EX-99.1 2 dex991.htm QUARTERLY SUPPLEMENTAL DISCLOSURE Quarterly Supplemental Disclosure

Exhibit 99.1

Pennsylvania Real Estate Investment Trust

LOGO

Supplemental Financial and Operating Information

Quarter Ended December 31, 2009

www.preit.com

NYSE: PEI


Pennsylvania Real Estate Investment Trust

Supplemental Financial and Operating Information

December 31, 2009

Table of Contents

 

Introduction

  

Company Information

   1

Press Release Announcements

   2

Market Capitalization and Capital Resources

   3
Operating Results   

Income Statement-Proportionate Consolidation Method-Three Months Ended December 31, 2009 and December 31, 2008

   4

Income Statement-Proportionate Consolidation Method-Twelve Months Ended December 31, 2009 and December 31, 2008

   5

Net Operating Income-Three Months Ended December 31, 2009 and December 31, 2008

   6

Net Operating Income-Twelve Months Ended December 31, 2009 and December 31, 2008

   7

Computation of Earnings Per Share

   8

Funds From Operations and Funds Available for Distribution

   9
Operating Statistics   

Leasing Activity Summary

   10

Summarized Rent Per Square Foot and Occupancy Percentages

   11

Mall Sales and Rent Per Square Foot

   12

Mall Occupancy-Owned GLA

   13

Strip and Power Center Rent Per Square Foot and Occupancy Percentages

   14

Top Twenty Tenants

   15

Lease Expirations

   16

Gross Leasable Area Summary

   17

Property Information

   18
Balance Sheet   

Balance Sheet-Proportionate Consolidation Method

   21

Balance Sheet-Property Type

   22

Investment in Real Estate

   23

Property Redevelopment and Repositioning Summary

   25

Development Property Summary

   26

Capital Expenditures

   27

Debt Analysis

   28

Debt Schedule

   29

Selected Debt Ratios

   30

Shareholder Information

   31

Definitions

   32

FORWARD-LOOKING STATEMENTS

This Quarterly Supplemental Financial and Operating Information contains certain “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements relate to expectations, beliefs, projections, future plans, strategies, anticipated events, trends and other matters that are not historical facts. These forward-looking statements reflect PREIT’s current views about future events and are subject to risks, uncertainties and changes in circumstances that might cause future events, achievements or results to differ materially from those expressed or implied by the forward-looking statements. More specifically, PREIT’s business might be affected by uncertainties affecting real estate businesses generally as well as the following, among other factors: general economic, financial and political conditions, including credit market conditions, changes in interest rates or the possibility of war or terrorist attacks; the current economic downturn and its effect on PREIT’s existing and potential tenants and their ability to make and meet their obligations to PREIT; changes in local market conditions or other competitive or retail industry factors in the regions where our properties are concentrated; PREIT’s ability to maintain and increase property occupancy and rental rates, and risks relating to development or redevelopment activities, including construction, obtaining entitlements and managing multiple projects simultaneously. In particular, the successful development or redevelopment of any property is subject to a number of risks, including, among others, that PREIT’s development or redevelopment plans might change, its development or redevelopment activities might be delayed and anticipated project costs might increase. Unanticipated expenses or delays would also adversely affect PREIT’s investment returns on a development or redevelopment project. Additionally, there can be no assurance that PREIT’s actual results will not differ significantly from estimates or that PREIT’s returns on its developments, redevelopments or acquisitions will be consistent with the estimates outlined in the related press releases or other disclosures. Investors are also directed to consider the risks and uncertainties discussed in documents PREIT has filed with the Securities and Exchange Commission and, in particular, PREIT’s Annual Report on Form 10-K, as amended, for the year ended December 31, 2008. PREIT does not intend to update or revise any forward-looking statements to reflect new information, future events or otherwise.


Pennsylvania Real Estate Investment Trust

Company Information

Background

Pennsylvania Real Estate Investment Trust, founded in 1960 and one of the first equity REITs in the U.S., has a primary investment focus on retail shopping malls and power centers. As of December 31, 2009, the Company’s 54 properties include 38 shopping malls, 13 strip and power centers, and three properties under development. These properties are located in 13 states in the eastern half of the United States, primarily in the Mid-Atlantic region. The operating retail properties have a total of approximately 34.6 million square feet. PREIT is headquartered in Philadelphia, Pennsylvania.

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

Nurit Yaron, Vice President - Investor Relations

200 South Broad Street

Philadelphia, PA 19102

Telephone: (215) 875-0735

Fax: (215) 546-2504

Email: yaronn@preit.com

Reporting Calendar

 

First Quarter 2010   

April 29, 2010

Research Coverage

 

Company

 

Analyst

 

Phone Number

   
Bank of America/Merrill Lynch   Craig Schmidt   (646) 855-3640  
  Jeffery Spector   (646) 855-1363  
  Lindsay Schroll   (646) 855-1829  
Barclays Capital   Ross Smotrich   (212) 526-2306  
  Ryan Bennett   (212) 526-5309  
Citi Investment Research   Michael Bilerman   (212) 816-1383  
  Quentin Velleley   (212) 816-6981  
Green Street Advisors   Jim Sullivan   (949) 640-8780  
  Cedrick Lachance   (949) 640-8780  
JP Morgan   Michael W. Mueller   (212) 622-6689  
  Sarah King   (212) 622-5670  
Keefe, Bruyette, & Woods   Ben Yang   (415) 591-1631  
Macquarie Capital   David Wigginton   (212) 231-6380  
Stifel Nicolaus   Nathan Isbee   (443) 224-1346  
  David M. Fick   (443) 224-1308  

 

Page 1


Pennsylvania Real Estate Investment Trust

Press Release Announcements

Dividends and Distributions:

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

October 23, 2009 PREIT announced the Board of Trustees of the Company declared a quarterly cash dividend of $0.15 per common share.

Acquisitions, dispositions, development and redevelopment activities:

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

Financing activities:

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

November 10, 2009 The Goldenberg Group and PREIT announce the refinance of Red Rose Commons in Lancaster, Pennsylvania.

Other activities:

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

October 5, 2009 PREIT scheduled its Third Quarter 2009 earnings call for Wednesday, October 28, 2009.

NOTE: The press release announcements are available on the Company’s website at www.preit.com.

