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 September 30, 2011
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 x 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 October 31, 2011: 55,668,837
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
CONTENTS
Page | ||||||
PART IFINANCIAL INFORMATION | ||||||
Item 1. |
Financial Statements (Unaudited): |
|||||
Consolidated Balance Sheets September 30, 2011 and December 31, 2010 |
1 | |||||
Consolidated Statements of Operations Three and Nine Months Ended September 30, 2011 and 2010 |
2 | |||||
Consolidated Statements of Equity and Comprehensive Income Nine Months Ended September 30, 2011 |
4 | |||||
Consolidated Statements of Cash Flows Nine Months Ended September 30, 2011 and 2010 |
5 | |||||
6 | ||||||
Item 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations |
15 | ||||
Item 3. |
37 | |||||
Item 4. |
38 | |||||
PART IIOTHER INFORMATION | ||||||
Item 1. |
39 | |||||
Item 1A. |
39 | |||||
Item 2. |
39 | |||||
Item 3. |
Not Applicable |
| ||||
Item 4. |
Not Applicable |
| ||||
Item 5. |
Not Applicable |
| ||||
Item 6. |
40 | |||||
41 |
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) |
September 30, 2011 |
December 31, 2010 |
||||||
ASSETS: |
||||||||
INVESTMENTS IN REAL ESTATE, at cost: |
||||||||
Operating properties |
$ | 3,430,318 | $ | 3,448,900 | ||||
Construction in progress |
112,180 | 121,547 | ||||||
Land held for development |
15,292 | 17,021 | ||||||
|
|
|
|
|||||
Total investments in real estate |
3,557,790 | 3,587,468 | ||||||
Accumulated depreciation |
(812,663 | ) | (729,086 | ) | ||||
|
|
|
|
|||||
Net investments in real estate |
2,745,127 | 2,858,382 | ||||||
|
|
|
|
|||||
INVESTMENTS IN PARTNERSHIPS, at equity: |
16,475 | 30,959 | ||||||
OTHER ASSETS: |
||||||||
Cash and cash equivalents |
30,347 | 42,327 | ||||||
Tenant and other receivables (net of allowance for doubtful accounts of $19,027 and $22,083 at September 30, 2011 and December 31, 2010, respectively) |
34,800 | 40,732 | ||||||
Intangible assets (net of accumulated amortization of $50,349 and $52,904 at September 30, 2011 and December 31, 2010, respectively) |
11,197 | 15,787 | ||||||
Deferred costs and other assets |
97,064 | 91,930 | ||||||
|
|
|
|
|||||
Total assets |
$ | 2,935,010 | $ | 3,080,117 | ||||
|
|
|
|
|||||
LIABILITIES: |
||||||||
Mortgage loans payable (including debt premium of $701 and $1,569 at September 30, 2011 and December 31, 2010, respectively) |
$ | 1,745,429 | $ | 1,744,248 | ||||
Exchangeable notes (net of debt discount of $1,349 and $2,809 at September 30, 2011 and December 31, 2010, respectively) |
135,551 | 134,091 | ||||||
2010 Term Loan |
240,000 | 347,200 | ||||||
Revolving Facility |
55,000 | | ||||||
Tenants deposits and deferred rent |
18,161 | 16,583 | ||||||
Distributions in excess of partnership investments |
63,556 | 44,614 | ||||||
Fair value of derivative instruments |
24,521 | 27,233 | ||||||
Accrued expenses and other liabilities |
61,621 | 61,618 | ||||||
|
|
|
|
|||||
Total liabilities |
2,343,839 | 2,375,587 | ||||||
COMMITMENTS AND CONTINGENCIES (Note 6) |
||||||||
EQUITY: |
||||||||
Shares of beneficial interest, $1.00 par value per share; 100,000,000 shares authorized; issued and outstanding 55,668,837 shares at September 30, 2011 and 55,436,003 shares at December 31, 2010 |
55,669 | 55,436 | ||||||
Capital contributed in excess of par |
1,045,091 | 1,040,023 | ||||||
Accumulated other comprehensive loss |
(37,701 | ) | (39,993 | ) | ||||
Distributions in excess of net income |
(515,831 | ) | (401,193 | ) | ||||
|
|
|
|
|||||
Total equityPREIT |
547,228 | 654,273 | ||||||
Noncontrolling interest |
43,943 | 50,257 | ||||||
|
|
|
|
|||||
Total equity |
591,171 | 704,530 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 2,935,010 | $ | 3,080,117 | ||||
|
|
|
|
See accompanying notes to the unaudited consolidated financial statements.
1
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
(in thousands of dollars) |
2011 | 2010 | 2011 | 2010 | ||||||||||||
REVENUE: |
||||||||||||||||
Real estate revenue: |
||||||||||||||||
Base rent |
$ | 71,797 | $ | 71,842 | $ | 214,489 | $ | 214,696 | ||||||||
Expense reimbursements |
33,597 | 33,571 | 98,714 | 99,980 | ||||||||||||
Percentage rent |
805 | 767 | 2,501 | 2,292 | ||||||||||||
Lease termination revenue |
143 | 370 | 862 | 2,551 | ||||||||||||
Other real estate revenue |
3,420 | 3,301 | 10,150 | 9,762 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total real estate revenue |
109,762 | 109,851 | 326,716 | 329,281 | ||||||||||||
Interest and other income |
3,981 | 2,804 | 5,708 | 4,130 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
113,743 | 112,655 | 332,424 | 333,411 | ||||||||||||
EXPENSES: |
||||||||||||||||
Operating expenses: |
||||||||||||||||
CAM and real estate taxes |
(35,448 | ) | (35,683 | ) | (108,012 | ) | (107,183 | ) | ||||||||
Utilities |
(6,987 | ) | (7,587 | ) | (18,896 | ) | (20,053 | ) | ||||||||
Other operating expenses |
(5,363 | ) | (6,926 | ) | (17,450 | ) | (19,063 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
(47,798 | ) | (50,196 | ) | (144,358 | ) | (146,299 | ) | ||||||||
Depreciation and amortization |
(34,681 | ) | (41,673 | ) | (105,806 | ) | (122,677 | ) | ||||||||
Other expenses: |
||||||||||||||||
General and administrative expenses |
(8,495 | ) | (8,958 | ) | (28,511 | ) | (28,261 | ) | ||||||||
Impairment of assets |
(52,110 | ) | | (52,335 | ) | | ||||||||||
Project costs and other expenses |
(161 | ) | (558 | ) | (433 | ) | (1,012 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other expenses |
(60,766 | ) | (9,516 | ) | (81,279 | ) | (29,273 | ) | ||||||||
Interest expense, net |
(31,846 | ) | (36,384 | ) | (100,400 | ) | (108,588 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total expenses |
(175,091 | ) | (137,769 | ) | (431,843 | ) | (406,837 | ) | ||||||||
Loss before equity in income of partnerships gains on sales of real estate and discontinued operations |
(61,348 | ) | (25,114 | ) | (99,419 | ) | (73,426 | ) | ||||||||
Equity in income of partnerships |
1,924 | 1,855 | 4,614 | 6,894 | ||||||||||||
Gains on sales of real estate |
| | 1,450 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from continuing operations |
(59,424 | ) | (23,259 | ) | (93,355 | ) | (66,532 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Discontinued operations: |
||||||||||||||||
Operating results from discontinued operations |
| 436 | | 1,557 | ||||||||||||
Gain on sale of discontinued operations |
| 19,151 | | 19,151 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income from discontinued operations |
| 19,587 | | 20,708 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
(59,424 | ) | (3,672 | ) | (93,355 | ) | (45,824 | ) | ||||||||
Less: net loss attributed to noncontrolling interest |
2,386 | 87 | 3,751 | 1,928 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss attributable to PREIT |
$ | (57,038 | ) | $ | (3,585 | ) | $ | (89,604 | ) | $ | (43,896 | ) | ||||
|
|
|
|
|
|
|
|
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 September 30, |
Nine months ended September 30, |
|||||||||||||||
(in thousands of dollars, except per share amounts) |
2011 | 2010 | 2011 | 2010 | ||||||||||||
Loss from continuing operations |
$ | (59,424 | ) | $ | (23,259 | ) | $ | (93,355 | ) | $ | (66,532 | ) | ||||
Noncontrolling interest in continuing operations |
2,386 | 878 | 3,751 | 2,719 | ||||||||||||
Dividends on unvested restricted shares |
(143 | ) | (174 | ) | (405 | ) | (441 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from continuing operations used to calculate earnings per sharebasic and diluted |
$ | (57,181 | ) | $ | (22,555 | ) | $ | (90,009 | ) | $ | (64,254 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations |
$ | | $ | 19,587 | $ | | $ | 20,708 | ||||||||
Noncontrolling interest in discontinued operations |
| (791 | ) | | (791 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations used to calculate earnings per sharebasic and diluted |
$ | | $ | 18,796 | $ | | $ | 19,917 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic (loss) income per share |
||||||||||||||||
Loss from continuing operations |
$ | (1.05 | ) | $ | (0.42 | ) | $ | (1.65 | ) | $ | (1.30 | ) | ||||
Income from discontinued operations |
| 0.35 | | 0.40 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | (1.05 | ) | $ | (0.07 | ) | $ | (1.65 | ) | $ | (0.90 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Diluted (loss) income per share |
||||||||||||||||
Loss from continuing operations |
$ | (1.05 | ) | $ | (0.42 | ) | $ | (1.65 | ) | $ | (1.30 | ) | ||||
Income from discontinued operations |
| 0.35 | | 0.40 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | (1.05 | ) | $ | (0.07 | ) | $ | (1.65 | ) | $ | (0.90 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
(in thousands of shares) |
||||||||||||||||
Weighted average shares outstandingbasic |
54,701 | 54,200 | 54,612 | 49,435 | ||||||||||||
Effect of common share equivalents(1) |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstandingdiluted |
54,701 | 54,200 | 54,612 | 49,435 | ||||||||||||
|
|
|
|
|
|
|
|
(1) | The Company had net losses from continuing operations for all periods presented. Therefore, the effect of common share equivalents of 165 and 528 for the three months ended September 30, 2011 and 2010, respectively, and 305 and 407 for the nine months ended September 30, 2011 and 2010, respectively, are excluded from the calculation of diluted loss per share for these periods because they would be antidilutive. |
3
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
CONSOLIDATED STATEMENTS OF EQUITY
AND COMPREHENSIVE INCOME
Nine months ended
September 30, 2011
(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, 2011 |
$ | 704,530 | $ | | $ | 55,436 | $ | 1,040,023 | $ | (39,993 | ) | $ | (401,193 | ) | $ | 50,257 | ||||||||||||
Comprehensive income (loss): |
||||||||||||||||||||||||||||
Net loss |
(93,355 | ) | (93,355 | ) | | (89,604 | ) | (3,751 | ) | |||||||||||||||||||
Unrealized gain on derivatives |
2,708 | 2,708 | 2,599 | | 109 | |||||||||||||||||||||||
Other comprehensive income (loss) |
(320 | ) | (320 | ) | (307 | ) | | (13 | ) | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||
Total comprehensive loss |
(90,967 | ) | $ | (90,967 | ) | (3,655 | ) | |||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Shares issued under distribution reinvestment and share purchase plan |
68 | 5 | 63 | | | | ||||||||||||||||||||||
Shares issued under employee share purchase plan |
394 | 33 | 361 | | | | ||||||||||||||||||||||
Shares issued under equity incentive plans, net of retirements |
(1,913 | ) | 195 | (2,108 | ) | | | | ||||||||||||||||||||
Amortization of deferred compensation |
6,752 | | 6,752 | | | | ||||||||||||||||||||||
Distributions paid to common shareholders ($0.45 per share) |
(25,034 | ) | | | | (25,034 | ) | | ||||||||||||||||||||
Noncontrolling interests: |
||||||||||||||||||||||||||||
Distributions to Operating Partnership unitholders ($0.45 per unit) |
(1,046 | ) | | | | | (1,046 | ) | ||||||||||||||||||||
Amortization of historic tax credit |
(1,921 | ) | | | | | (1,921 | ) | ||||||||||||||||||||
Other contributions from noncontrolling interest, net |
308 | | | | | 308 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance September 30, 2011 |
$ | 591,171 | $ | 55,669 | $ | 1,045,091 | $ | (37,701 | ) | $ | (515,831 | ) | $ | 43,943 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited consolidated financial statements.
