortgages in favor of the Company, the Borrower or any other Subsidiary not in excess of 1.0% of Gross Asset Value on the basis of cost; (8) the aggregate value of the Investments and the other items subject to the preceding clauses (5) through (7) shall not exceed 5.0% of Gross Asset Value; (9) maximum Investments in Consolidation Exempt Entities not in excess of 20.0% of Gross Asset Value; (10) a maximum Gross Asset Value attributable to any one Property not in excess of 15.0% of Gross Asset Value; (11) maximum Projects Under Development not in excess of 10.0% of Gross Asset Value; (12) maximum Floating Rate Indebtedness in an aggregate outstanding principal amount not in excess of one-third of all Indebtedness of the Company, its Subsidiaries, its Consolidated Affiliates and its Unconsolidated Affiliates; (13) minimum Corporate Debt Yield of 9.50%, provided that such Corporate Debt Yield may be less than 9.50% for one period of two consecutive fiscal quarters, but may not be less than 9.25%; and (14) Distributions may not exceed 110% of REIT taxable income for a fiscal year, but if the Corporate Debt Yield exceeds 10.00%, then the aggregate amount of Distributions may not exceed the greater of 75% of FFO and 110% of REIT Taxable Income (unless necessary for the Company to retain its status as a REIT), and if a Facility Debt Yield of 11.00% and a Corporate Debt Yield of 10.00% are achieved and continuing, there are no limits on Distributions under the 2010 Credit Facility, so long as no Default or Event of Default would result from making such Distributions. We are required to maintain our status as a REIT at all times. As of June 30, 2010, we were in compliance with all of these covenants.
We may prepay the any borrowings under Revolving Facility at any time without premium or penalty. We must repay the entire principal amount outstanding under the 2010 Credit Facility at the end of its term, as the term may have been extended.
Upon the expiration of any applicable cure period following an event of default, the lenders may declare all of the obligations in connection with the 2010 Credit Facility immediately due and payable, and the Commitments of the lenders to make further loans under the 2010 Credit Facility will terminate. Upon the occurrence of a voluntary or involuntary bankruptcy proceeding of the Company, PREIT Associates, PRI, any owner of a Collateral Property or any Material Subsidiary, all outstanding amounts will automatically become immediately due and payable and the Commitments of the lenders to make further loans will automatically terminate.
36
Mortgage Loan Finance Activity
The following table presents the mortgage loans we or partnerships in which we own interests entered into or under which we borrowed additional amounts since January 1, 2010:
Financing |
Property |
Amount Financed (in millions of dollars): |
Stated Rate | Hedged Rate |
Maturity | ||||||||
January |
New River Valley Mall( 1) ( 2 ) |
$ | 30.0 | LIBOR plus 4.50 | % | 6.33 | % | January 2013 | |||||
March |
Lycoming Mall(3) |
2.5 | 6.84% fixed | N/A | June 2014 | ||||||||
April |
Springfield Park/Springfield East(4 ) |
10.0 | LIBOR plus 2.80 | % | 5.39 | % | March 2015 | ||||||
June |
Lehigh Valley Mall( 5 )(6 ) |
140.0 | 5.88% fixed | N/A | July 2020 | ||||||||
July |
Valley View Mall(7 ) |
32.0 | 5.95% fixed | N/A | June 2020 |
(1) | Interest only. |
(2) | The mortgage loan has a three year term and one one-year extension option. $25.0 million of the principal amount was swapped to a fixed rate of 6.33%. |
(3) | The mortgage loan agreement initially entered into in June 2009 provides for a maximum loan amount of $38.0 million. The initial amount of the mortgage loan was $28.0 million. We took additional draws of $5.0 million in October 2009 and $2.5 million in March 2010. |
(4) | The mortgage loan has an initial term of five years and can be extended for an additional five-year term under prescribed conditions. Our interest in the unconsolidated partnerships is 50%. |
(5) | Our interest in the unconsolidated partnership is 50%. |
(6) | In connection with the new mortgage loan financing, the unconsolidated partnership repaid a $150.0 million mortgage loan on Lehigh Valley Mall using proceeds from the new mortgage loan and available working capital. |
(7) | In connection with the new mortgage loan financing, we repaid a $33.8 million mortgage loan using proceeds from the new mortgage loan and available working capital. |
In March 2010, we exercised the first of three one-year options on the mortgage loan on Creekview Center in Warrington, Pennsylvania. The mortgage loan had a balance of $19.4 million as of June 30, 2010.