 

Page 2


Pennsylvania Real Estate Investment Trust

Market Capitalization and Capital Resources

 

     Quarter Ended December 31,     Year Ended December 31,  
     2009     2008     2009     2008     2007  

TRADING INFORMATION

          

High Price

   $ 8.95      $ 19.86      $ 9.13      $ 29.70      $ 50.39   

Low Price

   $ 6.80      $ 2.21      $ 2.20      $ 2.21      $ 28.48   

Average Daily Trading Volume

     509,938        1,423,117        824,654        768,718        395,718   

MARKET CAPITALIZATION (in thousands, except per share amounts)

  

     

EQUITY CAPITALIZATION

          

Common Shares Outstanding

     44,615        39,468        44,615        39,468        38,953   

OP Units Outstanding

     2,329        2,201        2,329        2,201        2,395   
                                        

TOTAL Shares and OP Units Outstanding

     46,944        41,669        46,944        41,669        41,348   
                                        

Market Price (closing price at end of period)

   $ 8.46      $ 7.45      $ 8.46      $ 7.45      $ 29.68   

Equity Market Capitalization—Shares and OP Units

   $ 397,148      $ 310,437      $ 397,148      $ 310,437      $ 1,227,216   

DEBT CAPITALIZATION (1)

          

Unsecured Debt Balance (2) (3)

     792,900        811,500        792,900        811,500        617,500   

Secured Debt Balance

     1,956,193        1,940,334        1,956,193        1,940,334        1,831,211   
                                        

Debt Capitalization

     2,749,093        2,751,834        2,749,093        2,751,834        2,448,711   
                                        

TOTAL MARKET CAPITALIZATION

   $ 3,146,241      $ 3,062,271      $ 3,146,241      $ 3,062,271      $ 3,675,927   
                                        

Equity Capitalization/Total Market Capitalization

     12.6     10.1     12.6     10.1     33.4

Debt Capitalization/Total Market Capitalization

     87.4     89.9     87.4     89.9     66.6

Unsecured Debt Balance/Total Debt

     28.8     29.5     28.8     29.5     25.2

DISTRIBUTIONS PER COMMON SHARE

          

Ordinary Income

   $ 0.040      $ 0.564      $ 0.630      $ 2.254      $ 2.105   

Capital Gain

     0.110        —          0.110        —          —     

Return of Capital/Non-Taxable

     —          0.006        —          0.026        0.175   
                                        

Distributions per share

   $ 0.150      $ 0.570      $ 0.740      $ 2.280      $ 2.280   
                                        

Annualized Dividend Yield (4)

     7.1     30.6     8.7     30.6     7.7

CAPITAL RESOURCES

          

Cash and Cash Equivalents

   $ 77,147      $ 12,711      $ 77,147      $ 12,711      $ 33,227   

2003 Credit Facility

     500,000        500,000        500,000        500,000        500,000   

Amount Outstanding

     (486,000     (400,000     (486,000     (400,000     (330,000

Letters of Credit

     (3,030     (6,428     (3,030     (6,428     (16,686
                                        

Available Credit Facility (5)

     10,970        93,572        10,970        93,572        153,314   
                                        

TOTAL

   $ 88,117      $ 106,283      $ 88,117      $ 106,283      $ 186,541   
                                        

Shelf Registration

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

 

(1)

Amounts exclude debt discount on exchangeable notes and debt premium on mortgages.

(2)

The unsecured debt balance includes exchangeable notes payable of $136,900 as of December 31, 2009, $241,500 as of December 31, 2008, and $287,500 as of December 31, 2007.

(3)

The unsecured debt balance includes $170,000 in senior unsecured 2008 Term Loan as of December 31, 2009 and December 31, 2008, respectively.

(4)

Based on closing share price at the end of the period.

(5)

The available Credit Facility is subject to covenants that may restrict amounts that can be borrowed.

 

Page 3


Pennsylvania Real Estate Investment Trust

Income Statement - Three Months Ended December 31, 2009 and 2008

Proportionate Consolidation Method

(in thousands)

 

    Three months ended December 31, 2009     Three months ended December 31, 2008  
    GAAP     Share of
unconsolidated
partnerships(1)
    Discontinued
operations
    Total     GAAP(2)     Share of
unconsolidated
partnerships(1)
    Discontinued
operations
    Total  

REVENUE:

               

Base rent

  $ 79,653      $ 6,517      $ 239      $ 86,409      $ 79,160      $ 6,183      $ 1,176      $ 86,519   

Expense reimbursements

    36,041        2,584        33        38,658        35,893        2,475        326        38,694   

Percentage rent

    2,978        65        —          3,043        3,631        96        —          3,727   

Lease termination revenue

    518        —          —          518        1,496        —          —          1,496   

Other real estate revenue

    6,611        471        40        7,122        7,414        564        22        8,000   

Interest and other income

    943        —          —          943        835        —          —          835   
                                                               

Total revenue

    126,744        9,637        312        136,693        128,429        9,318        1,524        139,271   
                                                               

EXPENSES:

               

Operating expenses:

               

CAM and real estate taxes

    (38,620     (2,176     (104     (40,900     (36,087     (2,068     (360     (38,515

Utilities

    (5,506     (229     (2     (5,737     (5,553     (229     (10     (5,792

Other operating expenses

    (8,505     (761     (43     (9,309     (8,772     (726     (14     (9,512
                                                               

Total operating expenses

    (52,631     (3,166     (149     (55,946     (50,412     (3,023     (384     (53,819
                                                               

Depreciation and amortization

    (45,010     (2,089     (53     (47,152     (39,763     (2,373     (394     (42,530

Other expenses:

               

General and administrative expenses

    (9,122     —          —          (9,122     (8,546     —          —          (8,546

Impairment of assets and abandoned project costs

    (74,562     —          —          (74,562     (27,282     —          —          (27,282

Income taxes and other, net

    49        —          —          49        (30     —          —          (30
                                                               

Total other expenses

    (83,635     —          —          (83,635     (35,858     —          —          (35,858
                                                               

Interest expense, net (3)

    (34,118     (1,813     (100     (36,031     (32,136     (2,607     —          (34,743

Gain on extinguishment of debt

    13,076        —          —          13,076        27,074        —          —          27,074   
                                                               

Total expenses

    (202,318     (7,068     (302     (209,688     (131,095     (8,003     (778     (139,876
                                                               

Loss before equity in income of partnerships and discontinued operations

    (75,574     2,569        10        (72,995     (2,666     1,315        746        (605

Equity in income of partnerships

    2,569        (2,569     —          —          1,315        (1,315     —          —     

Gains on sales of real estate

    2,657        —          —          2,657        —          —          —          —     
                                                               

Net loss from continuing operations

    (70,348     —          10        (70,338     (1,351     —          746        (605

Discontinued operations:

               

Operating results from discontinued operations

    10        —          (10     —          746        —          (746     —     

Gains on sales of discontinued operations

    6,106        —          —          6,106        —          —          —          —     
                                                               

Income from discontinued operations

    6,116        —          (10     6,106        746        —          (746     —     
                                                               

Net loss

    (64,232     —          —          (64,232     (605     —          —          (605

Less: net loss attributable to noncontrolling interests

    3,138        —          —          3,138        (48     —          —          (48
                                                               

Net loss attributable to Pennsylvania Real Estate Investment Trust

  $ (61,094   $ —        $ —        $ (61,094   $ (653   $ —        $ —        $ (653
                                                               

 

(1)

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

(2)

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

(3)

Net of capitalized interest expense of $995 and $4,384 for the three months ended December 31, 2009 and December 31, 2008, respectively.