4
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Nine months ended September 30, |
||||||||
(in thousands of dollars) |
2011 | 2010 | ||||||
Cash flows from operating activities: |
||||||||
Net loss |
$ | (93,355 | ) | $ | (45,824 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||
Depreciation |
96,664 | 103,400 | ||||||
Amortization |
14,113 | 31,499 | ||||||
Straight-line rent adjustments |
96 | (1,269 | ) | |||||
Provision for doubtful accounts |
3,374 | 5,208 | ||||||
Amortization of historic tax credit |
(1,921 | ) | (1,698 | ) | ||||
Impairment of assets |
52,335 | | ||||||
Amortization of deferred compensation |
6,752 | 5,916 | ||||||
Gains on sales of real estate |
(1,450 | ) | (19,151 | ) | ||||
Change in assets and liabilities: |
||||||||
Net change in other assets |
(6,336 | ) | (1,071 | ) | ||||
Net change in other liabilities |
3,443 | 4,602 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
73,715 | 81,612 | ||||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Additions to construction in progress |
(15,642 | ) | (19,375 | ) | ||||
Investments in real estate improvements |
(26,567 | ) | (18,393 | ) | ||||
Cash proceeds from sales of real estate |
7,346 | 134,669 | ||||||
Additions to leasehold improvements |
(196 | ) | (213 | ) | ||||
Investments in partnerships |
(122 | ) | (6,122 | ) | ||||
Capitalized leasing costs |
(3,754 | ) | (3,123 | ) | ||||
Decrease (increase) in cash escrows |
1,438 | (294 | ) | |||||
Repayment of tenant note receivable |
| 10,000 | ||||||
Cash distributions from partnerships in excess of equity in income |
33,549 | 6,449 | ||||||
|
|
|
|
|||||
Net cash (used in) provided by investing activities |
(3,948 | ) | 103,598 | |||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Repayment of 2010 Term Loan |
(7,200 | ) | (172,800 | ) | ||||
Net repayment of Revolving Facility |
(45,000 | ) | (70,000 | ) | ||||
Net proceeds from 2010 Term Loan and Revolving Facility |
| 590,000 | ||||||
Net repayment of 2003 Credit Facility |
| (486,000 | ) | |||||
Repayment of senior unsecured 2008 Term Loan |
| (170,000 | ) | |||||
Proceeds from mortgage loans |
27,700 | 64,500 | ||||||
Repayment of mortgage loans |
(9,918 | ) | (75,450 | ) | ||||
Principal installments on mortgage loans |
(15,732 | ) | (15,664 | ) | ||||
Payment of deferred financing costs |
(4,066 | ) | (16,230 | ) | ||||
Dividends paid to common shareholders |
(25,034 | ) | (23,278 | ) | ||||
Distributions paid to Operating Partnership unitholders and noncontrolling interest |
(1,046 | ) | (1,017 | ) | ||||
Shares of beneficial interest issued |
432 | 161,233 | ||||||
Shares of beneficial interest repurchased, other |
(1,883 | ) | (1,036 | ) | ||||
|
|
|
|
|||||
Net cash used in financing activities |
(81,747 | ) | (215,742 | ) | ||||
|
|
|
|
|||||
Net change in cash and cash equivalents |
$ | (11,980 | ) | $ | (30,532 | ) | ||
Cash and cash equivalents, beginning of period |
42,327 | 74,243 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of period |
$ | 30,347 | $ | 43,711 | ||||
|
|
|
|
5
PENNSYLVANIA REAL ESTATE INVESTMENT TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2011
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 we believe that the included disclosures are adequate to make the information presented not misleading. Our 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, 2010. In our opinion, all adjustments, consisting only of normal recurring adjustments, necessary to present fairly our consolidated financial position and the consolidated results of our operations and our 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 located in the eastern half of the United States, primarily in the Mid-Atlantic region. As of September 30, 2011, our portfolio consisted of a total of 49 properties in 13 states, including 38 shopping malls, eight 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.
We hold our interest in our portfolio of properties through our operating partnership, PREIT Associates, L.P. (PREIT Associates or the Operating Partnership). We are the sole general partner of the Operating Partnership and, as of September 30, 2011, we held a 96.0% interest in the Operating Partnership, and consolidated 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.
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 our election, we may acquire such OP Units in exchange for our common shares 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 that all of the outstanding OP Units held by limited partners were redeemed for cash, the total amount that would have been distributed as of September 30, 2011 would have been $18.0 million, which is calculated using our September 30, 2011 closing share price on the New York Stock Exchange of $7.73 multiplied by the number of outstanding OP Units held by limited partners, which was 2,329,118 as of September 30, 2011.
We provide management, leasing and real estate development services through two companies: 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 owned by partnerships in which we own an interest and properties that are owned by third parties in which we do 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 our continuing qualification as a REIT under federal tax law.
We evaluate operating results and allocate resources on a property-by-property basis, and do not distinguish or evaluate consolidated operations on a geographic basis. We do not have any significant revenue or asset concentrations, 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 consolidated revenue, and none of our properties are located outside the United States.
6
Fair Value
Fair value accounting applies to reported balances that are required or permitted to be measured at fair value under existing accounting pronouncements.
Fair value measurements are 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 we have 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 might 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, and are typically based on an entitys own assumptions, as there is little, if any, related market activity.
In instances where the determination of 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. Our 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. We utilize the fair value hierarchy in our accounting for derivatives (Level 2) and financial instruments (Level 2) and in our reviews for impairment of real estate assets (Level 3) and goodwill (Level 3).
New Accounting Developments
The Financial Accounting Standards Board has proposed new accounting pronouncements related to lease accounting and to fair value accounting for long lived assets, including real estate. These pronouncements, if adopted, could have a significant effect on our financial statements. The effective dates of these possible accounting pronouncement changes, if any, are unknown at this time.
Beginning January 1, 2012, we will adopt new accounting requirements relating to the presentation of comprehensive income. These accounting requirements will increase the prominence of other comprehensive income in our financial statements. We will have the option to present the components of net income and comprehensive income in either one or two financial statements. The new accounting requirements eliminate the option to present other comprehensive income in the statement of changes in equity. We will apply these changes retrospectively. The adoption of these new accounting requirements is not expected to have a material effect on our financial statements.
In the fourth quarter of 2011, we will adopt new accounting requirements relating to testing for goodwill impairment that will permit us to make a qualitative assessment of whether it is more likely than not that a reporting units fair value is less than its carrying amount before applying the two-step goodwill impairment test. If an entity concludes it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, it need not perform the two-step impairment test.
Consolidation
Certain prior period amounts have been reclassified to conform with current period presentation.
7
2. REAL ESTATE ACTIVITIES
Investments in real estate as of September 30, 2011 and December 31, 2010 were comprised of the following:
(in thousands of dollars) |
As of September 30, 2011 |
As
of December 31, 2010 |
||||||
Buildings, improvements and construction in progress |
$ | 3,042,659 | $ | 3,060,754 | ||||
Land, including land held for development |
515,131 | 526,714 | ||||||
|
|
|
|
|||||
Total investments in real estate |
3,557,790 | 3,587,468 | ||||||
Accumulated depreciation |
(812,663 | ) | (729,086 | ) | ||||
|
|
|
|
|||||
Net investments in real estate |
$ | 2,745,127 | $ | 2,858,382 | ||||
|
|
|
|
Impairment of Assets
In connection with our review of our long-lived assets for impairment, we utilize qualitative and quantitative factors in order to estimate fair value. The significant qualitative factors that we use include age and condition of the property, market conditions in the propertys trade area, competition with other shopping centers within the propertys trade area and the creditworthiness and performance of the propertys tenants. The significant quantitative factors that we use include historical and forecasted financial and operating information relating to the property, such as net operating income, occupancy statistics, vacancy projections and sales levels. Our fair value assumptions relating to real estate assets are within Level 3 of the fair value hierarchy. In determining the estimated fair values of the properties that experienced impairment of assets as discussed below, we take the sum of the estimated undiscounted cash flows assuming a holding period of ten years plus a terminal value calculated using the estimated net operating income in the eleventh year and capitalization rates ranging from 10% to 11%. We estimated the fair value of the properties using discount rates ranging from 13% to 14%.
North Hanover Mall
In September 2011, we recorded a loss on impairment of assets at North Hanover Mall in Hanover, Pennsylvania of $24.1 million to write down the carrying value of the propertys long-lived assets to their estimated fair value of $22.5 million. In 2008, we had constructed a department store that was to be occupied by Boscovs, Inc. (Boscovs). Prior to taking occupancy of the newly built store, Boscovs declared bankruptcy, and the lease was subsequently rejected. Since then, we have attempted to execute a lease with a suitable retail replacement or non-retail user for this anchor location. In July 2011, a competing, newly-constructed power center opened in the trade area, increasing the competition for new tenants. While we are currently in discussions with a retail user for a significant portion of the vacant anchor space, the economic terms of this proposed transaction are less favorable than previously assumed. During the third quarter of 2011, in connection with our 2012 business plan and budgeting process, and as part of preparing our Quarterly Report on Form 10-Q for the period ended September 30, 2011, we concluded that there is a low likelihood that we will be able to lease the vacant department store on favorable terms. We further concluded that these factors constituted a triggering event, leading us to the next step of conducting an analysis of possible asset impairment at this property. Using updated assumptions based on these factors, we determined that the estimated undiscounted cash flows, net of estimated capital expenditures, for North Hanover Mall were less than the carrying value of the property, and recorded the impairment loss.
Phillipsburg Mall
In September 2011, we recorded a loss on impairment of assets at Phillipsburg Mall in Phillipsburg, New Jersey of $28.0 million to write down the carrying value of the property to the propertys estimated fair value of $15.0 million. During 2011, Phillipsburg Mall experienced significant decreases in non-anchor occupancy and net operating income as a result of unfavorable economic conditions in the Phillipsburg, New Jersey market, combined with negative trends in the retail sector. The occupancy declines resulted from store closings from underperforming tenants. Net operating income at this property was also affected by an increase in the number of tenants paying a percentage of their sales in lieu of minimum rent, combined with declining tenant sales. As a result of these conditions, in connection with the preparation of our 2012 business plan and budgets and as part of preparing our Quarterly Report on Form 10-Q for the period ended September 30, 2011, we determined that our estimate of future cash flows, net of estimated capital expenditures, to be generated by the property was less than the carrying value of the property, and recorded the impairment loss.
Dispositions
In May 2011, we sold a parcel and related land improvements at Pitney Road Plaza in Lancaster, Pennsylvania for $1.4 million. We recorded a gain of $0.7 million from this sale.
In May 2011, we sold a condominium interest in the mall at Voorhees Town Center in Voorhees, New Jersey for $5.9 million. We recorded a gain of $0.7 million from this sale.
Discontinued Operations
We have presented as discontinued operations the operating results of Creekview Center, Monroe Marketplace, New River Valley Center, Pitney Road Plaza and Sunrise Plaza, all of which are power centers that were sold in 2010. We retained several undeveloped parcels for future development or sale at Monroe Marketplace, Pitney Road Plaza and Sunrise Plaza.
8
The following table summarizes revenue and expense information for the three and nine months ended September 30, 2010 for our discontinued operations. There was no income from discontinued operations in 2011.
(in thousands of dollars) |
Three months ended September 30, 2010 |
Nine months ended September 30, 2010 |
||||||
Real estate revenue |
$ | 3,149 | $ | 9,497 | ||||
Expenses: |
||||||||
Operating expenses |
(733 | ) | (2,107 | ) | ||||
Depreciation and amortization |
(1,306 | ) | (3,907 | ) | ||||
Interest |
(674 | ) | (1,926 | ) | ||||
|
|
|
|
|||||
Total expenses |
(2,713 | ) | (7,940 | ) | ||||
Income from discontinued operations |
436 | 1,557 | ||||||
Gain on sale of discontinued operations |
19,151 | 19,151 | ||||||
|
|
|
|
|||||
Income from discontinued operations |
$ | 19,587 | $ | 20,708 | ||||
|
|
|
|
Capitalization of Costs
The following table summarizes our capitalized salaries, commissions and benefits, real estate taxes and interest for the three and nine months ended September 30, 2011 and 2010:
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
(in thousands of dollars) |
2011 | 2010 | 2011 | 2010 | ||||||||||||
Development/Redevelopment Activities: |
||||||||||||||||
Salaries and benefits |
$ | 190 | $ | 186 | $ | 612 | $ | 802 | ||||||||
Real estate taxes |
174 | 83 | 243 | 414 | ||||||||||||
Interest |
720 | 504 | 1,485 | 1,982 | ||||||||||||
Leasing Activities: |
||||||||||||||||
Salaries, commissions and benefits |
1,230 | 982 | 3,754 | 3,123 |
We expensed project costs that did not meet or no longer met our criteria for capitalization of $0.1 million and $0.4 million for the three months ended September 30, 2011 and 2010, respectively, and $0.4 million and $0.9 million for the nine months ended September 30, 2011 and 2010, respectively.
9
3. INVESTMENTS IN PARTNERSHIPS
The following table presents summarized financial information of the equity investments in our unconsolidated partnerships as of September 30, 2011 and December 31, 2010:
(in thousands of dollars) |
As
of September 30, 2011 |
As
of December 31, 2010 |
||||||
ASSETS: |
||||||||
Investments in real estate, at cost: |
||||||||
Retail properties |
$ | 403,303 | $ | 401,321 | ||||
Construction in progress |
2,287 | 1,870 | ||||||
|
|
|
|
|||||
Total investments in real estate |
405,590 | 403,191 | ||||||
Accumulated depreciation |
(141,339 | ) | (131,228 | ) | ||||
|
|
|
|
|||||
Net investments in real estate |
264,251 | 271,963 | ||||||
Cash and cash equivalents |
11,747 | 9,590 | ||||||
Deferred costs and other assets, net |
20,845 | 22,657 | ||||||
|
|
|
|
|||||
Total assets |
296,843 | 304,210 | ||||||
|
|
|
|
|||||
LIABILITIES AND PARTNERS DEFICIT: |
||||||||
Mortgage loans payable |
412,229 | 353,335 | ||||||
Other liabilities |
6,445 | 14,454 | ||||||
|
|
|
|
|||||
Total liabilities |
418,674 | 367,789 | ||||||
|
|
|
|
|||||
Net deficit |
(121,831 | ) | (63,579 | ) | ||||
Partners share |
(65,091 | ) | (33,025 | ) | ||||
PREITs share |
(56,740 | ) | (30,554 | ) | ||||
Excess investment(1) |
9,659 | 13,151 | ||||||
Advances |
| 3,748 | ||||||
|
|
|
|
|||||
Net investments and advances |
$ | (47,081 | ) | $ | (13,655 | ) | ||
|
|
|
|
|||||
Investment in partnerships, at equity |
$ | 16,475 | $ | 30,959 | ||||
Distributions in excess of partnership investments |
(63,556 | ) | (44,614 | ) | ||||
|
|
|
|
|||||
Net investments and advances |
$ | (47,081 | ) | $ | (13,655 | ) | ||
|
|
|
|
(1) | Excess investment represents the unamortized difference between our investment and our 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. |
We record distributions from our equity investments up to an amount equal to the equity in income of partnerships as cash from operating activities. Amounts in excess of our share of the income in the equity investments are treated as a return of partnership capital and recorded as cash from investing activities.