In April 2010, we exercised a six-month extension option on the construction loan on Pitney Road Plaza in Lancaster, Pennsylvania. The construction loan had a balance of $4.5 million as of June 30, 2010.
In July 2010, we made a principal payment of $0.7 million and exercised the second of two one-year extension options on the mortgage loan on the One Cherry Hill office building in Cherry Hill, New Jersey. The mortgage loan had a balance of $5.6 million as of June 30, 2010 and $4.9 million after the July 2010 repayment.
Interest Rate Derivative Agreements
As of June 30, 2010, we had entered into 11 interest rate swap agreements and one cap agreement that have a weighted average rate of 2.41% (excluding the spread on the related debt) on a notional amount of $732.6 million maturing on various dates through November 2013. Additionally, as of June 30, 2010, we had entered into two forward-starting interest rate swap agreements that have a weighted average interest rate 2.37% (excluding the spread on the related debt) on a notional amount of $200.0 million maturing on various dates through March 2013.
We entered into these interest rate derivatives in order to hedge the interest payments associated with our 2010 Credit Facility and our issuances of variable interest rate long-term debt. We assessed the effectiveness of these swaps as hedges at inception and on June 30, 2010 and considered these swaps to be highly effective cash flow hedges. Our interest rate swaps are net settled monthly.
As of June 30, 2010, the aggregate estimated unrealized net loss attributed to these interest rate derivatives was $27.3 million. The carrying amount of the derivative assets is reflected in Deferred costs and other assets, the associated instruments are reflected in Fair value of derivative instruments and the net unrealized loss is reflected in Accumulated other comprehensive loss in the accompanying balance sheets.
37
Mortgage Loans
Twenty-nine mortgage loans, which are secured by 27 of our consolidated properties, are due in installments over various terms extending to the year 2018. Seventeen of the mortgage loans bear interest at a fixed rate, eight of the mortgage loans bear interest at variable rates that have been swapped to or capped at a fixed rate, three of the mortgage loans bear interest at a variable interest rate, and one mortgage loan that has been partially swapped to a fixed rate and partially bears interest at a variable rate.
The fixed mortgage loan balances, including mortgage loans that have been swapped to a fixed interest rate, have interest rates that range from 4.95% to 7.61% and had a weighted average interest rate of 5.77%. The variable rate mortgage loans have a weighted average interest rate of 2.95% (excluding the spread on the related debt). The weighted average interest rate of all consolidated mortgage loans was 5.76% at June 30, 2010. Mortgage loans for properties owned by unconsolidated partnerships are accounted for in Investments in partnerships, at equity and Distributions in excess of partnership investments on the consolidated balance sheets and are not included in the table below.
The following table outlines the timing of principal payments related to our mortgage loans as of June 30, 2010.
Payments by Period | ||||||||||||||||
(in thousands of dollars) |
Total | 2010(2) | 2011-2012 | 2013-2014 | Thereafter | |||||||||||
Principal payments |
$ | 87,825 | $ | 10,233 | $ | 39,740 | $ | 25,243 | $ | 12,609 | ||||||
Balloon payments (1) |
1,708,305 | 43,717 | 493,132 | 531,175 | 640,281 | |||||||||||
Total |
$ | 1,796,130 | $ | 53,950 | $ | 532,872 | $ | 556,418 | $ | 652,890 | ||||||
(1) | Due dates for certain of the balloon payments set forth in this table may be extended pursuant to the terms of the respective loan agreements. |
(2) | In connection with the Valley View Mall new mortgage loan financing, we repaid a $33.8 million mortgage loan balance using proceeds from the new mortgage loan and available working capital. This $33.8 million mortgage loan balance is included in the amounts presented as of June 30, 2010. |
Contractual Obligations
The following table presents our aggregate contractual obligations as of June 30, 2010 for the periods presented.