 

Page 4


Pennsylvania Real Estate Investment Trust

Income Statement - Twelve Months Ended December 31, 2009 and 2008

Proportionate Consolidation Method

(in thousands)

 

    Twelve months ended December 31, 2009     Twelve months ended December 31, 2008  
    GAAP     Share of
unconsolidated
partnerships(1)
    Discontinued
operations
    Total     GAAP(2)     Share of
unconsolidated
partnerships(1)
    Discontinued
operations
    Total  

REVENUE:

               

Base rent

  $ 298,185      $ 25,180      $ 3,586      $ 326,951      $ 295,608      $ 25,144      $ 4,679      $ 325,431   

Expense reimbursements

    137,759        10,179        953        148,891        138,331        10,113        1,305        149,749   

Percentage rent

    5,357        136        —          5,493        7,157        258        —          7,415   

Lease termination revenue

    2,154        120        —          2,274        4,114        —          —          4,114   

Other real estate revenue

    16,598        1,681        127        18,406        18,284        1,855        103        20,242   

Interest and other income

    3,035        —          —          3,035        4,499        —          —          4,499   
                                                               

Total revenue

    463,088        37,296        4,666        505,050        467,993        37,370        6,087        511,450   
                                                               

EXPENSES:

               

Operating expenses:

               

CAM and real estate taxes

    (141,758     (8,199     (1,072     (151,029     (133,943     (7,983     (1,349     (143,275

Utilities

    (24,074     (890     (39     (25,003     (24,837     (937     (35     (25,809

Other operating expenses

    (27,744     (2,701     (72     (30,517     (27,740     (2,762     (48     (30,550
                                                               

Total operating expenses

    (193,576     (11,790     (1,183     (206,549     (186,520     (11,682     (1,432     (199,634
                                                               

Depreciation and amortization

    (166,570     (8,144     (1,176     (175,890     (150,041     (8,361     (1,571     (159,973

Other expenses:

               

General and administrative expenses

    (37,558     —          —          (37,558     (40,324     —          —          (40,324

Impairment of assets and abandoned project costs

    (75,012     —          —          (75,012     (28,889     —          —          (28,889

Income taxes and other expenses

    (169     —          —          (169     (237     —          —          (237
                                                               

Total other expenses

    (112,739     —          —          (112,739     (69,450     —          —          (69,450
                                                               

Interest expense, net (3)

    (133,460     (7,260     (104     (140,824     (115,013     (10,274     (535     (125,822

Gain on extinguishment of debt

    27,047        —          —          27,047        27,074        —          —          27,074   
                                                               

Total expenses

    (579,298     (27,194     (2,463     (608,955     (493,950     (30,317     (3,538     (527,805
                                                               

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

    (116,210     10,102        2,203        (103,905     (25,957     7,053        2,549        (16,355

Equity in income of partnerships

    10,102        (10,102     —          —          7,053        (7,053     —          —     

Gains on sales of real estate

    4,311        —          —          4,311        —          —          —          —     
                                                               

Net loss from continuing operations

    (101,797     —          2,203        (99,594     (18,904     —          2,549        (16,355

Discontinued operations

               

Operating results from discontinued operations

    2,203        —          (2,203     —          2,549        —          (2,549     —     

Gains on sales of discontinued operations

    9,503        —            9,503        —          —          —          —     
                                                               

Income from discontinued operations

    11,706        —          (2,203     9,503        2,549        —          (2,549     —     
                                                               

Net loss

    (90,091     —          —          (90,091     (16,355     —          —          (16,355

Less: net loss attributable to noncontrolling interests

    4,353        —          —          4,353        589        —          —          589   
                                                               

Net loss attributable to Pennsylvania Real Estate Investment Trust

  $ (85,738   $ —        $ —        $ (85,738   $ (15,766   $ —        $ —        $ (15,766
                                                               

 

(1)

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

(2)

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

(3)

Net of capitalized interest expense of $5,522 and $15,968 for the twelve months ended December 31, 2009 and December 31, 2008, respectively.

 

Page 5


Pennsylvania Real Estate Investment Trust

Net Operating Income(1) - Three Months Ended December 31, 2009 and 2008

(in thousands)

 

     Three months ended December 31, 2009     Three months ended December 31, 2008  

SAME STORE RETAIL/NEW/OTHER

   Same     New     Other     Total     Same     New     Other     Total  

Real estate revenue:

                

Base rent

   $ 84,691      $ 1,075      $ 643      $ 86,409      $ 84,497      $ 402      $ 1,620      $ 86,519   

Expense reimbursements

     38,427        188        43        38,658        38,267        90        337        38,694   

Percentage rent

     3,043        —          —          3,043        3,727        —          —          3,727   

Lease termination revenue

     518        —          —          518        1,496        —          —          1,496   

Other real estate revenue

     6,763        2        357        7,122        7,614        1        385        8,000   
                                                                

TOTAL REAL ESTATE REVENUE

     133,442        1,265        1,043        135,750        135,601        493        2,342        138,436   
                                                                

Operating expenses:

                

CAM and real estate taxes

     (40,185     (248     (467     (40,900     (37,677     (78     (760     (38,515

Utilities

     (5,735     —          (2     (5,737     (5,782     (44     34        (5,792

Other operating expenses

     (9,027     (26     (256     (9,309     (9,178     —          (334     (9,512
                                                                

TOTAL OPERATING EXPENSES

     (54,947     (274     (725     (55,946     (52,637     (122     (1,060     (53,819
                                                                

NET OPERATING INCOME

   $ 78,495      $ 991      $ 318      $ 79,804      $ 82,964      $ 371      $ 1,282      $ 84,617   
                                                                

 

     Three months ended December 31, 2009     Three months ended December 31, 2008  

SAME STORE RETAIL COMPARISON

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

Real estate revenue:

            