The following table summarizes our share of equity in income of partnerships for the three and nine months ended September 30, 2011 and 2010:
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
(in thousands of dollars) |
2011 | 2010 | 2011 | 2010 | ||||||||||||
Real estate revenue |
$ | 18,740 | $ | 18,519 | $ | 56,067 | $ | 56,593 | ||||||||
Expenses: |
||||||||||||||||
Operating expenses |
(5,313 | ) | (5,665 | ) | (17,156 | ) | (17,722 | ) | ||||||||
Interest expense |
(5,602 | ) | (5,162 | ) | (17,122 | ) | (12,105 | ) | ||||||||
Depreciation and amortization |
(3,679 | ) | (3,947 | ) | (12,110 | ) | (11,884 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total expenses |
(14,594 | ) | (14,774 | ) | (46,388 | ) | (41,711 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
4,146 | 3,745 | 9,679 | 14,882 | ||||||||||||
Less: Partners share |
(2,061 | ) | (1,859 | ) | (4,803 | ) | (7,401 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
PREITs share |
2,085 | 1,886 | 4,876 | 7,481 | ||||||||||||
Amortization of excess investment |
(161 | ) | (31 | ) | (262 | ) | (587 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Equity in income of partnerships |
$ | 1,924 | $ | 1,855 | $ | 4,614 | $ | 6,894 | ||||||||
|
|
|
|
|
|
|
|
In June 2011, the unconsolidated partnership that owns Red Rose Commons in Lancaster, Pennsylvania entered into a new $29.9 million, 10 year mortgage loan with a fixed interest rate of 5.14% to replace the prior mortgage on the property that had a balance of $24.2 million. After the repayment of the prior mortgage loan, the partnership distributed to us excess proceeds of $2.1 million. Our interest in the unconsolidated partnership is 50%.
In June 2011, the unconsolidated partnership that owns The Court at Oxford Valley in Langhorne, Pennsylvania entered into a new $60.0 million, 10 year mortgage loan with a fixed interest rate of 5.56% to replace the prior mortgage on the property that had a balance of $32.0 million. After the repayment of the prior mortgage loan, the partnership distributed to us excess proceeds of $12.8 million. Our interest in the unconsolidated partnership is 50%.
In September 2011, the unconsolidated partnership that owns Metroplex Shopping Center in Plymouth Meeting, Pennsylvania entered into a new $87.5 million, 12 year mortgage loan with a fixed interest rate of 5.00% to replace the prior mortgage on the property that had a balance of $57.8 million. After the repayment of the prior mortgage loan, the partnership distributed to us excess proceeds of $16.3 million. Our interest in the unconsolidated partnership is 50%.
10
4. FINANCING ACTIVITY
Amended, Restated and Consolidated Senior Secured Credit Agreement
In March 2010, we entered into the 2010 Credit Facility (as defined below), which consisted of a revolving line of credit with an original capacity of $150.0 million (the Revolving Facility) and term loans with an original aggregate balance of $520.0 million and a balance prior to the amendment described below of $340.0 million (collectively, the 2010 Term Loan and, together with the Revolving Facility, and as amended as described below, the 2010 Credit Facility).
In June 2011, we amended our 2010 Credit Facility, whereby the capacity of the Revolving Facility was increased by $100.0 million to $250.0 million and we repaid $100.0 million of the 2010 Term Loan with proceeds from the Revolving Facility, after which the 2010 Term Loan had a balance of $240.0 million. The amendment also extended the term of the 2010 Credit Facility by one year to March 10, 2014 and eliminated the mandatory pay down requirements from capital events, among other changes.
The amendment lowered the interest rate range to between 2.75% and 4.00% per annum over LIBOR, depending on our leverage. Previously, the interest rate range was between 4.00% and 4.90% per annum over LIBOR. Initially, the new rate in effect was 4.00% per annum over LIBOR and the interest rate remained 4.00% at September 30, 2011.
The amendment also modified several of the financial covenants under the 2010 Credit Facility. The maximum permitted leverage ratio has been reduced to 70% from 75%, and the Corporate Debt Yield, as defined, is required to be at least 9.50% until March 30, 2012, then at least 9.75% for the next year, and at least 10.00% after March 31, 2013. The maximum amount that may be borrowed under the 2010 Credit Facility is subject to a minimum facility debt yield of 9.75%, based on the net operating income of our collateral properties. Under specified conditions and subject to certain financial covenants, the range of applicable stated interest rates may be further reduced at our option to between 2.00% and 3.00% per annum over LIBOR, we will have an option to extend the maturity date of the 2010 Credit Facility by one year to March 10, 2015, and we may increase the maximum amount available under the Revolving Facility from $250.0 million to $350.0 million, if commitments can be obtained, and provided that the minimum facility debt yield will be increased to 11.00%.
In addition to the covenants described above, the 2010 Credit Facility contains affirmative and negative covenants of the type customarily found in credit facilities of this nature. As of September 30, 2011, we were in compliance with all of these covenants.
As of September 30, 2011, $55.0 million was outstanding under our Revolving Facility. No amounts were pledged as collateral for letters of credit, and the unused portion that was available to us was $195.0 million at September 30, 2011. On October 31, 2011, we borrowed $40.0 million under the Revolving Facility, which, along with $8.1 million of available working capital, was used to repay a $48.1 million mortgage loan on Capital City Mall in Harrisburg, Pennsylvania. The unused portion of the Revolving Facility that was available to us as of October 31, 2011 was $155.0 million.
The weighted average interest rate on outstanding Revolving Facility borrowings as of September 30, 2011 was 4.25%. Interest expense related to the Revolving Facility was $0.5 million for each of the three months ended September 30, 2011 and 2010, respectively, and $1.2 million and $1.3 million for the nine months ended September 30, 2011 and 2010, respectively, excluding non-cash amortization of deferred financing fees.
As of September 30, 2011, $240.0 million was outstanding under the 2010 Term Loan. The weighted average effective interest rates based on amounts borrowed under the 2010 Term Loan for the three and nine months ended September 30, 2011 were 4.92% and 5.64%, respectively. Interest expense related to the 2010 Term Loan was $3.4 million and $5.7 million, respectively, for the three months ended September 30, 2011 and 2010, and $14.1 million and $14.0 million, respectively, for the nine months ended September 30, 2011 and 2010, excluding non-cash amortization of deferred financing fees.
Deferred financing fee amortization associated with the 2010 Credit Facility for the three months ended September 30, 2011 and 2010 was $0.9 million and $1.0 million, respectively. Deferred financing fee amortization associated with the 2010 Credit Facility for the nine months ended September 30, 2011 and 2010 was $2.8 million and $4.6 million, respectively.
11
Exchangeable Notes
As of both September 30, 2011 and December 31, 2010, $136.9 million in aggregate principal amount of our 4.0% Senior Exchangeable Notes due 2012 (the Exchangeable Notes) remained outstanding, excluding debt discount of $1.3 million and $2.8 million, respectively.
Interest expense related to our Exchangeable Notes for each of the three months ended September 30, 2011 and September 30, 2010, was $1.4 million, excluding the non-cash amortization of debt discount of $0.5 million and the non-cash amortization of deferred financing fees of $0.2 million. Interest expense was $4.1 million for each of the nine months ended September 30, 2011 and 2010, excluding the non-cash amortization of debt discount of $1.5 million and $1.4 million respectively, and the non-cash amortization of deferred financing fees was $0.5 million for each of the nine months ended September 30, 2011 and September 30, 2010, respectively. The Exchangeable Notes have an effective interest rate of 5.87%.
Mortgage Loans
The carrying value (including debt premium of $0.7 million and $1.6 million as of September 30, 2011 and December 31, 2010, respectively) and estimated fair values of mortgage loans based on interest rates and market conditions at September 30, 2011 and December 31, 2010 were as follows:
September 30, 2011 | December 31, 2010 | |||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
Mortgage loans |
$ | 1,745.4 million | $ | 1,806.7 million | $ | 1,744.2 million | $ | 1,699.7 million |
The mortgage loans contain various customary default provisions. As of September 30, 2011, we were not in default on any of the mortgage loans.
Mortgage Loan Activity
In June 2011, we exercised the first of two one-year extension options on the $45.0 million mortgage loan secured by Christiana Center in Newark, Delaware. In connection with the extension, we now pay principal and interest on the mortgage loan based on a 25 year term.
In June 2011, in connection with the amendment of the 2010 Credit Facility, the lenders released the second mortgage on New River Valley Mall in Christiansburg, Virginia, and that property is no longer one of the collateral properties securing the 2010 Credit Facility.
In July 2011, we entered into a $27.7 million, five year mortgage loan with two one-year extension options secured by a portion of 801 Market Street in Philadelphia, Pennsylvania. The mortgage loan has a variable interest rate of LIBOR plus 2.10%.
In July 2011, we exercised the first of two one-year extension options on the $54.0 million interest only mortgage loan secured by Paxton Towne Centre in Harrisburg, Pennsylvania.
In November 2011, we repaid a $48.1 million mortgage loan on Capital City Mall in Camp Hill, Pennsylvania using $40.0 million from our Revolving Facility and $8.1 million of available working capital.
5. CASH FLOW INFORMATION
Cash paid for interest was $92.8 million (net of capitalized interest of $1.4 million) and $99.7 million (net of capitalized interest of $2.0 million) for the nine months ended September 30, 2011 and 2010, respectively.
Significant Non-Cash Transactions
In connection with the June 2011 amendment to the 2010 Credit Facility, we reduced the amount outstanding under the 2010 Term Loan by $100.0 million and increased the amount outstanding under the 2010 Revolving Facility by $100.0 million.
6. COMMITMENTS AND CONTINGENCIES
Development and Redevelopment Activities
In connection with our redevelopment project at Voorhees Town Center and capital improvement projects at certain other properties, we have made contractual and other commitments in the form of tenant allowances, lease
12
termination fees and contracts with general contractors and other professional service providers. As of September 30, 2011, the unaccrued remainder to be paid against these contractual and other commitments was $10.0 million, which is expected to be financed through our Revolving Facility, operating cash flows or through various other capital sources.
7. DERIVATIVES
In the normal course of business, we are exposed to financial market risks, including interest rate risk on our interest bearing liabilities. We attempt to limit these risks by following established risk management policies, procedures and strategies, including the use of financial instruments such as derivatives. We do not use financial instruments for trading or speculative purposes.
Cash Flow Hedges of Interest Rate Risk
Our outstanding derivatives have been designated under accounting requirements as cash flow hedges. We recognize all derivatives at fair value as either assets or liabilities in the accompanying consolidated balance sheets. Our derivative assets are recorded in Deferred costs and other assets and our derivative liabilities are recorded in Fair value of derivative instruments. 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. 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 corresponding debt. During the next twelve months, we estimate that $16.0 million will be reclassified as an increase to interest expense in connection with derivatives and related transactions. To the extent our derivative instruments are ineffective as cash flow hedges, changes in the fair value of these instruments are recorded in Interest expense, net.
Interest Rate Swaps and Cap
As of September 30, 2011, we had entered into nine interest rate swap agreements and one interest rate cap agreement that collectively have a weighted average interest rate of 2.54% (excluding the spread on related debt) on a notional amount of $633.6 million maturing on various dates through November 2013, and one forward starting interest rate swap agreement that has an interest rate of 2.96% (excluding the spread on related debt) on a notional amount of $200.0 million maturing in March 2013.
We entered into these interest rate swap agreements (including the forward starting swap agreement) and the cap agreement in order to hedge the interest payments associated with our LIBOR-based debt. We have assessed the effectiveness of these interest rate swap agreements and the cap agreement as hedges at inception and on a quarterly basis. On September 30, 2011, we considered these interest rate swap agreements and cap agreement to be highly effective as cash flow hedges. The interest rate swap agreements and cap agreement are net settled monthly.
Accumulated other comprehensive loss as of September 30, 2011 includes a net loss of $10.9 million relating to swaps that we cash settled and are being amortized over 10 year periods commencing on the closing dates of the debt instruments that are associated with these settled swaps.
13
The following table summarizes the terms and estimated fair values of our interest rate swap, cap and forward starting swap derivative instruments at September 30, 2011 and December 31, 2010. The notional amounts provide an indication of the extent of our involvement in these instruments, but do not represent the amount of exposure to credit, interest rate or market risks. The fair values of our derivative instruments are recorded in Fair value of derivative instruments on our balance sheet.
Notional Value |
Fair Value at September 30, 2011(1) |
Fair Value at December 31, 2010(1) |
Interest Rate(2) |
Effective Date |
Maturity Date |
|||||||||||||
Interest Rate Swaps |
||||||||||||||||||
$200.0 million |
$ | N/A | $ | (0.2) million | 0.61 | % | April 1, 2011 | |||||||||||
45.0 million |
N/A | (0.8) million | 4.02 | % | June 19, 2011 | |||||||||||||
54.0 million |
N/A | (1.1) million | 3.84 | % | July 25, 2011 | |||||||||||||
200.0 million |
(1.4) million | (2.5) million | 1.78 | % | April 2, 2012 | |||||||||||||
25.0 million |
(0.4) million | (0.5) million | 1.83 | % | December 31, 2012 | |||||||||||||
60.0 million |
(1.1) million | (1.2) million | 1.74 | % | March 11, 2013 | |||||||||||||
40.0 million |
(0.8) million | (0.8) million | 1.82 | % | March 11, 2013 | |||||||||||||
65.0 million |
(3.8) million | (4.2) million | 3.60 | % | September 9, 2013 | |||||||||||||
68.0 million |
(4.1) million | (4.5) million | 3.69 | % | September 9, 2013 | |||||||||||||
56.3 million |
(3.4) million | (3.8) million | 3.73 | % | September 9, 2013 | |||||||||||||
55.0 million |
(2.7) million | (2.6) million | 2.90 | % | November 29, 2013 | |||||||||||||
48.0 million |
(2.4) million | (2.3) million | 2.90 | % | November 29, 2013 | |||||||||||||
Interest Rate Cap |
||||||||||||||||||
16.3 million |
0.0 million | 0.0 million | 2.50 | % | April 2, 2012 | |||||||||||||
Forward Starting Interest Rate Swap |
||||||||||||||||||
200.0 million |
(4.4) million | (2.7) million | 2.96 | % | April 2, 2012 | March 11, 2013 | ||||||||||||
|
|
|
|
|||||||||||||||
$ | (24.5) million | $ | (27.2) million |
(1) | As of September 30, 2011 and December 31, 2010, derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy. As of September 30, 2011 and December 31, 2010, we did 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. |
The table below presents the effect of our derivative financial instruments on our consolidated statements of operations for the three and nine months ended September 30, 2011 and 2010:
Three months ended | Nine months ended | Consolidated Statement of Operations location | ||||||||||||||||
September 30, 2011 | September 30, 2010 | September 30, 2011 | September 30, 2010 | |||||||||||||||
Derivatives in cash flow hedging relationships |
||||||||||||||||||
Interest Rate Products |
||||||||||||||||||
Loss recognized in Other comprehensive income (loss) on derivatives |
$ | (3.8) million | $ | (10.0) million | $ | (10.8) million | $ | (31.1) million | N/A | |||||||||
Gain reclassified from Accumulated other comprehensive loss into income (effective portion) |
$ | 4.2 million | $ | 4.2 million | $ | 13.2 million | $ | 13.2 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
We have agreements with some of our derivative counterparties that contain a provision pursuant to which, if our 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 we could also be declared in default on our derivative obligations. As of September 30, 2011, we were not in default on any of our derivative obligations.