(in thousands of dollars) |
Total | Remainder of 2010 |
2011-2012 | 2013-2014 | Thereafter | ||||||||||
Mortgage loans |
$ |
1,796,130 |
$ | 53,950 | $ | 532,872 | $ | 556,418 | $ | 652,890 | |||||
Interest on mortgage loans |
400,407 | 51,724 | 181,236 | 117,413 | 50,034 | ||||||||||
Exchangeable Notes |
136,900 | | 136,900 | | | ||||||||||
Interest on Exchangeable Notes |
10,496 | 2,738 | 7,758 | | | ||||||||||
2010 Term Loan(1) |
413,500 | | | 413,500 | | ||||||||||
Interest on 2010 Term Loan |
72,173 | 11,842 | 53,235 | 7,096 | | ||||||||||
Operating leases |
8,298 | 1,142 | 4,121 | 3,031 | 4 | ||||||||||
Ground leases |
52,947 | 496 | 1,845 | 1,460 | 49,146 | ||||||||||
Development and redevelopment commitments (3) |
2,139 | 2,139 | | | | ||||||||||
Total |
$ | 2,892,990 | $ | 124,031 | $ | 917,967 | $ | 1,098,918 | $ | 752,074 | |||||
(1) | The 2010 Term Loan has a variable interest rate that is between 4.00% and 4.90% plus LIBOR, depending on our leverage. We have entered into interest rate swap agreements to fix $100.0 million of the underlying LIBOR associated with the term loans at a rate of 1.77% for the three-year initial term. An additional $200.0 million of the underlying LIBOR was swapped to a fixed rate at a rate of 0.61% for year one, 1.78% for year two and 2.96% for the balance of the initial term. |
(2) | The Revolving Facility has a variable interest rate that is between 4.00% and 4.90% plus LIBOR, depending on our leverage. |
(3) | The timing of the payments of these amounts is uncertain. We estimate that such payments will be made in the upcoming year, but situations could arise at these development and redevelopment projects that could delay the settlement of these obligations. |
38
CASH FLOWS
Net cash provided by operating activities totaled $62.1 million for the six months ended June 30, 2010 compared to $76.8 million for the six months ended June 30, 2009. The decrease in cash from operating activities in the six months ended June 30, 2010 compared to the six months ended June 30, 2009 is partially attributed to the sale of two operating properties in 2009 (which had contributed $2.3 million in net operating income in the first six months of 2009) and a $7.7 million increase in interest expense. The decrease in cash flows from operating results were also affected by changes in working capital, primarily due to an increase in prepaid expenses, tenants deposits and deferred rent in the six months ended June 30, 2010 compared to the six months ended June 30, 2009.
Cash flows used for investing activities were $15.1 million for the six months ended June 30, 2010 compared to $103.7 million for the six months ended June 30, 2009. Investing activities for 2010 reflect investment in construction in progress of $12.9 million and real estate improvements of $7.2 million, all of which primarily relate to our development and redevelopment activities. Investing activities also reflect $6.2 million paid to acquire partnership interests. Cash flows used in investing activities also includes a $10.0 million decrease in the note receivable from Boscovs, Inc. Cash flows from investing activities for the six months ended June 30, 2009 reflect investment in construction in progress of $95.2 million, and real estate improvements of $10.6 million.
Cash flows used in financing activities were $92.0 million for the six months ended June 30, 2010 compared to cash flows provided by financing activities of $47.0 million for the six months ended June 30, 2009. Cash flows used in financing activities for the six months ended June 30, 2010 were primarily affected by the refinancing of the 2003 Credit Facility and the 2008 Term Loan and the May 2010 equity offering. We replaced the $486.0 million outstanding on the 2003 Credit Facility and the $170.0 million 2008 Term Loan with $590.0 million in proceeds from the 2010 Credit Facility. We paid $15.7 million in deferred financing costs in the six months ended June 30, 2010, primarily relating to this refinancing. In May 2010, we raised $160.7 million in an equity offering. These proceeds were used as the primary funding source of a $106.5 million paydown of the 2010 Term Loan and a $70.0 million repayment of the Revolving Facility. We also received $32.5 million in proceeds from a $30.0 million mortgage loan on New River Valley Mall and an additional $2.5 million draw from the mortgage loan at Lycoming Mall. Cash flows from financing activities for the six months ended June 30, 2010 were also affected by dividends and distributions of $15.7 million and principal installments on mortgage notes payable of $10.0 million.