Base rent

   $ 77,769      $ 6,922      $ 84,691      $ 77,901      $ 6,596      $ 84,497   

Expense reimbursements

     36,751        1,676        38,427        36,863        1,404        38,267   

Percentage rent

     3,034        9        3,043        3,661        66        3,727   

Lease termination revenue

     518        —          518        1,496        —          1,496   

Other real estate revenue

     6,709        54        6,763        7,575        39        7,614   
                                                

TOTAL REAL ESTATE REVENUE

     124,781        8,661        133,442        127,496        8,105        135,601   
                                                

Operating expenses:

            

CAM and real estate taxes

     (38,407     (1,778     (40,185     (36,230     (1,447     (37,677

Utilities

     (5,672     (63     (5,735     (5,718     (64     (5,782

Other operating expenses

     (8,759     (268     (9,027     (8,824     (354     (9,178
                                                

TOTAL OPERATING EXPENSES

     (52,838     (2,109     (54,947     (50,772     (1,865     (52,637
                                                

NET OPERATING INCOME

   $ 71,943      $ 6,552      $ 78,495      $ 76,724      $ 6,240      $ 82,964   
                                                

 

(1)

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

 

Page 6


Pennsylvania Real Estate Investment Trust

Net Operating Income(1) - Twelve Months Ended December 31, 2009 and 2008

(in thousands)

 

     Twelve months ended December 31, 2009     Twelve months ended December 31, 2008  

SAME STORE RETAIL/NEW/OTHER

   Same     New     Other     Total     Same     New     Other     Total  

Real estate revenue:

                

Base rent

   $ 318,195      $ 3,468      $ 5,288      $ 326,951      $ 318,654      $ 402      $ 6,375      $ 325,431   

Expense reimbursements

     147,080        808        1,003        148,891        148,300        90        1,359        149,749   

Percentage rent

     5,493        —          —          5,493        7,384        —          31        7,415   

Lease termination revenue

     2,274        —          —          2,274        4,114        —          —          4,114   

Other real estate revenue

     17,542        8        856        18,406        19,321        1        920        20,242   
                                                                

TOTAL REAL ESTATE REVENUE

     490,584        4,284        7,147        502,015        497,773        493        8,685        506,951   
                                                                

Operating expenses:

                

CAM and real estate taxes

     (147,502     (1,005     (2,522     (151,029     (140,362     (78     (2,835     (143,275

Utilities

     (24,964     —          (39     (25,003     (25,774     —          (35     (25,809

Other operating expenses

     (30,023     (91     (403     (30,517     (30,212     (44     (294     (30,550
                                                                

TOTAL OPERATING EXPENSES

     (202,489     (1,096     (2,964     (206,549     (196,348     (122     (3,164     (199,634
                                                                

NET OPERATING INCOME

   $ 288,095      $ 3,188      $ 4,183      $ 295,466      $ 301,425      $ 371      $ 5,521      $ 307,317   
                                                                

 

     Twelve months ended December 31, 2009     Twelve months ended December 31, 2008  

SAME STORE RETAIL COMPARISON

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

Real estate revenue:

            

Base rent

   $ 290,182      $ 28,013      $ 318,195      $ 290,341      $ 28,313      $ 318,654   

Expense reimbursements

     140,767        6,313        147,080        142,499        5,801        148,300   

Percentage rent

     5,410        83        5,493        7,181        203        7,384   

Lease termination revenue

     2,274        —          2,274        4,114        —          4,114   

Other real estate revenue

     17,321        221        17,542        19,195        126        19,321   
                                                

TOTAL REAL ESTATE REVENUE

     455,954        34,630        490,584        463,330        34,443        497,773   
                                                

Operating expenses:

            

CAM and real estate taxes

     (140,827     (6,675     (147,502     (134,830     (5,532     (140,362

Utilities

     (24,710     (254     (24,964     (25,500     (274     (25,774

Other operating expenses

     (29,046     (977     (30,023     (29,122     (1,090     (30,212
                                                

TOTAL OPERATING EXPENSES

     (194,583     (7,906     (202,489     (189,452     (6,896     (196,348
                                                

NET OPERATING INCOME

   $ 261,371      $ 26,724      $ 288,095      $ 273,878      $ 27,547      $ 301,425   
                                                

 

(1)

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

 

Page 7


Pennsylvania Real Estate Investment Trust

Computation of

Earnings Per Share

(in thousands, except per share amounts)

 

     Three months ended December 31,     Twelve months ended December 31,  
     2009     2008 (1)     2009     2008 (1)  

Net loss from continuing operations

   $ (70,348   $ (1,351   $ (101,797   $ (18,904

Noncontrolling interest

     2,970        (50     4,114        540   

Dividends on unvested restricted shares

     (162     (304     (797     (1,222
                                

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

   $ (67,540   $ (1,705   $ (98,480   $ (19,586
                                

Income from discontinued operations

   $ 6,116      $ 746      $ 11,706      $ 2,549   

Noncontrolling interest in discontinued operations

     168        2        238        49   
                                

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

   $ 6,284      $ 748      $ 11,944      $ 2,598   
                                

Basic loss per share

        

Loss from continuing operations

   $ (1.55   $ (0.04   $ (2.40   $ (0.50

Income from discontinued operations

     0.14        0.02        0.29        0.07   
                                
   $ (1.41   $ (0.02   $ (2.11   $ (0.43
                                

Diluted loss per share

        

Loss from continuing operations

   $ (1.55   $ (0.04   $ (2.40   $ (0.50

Income from discontinued operations

     0.14        0.02        0.29        0.07   
                                
   $ (1.41   $ (0.02   $ (2.11   $ (0.43
                                

Weighted average of common shares outstanding

     44,434        39,415        41,894        39,334   

Weighted average of unvested restricted shares

     (1,077     (533     (941     (527
                                

Weighted average shares outstanding - basic

     43,357        38,882        40,953        38,807   

Weighted average effect of common share equivalents (2)

     —          —          —          —     
                                

Total weighted average shares outstanding - diluted

     43,357        38,882        40,953        38,807   
                                

 

(1)

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

(2)

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

 

Page 8


Pennsylvania Real Estate Investment Trust

Funds From Operations and Funds Available for Distribution

(in thousands, except per share amounts)

 

     Three months ended December 31,     Twelve months ended December 31,  
     2009     2008 (1)     2009     2008 (1)  

FUNDS FROM OPERATIONS (FFO)

        

Net loss

   $ (64,232   $ (605   $ (90,091   $ (16,355

Gains on sales of interest in real estate

     —          —          (923     —     

Gains on sales of discontinued operations

     (6,106     —          (9,503     —     

Depreciation and amortization: (2)

        