We have an agreement with a derivative counterparty that incorporates the loan covenant provisions of our mortgage loan agreement with a lender affiliated with the derivative counterparty. Failure to comply with the loan covenant provisions would result in our being in default on any derivative instrument obligations covered by the agreement.
As of September 30, 2011, the fair value of derivatives in a net liability position, which excludes accrued interest but includes any adjustment for nonperformance risk related to these agreements, was $24.5 million. If we had breached any of the default provisions in these agreements as of September 30, 2011, we might have been required to settle our obligations under the agreements at their termination value (including accrued interest) of $27.0 million. We had not breached any of the default provisions as of September 30, 2011.
14
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 real estate investment trusts (REITs) in the United States, has a primary investment focus on retail shopping malls located in the eastern half of the United States, primarily in the Mid-Atlantic region. Our portfolio currently consists of a total of 49 properties in 13 states, including 38 enclosed malls, eight strip and power centers and three development properties. The operating retail properties have a total of approximately 33.0 million square feet. The operating retail properties that we consolidate for financial reporting purposes have a total of approximately 28.5 million square feet, of which we own approximately 22.8 million square feet. The operating retail properties that are owned by unconsolidated partnerships with third parties have a total of approximately 4.5 million square feet, of which 2.9 million square feet are owned by such partnerships. The development portion of our portfolio contains three properties in two states, with two classified as mixed use (a combination of retail and other uses) and one classified as other.
Our primary business is owning and operating retail shopping malls, which we primarily do through our operating partnership, PREIT Associates, L.P. (PREIT Associates). We provide 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 we own interests in 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 additional 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 leases) derived from our income producing properties. We also receive income from our real estate partnership investments and from the management and leasing services PRI provides.
Net loss for the three months ended September 30, 2011 was $59.4 million, an increase of $55.7 million compared to a net loss of $3.7 million for the three months ended September 30, 2010. Net loss for the nine months ended September 30, 2011 was $93.4 million, an increase of $47.6 million compared to a net loss of $45.8 million for the nine months ended September 30, 2010. Our September 30, 2011 results of operations were primarily affected by a $52.1 million impairment charge, partially offset by decreases in interest expense, depreciation and amortization expense and operating expenses. We also recorded a gain on sale of discontinued operations of $19.2 million in the three months ended September 30, 2010 that did not recur in 2011.
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. We do not have any significant revenue or asset concentrations, 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.
15
We hold our interests in our portfolio of properties through our operating partnership, PREIT Associates. We are the sole general partner of PREIT Associates and, as of September 30, 2011, 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 46 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 other 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 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. |
We record the earnings from the unconsolidated partnerships using the equity method of accounting under the statements 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 statements of operations items arising from these properties appear in Equity in income of partnerships.
For further information regarding our unconsolidated partnerships, see note 3 to our unaudited consolidated financial statements.
Current Economic and Capital Market Conditions, Our Leverage and Our Near Term Capital Needs
The conditions in the economy and the disruptions in the financial markets have reduced business and consumer confidence and negatively affected employment and consumer spending on retail goods. As a result, as compared to past years, the sales and profit performance of retailers in general has decreased, sales at many of our properties in particular have decreased, and we have experienced delays or deferred decisions regarding the openings of new retail stores and lease renewals. We continue to adjust our plans and actions to take into account the 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.
The conditions in the market for debt capital and commercial mortgage loans, including the commercial mortgage backed securities market, and the conditions in the economy and their effect on retail sales, as well as our significant leverage resulting from use of debt to fund our redevelopment program 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 amount remaining to be invested in the last phase of our current redevelopment project is significantly less than in 2009 and 2010, and we believe that we have access to sufficient capital to fund this remaining amount.
16
We continue to contemplate ways to reduce our leverage through a variety of means available to us, subject to and in accordance with the terms of our Amended, Restated and Consolidated Senior Secured Credit Agreement (as amended, the 2010 Credit Facility). These steps might include obtaining additional equity capital, including through the issuance of common or preferred equity securities if market conditions are favorable, 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 or interests in 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.
Development and Redevelopment
We have reached the last phase in our current redevelopment program. Over the past six years, we have invested approximately $1.1 billion in our portfolio. The current estimated project cost of Voorhees Town Center, our only remaining redevelopment project, is $80.0 million, and the amount invested as of September 30, 2011 was $75.8 million. Our estimated project costs are net of any expected tenant reimbursements, parcel sales, tax credits or other incentives. We might 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 September 30, 2011, we had incurred $55.8 million of costs (net of impairment charges recorded in prior years) 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.
In connection with our remaining redevelopment project at Voorhees Town Center and capital improvement projects at certain other properties, we have made contractual and other commitments in the form of tenant allowances, lease termination fees and contracts with general contractors and other professional service providers. As of September 30, 2011, the unaccrued remainder to be paid against these contractual and other commitments was $10.0 million, which is expected to be financed through the $250.0 million revolving line of credit that is part of the 2010 Credit Facility (the Revolving Facility), operating cash flows or through various other capital sources. The projects on which these commitments have been made have total expected remaining costs of $28.1 million.
Impairment of Assets
In connection with our review of our long-lived assets for impairment, we utilize qualitative and quantitative factors in order to estimate fair value. The significant qualitative factors that we use include age and condition of the property, market conditions in the propertys trade area, competition with other shopping centers within the propertys trade area and the creditworthiness and performance of the propertys tenants. The significant quantitative factors that we use include historical and forecasted financial and operating information relating to the property, such as net operating income, occupancy statistics, vacancy projections and sales levels. Our fair value assumptions relating to real estate assets are within Level 3 of the fair value hierarchy. In determining the estimated fair values of the properties that experienced impairment of assets as discussed below, we take the sum of the estimated undiscounted cash flows assuming a holding period of ten years plus a terminal value calculated using the estimated net operating income in the eleventh year and capitalization rates ranging from 10% to 11%. We estimated the fair value of the properties using discount rates ranging from 13% to 14%.
North Hanover Mall
In September 2011, we recorded a loss on impairment of assets at North Hanover Mall in Hanover, Pennsylvania of $24.1 million to write down the carrying value of the propertys long-lived assets to their estimated fair value of $22.5 million. In 2008, we had constructed a department store that was to be occupied by Boscovs, Inc. (Boscovs). Prior to taking occupancy of the newly built store, Boscovs declared bankruptcy, and the lease was subsequently rejected. Since then, we have attempted to execute a lease with a suitable retail replacement or non-retail user for this anchor location. In July 2011, a competing, newly-constructed power center opened in the trade area, increasing the competition for new tenants. While we are currently in discussions with a retail user for a significant portion of the vacant anchor space, the economic terms of this proposed transaction are less favorable than previously assumed. During the third quarter of 2011, in connection with our 2012 business plan and budgeting process, and as part of preparing our Quarterly Report on Form 10-Q for the period ended September 30, 2011, we concluded that there is a low likelihood that we will be able to lease the vacant department store on favorable terms. We further concluded that these factors constituted a triggering event, leading us to the next step of conducting an analysis of possible asset impairment at this property. Using updated assumptions based on these factors, we determined that the estimated undiscounted cash flows, net of estimated capital expenditures, for North Hanover Mall were less than the carrying value of the property, and recorded the impairment loss.
Phillipsburg Mall
In September 2011, we recorded a loss on impairment of assets at Phillipsburg Mall in Phillipsburg, New Jersey of $28.0 million to write down the carrying value of the property to the propertys estimated fair value of $15.0 million. During 2011, Phillipsburg Mall experienced significant decreases in non-anchor occupancy and net operating income as a result of unfavorable economic conditions in the Phillipsburg, New Jersey market, combined with negative trends in the retail sector. The occupancy declines resulted from store closings from underperforming tenants. Net operating income at this property was also affected by an increase in the number of tenants paying a percentage of their sales in lieu of minimum rent, combined with declining tenant sales. As a result of these conditions, in connection with the preparation of our 2012 business plan and budgets and as part of preparing our Quarterly Report on Form 10-Q for the period ended September 30, 2011, we determined that our
17
estimate of future cash flows, net of estimated capital expenditures, to be generated by the property was less than the carrying value of the property, and recorded the impairment loss.
Dispositions
See note 2 to our unaudited consolidated financial statements for a description of our dispositions in 2011. As of September 30, 2011, we had not made any significant acquisitions in 2011.
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 unaudited consolidated financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities 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. Management has also considered 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 in determining its estimates and judgments. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may affect 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 2011 and 2010, 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.
For additional information regarding our Critical Accounting Policies, see Critical Accounting Policies in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2010.
OFF BALANCE SHEET ARRANGEMENTS
We have no material off-balance sheet items other than the partnerships described in note 3 to the unaudited consolidated financial statements and in the Overview section above.
RESULTS OF OPERATIONS
The following information sets forth our results of operations for each of the three and nine months ended September 30, 2011 and September 30, 2010.
Overview
Net loss for the three months ended September 30, 2011 was $59.4 million, an increase of $55.7 million compared to a net loss of $3.7 million for the three months ended September 30, 2010. Net loss for the nine months ended September 30, 2011 was $93.4 million, an increase of $47.6 million compared to a net loss of $45.8 million for the nine months ended September 30, 2010. Our September 30, 2011 results of operations were primarily affected by a $52.1 million impairment charge, partially offset by decreases in interest expense, depreciation and amortization expense and operating expenses. We also recorded a gain on sale of discontinued operations of $19.2 million in the three months ended September 30, 2010 that did not recur in 2011.
18
Three months ended September 30, |
% Change 2010 to 2011 |
Nine months ended September 30, |
% Change 2010 to 2011 |
|||||||||||||||||||||
(in thousands of dollars) |
2011 | 2010 | 2011 | 2010 | ||||||||||||||||||||
Real estate revenue |
$ | 109,762 | $ | 109,851 | 0 | % | $ | 326,716 | $ | 329,281 | (1 | %) | ||||||||||||
Interest and other income |
3,981 | 2,804 | 42 | % | 5,708 | 4,130 | 38 | % | ||||||||||||||||
Operating expenses |
(47,798 | ) | (50,196 | ) | (5 | %) | (144,358 | ) | (146,299 | ) | (1 | %) | ||||||||||||
Depreciation and amortization |
(34,681 | ) | (41,673 | ) | (17 | %) | (105,806 | ) | (122,677 | ) | (14 | %) | ||||||||||||
General and administrative expenses |
(8,495 | ) | (8,958 | ) | (5 | %) | (28,511 | ) | (28,261 | ) | 1 | % | ||||||||||||
Impairment of assets |
(52,110 | ) | | 100 | % | (52,335 | ) | | 100 | % | ||||||||||||||
Project costs and other expenses |
(161 | ) | (558 | ) | (71 | %) | (433 | ) | (1,012 | ) | (57 | %) | ||||||||||||
Interest expense, net |
(31,846 | ) | (36,384 | ) | (12 | %) | (100,400 | ) | (108,588 | ) | (8 | %) | ||||||||||||
Equity in income of partnerships |
1,924 | 1,855 | 4 | % | 4,614 | 6,894 | (33 | %) | ||||||||||||||||
Gains on sales of real estate |
| | | 1,450 | | 100 | % | |||||||||||||||||
Income from discontinued operations |
| 19,587 | (100 | %) | | 20,708 | (100 | %) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net loss |
$ | (59,424 | ) | $ | (3,672 | ) | 1,518 | % | $ | (93,355 | ) | $ | (45,824 | ) | 104 | % | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The amounts in the preceding table reflect our consolidated properties, with the exception of properties that are classified as discontinued operations that are presented in the line item Income from discontinued operations, and unconsolidated properties that are presented under the equity method of accounting in the line item Equity in income of partnerships.
Occupancy
The table below sets forth certain occupancy statistics for our properties as of September 30, 2011 and 2010:
Occupancy (1) as of September 30, | ||||||||||||||||||||||||
Consolidated Properties |
Unconsolidated Properties |
Combined (2) | ||||||||||||||||||||||
2011 | 2010 | 2011 | 2010 | 2011 | 2010 | |||||||||||||||||||
Retail portfolio weighted average: |
||||||||||||||||||||||||
Total excluding anchors |
87.0 | % | 87.1 | % | 91.9 | % | 93.6 | % | 87.8 | % | 88.1 | % | ||||||||||||
Total including anchors |
91.6 | % | 91.0 | % | 93.9 | % | 95.2 | % | 91.9 | % | 91.5 | % | ||||||||||||
Malls weighted average: |
||||||||||||||||||||||||
Total excluding anchors |
86.9 | % | 86.8 | % | 93.5 | % | 94.4 | % | 87.3 | % | 87.3 | % | ||||||||||||
Total including anchors |
91.5 | % | 90.8 | % | 94.9 | % | 95.6 | % | 91.7 | % | 91.0 | % | ||||||||||||
Strip and power centers weighted average |
93.8 | % | 96.6 | % | 93.4 | % | 95.0 | % | 93.6 | % | 95.5 | % |
(1) | Occupancy for both periods presented includes all tenants irrespective of the terms of their agreements. Previously, occupancy was reported excluding tenants having agreements with an initial term of less than one year. |
(2) | Combined occupancy is calculated by using occupied gross leasable area (GLA) for consolidated and unconsolidated properties and dividing by total GLA for consolidated and unconsolidated properties. |
19
Leasing Activity
The table below sets forth summary leasing activity information with respect to our properties for the three and nine months ended September 30, 2011, including consolidated and unconsolidated properties.