COMMITMENTS
At June 30, 2010, we had $2.1 million of unaccrued contractual obligations to complete current redevelopment projects and capital improvements at certain other properties. Total remaining costs for the particular projects with such commitments are $21.8 million. We expect to finance these amounts through borrowings under the Revolving Facility or through various other capital sources. See Liquidity and Capital ResourcesCapital Resources.
ENVIRONMENTAL
We are aware of certain environmental matters at some of our properties, including ground water contamination and the presence of asbestos containing materials. We have, in the past, performed remediation of such environmental matters, and we are not aware of any significant remaining potential liability relating to these environmental matters. We may be required in the future to perform testing relating to these matters. Subject to certain exclusions, we have environmental liability insurance coverage, which currently covers liability for pollution and on-site remediation of up to $10.0 million per occurrence and $20.0 million in the aggregate. There can be no assurance that this coverage will be adequate to cover future environmental liabilities. If this environmental coverage were inadequate, we would be obligated to fund those liabilities. We might be unable to continue to obtain insurance for environmental matters, at a reasonable cost or at all, in the future.
COMPETITION AND TENANT CREDIT RISK
Competition in the retail real estate industry is intense. We compete with other public and private retail real estate companies, including companies that own or manage malls, strip centers, power centers, lifestyle centers, factory outlet centers, theme/festival centers and community centers, as well as other commercial real estate developers and real estate owners, particularly those with properties near our properties, on the basis of several factors, including location and rent charged. We compete with these companies to attract customers to our properties, as well as to attract anchor and in-line store tenants. We also compete to acquire land for new site development, during more
39
favorable economic conditions. Our malls and our strip and power centers face competition from similar retail centers, including more recently developed or renovated centers that are near our retail properties. We also face competition from a variety of different retail formats, including internet retailers, discount or value retailers, home shopping networks, mail order operators, catalogs, and telemarketers. This competition could have a material adverse effect on our ability to lease space and on the amount of rent that we receive. Our tenants face competition from companies at the same and other properties and from other retail formats as well.
The development of competing retail properties and the related increased competition for tenants might require us to make capital improvements to properties that we would have deferred or would not have otherwise planned to make and might also affect the occupancy and net operating income of such properties. Any such capital improvements, undertaken individually or collectively, would be subject to the terms and conditions of the 2010 Credit Facility and involve costs and expenses that could adversely affect our results of operations.
We compete with many other entities engaged in real estate investment activities for acquisitions of malls, other retail properties and other prime development sites, including institutional pension funds, other REITs and other owner-operators of retail properties.
Many of our efforts to compete are also subject to the terms and conditions of our 2010 Credit Facility. Given current economic, capital market and retail industry conditions, however, there has been substantially less competition with respect to acquisition activity in recent quarters. When we seek to make acquisitions, these competitors might drive up the price we must pay for properties, parcels, other assets or other companies or might themselves succeed in acquiring those properties, parcels, assets or companies. In addition, our potential acquisition targets might find our competitors to be more attractive suitors if they have greater resources, are willing to pay more, or have a more compatible operating philosophy. In particular, larger REITs might enjoy significant competitive advantages that result from, among other things, a lower cost of capital, a better ability to raise capital, a better ability to finance an acquisition, and enhanced operating efficiencies. We might not succeed in acquiring retail properties or development sites that we seek, or, if we pay a higher price for a property and/or generate lower cash flow from an acquired property than we expect, our investment returns will be reduced, which will adversely affect the value of our securities.