Wholly owned and consolidated partnerships

     44,362        39,129        164,284        147,435   

Unconsolidated partnerships

     2,089        2,373        8,144        8,361   

Discontinued operations

     53        394        1,176        1,571   
                                

FFO

   $ (23,834   $ 41,291      $ 73,087      $ 141,012   
                                

Impairment of assets

     74,184        27,592        74,254        27,592   

Gain on extinguishment of debt

     (13,076     (27,074     (27,047     (27,074
                                

FFO AS ADJUSTED

   $ 37,274      $ 41,809      $ 120,294      $ 141,530   
                                

FUNDS AVAILABLE FOR DISTRIBUTION (FAD)

        

FFO

   $ (23,834   $ 41,291      $ 73,087      $ 141,012   

Adjustments:

        

Straight line rent

     (48     318        (1,276     (2,016

Recurring capital expenditures

     (8,032     (6,147     (16,495     (16,833

Tenant allowances

     (3,750     (3,366     (11,312     (15,520

Capitalized leasing costs

     (1,191     (1,341     (4,341     (5,313

Amortization of debt premium

     (295     (596     (1,283     (9,794

Amortization of above- and below-market lease intangibles

     110        (11     (394     344   

Amortization of exchangeable notes debt discount

     642        889        2,817        3,485   

Impairment of assets

     74,184        27,592        74,254        27,592   

Gain on extinguishment of debt

     (13,076     (27,074     (27,047     (27,074
                                

FAD

   $ 24,710      $ 31,555      $ 88,010      $ 95,883   
                                

Weighted average of common shares outstanding

     43,357        38,882        40,953        38,807   

Weighted average of OP Units outstanding

     2,329        2,228        2,268        2,236   

Weighted average effect of common share equivalents

     49        —          12        14   
                                

Total weighted average shares outstanding, including OP Units

     45,735        41,110        43,233        41,057   
                                

Net loss per diluted share

   $ (1.41   $ (0.02   $ (2.11   $ (0.43

FFO per diluted share

   $ (0.52   $ 1.00      $ 1.69      $ 3.43   

FFO per diluted share, as adjusted

   $ 0.81      $ 1.02      $ 2.78      $ 3.45   

FAD per diluted share

   $ 0.54      $ 0.77      $ 2.04      $ 2.34   

Dividend per common share

   $ 0.15      $ 0.57      $ 0.74      $ 2.28   

PAYOUT RATIOS

        

Payout Ratio of FFO

         43.8     66.4

Payout Ratio of FFO as adjusted

         26.6     66.1

Payout Ratio of FAD

         36.4     97.6

 

(1)

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

(2)

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

 

Page 9


Pennsylvania Real Estate Investment Trust

2009 Leasing Activity Summary

 

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

New Leases - Previously Leased Space:

                  

1st Quarter

   18    59,174    $ 21.12    $ 26.32    $ 5.20      24.6   $ 3.09

2nd Quarter

   14    47,076      32.74      43.86      11.12      34.0     3.96

3rd Quarter

   23    154,279      22.40      17.97      (4.43   -19.8     2.40

4th Quarter

   23    56,921      30.62      23.35      (7.27   -23.8     1.32
                                            

Total/Average

   78    317,450    $ 25.17    $ 24.33    $ (0.84   -3.3   $ 2.57

New Leases - Previously Vacant Space: (2)

                  

1st Quarter

   14    33,995      N/A    $ 32.18    $ 32.18      N/A      $ 5.84

2nd Quarter

   17    89,159      N/A      22.91      22.91      N/A        1.42

3rd Quarter

   19    143,617      N/A      18.20      18.20      N/A        2.09

4th Quarter

   29    78,940      N/A      19.62      19.62      N/A        0.67
                                            

Total/Average

   79    345,711      N/A    $ 21.11    $ 21.11      N/A      $ 1.96

Renewal: (3)

                  

1st Quarter

   139    376,497    $ 25.92    $ 26.42    $ 0.50      1.9   $ 0.06

2nd Quarter

   56    161,913      24.32      24.86      0.54      2.2     0.31

3rd Quarter

   86    304,513      19.70      19.35      (0.35   -1.8     —  

4th Quarter

   68    180,503      22.35      21.24      (1.11   -5.0     0.11
                                            

Total/Average

   349    1,023,426    $ 23.18    $ 23.15    $ (0.03   -0.1   $ 0.09

Anchor Renewal:

                  

1st Quarter

   2    251,476    $ 2.06    $ 2.06    $ —        0.0   $ —  

2nd Quarter

   4    503,349      2.67      2.57      (0.10   -3.7     —  

3rd Quarter

   2    480,041      3.15      3.15      —        0.0     —  

4th Quarter

   0    —        —        —        —        0.0     —  
                                            

Total/Average

   8    1,234,866    $ 2.73    $ 2.69    $ (0.04   -1.5   $ —  

 

(1)

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

(2)

This category includes newly constructed and recommissioned space.

(3)

This category includes expansions, relocations and lease extensions.

 

Page 10


Pennsylvania Real Estate Investment Trust

Summarized Rent Per Square Foot and Occupancy Percentages

 

    December 31, 2009     December 31, 2008     Change  
    Avg Base
Rent
  Occupancy     Avg Base
Rent
  Occupancy     Avg Base
Rent
    Occupancy  
      Total     Non-Anchor       Total     Non-Anchor       Total     Non-Anchor  

Enclosed Malls weighted average (1)

  $ 32.49   89.5   84.5   $ 31.14   89.7   86.7   4.3   -0.2   -2.2

Strip and Power Centers weighted average

  $ 16.01   91.5   88.0   $ 16.19   97.3   95.4   -1.1   -5.8   -7.4

Retail Portfolio weighted average

  $ 28.34   89.8   85.1   $ 27.69   90.7   88.0   2.4   -0.9   -2.9

Consolidated Properties

  $ 29.61   89.7   84.7   $ 28.90   90.3   87.3   2.4   -0.6   -2.6

Unconsolidated Properties

  $ 23.55   90.7   87.6   $ 22.81   94.3   91.9   3.3   -3.6   -4.3

Same Properties

  $ 28.63   89.6   84.9   $ 27.75   90.6   88.0   3.1   -1.0   -3.1

New Properties

  $ 15.14   100.0   100.0     N/A   N/A      N/A      N/A      N/A      N/A   

 

(1)

Average base rent for tenants that lease individual spaces of 10,000 square feet or less and pay fixed rent. Average base rent for tenants greater than 10,000 square feet that pay fixed rent was $14.77/sq ft as of December 31, 2009 and $13.87/sq ft as of December 31, 2008.