Average Base Rent psf | Increase (Decrease) in Base Rent psf | Annualized Tenant Improvements psf (1) |
||||||||||||||||||||||||||
Number | GLA | Previous | New | Dollar | Percentage | |||||||||||||||||||||||
New Leases - Previously Leased Space: |
||||||||||||||||||||||||||||
1st Quarter (2) |
21 | 77,140 | $ | 22.24 | $ | 19.68 | $ | (2.56 | ) | (11.5 | %) | $ | 1.39 | |||||||||||||||
2nd Quarter (3) |
27 | 82,868 | 21.79 | 21.97 | 0.18 | 0.8 | % | 1.45 | ||||||||||||||||||||
3rd Quarter (4) |
30 | 102,554 | 24.39 | 18.87 | (5.52 | ) | (22.6 | %) | 0.82 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total/Average |
78 | 262,562 | $ | 22.94 | $ | 20.09 | $ | (2.85 | ) | (12.4 | %) | $ | 1.19 | |||||||||||||||
New Leases - Previously Vacant Space: (5) |
||||||||||||||||||||||||||||
1st Quarter |
20 | 86,463 | N/A | $ | 16.86 | $ | 16.86 | N/A | $ | 2.05 | ||||||||||||||||||
2nd Quarter |
39 | 110,003 | N/A | 18.38 | 18.38 | N/A | 3.40 | |||||||||||||||||||||
3rd Quarter |
41 | 225,145 | N/A | 16.56 | 16.56 | N/A | 2.28 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total/Average |
100 | 421,611 | N/A | $ | 17.09 | $ | 17.09 | N/A | $ | 2.53 | ||||||||||||||||||
Renewal: (6) |
||||||||||||||||||||||||||||
1st Quarter (2) |
81 | 310,673 | $ | 22.22 | $ | 22.23 | $ | 0.01 | 0.0 | % | $ | 0.09 | ||||||||||||||||
2nd Quarter (3) |
92 | 321,947 | 22.37 | 22.89 | 0.52 | 2.3 | % | 0.05 | ||||||||||||||||||||
3rd Quarter (4) |
109 | 367,407 | 21.59 | 21.70 | 0.11 | 0.5 | % | 0.05 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total/Average |
282 | 1,000,027 | $ | 22.04 | $ | 22.25 | $ | 0.21 | 1.0 | % | $ | 0.06 | ||||||||||||||||
Anchor New: |
||||||||||||||||||||||||||||
1st Quarter |
| | | $ | | $ | | | $ | | ||||||||||||||||||
2nd Quarter |
| | | | | | | |||||||||||||||||||||
3rd Quarter |
1 | 113,692 | N/A | 1.89 | 1.89 | N/A | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total/Average |
1 | 113,692 | N/A | $ | 1.89 | $ | 1.89 | N/A | $ | | ||||||||||||||||||
Anchor Renewal: |
||||||||||||||||||||||||||||
1st Quarter |
5 | 367,162 | $ | 2.73 | $ | 2.73 | $ | | | $ | | |||||||||||||||||
2nd Quarter |
4 | 436,916 | 2.40 | 2.40 | | | | |||||||||||||||||||||
3rd Quarter |
1 | 155,392 | 1.56 | 1.56 | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total/Average |
10 | 959,470 | $ | 2.39 | $ | 2.39 | $ | | | $ | |
(1) | These leasing costs are presented as annualized costs per square foot and are spread uniformly over the initial lease term. |
(2) | Leasing spreads on a gross rent basis (base rent plus common area maintenance, real estate taxes, and other charges) were (5.6%) for New Leases Previously Leased Space and (6.0%) for Renewals. |
(3) | Leasing spreads on a gross rent basis were 2.2% for New Leases Previously Leased Space and (2.3%) for Renewals. |
(4) | Leasing spreads on a gross rent basis were (14.8%) for New Leases Previously Leased Space and 0.3% for Renewals |
(5) | This category includes newly constructed and recommissioned space. |
(6) | This category includes expansions, relocations and lease extensions. |
As of September 30, 2011, for non-anchor leases, the average minimum rent per square foot as of the expiration date was $22.63 for the renewing leases in Holdover status, $29.43 for the remaining leases expiring in 2011 and $24.51 for leases expiring in 2012.
20
Real Estate Revenue
Real estate revenue decreased by $0.1 million, or 0%, in the three months ended September 30, 2011 compared to the three months ended September 30, 2010, primarily due to:
| A decrease of $0.2 million in lease termination revenue as a result of $0.3 million received from one tenant during the three months ended September 30, 2010 that did not recur; and |
| An increase of $0.1 million in promotional income. |
Real estate revenue decreased by $2.6 million, or 1%, in the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010, primarily due to:
| A decrease of $1.7 million in lease termination revenue as a result of $1.8 million received from four tenants during 2010 that did not recur; |
| A decrease of $1.3 million in expense reimbursements. At many of our malls, we have continued to recover a lower proportion of common area maintenance and real estate tax expenses. Our properties continue to experience a trend towards more gross leases (leases that provide that tenants do not contribute 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 or any contribution toward common area maintenance or real estate tax expenses. In recent years, we have entered into agreements with some tenants experiencing financial difficulties to convert their leases to gross leases or percentage of sales leases, resulting in lower expense reimbursements; |
| A decrease of $0.2 million in base rent, including a $1.1 million decrease in straight line rent primarily resulting from $0.7 million in write-offs associated with the Borders Group, Inc. planned liquidation. This decrease was partially offset by net base rent increases at our properties; and |
| An increase of $0.4 million in other revenue, including a $0.2 million increase in promotional income and a $0.2 million increase in antique center revenue related to the opening of the Washington Crown Center location in November 2010. |
Operating Expenses
Operating expenses decreased by $2.4 million, or 5%, in the three months ended September 30, 2011 compared to the three months ended September 30, 2010, primarily due to:
| A decrease of $1.4 million in bad debt expense due to favorable collections resulting in lower accounts receivable balances, as well as fewer tenant bankruptcies compared to the three months ended September 30, 2010; and |
| A decrease of $0.6 million in non-common area utility expense, primarily due to decreases at six of our Pennsylvania properties where electric rates have decreased as a result of deregulation and alternate supplier contracts that we executed over the past 12 months. |
21
Operating expenses decreased by $1.9 million, or 1%, in the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010, primarily due to:
| A decrease of $1.8 million in bad debt expense due to favorable collections resulting in lower accounts receivable balances; |
| A decrease of $1.2 million in non-common area utility expense, including a $1.4 million decrease at six of our Pennsylvania properties where electric rates have decreased as a result of deregulation and alternate supplier contracts executed over the past 12 months; |
| An increase of $0.5 million in common area maintenance expenses as a result of stipulated annual contractual increases in housekeeping and security services; and |
| An increase of $0.4 million in real estate tax expense. |
Net Operating Income (NOI)
NOI (a non-GAAP measure) is derived from real estate revenue (determined in accordance with generally accepted accounting principles, or GAAP, including lease termination revenue) minus operating expenses (determined in accordance with GAAP), plus our share of revenue and operating expenses of our partnership investments as described below, and includes real estate revenue and operating expenses from properties included in discontinued operations. 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. It is not indicative of funds available for our cash needs, including our ability to make cash distributions. We believe that NOI 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. We believe that net income is the most directly comparable GAAP measurement to NOI.
NOI excludes interest and other income, general and administrative expenses, interest expense, depreciation and amortization, gains on sales of interests in real estate, gains or sales of non-operating real estate, gains on sales of discontinued operations, gain on extinguishment of debt, impairment losses, project costs and other expenses.
22
The following tables present NOI for the three and nine months ended September 30, 2011 and 2010. The results are presented using the proportionate-consolidation method (a non-GAAP measure), which presents our share of the results of our partnership investments. Under GAAP, we account for our 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. A reconciliation of NOI to net loss calculated in accordance with GAAP appears under the heading Reconciliation of GAAP Net Loss to Non-GAAP Measures.
Same Store | Non Same Store | Total | ||||||||||||||||||||||||||||||||||
Three months ended September 30, |
Three months ended September 30, |
Three months ended September 30, |
||||||||||||||||||||||||||||||||||
(in thousands of dollars) |
2011 | 2010 | % Change |
2011 | 2010 | % Change |
2011 | 2010 | % Change |
|||||||||||||||||||||||||||
Real estate revenue |
$ | 118,621 | $ | 118,572 | 0 | % | $ | 457 | $ | 3,684 | (88 | %) | $ | 119,078 | $ | 122,256 | (3 | %) | ||||||||||||||||||
Operating expenses |
(50,074 | ) | (52,605 | ) | (5 | %) | (373 | ) | (1,139 | ) | (67 | %) | (50,447 | ) | (53,744 | ) | (6 | %) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Net Operating Income |
$ | 68,547 | $ | 65,967 | 4 | % | $ | 84 | $ | 2,545 | (97 | %) | $ | 68,631 | $ | 68,512 | 0 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Same Store | Non Same Store | Total | ||||||||||||||||||||||||||||||||||
Nine months ended September 30, |
Nine months ended September 30, |
Nine months ended September 30, |
||||||||||||||||||||||||||||||||||
(in thousands of dollars) |
2011 | 2010 | % Change |
2011 | 2010 | % Change |
2011 | 2010 | % Change |
|||||||||||||||||||||||||||
Real estate revenue |
$ | 353,164 | $ | 355,984 | (1 | %) | $ | 1,411 | $ | 11,085 | (87 | %) | $ | 354,575 | $ | 367,069 | (3 | %) | ||||||||||||||||||
Operating expenses |
(151,572 | ) | (153,941 | ) | (2 | %) | (1,324 | ) | (3,279 | ) | (60 | %) | (152,896 | ) | (157,220 | ) | (3 | %) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Net Operating Income |
$ | 201,592 | $ | 202,043 | 0 | % | $ | 87 | $ | 7,806 | (99 | %) | $ | 201,679 | $ | 209,849 | (4 | %) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Total NOI increased by $0.1 million, or 0%, in the three months ended September 30, 2011 compared to the three months ended September 30, 2010, despite a decrease of $2.4 million relating to Non Same Store properties, which resulted primarily from the sale of five power centers in 2010. See Discontinued Operations below for further information. Same Store NOI increased by $2.6 million in the three months ended September 30, 2011 compared to the three months ended September 30, 2010. See Real Estate Revenue and Operating Expenses above for further information about our consolidated properties.
Total NOI decreased by $8.2 million, or 4%, in the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010, including a decrease of $7.7 million relating to Non Same Store properties, which resulted primarily from the sale of five power centers in 2010 (See Discontinued Operations below for further information), and a decrease of $0.4 million in Same Store NOI. Same Store NOI decreased primarily due to a $1.9 million decrease in lease termination income and $0.9 million of straight line rent write-offs in June 2011 at our consolidated and unconsolidated properties in connection with the 2011 bankruptcy filing and planned liquidation of Borders Group, Inc., partially offset by increased utility reimbursement income and lower bad debt expenses. See Real Estate Revenue and Operating Expenses above for further information about our consolidated properties.
NOI includes lease termination revenue of $0.2 million and $0.4 million for the three months ended September 30, 2011 and 2010, respectively, and $0.9 million and $2.8 million for the nine months ended September 30, 2011 and 2010, respectively.
23
Interest and Other Income
Interest and other income increased by $1.2 million, or 42%, in the three months ended September 30, 2011 compared to the three months ended September 30, 2010. The increase was primarily due to a $1.5 million bankruptcy settlement received in September 2011 in connection with our investment in the Valley View Downs project, an increase of $0.2 million of historic tax credit income amortization and a $0.1 million increase in other income, partially offset by a decrease of $0.6 million in interest income.
Interest and other income increased by $1.6 million, or 38%, in the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010. The increase was primarily due to a $1.5 million bankruptcy settlement received in September 2011 in connection with our investment in the Valley View Downs project, an increase of $0.4 million in development fees, a $0.3 million increase in other income and an increase of $0.2 million of historic tax credit income amortization, partially offset by a decrease of $0.8 million in interest income.
Depreciation and Amortization
Depreciation and amortization expense decreased by $7.0 million, or 17%, in the three months ended September 30, 2011 compared to the three months ended September 30, 2010, primarily due to:
| A decrease of $5.2 million because certain lease intangibles and tenant improvements at 28 properties purchased during 2003 became fully amortized in 2010; and |
| A decrease of $1.0 million resulting from tenant improvement write-offs in the three months ended September 30, 2010 associated with one tenant that vacated the space prior to the lease expiration date. |
Depreciation and amortization expense decreased by $16.9 million, or 14%, in the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010, primarily due to:
| A decrease of $17.9 million because certain lease intangibles and tenant improvements at 28 properties purchased during 2003 became fully amortized in 2010; and |
| An increase of $1.1 million due to a higher asset base resulting from capital improvements at our properties, particularly at properties where we have completed redevelopments that have been placed in service. |
General and Administrative Expenses
General and administrative expenses decreased by $0.5 million, or 5%, in the three months ended September 30, 2011 compared to the three months ended September 30, 2010. The decrease was primarily due to a $1.3 million decrease in compensation expense, which was driven by decreases in incentive plan compensation accruals as a result of performance relative to applicable benchmarks. This decrease was partially offset by a $0.4 million increase in professional fees and a $0.4 million increase in other miscellaneous expenses.
General and administrative expenses increased by $0.3 million, or 1%, in the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010. The increase was primarily due to a $0.3 million increase in compensation costs, primarily due to increases in salaries and benefit costs.