We receive a substantial portion of our operating income as rent under long-term leases with tenants. At any time, any tenant having space in one or more of our properties could experience a downturn in its business that might weaken its financial condition. These tenants have, and in the future might, defer or fail to make rental payments when due, delay or defer lease commencement, voluntarily vacate the premises or declare bankruptcy, which has resulted, and in the future could result, in the termination of the tenants lease, and could result in material losses to us and harm to our results of operations. Also, it might take time to terminate leases of underperforming or nonperforming tenants and we might incur costs to remove such tenants. Some of our tenants occupy stores at multiple locations in our portfolio, and so the effect of any bankruptcy of those tenants might be more significant to us than the bankruptcy of other tenants. In addition, under many of our leases, our tenants pay rent based on a percentage of their sales. Accordingly, declines in these tenants sales directly and negatively affect our results of operations. Also, if tenants are unable to comply with the terms of their leases, we have modified, and might in the future modify, lease terms in ways that are less favorable to us.
SEASONALITY
There is seasonality in the retail real estate industry. Retail property leases often provide for the payment of a portion of rent based on a percentage of a tenants sales revenue over certain levels. Income from such rent is recorded only after the minimum sales levels have been met. The sales levels are often met in the fourth quarter, during the December holiday season. Also, many new and temporary leases are entered into later in the year in anticipation of the holiday season and there is a higher concentration of tenants vacating their space early in the year. As a result, our occupancy and cash flows are generally higher in the fourth quarter and lower in the first quarter, excluding the effect of ongoing redevelopment projects. Our concentration in the retail sector increases our exposure to seasonality and is expected to continue to result in a greater percentage of our cash flows being received in the fourth quarter.
40
INFLATION
Inflation can have many effects on our financial performance. Retail property leases often provide for the payment of rent based on a percentage of sales, which may increase with inflation. Leases may also provide for tenants to bear all or a portion of operating expenses, which may reduce the impact of such increases on us. However, rent increases might not keep up with inflation, or if we recover a smaller proportion of operating expenses, we might bear more costs if such expenses increase because of inflation.
FORWARD LOOKING STATEMENTS
This Quarterly Report on Form 10-Q for the quarter ended June 30, 2010, together with other statements and information publicly disseminated by us, contain 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 our 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. In particular, our business might be affected by uncertainties affecting real estate businesses generally as well as the following, among other factors:
| our substantial debt and our high leverage ratio; |
| constraining leverage, interest and tangible net worth covenants under our 2010 Credit Facility, as well as capital application provisions; |
| our ability to refinance our existing indebtedness when it matures; |
| our ability to raise capital, including through the issuance of equity securities if market conditions are favorable, through joint ventures or other partnerships, through sales of properties, or through other actions; |
| our short- and long-term liquidity position; |
| the effects on us of dislocations and liquidity disruptions in the capital and credit markets; |
| the current economic downturn and its effect on consumer confidence and consumer spending, tenant business and leasing decisions and the value and potential impairment of our properties; |
| increases in operating costs that cannot be passed on to tenants; |
| our ability to maintain and increase property occupancy, sales and rental rates, including at our recently redeveloped properties; |
| risks relating to development and redevelopment activities; |
| changes in the retail industry, including consolidation and store closings; |
| general economic, financial and political conditions, including credit market conditions, changes in interest rates or unemployment; |
| concentration of our properties in the Mid-Atlantic region; |
| changes in local market conditions, such as the supply of or demand for retail space, or other competitive factors; |
| potential dilution from any capital raising transactions; |
| possible environmental liabilities; |
| our ability to obtain insurance at a reasonable cost; and |
| existence of complex regulations, including those relating to our status as a REIT, and the adverse consequences if we were to fail to qualify as a REIT. |
Additional factors that might cause future events, achievements or results to differ materially from those expressed or implied by our forward-looking statements include those discussed in the section entitled Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2009. We do not intend to update or revise any forward-looking statements to reflect new information, future events or otherwise.