 

Page 11


Pennsylvania Real Estate Investment Trust

Mall Sales and Rent Per Square Foot

 

          December 31, 2009     December 31, 2008     Change  
    % of Current
Quarter Mall
NOI
    Avg
Base
Rent(1)
  Avg
Comp
Sales(2)
  Occup.
Cost
Ratio(2)
    Avg
Base
Rent(1)
  Avg
Comp
Sales(2)
  Occup.
Cost
Ratio(2)
    Avg
Base
Rent(1)
    Avg
Comp
Sales(2)
    Occup.
Cost
Ratio(2)
 

Sales per square foot over $400

  24.9                  

Jacksonville Mall

    $ 32.65   $ 493   9.6   $ 31.12   $ 471   9.6   4.9   4.7   0.0

Lehigh Valley Mall

      43.76     474   13.3     40.47     473   12.8   8.1   0.2   0.5

Cherry Hill Mall

      47.22     446   15.4     43.20     420   16.0   9.3   6.2   -0.6

Woodland Mall

      44.36     438   14.8     42.43     456   14.9   4.6   -3.9   -0.1

Patrick Henry Mall

      38.81     416   13.2     36.94     441   11.6   5.1   -5.7   1.6

Sales per square foot between $350 - $400

  19.7                  

Willow Grove Park(3)(4)

      43.73     390   15.8     42.33     412   14.7   3.3   -5.3   1.1

Moorestown Mall

      35.80     385   15.0     35.16     416   13.7   1.8   -7.5   1.3

The Mall at Prince Georges

      35.89     376   15.2     35.34     389   14.0   1.5   -3.3   1.2

Viewmont Mall

      30.25     359   12.8     30.54     373   12.5   -0.9   -3.8   0.3

Wyoming Valley Mall

      31.33     351   12.8     30.20     351   12.2   3.7   0.0   0.6

Sales per square foot between $300 - $349

  25.7                  

The Gallery at Market East(3)(4)

      37.64     349   13.9     36.28     377   13.5   3.8   -7.4   0.4

Dartmouth Mall

      29.80     348   11.9     28.50     358   12.2   4.6   -2.8   -0.3

Valley View Mall

      31.66     346   12.6     29.80     359   12.0   6.3   -3.6   0.6

Capital City Mall

      32.64     345   11.9     32.62     367   11.2   0.0   -6.0   0.7

Springfield Mall(3)

      33.30     327   16.4     31.44     361   15.0   5.9   -9.4   1.4

Francis Scott Key Mall

      25.98     320   12.1     26.49     339   10.9   -1.9   -5.6   1.2

Exton Square Mall

      38.14     315   15.6     37.29     343   15.3   2.3   -8.2   0.3

Valley Mall

      25.51     309   13.0     24.76     311   12.9   3.0   -0.6   0.1

Magnolia Mall

      26.19     302   13.7     25.21     301   13.1   3.9   0.3   0.6

Sales per square foot under $300

  29.8                  

Crossroads Mall

      22.28     298   9.7     20.98     282   9.0   6.2   5.7   0.7

Logan Valley Mall

      26.29     298   12.4     25.79     294   12.6   2.0   1.4   -0.2

Cumberland Mall(3)

      27.66     294   13.7     27.67     303   12.2   -0.1   -3.0   1.5

Nittany Mall

      22.85     283   10.9     22.68     287   10.9   0.8   -1.4   0.0

Wiregrass Commons Mall(3)

      26.75     282   11.1     24.80     270   11.5   7.8   4.4   -0.4

Uniontown Mall

      22.50     279   11.1     21.82     266   10.9   3.1   4.9   0.2

Palmer Park Mall

      25.71     278   12.3     24.24     300   11.9   6.1   -7.3   0.4

North Hanover Mall

      26.53     272   12.8     23.21     274   12.4   14.3   -0.7   0.4

New River Valley Mall

      25.90     260   9.9     24.36     262   10.6   6.3   -0.8   -0.7

Gadsden Mall

      20.58     251   11.8     24.19     272   11.0   -14.9   -7.7   0.8

Beaver Valley Mall

      22.77     249   14.8     24.08     257   14.4   -5.4   -3.1   0.4

Plymouth Meeting Mall

      34.62     245   13.0     31.89     256   12.8   8.5   -4.3   0.2

South Mall

      24.48     244   12.9     24.09     276   12.1   1.6   -11.6   0.8

Lycoming Mall

      20.58     241   11.9     20.67     252   11.9   -0.4   -4.4   0.0

Washington Crown Center

      21.40     240   12.2     21.95     264   12.6   -2.5   -9.1   -0.4

Orlando Fashion Square

      35.06     228   18.0     35.31     249   17.6   -0.7   -8.4   0.4

Chambersburg Mall

      28.54     225   11.0     26.22     240   10.7   8.8   -6.3   0.3

Phillipsburg Mall

      25.24     223   13.2     25.71     248   13.7   -1.8   -10.1   -0.5

Voorhees Town Center

      33.64     203   12.0     31.05     199   9.8   8.4   2.0   2.2

Enclosed Malls weighted average

    $ 32.49   $ 334   13.4   $ 31.14   $ 342   13.0   4.3   -2.3   0.4

Consolidated Properties

    $ 31.77   $ 325   13.3   $ 30.61   $ 333   12.9   3.8   -2.4   0.4

Unconsolidated Properties

    $ 40.20   $ 425   14.1   $ 37.26   $ 435   13.4   7.9   -2.3   0.7

Same Properties

    $ 32.49   $ 334   13.4   $ 31.14   $ 342   13.0   4.3   -2.2   0.4

 

(1)

Average base rent includes all non-anchor space owned by the Company and leased to tenants that lease individual spaces of 10,000 square feet or less and pay fixed rent.

(2)

Based on reported sales by all comparable non-anchor tenants that lease individual spaces of 10,000 square feet or less and have occupied the space for at least 24 months.

(3)

Property contains a vacant anchor space as of December 31, 2008.