Impairment of Assets
As further described in the Overview section, in September 2011, we recorded impairment of assets of $28.0 million on Phillipsburg Mall in Phillipsburg, New Jersey and $24.1 million on North Hanover Mall in North Hanover, Pennsylvania.
Interest Expense
Interest expense decreased by $4.5 million, or 12%, in the three months ended September 30, 2011 compared to the three months ended September 30, 2010. Of this amount, $1.4 million of the decrease was due to a reduction of deferred financing costs recorded in September 2010 in connection with a partial repayment of the 2010 Term Loan that did not recur in 2011. The remaining decrease was primarily due to a lower overall debt balance (an average of
24
$2,176.0 million in the three months ended September 30, 2011 compared to $2,279.9 million in three months ended September 30, 2010) and lower applicable stated interest rates. Our weighted average borrowing rate was 5.98% for the three months ended September 30, 2011 compared to 6.47% for the three months ended September 30, 2010.
Interest expense decreased by $8.2 million, or 8%, in the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010. Of this amount, $3.6 million of the decrease was due to reductions of deferred financing costs recorded in May and September 2010 in connection with a partial repayment of the 2010 Term Loan that did not recur in 2011. The remaining decrease was primarily due to a lower overall debt balance (an average of $2,200.3 million in the nine months ended September 30, 2011 compared to $2,395.9 million in nine months ended September 30, 2010), partially offset by slightly higher applicable stated interest rates. Our weighted average borrowing rate was 6.17% for the nine months ended September 30, 2011 compared to 6.15% for the nine months ended September 30, 2010.
Equity in Income of Partnerships
Equity in income of partnerships was unchanged at $1.9 million for the three months ended September 30, 2011 compared to the three months ended September 30, 2010.
Equity in income of partnerships decreased by $2.3 million, or 33%, for the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010. The decrease was primarily due to an increase in mortgage interest expense of our unconsolidated partnerships resulting from a higher average debt balance outstanding.
Gains on Sales of Real Estate
Gains on sales of interests in real estate were $1.4 million in the nine months ended September 30, 2011 due to a $0.7 million gain from the sale of a parcel and related land improvements at Pitney Road Plaza in Lancaster, Pennsylvania and a $0.7 million gain from the sale of a condominium interest in the mall at Voorhees Town Center, in Voorhees, New Jersey.
There were no gains on sales of real estate in the three months ended September 30, 2011 or in the three or nine months ended September 30, 2010.
Discontinued Operations
We have presented as discontinued operations the operating results of the five power centers that were sold in 2010: Creekview Center, Monroe Marketplace, New River Valley Center, Pitney Road Plaza and Sunrise Plaza.
Operating results for properties included in discontinued operations for the three months and nine months ended September 30, 2010 were as follows (there was no income from discontinued operations in the three and nine months ended September 30, 2011):
(in thousands of dollars) |
Three months ended September 30, 2010 |
Nine months ended September 30, 2010 |
||||||
Operating results of: |
||||||||
Creekview Center |
$ | 111 | $ | (71 | ) | |||
Monroe Marketplace |
216 | 755 | ||||||
New River Valley Center |
(200 | ) | (77 | ) | ||||
Pitney Road Plaza |
107 | 377 | ||||||
Sunrise Plaza |
202 | 573 | ||||||
|
|
|
|
|||||
Operating results from discontinued operations |
436 | 1,557 | ||||||
Gain on sales of discontinued operations |
19,151 | 19,151 | ||||||
|
|
|
|
|||||
Income from discontinued operations |
$ | 19,587 | $ | 20,708 | ||||
|
|
|
|
25
Funds From Operations
The National Association of Real Estate Investment Trusts (NAREIT) defines Funds From Operations (FFO), which is a non-GAAP measure commonly used by REITs, as income before gains 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.
We use FFO and FFO per diluted share and unit of limited partnership interest in our operating partnership (OP Unit) in measuring our performance against our peers and as one performance measure for determining 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 NOI. 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 also present Funds From Operations, as adjusted, and Funds From Operations per diluted share and OP Unit, as adjusted, which are non-GAAP measures, for the three and nine months ended September 30, 2011 to show separately the effects of impairment of assets and accelerated amortization of deferred financing costs, which are items that had a significant effect on our results of operations, but are not, in our opinion, indicative of our operating performance.
The following table presents FFO and FFO per diluted share and OP Unit, and Funds From Operations, as adjusted and Funds From Operations per diluted share and OP Unit, as adjusted for the three months ended September 30, 2011 and 2010:
(in thousands, except per share amounts) |
Three months ended September 30, 2011 |
Three Months Ended September 30, 2010 |
||||||
Funds from operations |
$ | (23,084 | ) | $ | 21,834 | |||
Impairment of assets |
52,110 | | ||||||
Accelerated amortization of deferred financing costs |
| 1,394 | ||||||
|
|
|
|
|||||
Funds from operations, as adjusted |
$ | 29,026 | $ | 23,228 | ||||
|
|
|
|
|||||
Funds from operations per diluted share and OP Unit |
$ | (0.40 | ) | $ | 0.38 | |||
Impairment of assets |
0.91 | | ||||||
Accelerated amortization of deferred financing costs |
| 0.03 | ||||||
|
|
|
|
|||||
Funds from operations per diluted share and OP Unit, as adjusted |
$ | 0.51 | $ | 0.41 | ||||
|
|
|
|
|||||
Weighted average number of shares outstanding |
54,701 | 54,200 | ||||||
Weighted average effect of full conversion of OP Units |
2,329 | 2,329 | ||||||
Effect of common share equivalents |
165 | 528 | ||||||
|
|
|
|
|||||
Total weighted average shares outstanding, including OP Units |
57,195 | 57,057 | ||||||
|
|
|
|
26
The following table presents FFO and FFO per diluted share and OP Unit, and Funds From Operations as adjusted and Funds From Operations per diluted share and OP Unit, as adjusted for the nine months ended September 30, 2011 and 2010:
(in thousands, except per share amounts) |
Nine months ended September 30, 2011 |
Nine months ended September 30, 2010 |
||||||
Funds from operations |
$ | 17,222 | $ | 67,031 | ||||
Impairment of assets |
52,335 | | ||||||
Accelerated amortization of deferred financing costs |
| 3,652 | ||||||
|
|
|
|
|||||
Funds from operations, as adjusted |
$ | 69,557 | $ | 70,683 | ||||
|
|
|
|
|||||
Funds from operations per diluted share and OP Unit |
$ | 0.30 | $ | 1.28 | ||||
Impairment of assets |
0.91 | | ||||||
Accelerated amortization of deferred financing costs |
| 0.07 | ||||||
|
|
|
|
|||||
Funds from operations per diluted share and OP Unit, as adjusted |
$ | 1.22 | $ | 1.35 | ||||
|
|
|
|
|||||
Weighted average number of shares outstanding |
54,612 | 49,435 | ||||||
Weighted average effect of full conversion of OP Units |
2,329 | 2,329 | ||||||
Effect of common share equivalents |
305 | 407 | ||||||
|
|
|
|
|||||
Total weighted average shares outstanding, including OP Units |
57,246 | 52,171 | ||||||
|
|
|
|
FFO was ($23.1) million for the three months ended September 30, 2011, a decrease of $44.9 million, or 206%, compared to FFO of $21.8 million for the three months ended September 30, 2010. This decrease was primarily due to:
| impairment charges of $52.1 million related to North Hanover Mall and Phillipsburg Mall; and |
| a $2.4 million decrease in Non Same Store NOI resulting from the sale of five power centers in September 2010; offset by |
| a decrease of $3.5 million in interest expense resulting from lower overall debt balances and lower interest rates; |
| an increase of $2.6 million in Same Store NOI, which reflects a $1.5 million decrease in bad debt expense; |
| a $1.5 million bankruptcy settlement received in September 2011 in connection with our investment in the Valley View Downs project; |
| accelerated amortization of $1.4 million of financing costs recorded in September 2010 in connection with the permanent paydown of the 2010 Term Loan; and |
| other decreases in general and administrative expenses. |
FFO per diluted share and OP Unit decreased $0.78 per share to ($0.40) per share for the three months ended September 30, 2011, compared to $0.38 per share for the three months ended September 30, 2010.
FFO was $17.2 million for the nine months ended September 30, 2011, a decrease of $49.8 million, or 74%, compared to FFO of $67.0 million for the nine months ended September 30, 2010. This decrease was primarily due to:
| impairment charges of $52.1 million related to North Hanover Mall and Phillipsburg Mall; |
| a $7.4 million decrease in Non Same Store NOI resulting from the sale of five power centers in September 2010; and |
| a decrease of $0.4 million in Same Store NOI, which reflects a $1.9 million decrease in lease termination income and $0.9 million of write-offs of straight line rent in connection with the 2011 bankruptcy filing and planned liquidation of Borders Group, Inc; offset by |
| a decrease of $3.9 million in interest expense resulting from lower overall debt balances and lower interest rates; |
| accelerated amortization of $3.7 million of financing costs recorded in June 2010 in connection with the permanent paydown of the 2010 Term Loan; |
| a $1.5 million bankruptcy settlement received in September 2011 in connection with our investment in the Valley View Downs project; and |
| gains on sales of non operating real estate of $0.7 million in 2011. |
FFO per diluted share and OP Unit decreased $0.98 per share to $0.30 per share for the nine months ended September 30, 2011, compared to $1.28 per share for the nine months ended September 30, 2010.
Reconciliation of GAAP Net Loss to Non-GAAP Measures
The preceding discussions compare our unaudited Consolidated Statements of Operations results for different periods determined in accordance with GAAP. Also, the non-GAAP measures of NOI and FFO are discussed. We believe that NOI 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. 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 gains on sales of operating real estate and depreciation and amortization of real estate. We believe that Funds From Operations as adjusted is helpful to management and investors as a measure of operating performance because it adjusts FFO to exclude items that management does not believe are indicative of its ongoing operations, such as impairment of assets, gains on extinguishment of debt and accelerated amortization of deferred financing costs. FFO is a commonly used measure of operating performance and profitability among REITs, and we use FFO
27
and FFO per diluted share and OP Unit as supplemental non-GAAP measures to compare our performance for different periods to that of our industry peers.
The following information is provided to reconcile NOI and FFO, which are non-GAAP measures, to net loss, a GAAP measure:
Three months ended September 30, 2011 | ||||||||||||||||
(in thousands of dollars) |
Consolidated | Share of unconsolidated partnerships |
Discontinued operations |
Total | ||||||||||||
Real estate revenue |
$ | 109,762 | $ | 9,316 | $ | | $ | 119,078 | ||||||||
Operating expenses |
(47,798 | ) | (2,649 | ) | | (50,447 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net operating income |
61,964 | 6,667 | | 68,631 | ||||||||||||
General and administrative expenses |
(8,495 | ) | | | (8,495 | ) | ||||||||||
Interest and other income |
3,981 | | | 3,981 | ||||||||||||
Impairment of assets |
(52,110 | ) | | | (52,110 | ) | ||||||||||
Project costs and other expenses |
(161 | ) | | | (161 | ) | ||||||||||
Interest expense, net |
(31,846 | ) | (2,877 | ) | | (34,723 | ) | |||||||||
Depreciation on non real estate assets |
(207 | ) | | | (207 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Funds from operations |
(26,874 | ) | 3,790 | | (23,084 | ) | ||||||||||
Depreciation on real estate assets |
(34,474 | ) | (1,866 | ) | | (36,340 | ) | |||||||||
Equity in income of partnerships |
1,924 | (1,924 | ) | | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ | (59,424 | ) | $ | | $ | | $ | (59,424 | ) | ||||||
|
|
|
|
|
|
|
|
Three months ended September 30, 2010 | ||||||||||||||||
(in thousands of dollars) |
Consolidated | Share of unconsolidated partnerships |
Discontinued operations |
Total | ||||||||||||
Real estate revenue |
$ | 109,851 | $ | 9,256 | $ | 3,149 | $ | 122,256 | ||||||||
Operating expenses |
(50,196 | ) | (2,815 | ) | (733 | ) | (53,744 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net operating income |
59,655 | 6,441 | 2,416 | 68,512 | ||||||||||||
General and administrative expenses |
(8,958 | ) | | | (8,958 | ) | ||||||||||
Interest and other income |
2,804 | | | 2,804 | ||||||||||||
Project costs and other expenses |
(558 | ) | | | (558 | ) | ||||||||||
Interest expense, net |
(36,384 | ) | (2,566 | ) | (674 | ) | (39,624 | ) | ||||||||
Depreciation on non real estate assets |
(342 | ) | | | (342 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Funds from operations |
16,217 | 3,875 | 1,742 | 21,834 | ||||||||||||
Depreciation on real estate assets |
(41,331 | ) | (2,020 | ) | (1,306 | ) | (44,657 | ) | ||||||||
Equity in income of partnerships |
1,855 | (1,855 | ) | | | |||||||||||
Income from discontinued operations |
436 | | (436 | ) | | |||||||||||
Gain on sale of discontinued operations |
19,151 | | | 19,151 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ | (3,672 | ) | $ | | $ | | $ | (3,672 | ) | ||||||
|
|
|
|
|
|
|
|
28
Nine months ended September 30, 2011 | ||||||||||||||||
(in thousands of dollars) |
Consolidated | Share of unconsolidated partnerships |
Discontinued operations |
Total | ||||||||||||
Real estate revenue |
$ | 326,716 | $ | 27,859 | $ | | $ | 354,575 | ||||||||
Operating expenses |
(144,358 | ) | (8,538 | ) | | (152,896 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net operating income |
182,358 | 19,321 | | 201,679 | ||||||||||||
General and administrative expenses |
(28,511 | ) | | | (28,511 | ) | ||||||||||
Interest and other income |
5,708 | | | 5,708 | ||||||||||||
Impairment of assets |
(52,335 | ) | | | (52,335 | ) | ||||||||||
Project costs and other expenses |
(433 | ) | | | (433 | ) | ||||||||||
Interest expense, net |
(100,400 | ) | (8,514 | ) | | (108,914 | ) | |||||||||
Gains on sales of non operating real estate |
710 | | | 710 | ||||||||||||
Depreciation on non real estate assets |
(682 | ) | | | (682 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Funds from operations |
6,415 | 10,807 | | 17,222 | ||||||||||||
Gains on sale of real estate |
740 | | | 740 | ||||||||||||
Depreciation on real estate assets |
(105,124 | ) | (6,193 | ) | | (111,317 | ) | |||||||||
Equity in income of partnerships |
4,614 | (4,614 | ) | | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ | (93,355 | ) | $ | | $ | | $ | (93,355 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Nine months ended September 30, 2010 | ||||||||||||||||
(in thousands of dollars) |
Consolidated | Share of unconsolidated partnerships |
Discontinued operations |
Total | ||||||||||||
Real estate revenue |
$ | 329,281 | $ | 28,291 | $ | 9,497 | $ | 367,069 | ||||||||
Operating expenses |
(146,299 | ) | (8,814 | ) | (2,107 | ) | (157,220 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net operating income |
182,982 | 19,477 | 7,390 | 209,849 | ||||||||||||
General and administrative expenses |
(28,261 | ) | | | (28,261 | ) | ||||||||||
Interest and other income |
4,130 | | | 4,130 | ||||||||||||
Project costs and other expenses |
(1,012 | ) | | | (1,012 | ) | ||||||||||
Interest expense, net |
(108,588 | ) | (6,002 | ) | (1,926 | ) | (116,516 | ) | ||||||||
Depreciation on non real estate assets |
(1,159 | ) | | | (1,159 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Funds from operations |
48,092 | 13,475 | 5,464 | 67,031 | ||||||||||||
Depreciation on real estate assets |
(121,518 | ) | (6,581 | ) | (3,907 | ) | (132,006 | ) | ||||||||
Equity in income of partnerships |
6,894 | (6,894 | ) | | | |||||||||||
Income from discontinued operations |
1,557 | | (1,557 | ) | | |||||||||||
Gain on sale of discontinued operations |
19,151 | | | 19,151 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ | (45,824 | ) | $ | | $ | | $ | (45,824 | ) | ||||||
|
|
|
|
|
|
|
|
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, 2010 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
29
projects, generally through our available working capital and net cash provided by operations, and 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 nine months ended September 30, 2011 were $26.1 million, based on distributions of $0.45 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 or capital market or competitive conditions, leading to a reduction in real estate revenue or cash flows or an increase in expenses; |
| 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, resulting in lower or delayed real estate revenue and operating income; |
| increases in operating costs that cannot be passed on to tenants, resulting in reduced operating income and cash flows; and |
| increases in interest rates resulting in higher borrowing costs. |
We expect to meet certain of our longer term requirements, such as remaining obligations to fund development and redevelopment projects and certain capital requirements, including scheduled debt maturities, future property and portfolio acquisitions, expenses associated with acquisitions and 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 conditions in the market for debt capital and commercial mortgage loans, including the commercial mortgage backed securities market, and the conditions in the economy and their effect on retail sales, as well as our significant leverage resulting from debt incurred to fund our redevelopment program 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.