41
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK. |
The analysis below presents the sensitivity of the market value of our financial instruments to selected changes in market interest rates. As of June 30, 2010, our consolidated debt portfolio consisted primarily of $413.5 million borrowed under our 2010 Term Loan which bore interest at a weighed average rate of 5.55% at June 30, 2010, $136.9 million of Exchangeable Notes, which bear interest at 4.00%, excluding debt discount of $3.7 million, and $1,798.3 million in fixed and variable rate mortgage loans, including $2.2 million of mortgage debt premium.
Twenty-nine mortgage loans, which are secured by 27 of our consolidated properties, are due in installments over various terms extending to the year 2018. Seventeen of the mortgage loans bear interest at a fixed rate, eight of the mortgage loans bear interest at variable rates that have been swapped to or capped at a fixed rate, three of the mortgage loans bear interest at a variable interest rate, and one mortgage loan that has been partially swapped to a fixed rate and partially bears interest at a variable rate.
The fixed mortgage loan balances, including mortgage loans that have been swapped to a fixed interest rate, have interest rates that range from 4.95% to 7.61% and had a weighted average interest rate of 5.77%. The variable rate mortgage loans have a weighted average interest rate of 2.95% (excluding the spread on the related debt). The weighted average interest rate of all consolidated mortgage loans was 5.76% at June 30, 2010. Mortgage loans for properties owned by unconsolidated partnerships are accounted for in Investments in partnerships, at equity and Distributions in excess of partnership investments on the consolidated balance sheets and are not included in the table below.
Our interest rate risk is monitored using a variety of techniques. The table below presents the principal amounts of the expected annual maturities and the weighted average interest rates for the principal payments in the specified periods:
Fixed Rate Debt | Variable Rate Debt | |||||||||||||
(in thousands of dollars) Year Ended December 31, |
Principal Payments |
Weighted Average Interest Rate |
Principal Payments |
Weighted Average Interest Rate(1) |
||||||||||
2010 |
$ | 43,714 | 6.06 | % | $ | 10,236 | 3.42 | % | ||||||
2011 |
119,739 | 5.84 | % | 19,280 | 2.43 | % | ||||||||
2012 |
530,753 | (2) | 5.46 | % | | | % | |||||||
2013 |
741,185 | (3) | 5.56 | % | 117,750 | (4) | 5.28 | % | ||||||
2014 |
110,983 | 6.58 | % | | | % | ||||||||
2015 and thereafter |
652,889 | 5.60 | % | | | % |
(1) | Based on the weighted average interest rate in effect as of June 30, 2010. |
(2) | Includes Exchangeable Notes of $136.9 million with a fixed interest rate of 4.00%. |
(3) | Includes the 2010 Term Loan of $300.0 million. We have entered into interest rate swap agreements to effectively fix $100.0 million of the underlying LIBOR associated with the 2010 Term Loan at a rate of 1.77% for the three-year initial term. An additional $200.0 million of the underlying LIBOR was swapped to a fixed rate at a rate of 0.61% for year one, 1.78% for year two and 2.96% for the balance of the initial term. |
(4) | Includes the 2010 Term Loan amount of $113.5 million that has not been swapped to a fixed interest rate. |
Changes in market interest rates have different effects on the fixed and variable portions of our debt portfolio. A change in market interest rates applicable to the fixed portion of the debt portfolio affects the fair value, but it has no effect on interest incurred or cash flows. A change in market interest rates applicable to the variable portion of the debt portfolio affects the interest incurred and cash flows, but does not affect the fair value. The following sensitivity analysis related to the fixed debt portfolio, which includes the effects of our interest rate hedging agreements, assumes an immediate 100 basis point change in interest rates from their actual June 30, 2010 levels, with all other variables held constant. A 100 basis point increase in market interest rates would have resulted in a decrease in our net financial instrument position of $79.4 million at June 30, 2010. A 100 basis point decrease in market interest rates would have resulted in an increase in our net financial instrument position of $82.3 million at June 30, 2010. Based on the variable-rate debt included in our debt portfolio as of June 30, 2010, a 100 basis point increase in interest rates would have resulted in an additional $1.5 million in interest annually. A 100 basis point decrease would have reduced interest incurred by $1.5 million annually.