(4)

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

 

Page 12


Pennsylvania Real Estate Investment Trust

Mall Occupancy - Owned GLA

 

     December 31, 2009     December 31, 2008     Change  
     Total     Non-Anchor     Total     Non-Anchor     Total     Non-Anchor  

Beaver Valley Mall

   88.7   75.8   93.4   85.9   -4.7   -10.1

Capital City Mall

   98.1   96.8   98.3   97.1   -0.2   -0.3

Chambersburg Mall

   83.2   64.1   83.7   65.3   -0.5   -1.2

Cherry Hill Mall

   94.6   93.5   90.0   90.0   4.6   3.5

Crossroads Mall

   86.1   67.9   88.7   73.8   -2.6   -5.9

Cumberland Mall (1)

   92.5   87.6   82.0   94.7   10.5   -7.1

Dartmouth Mall

   91.7   86.4   97.4   95.7   -5.7   -9.3

Exton Square Mall

   90.7   79.5   92.6   83.8   -1.9   -4.3

Francis Scott Key Mall (1)

   97.5   95.2   93.2   87.1   4.3   8.1

Gadsden Mall

   92.3   80.9   91.3   78.4   1.0   2.5

The Gallery at Market East (2)

   59.4   73.3   52.6   81.0   6.8   -7.7

Jacksonville Mall

   97.9   95.8   98.2   96.5   -0.3   -0.7

Lehigh Valley Mall

   94.0   91.7   93.2   90.7   0.8   1.0

Logan Valley Mall

   95.1   88.2   96.7   92.1   -1.6   -3.9

Lycoming Mall

   96.2   92.9   97.2   94.8   -1.0   -1.9

Magnolia Mall

   96.1   91.1   97.1   93.5   -1.0   -2.4

Moorestown Mall

   90.0   77.6   89.4   76.3   0.6   1.3

New River Valley Mall

   95.9   93.1   97.1   95.1   -1.2   -2.0

Nittany Mall

   91.6   82.9   94.3   88.4   -2.7   -5.5

North Hanover Mall

   89.6   75.2   92.6   83.0   -3.0   -7.8

Orlando Fashion Square

   86.3   70.9   91.0   80.8   -4.7   -9.9

Palmer Park Mall

   95.7   86.3   96.7   89.5   -1.0   -3.2

Patrick Henry Mall

   97.2   94.6   97.2   94.5   0.0   0.1

Phillipsburg Mall

   90.4   77.9   91.4   80.2   -1.0   -2.3

Plymouth Meeting Mall

   85.9   78.4   82.4   75.1   3.5   3.3

The Mall at Prince Georges

   96.1   91.7   96.7   93.1   -0.6   -1.4

South Mall

   90.4   85.3   91.3   83.7   -0.9   1.6

Springfield Mall

   85.0   85.0   86.7   86.7   -1.7   -1.7

Uniontown Mall

   91.9   79.5   94.2   85.3   -2.3   -5.8

Valley Mall

   96.8   94.5   98.2   96.9   -1.4   -2.4

Valley View Mall

   92.3   89.3   93.2   90.5   -0.9   -1.2

Viewmont Mall

   97.8   94.2   97.9   94.4   -0.1   -0.2

Voorhees Town Center

   63.8   63.3   64.9   64.3   -1.1   -1.0

Washington Crown Center

   83.3   69.2   85.5   73.3   -2.2   -4.1

Willow Grove Park (3)

   69.1   92.6   70.1   94.9   -1.0   -2.3

Wiregrass Commons Mall (1)

   85.4   78.8   57.9   83.7   27.5   -4.9

Woodland Mall

   86.2   86.2   90.3   88.6   -4.1   -2.4

Wyoming Valley Mall

   93.4   81.2   91.4   75.5   2.0   5.7
                                    

Enclosed Malls weighted average

   89.5   84.5   89.7   86.7   -0.2   -2.2
                                    

Consolidated Properties

   89.4   84.2   89.6   86.5   -0.2   -2.3

Unconsolidated Properties

   92.0   89.9   91.8   89.6   0.2   0.3

Same Properties

   89.5   84.5   89.7   86.7   -0.2   -2.2

 

(1)

The total occupancy percentages for these properties include the former Value City store locations that were vacant as of December 31, 2008.

(2)

The total occupancy percentage for The Gallery at Market East includes 328,390 sf of the former Strawbridge’s store that is currently vacant, pending redevelopment. This vacant department store represents 30.4% and 51.5% of the owned mall GLA as of December 31, 2009 and December 31, 2008, respectively.

(3)

The total occupancy percentage for Willow Grove Park includes the former Strawbridge’s store that is currently vacant. This vacant department store represents 27.6% and 27.7% of the owned mall GLA as of December 31, 2009 and December 31, 2008, respectively.

 

Page 13


Pennsylvania Real Estate Investment Trust

Strip and Power Center Rent Per Square Foot and Occupancy Percentages

 

    December 31, 2009     December 31, 2008     Change  
    Avg Base
Rent
  Occupancy     Avg Base
Rent
  Occupancy     Avg Base
Rent
    Occupancy  
      Total     Non-Anchor       Total     Non-Anchor       Total     Non-Anchor  

Christiana Center

  $ 21.94   88.1   67.7   $ 20.53   98.8   96.8   6.9   -10.7   -29.1

Creekview Center

    15.16   100.0   100.0     15.16   100.0   100.0   0.0   0.0   0.0

The Commons at Magnolia

    12.09   63.2   82.8     14.71   95.6   91.6   -17.8   -32.4   -8.8

Metroplex Shopping Center

    19.10   100.0   100.0     19.10   100.0   100.0   0.0   0.0   0.0

Monroe Marketplace

    13.47   100.0   100.0     16.77   100.0   100.0   -19.7   0.0   0.0

New River Valley Center

    14.37   100.0   100.0     14.32   100.0   100.0   0.3   0.0   0.0

The Court at Oxford Valley

    16.16   91.3   90.0     16.43   98.3   97.2   -1.6   -7.0   -7.2

Paxton Towne Centre

    16.04   90.8   86.1     15.92   100.0   100.0   0.8   -9.2   -13.9

Pitney Road Plaza

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

Red Rose Commons

    14.16   72.5   72.5     14.24   99.9   99.9   -0.6   -27.4   -27.4

Springfield Park

    20.90   98.2   94.9     21.79   90.9   73.5   -4.1   7.3   21.4

Sunrise Plaza

    14.70   97.6   77.8     20.65   98.1   36.6   -28.8   -0.5   41.2

Whitehall Mall

    11.29   86.6   71.5     11.96   88.5   75.7   -5.6   -1.9   -4.2
                                                     

Weighted Average

  $ 16.01   91.5   88.0   $ 16.19   97.3   95.4   -1.1   -5.8   -7.4
                                                     

Consolidated Properties

  $ 15.67   93.1   90.4   $ 16.07   99.2   98.4   -2.5   -6.1   -8.0

Unconsolidated Properties

  $ 16.25   89.9   86.3   $ 16.26   95.6   93.4   -0.1   -5.7   -7.1

Same Properties

  $ 16.09   90.5   87.0   $ 16.17   97.1   95.3   -0.5   -6.6   -8.3

New Properties

  $ 15.14   100.0   100.0     N/A   N/A      N/A      N/A      N/A      N/A   

 

Page 14


Pennsylvania Real Estate Investment Trust

Top Twenty Tenants (by share of PREIT’s Annualized Minimum Rent)

(dollars in thousands)

 

     Paying Minimum Rent    Paying Percentage of Sales
in lieu of Minimum Rent (2)
   Total    Minimum Rent  

Tenant (1)

   Number of
Locations
   GLA    Number of
Locations
   GLA    Total Number of
Stores
   Total
GLA
   Annualized
Minimum Rent
   PREIT’s
share of
Annualized
Minimum
Rent (3)
   Percent of
PREIT’s Total
Retail
Minimum
Rent
 

Gap, Inc.