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 20 properties. 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 might limit 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 equity capital, including through the issuance of common or preferred equity securities if market conditions are favorable, 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.
In March 2009, the SEC declared effective our $1.0 billion universal shelf registration statement. 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 $160.6 million. We used the net proceeds from this offering, plus available working capital, to repay borrowings under our 2010 Credit Facility. Currently, we may use the remaining availability under our shelf registration statement 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, or at all.
30
Amended, Restated and Consolidated Senior Secured Credit Agreement
In March 2010, we entered into the 2010 Credit Facility (as defined below), which consisted of a revolving line of credit with an original capacity of $150.0 million (the Revolving Facility) and term loans with an original aggregate balance of $520.0 million and a balance prior to the amendment described below of $340.0 million (collectively, the 2010 Term Loan and, together with the Revolving Facility, and as amended as described below, the 2010 Credit Facility).
In June 2011, we amended our 2010 Credit Facility, whereby the capacity of the Revolving Facility was increased by $100.0 million to $250.0 million and we repaid $100.0 million of the 2010 Term Loan with proceeds from the Revolving Facility, after which the 2010 Term Loan had a balance of $240.0 million. The amendment also extended the term of the 2010 Credit Facility by one year to March 10, 2014 and eliminated the mandatory pay down requirements from capital events, among other changes.
The amendment lowered the interest rate range to between 2.75% and 4.00% per annum over LIBOR, depending on our leverage. Previously, the interest rate range was between 4.00% and 4.90% per annum over LIBOR. Initially, the new rate in effect was 4.00% per annum over LIBOR and the interest rate remained 4.00% at September 30, 2011.
The amendment also modified several of the financial covenants under the 2010 Credit Facility. The maximum permitted leverage ratio has been reduced to 70% from 75%, and the Corporate Debt Yield, as defined, is required to be at least 9.50% until March 30, 2012, then at least 9.75% for the next year, and at least 10.00% after March 31, 2013. The maximum amount that may be borrowed under the 2010 Credit Facility is subject to a minimum facility debt yield of 9.75%, based on the net operating income of our collateral properties. Under specified conditions and subject to certain financial covenants, the range of applicable stated interest rates may be further reduced at our option to between 2.00% and 3.00% per annum over LIBOR, we will have an option to extend the maturity date of the 2010 Credit Facility by one year to March 10, 2015, and we may increase the maximum amount available under the Revolving Facility from $250.0 million to $350.0 million, if commitments can be obtained, and provided that the minimum facility debt yield will be increased to 11.00%.
In addition to the covenants described above, the 2010 Credit Facility contains affirmative and negative covenants of the type customarily found in credit facilities of this nature. As of September 30, 2011, we were in compliance with all of these covenants.
As of September 30, 2011, $55.0 million was outstanding under our Revolving Facility. No amounts were pledged as collateral for letters of credit, and the unused portion that was available to us was $195.0 million at September 30, 2011. On October 31, 2011, we borrowed $40.0 million under the Revolving Facility, which, along with $8.1 million of available working capital, was used to repay a $48.1 million mortgage loan on Capital City Mall in Harrisburg, Pennsylvania. The unused portion of the Revolving Facility that was available to us as of October 31, 2011 was $155.0 million.
The weighted average interest rate on outstanding Revolving Facility borrowings as of September 30, 2011 was 4.25%. Interest expense related to the Revolving Facility was $0.5 million for each of the three months ended September 30, 2011 and 2010, respectively, and $1.2 million and $1.3 million for the nine months ended September 30, 2011 and 2010, respectively, excluding non-cash amortization of deferred financing fees.
As of September 30, 2011, $240.0 million was outstanding under the 2010 Term Loan. The weighted average effective interest rates based on amounts borrowed under the 2010 Term Loan for the three and nine months ended September 30, 2011 were 4.92% and 5.64%, respectively. Interest expense related to the 2010 Term Loan was $3.4 million and $5.7 million, respectively, for the three months ended September 30, 2011 and 2010, and $14.1 million and $14.0 million, respectively, for the nine months ended September 30, 2011 and 2010, excluding non-cash amortization of deferred financing fees.
Deferred financing fee amortization associated with the 2010 Credit Facility for the three months ended September 30, 2011 and 2010 was $0.9 million and $1.0 million, respectively. Deferred financing fee amortization associated with the 2010 Credit Facility for the nine months ended September 30, 2011 and 2010 was $2.8 million and $4.6 million, respectively.
Exchangeable Notes
As of September 30, 2011 and December 31, 2010, $136.9 million in aggregate principal amount of our 4.0% Senior Exchangeable Notes due 2012 (the Exchangeable Notes) remained outstanding, excluding debt discount of $1.3 million and $2.8 million, respectively.
31
Interest expense related to our Exchangeable Notes for each of the three months ended September 30, 2011 and 2010 was $1.4 million, excluding the non-cash amortization of debt discount of $0.5 million and the non-cash amortization of deferred financing fees of $0.2 million. Interest expense was $4.1 million for each of the nine months ended September 30, 2011 and 2010 excluding the non-cash amortization of debt discount of $1.5 million and $1.4 million, respectively, and the non-cash amortization of deferred financing fees of $0.5 million for each of the nine months ended September 30, 2011 and September 30, 2010, respectively. The Exchangeable Notes have an effective interest rate of 5.87%.
Interest Rate Derivative Agreements
As of September 30, 2011, we had entered into nine interest rate swap agreements and one interest rate cap agreement that have a weighted average interest rate of 2.54% (excluding the spread on the related debt) on a notional amount of $633.6 million maturing on various dates through November 2013, and one forward starting interest rate swap agreement that has an interest rate of 2.96% (excluding the spread on the related debt) on a notional amount of $200.0 million maturing in March 2013.
We entered into these interest rate swap agreements (including the forward starting swap agreements) and cap agreement in order to hedge the interest payments associated with our LIBOR based debt. We have assessed the effectiveness of these interest rate swap agreements and cap agreement as hedges at inception and on a quarterly basis. On September 30, 2011, we considered these interest rate swap agreements and the cap agreement to be highly effective as cash flow hedges. The interest rate swap agreements and cap agreement are net settled monthly.
As of September 30, 2011, the aggregate estimated unrealized net loss attributed to these interest rate derivatives was $24.5 million. The carrying amount of the derivative assets is reflected in Deferred costs and other assets, the associated liabilities are reflected in Accrued expenses and other liabilities and the net unrealized loss is reflected in Accumulated other comprehensive loss in the accompanying balance sheets.
As of September 30, 2011, the fair value of derivatives in a net liability position, which excludes accrued interest but includes any adjustment for nonperformance risk related to these agreements, was $24.5 million. If we had breached any of the default provisions in these agreements as of September 30, 2011, we might have been required to settle our obligations under the agreements at their termination value (including accrued interest) of $27.0 million. We had not breached any of the provisions as of September 30, 2011.
Mortgage Loan Activity
In June 2011, the unconsolidated partnership that owns Red Rose Commons in Lancaster, Pennsylvania entered into a new $29.9 million, 10 year mortgage loan with a fixed interest rate of 5.14% to replace the prior mortgage on the property that had a balance of $24.2 million. After the repayment of the prior mortgage, the partnership distributed to us excess proceeds of $2.1 million. Our interest in the unconsolidated partnership is 50%.
In June 2011, the unconsolidated partnership that owns The Court at Oxford Valley in Langhorne, Pennsylvania entered into a new $60.0 million, 10 year mortgage loan with a fixed interest rate of 5.56% to replace the prior mortgage on the property that had a balance of $32.0 million. After the repayment of the prior mortgage, the partnership distributed to us excess proceeds of $12.8 million. Our interest in the unconsolidated partnership is 50%.
In June 2011, we exercised the first of two one-year extension options on the $45.0 million mortgage loan secured by Christiana Center in Newark, Delaware. In connection with the extension, we now pay principal and interest on the mortgage loan based on a 25 year term.
In June 2011, in connection with the amendment of the 2010 Credit Facility, the lenders released the second mortgage on New River Valley Mall in Christiansburg, Virginia, and that property is no longer one of the collateral properties securing the 2010 Credit Facility.
In July 2011, we entered into a $27.7 million, five year mortgage loan with two one-year extension options secured by a portion of 801 Market Street in Philadelphia, Pennsylvania. The mortgage loan has a variable interest rate of LIBOR plus 2.10%.
In July 2011, we exercised the first of two one-year extension options on the $54.0 million interest only mortgage loan secured by Paxton Towne Centre in Harrisburg, Pennsylvania.
32
In September 2011, the unconsolidated partnership that owns Metroplex Shopping Center in Plymouth Meeting, Pennsylvania entered into a new $87.5 million, 12 year mortgage loan with a fixed interest rate of 5.00% to replace the prior mortgage on the property that had a balance of $57.8 million. After the repayment of the prior mortgage, the partnership distributed to us excess proceeds of $16.3 million. Our interest in the unconsolidated partnership is 50%.
In November 2011, we repaid a $48.1 million mortgage loan on Capital City Mall in Camp Hill, Pennsylvania using $40.0 million from our Revolving Facility and $8.1 million of available working capital.
Mortgage Loans
Twenty-six mortgage loans, which are secured by 24 of our consolidated properties, are due in installments over various terms extending to the year 2020. Seventeen of the mortgage loans bear interest at a fixed rate, five of the mortgage loans bear interest at variable rates that have been fully swapped to fixed rates and four of the mortgage loans bear interest at variable rates that have been partially swapped to a fixed rate and partially bear interest at a variable rate.
The balances of the fixed rate mortgage loans, mortgage loans that have been swapped to fixed interest rates, and the portions of mortgage loans that have been partially swapped to fixed interest rates have interest rates that range from 3.67% to 7.61% and had a weighted average interest rate of 5.65% at September 30, 2011. The four variable rate mortgage loan balances had a weighted average interest rate of 2.41% (excluding the spread on the related debt) at September 30, 2011. The weighted average interest rate of all consolidated mortgage loans was 5.62% at September 30, 2011. Mortgage loans for our unconsolidated properties 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 September 30, 2011.
Payments by Period | ||||||||||||||||||||
(in thousands of dollars) |
Total | 2011 | 2012-2013 | 2014-2015 | Thereafter | |||||||||||||||
Principal payments |
$ | 70,277 | $ | 5,553 | $ | 34,764 | $ | 24,941 | $ | 5,019 | ||||||||||
Balloon payments (1) |
1,674,451 | | 883,668 | 369,878 | 420,905 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total(2) |
$ | 1,744,728 | $ | 5,553 | $ | 918,432 | $ | 394,819 | $ | 425,924 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(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) | Includes $0.2 million and $48.0 million of principal payments in 2011 and 2012, respectively, related to the mortgage loan on Capital City Mall, which was repaid in November 2011 using $40.0 million from our Revolving Facility and $8.1 million of available working capital. |
33
Contractual Obligations
The following table presents our aggregate contractual obligations as of September 30, 2011 for the periods presented.