To manage interest rate risk and limit overall interest cost, we may employ interest rate swaps, options, forwards, caps and floors or a combination thereof, depending on the underlying exposure. Interest rate differentials that arise
42
under swap contracts are recognized in interest expense over the life of the contracts. If interest rates rise, the resulting cost of funds is expected to be lower than that which would have been available if debt with matching characteristics were issued directly. Conversely, if interest rates fall, the resulting costs would be expected to be higher. We may also employ forwards or purchased options to hedge qualifying anticipated transactions. Gains and losses are deferred and recognized in net income in the same period that the underlying transaction occurs, expires or is otherwise terminated. See note 9 of the notes to our consolidated financial statements.
We have an aggregate $732.6 million in notional amount of current swap and cap agreements and $200.0 million of forward-starting swap agreements that are expected to settle on various dates through November 2013.
Because the information presented above includes only those exposures that existed as of June 30, 2010, it does not consider changes, exposures or positions which could arise after that date. The information presented herein has limited predictive value. As a result, the ultimate realized gain or loss or expense with respect to interest rate fluctuations will depend on the exposures that arise during the period, our hedging strategies at the time and interest rates.
43
ITEM 4. | CONTROLS AND PROCEDURES. |
We are committed to providing accurate and timely disclosure in satisfaction of our SEC reporting obligations. In 2002, we established a Disclosure Committee to formalize our disclosure controls and procedures. Our Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of our disclosure controls and procedures as of June 30, 2010, and have concluded as follows:
| Our disclosure controls and procedures are designed to ensure that the information that we are required to disclose in our reports under the Securities Exchange Act of 1934 (the Exchange Act) is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms. |
| Our disclosure controls and procedures are effective to ensure that information that we are required to disclose in our Exchange Act reports is accumulated and communicated to management, including our principal executive and principal financial officers, as appropriate, to allow timely decisions regarding required disclosure. |
There was no change in our internal controls over financial reporting that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.
PART IIOTHER INFORMATION
ITEM 1. | LEGAL PROCEEDINGS. |
In the normal course of business, we have become and might in the future become involved in legal actions relating to the ownership and operation of our properties and the properties that we manage for third parties. In managements opinion, the resolution of any such pending legal actions are not expected to have a material adverse effect on our consolidated financial position or results of operations.
ITEM 1A. | RISK FACTORS. |
In addition to the other information set forth in this report, you should carefully consider the risks that could materially affect our business, financial condition or results of operations, which are discussed under the caption Risk Factors in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2009.
44
ITEM 6. | EXHIBITS. |
10.1 | Promissory Note dated June 8, 2010 in the principal amount of $140.0 million issued by Mall at Lehigh Valley, L.P., in favor of The Prudential Insurance Company of America, filed as Exhibit 10.1 to PREITs Current Report on Form 8-K dated June 14, 2010. | |
10.2 | Pennsylvania Real Estate Investment Trust Amended and Restated 2003 Equity Incentive Plan, filed as Appendix A to PREITs definitive proxy statement for the Annual Meeting of Shareholders on June 3, 2010, filed on April 29, 2010. | |
10.3 | Amended and Restated Pennsylvania Real Estate Investment Trust Employee Share Purchase Plan, (amended and restated on June 3, 2010) filed as Appendix B to PREITs definitive proxy statement for the Annual Meeting of Shareholders on June 3, 2010, filed on April 29, 2010. | |
31.1 | Certification pursuant to Exchange Act Rules 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2 | Certification pursuant to Exchange Act Rules 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1 | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2 | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
45
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST | ||||
Date: August 6, 2010 | By: | /s/ Ronald Rubin | ||
Ronald Rubin | ||||
Chief Executive Officer | ||||
By: | /s/ Robert F. McCadden | |||
Robert F. McCadden | ||||
Executive Vice President and Chief Financial Officer | ||||
By: | /s/ Jonathen Bell | |||
Jonathen Bell | ||||
Senior Vice President - Chief Accounting Officer (Principal Accounting Officer) |
46