(in thousands of dollars) |
Total | Remainder of 2011 |
2012-2013 | 2014-2015 | Thereafter | |||||||||||||||
Mortgage loans (1)(2) |
$ | 1,744,728 | $ | 5,553 | $ | 918,432 | $ | 394,819 | $ | 425,924 | ||||||||||
Exchangeable Notes (3) |
136,900 | | 136,900 | | | |||||||||||||||
2010 Term Loan (4) |
240,000 | | | 240,000 | | |||||||||||||||
Revolving Facility (4) |
55,000 | | | 55,000 | | |||||||||||||||
Interest on indebtedness (5) |
367,635 | 55,461 | 200,686 | 87,383 | 24,105 | |||||||||||||||
Operating leases |
6,300 | 587 | 4,145 | 1,544 | 24 | |||||||||||||||
Ground leases |
50,257 | 235 | 1,463 | 1,368 | 47,191 | |||||||||||||||
Development and redevelopment commitments (6) |
9,974 | 6,929 | 3,045 | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 2,610,794 | $ | 68,765 | $ | 1,264,671 | $ | 780,114 | $ | 497,244 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | We have seven mortgages secured by six properties that are scheduled to mature by their terms in 2012 with an aggregate balance of $464.7 million. We expect to refinance these mortgages with new mortgages secured by the underlying properties, or to extend the maturity according to the terms of the specific mortgage loan, or, to the extent that we are unable to obtain mortgages for these properties on terms that are satisfactory to us, or at all, we expect to utilize the Revolving Facility to repay the amounts outstanding under such mortgages. |
(2) | Includes $0.2 million and $48.0 million of principal payments in 2011 and 2012, respectively, related to the mortgage loan on Capital City Mall, which was repaid in November 2011 using $40.0 million from our Revolving Facility and $8.1 million of available working capital. |
(3) | The Exchangeable Notes are due in the second quarter of 2012. We currently anticipate that the sources of funds for repayment might include excess proceeds of mortgage loan refinancings, property sales, the Revolving Facility, or other sources. |
(4) | The 2010 Credit Facility, which is comprised of the 2010 Term Loan and the Revolving Facility, has a variable interest rate that ranges between 2.75% and 4.00% plus LIBOR depending on our total leverage ratio. |
(5) | Includes payments expected to be made in connection with interest rate swaps, caps and forward starting interest rate swap agreements. |
(6) | The timing of the payments of these amounts is uncertain. We expect that the majority of such payments will be made prior to December 31, 2011, but cannot provide any assurances that changed circumstances at these projects will not delay the settlement of these obligations. |
CASH FLOWS
Net cash provided by operating activities totaled $73.7 million for the nine months ended September 30, 2011 compared to $81.6 million for the nine months ended September 30, 2010. This decrease in cash from operating activities was primarily due to decreased net operating income as the result of a decrease in lease termination revenue, increased common area maintenance expenses and real estate taxes, and the disposition of five power centers in September 2010.
Cash flows used in investing activities were $3.9 million for the nine months ended September 30, 2011 compared to cash flows provided by investing activities of $103.6 million for the nine months ended September 30, 2010. Investing activities for the nine months ended September 30, 2011 reflect investment in construction in progress of $15.6 million and real estate improvements of $26.6 million, primarily relating to our ongoing maintenance of our properties, and $7.3 million of proceeds from sales of real estate. Investing activities also reflect $30.4 million in proceeds related to mortgage loans at three of our unconsolidated properties. Investing activities for the nine months ended September 30, 2010 reflect $134.7 million in proceeds from the sale of five power centers, as well as a $10.0 million decrease in notes receivable from tenants. Investing activities for the nine months ended September 30, 2010 also reflects investment in construction in progress of $19.4 million and real estate improvements of $18.4 million.
Cash flows used in financing activities were $81.7 million for the nine months ended September 30, 2011 compared to cash flows used in financing activities of $215.7 million for the nine months ended September 30, 2010. Cash flows used in financing activities for the nine months ended September 30, 2011 included dividends and distributions of $26.1 million, principal installments on mortgage loans of $15.7 million and $9.9 million of mortgage loan repayments. Cash flows used in financing activities also reflect a $45.0 million paydown of the Revolving Facility and a $7.2 million paydown of the 2010 Term Loan. Cash flows used in financing activities for the nine months ended September 30, 2010 reflected the refinancing of our 2003 Credit Facility and 2008 Term Loan. 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 $16.2 million in deferred financing costs in the nine months ended September 30, 2010, primarily relating to this refinancing. We also received $64.5 million in proceeds from a $32.0 million mortgage loan on Valley View Mall, a $30.0 million mortgage loan on New River Valley Mall and an additional $2.5 million draw on the mortgage loan at Lycoming Mall in the nine months ended September 30, 2010.
COMMITMENTS
In connection with our redevelopment project and capital improvements at certain other properties, we have made contractual and other commitments in the form of tenant allowances, lease termination fees and contracts with general contractors and other professional service providers. As of September 30, 2011, the unaccrued remainder to be paid against these contractual and other commitments was $10.0 million, which is expected to be financed through our Revolving Facility, operating cash flows or through various other capital sources. The projects on which these commitments have been made have total expected remaining costs of $28.1 million. We expect to finance these amounts through borrowings under the 2010 Credit Facility or through various other capital sources. See Liquidity and Capital ResourcesCapital Resources.
34
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. We have insurance coverage for certain environmental claims up to $10.0 million per occurrence and up to $20.0 million in the aggregate.
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 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 and expense reimbursements 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. 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 might defer or fail to make rental payments when due, delay or defer lease commencement, voluntarily vacate the premises or declare bankruptcy, which 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 affect our results of operations. Also, if tenants are unable to comply with the terms of their leases, we might modify lease terms in ways that are less favorable to us.
In February 2011, Borders Group, Inc. (Borders) filed for bankruptcy protection. At that time, we had 11 stores operated by Borders in our portfolio, three of which closed prior to June 30, 2011, including one store that had a lease expiration in March 2011. In July 2011, Borders determined to liquidate operations, and as a result of this
35
action, the eight remaining stores operated by Borders in our portfolio closed during 2011. In connection with the planned liquidation, in the three months ended June 30, 2011, we recorded write-offs of $0.7 million of straight line rent and $1.0 million of tenant allowances. The liquidation of Borders and subsequent closures of the remaining stores in our portfolio are resulting in the loss of annual rental revenue from those stores, but we have signed leases or are in discussions with tenants for most of them.
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 a higher number of tenants vacate 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. 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.
INFLATION
Inflation can have many effects on 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 property 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 September 30, 2011, 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, achievements or results 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 materially and adversely 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; |
| our ability to refinance our existing indebtedness when it matures, on favorable terms, or at all; |
| our ability to raise capital, including through the issuance of equity or equity-related securities if market conditions are favorable, through joint ventures or other partnerships, through sales of properties or interests in 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; |
| current economic conditions and their effect on employment, consumer confidence and spending; tenant business performance, prospects, solvency and leasing decisions; and the value and potential impairment of our properties; |
| general economic, financial and political conditions, including credit market conditions, changes in interest rates or unemployment; |
| 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 redeveloped properties; |
| risks relating to development and redevelopment activities; |
36
| changes in the retail industry, including consolidation and store closings; |
| the effects of online shopping and other uses of technology on our retail tenants; |
| 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 our Annual Report on Form 10-K for the year ended December 31, 2010 in the section entitled Item 1A. Risk Factors. We do not intend to update or revise any forward-looking statements to reflect new information, future events or otherwise.
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 September 30, 2011, our consolidated debt portfolio consisted primarily of $240.0 million borrowed under our 2010 Term Loan, which bore interest at a weighted average interest rate of 5.50%, $55.0 million borrowed under our Revolving Facility, which bore interest at a rate of 4.25%, $136.9 million of Exchangeable Notes, which bear interest at 4.00%, excluding debt discount of $1.3 million, and $1,745.4 million in fixed and variable rate mortgage loans, including $0.7 million of mortgage debt premium.
Twenty-six mortgage loans, which are secured by 24 of our consolidated properties, are due in installments over various terms extending to the year 2020. Seventeen of the mortgage loans bear interest at a fixed rate, five of the mortgage loans bear interest at variable rates that have been fully swapped to fixed rates and four of the mortgage loans bear interest at variable rates that have been partially swapped to a fixed rate and partially bear interest at a variable rate.
The balances of the fixed rate mortgage loans, mortgage loans that have been swapped to fixed interest rates, and the portions of mortgage loans that have been partially swapped to fixed interest rates have interest rates that range from 3.67% to 7.61% and had a weighted average interest rate of 5.65% at September 30, 2011. The four variable rate mortgage loan balances had a weighted average interest rate of 2.41% (excluding the spread on the related debt) at September 30, 2011. The weighted average interest rate of all consolidated mortgage loans was 5.62% at September 30, 2011. Mortgage loans for our unconsolidated properties 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 ending December 31, |
Principal Payments |
Weighted Average Interest Rate |
Principal Payments |
Weighted Average Interest Rate |
||||||||||||
2011 |
$ | 5,212 | (1) | 5.79 | % | $ | 341 | 2.15 | %(2) | |||||||
2012 |
$ | 605,731 | (1)(3) | 5.23 | % | $ | 9,271 | 2.17 | %(2) | |||||||
2013 |
$ | 437,112 | 5.47 | % | $ | 3,218 | 3.12 | %(2) | ||||||||
2014 |
$ | 302,133 | (4) | 6.13 | % | $ | 105,000 | (4) | 4.25 | %(2) | ||||||
2015 |
$ | 282,686 | 5.80 | % | | | ||||||||||
2016 and thereafter |
$ | 425,924 | 5.60 | % | | |
(1) | Includes $0.2 million and $48.0 million of principal payments in 2011 and 2012, respectively, related to the mortgage loan on Capital City Mall, which was repaid in November 2011 using $40.0 million from our Revolving Facility and $8.1 million of available working capital. |
(2) | Based on the weighted average interest rate in effect as of September 30, 2011. |
37
(3) | Includes Exchangeable Notes of $136.9 million with a fixed interest rate of 4.00%. |
(4) | As of September 30, 2011, we had designated interest rate swap agreements to effectively fix $190.0 million of the underlying LIBOR based interest payments associated with the 2010 Credit Facility until March 10, 2013 at a current weighted average rate of 1.83% (excluding the spread on the related debt). Of that notional amount, $185.0 million of this $190.0 million is also covered by a forward starting swap that becomes effective on April 2, 2012 and remains effective until March 10, 2013 at a rate of 2.96% (which will affect the weighted average rate during that period), excluding the spread on the related debt. |
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 swap agreements, assumes an immediate 100 basis point change in interest rates from their actual September 30, 2011 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 $60.9 million at September 30, 2011. A 100 basis point decrease in market interest rates would have resulted in an increase in our net financial instrument position of $58.5 million at September 30, 2011. Based on the variable rate debt included in our debt portfolio as of September 30, 2011, a 100 basis point increase in interest rates would have resulted in an additional $1.2 million in interest annually. A 100 basis point decrease would have reduced interest incurred by $1.2 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 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 was 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 7 of the notes to our unaudited consolidated financial statements.
As of September 30, 2011, we had an aggregate $633.6 million in notional amount of swap agreements settling on various dates through November 2013. We also had an aggregate of $200.0 million in notional amount of forward starting interest rate swap agreements maturing on various dates through March 2013.
Because the information presented above includes only those exposures that existed as of September 30, 2011, 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 exist, our hedging strategies and interest rates.
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 September 30, 2011, 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.
38
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, 2010.
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS. |
Issuer Purchases of Equity Securities
The following table shows the total number of shares that we acquired in the three months ended September 30, 2011 and the average price paid per share.
Period |
Total Number of Shares Purchased |
Average Price Paid per Share |
Total Number of Shares Purchased as part of Publicly Announced Plans or Programs |
Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs |
||||||||||||
July 1 July 31, 2011 |
478 | $ | 15.845 | | $ | | ||||||||||
August 1 August 31, 2011 |
| | | | ||||||||||||
September 1 September 30, 2011 |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
478 | $ | 15.845 | | $ | | ||||||||||
|
|
|
|
|
|
|
|
39
ITEM 6. | EXHIBITS. |
10.1 | Form of Annual Incentive Compensation Opportunity Award for Officers other than the Named Executive Officers. | |
10.2 | Form of Annual Incentive Compensation Opportunity Award for the Companys Chief Executive Officer, the three other members of the Companys Office of the Chair and the Chief Financial Officer, filed as Exhibit 10.1 to the Current Report on Form 8-K dated July 26, 2011, is incorporated herein by reference. | |
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. | |
101* | Pursuant to Rule 405 of Regulation S-T, the following financial information from the Companys Quarterly Report on Form 10-Q for the period ended September 30, 2011 is formatted in XBRL interactive data files: (i) Consolidated Statements of Operations for the three and nine months ended September 30, 2011 and 2010; (ii) Consolidated Balance Sheets as of September 30, 2011 and December 31, 2010; (iii) Consolidated Statements of Equity and Comprehensive Income for the nine months ended September 30, 2011; (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2011 and 2010; and (v) Notes to Unaudited Consolidated Financial Statements. |
* | As provided in Rule 406T of Regulation S-T, this information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934. |
40
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: November 2, 2011 | 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 PresidentChief Accounting Officer (Principal Accounting Officer) |
41
Exhibit Index
10.1* | Form of Annual Incentive Compensation Opportunity Award for Officers other than the Named Executive Officers. | |
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. | |
101*** | Pursuant to Rule 405 of Regulation S-T, the following financial information from the Companys Quarterly Report on Form 10-Q for the period ended September 30, 2011 is formatted in XBRL interactive data files: (i) Consolidated Statements of Operations for the three and nine months ended September 30, 2011 and 2010; (ii) Consolidated Balance Sheets as of September 30, 2011 and December 31, 2010; (iii) Consolidated Statements of Equity and Comprehensive Income for the nine months ended September 30, 2011; (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2011 and 2010; and (v) Notes to Unaudited Consolidated Financial Statements. |
* | filed herewith |
** | furnished herewith |
*** | As provided in Rule 406T of Regulation S-T, this information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934. |