   47    604,050    4    33,316    51    637,366    $ 13,128    $ 12,076    4.11

Foot Locker, Inc.

   69    347,408    5    16,633    74    364,041      8,610      8,072    2.75

JCPenney Company, Inc.

   24    2,369,736    6    824,327    30    3,194,063      7,593      7,593    2.58

Limited Brands, Inc.

   59    282,522    13    40,012    72    322,534      7,620      7,174    2.44

American Eagle Outfitters, Inc.

   41    221,636    1    5,013    42    226,649      6,706      6,404    2.18

Zale Corporation

   76    59,844    0    —      76    59,844      5,631      5,308    1.81

Sears Holding Corporation

   24    2,796,396    5    880,777    29    3,677,173      5,445      5,302    1.80

Sterling Jewelers, Inc.

   43    65,966    0    —      43    65,966      4,933      4,765    1.62

Dick’s Sporting Goods, Inc.

   9    422,794    1    50,484    10    473,278      5,269      4,495    1.53

Best Buy Co., Inc.

   12    282,316    0    —      12    282,316      5,086      4,090    1.39

Luxottica Group S.p.A.

   52    125,345    0    —      52    125,345      4,339      4,022    1.37

Golden Gate Capital (4)

   15    133,715    3    21,742    18    155,457      4,013      3,623    1.23

Abercrombie & Fitch Co.

   20    136,727    0    —      20    136,727      3,944      3,570    1.22

Regis Corporation

   96    118,193    2    3,006    98    121,199      3,666      3,534    1.20

Hallmark Cards, Inc.

   39    152,194    7    28,358    46    180,552      3,419      3,252    1.11

Genesco, Inc.

   58    75,257    2    1,782    60    77,039      3,323      3,189    1.09

Commonwealth of Pennsylvania

   2    229,244    0    —      2    229,244      3,085      3,085    1.05

Aeropostale, Inc.

   33    115,280    1    3,891    34    119,171      3,195      3,031    1.03

Transworld Entertainment Corp.

   30    137,813    3    13,026    33    150,839      3,175      2,988    1.02

Pacific Sunwear, Inc.

   30    111,027    3    10,353    33    121,380      3,076      2,922    0.99
                                                  

Total Top 20 Tenants

   779    8,787,463    56    1,932,720    835    10,720,183    $ 105,256    $ 98,495    33.52
                                                  

Total Retail Leases

               3,213          $ 293,798    100.00
                                    

 

(1)

Tenant includes all brands and concepts of the tenant.

(2)

Income from lease(s) in which tenant pays percentage of sales in lieu of minimum rent or common area costs are not included in annualized minimum rent.

(3)

Includes PREIT’s proportionate share of tenant rents from partnership properties based on PREIT’s ownership percentage in the respective partnerships.

(4)

Consists of 17 Express stores and one J. Jill store.

 

Page 15


Pennsylvania Real Estate Investment Trust

Lease Expirations as of December 31, 2009

(dollars in thousands except psf amounts)

Non-Anchors(1)

 

          Gross Leasable Area     Annualized Minimum Rent      

Lease Expiration

Year

   Number of
Leases
Expiring
   Expiring GLA    Percent of Total     Minimum
Rent in Expiring
Year
   PREIT’s Share of
Minimum

Rent in Expiring
Year (2)
   Percent of
PREIT’s Total
    Average Expiring
Minimum Rent psf

2009 and Prior

   136    328,811    2.7   $ 8,790    $ 8,494    3.0   $ 26.73

2010

   446    1,462,726    11.9     32,127      30,385    10.6     21.96

2011

   601    1,927,815    15.7     48,551      44,365    15.5     25.18

2012

   395    1,346,438    11.0     36,090      33,256    11.7     26.80

2013

   281    939,372    7.6     22,656      21,171    7.4     24.12

2014

   216    759,179    6.2     19,435      17,566    6.2     25.60

2015

   185    939,537    7.6     22,841      20,575    7.2     24.31

2016

   219    924,038    7.5     26,715      24,264    8.5     28.91

2017

   189    813,997    6.6     22,675      21,011    7.4     27.86

2018

   201    1,003,135    8.2     26,370      24,644    8.6     26.29

2019

   134    680,586    5.5     19,344      18,453    6.5     28.42

Thereafter

   91    1,167,266    9.5     22,113      21,165    7.4     18.94
                                          

Total/Average

   3,094    12,292,900    100.0   $ 307,707    $ 285,349    100.0   $ 25.03
                                          

Anchors(1)

 

          Gross Leasable Area     Annualized Minimum Rent      

Lease Expiration

Year

   Number of
Leases
Expiring (3)
   Expiring GLA    Percent of Total     Minimum
Rent in Expiring
Year
   PREIT’s Share of
Minimum

Rent in Expiring
Year (2)
   Percent of
PREIT’s Total
    Average Expiring
Minimum Rent psf

2010

   12    1,033,912    8.8   $ 3,008    $ 3,008    7.0     2.91

2011

   21    1,780,784    15.1     5,272      4,622    10.7     2.96

2012

   8    859,686    7.3     1,831      1,794    4.2     2.13

2013

   13    1,066,587    9.0     4,391      4,391    10.2     4.12

2014

   14    1,483,236    12.6     4,027      3,565    8.3     2.72

2015

   9    889,288    7.5     2,803      2,803    6.5     3.15

2016

   3    455,432    3.9     863      863    2.0     1.89

2017

   4    381,158    3.2     2,058      1,695    3.9     5.40

2018

   6    777,965    6.6     4,064      4,064    9.4     5.22

2019

   9    868,994    7.4     2,944      2,944    6.8     3.39

Thereafter

   20    2,216,531    18.7     13,923      13,259    30.8     6.28
                                          

Total/Average

   119    11,813,573    100.0   $ 45,184    $ 43,008    100.0   $ 3.82
                                          

 

(1)

Only includes owned space.

(2)

Includes PREIT’s proportionate share of tenant rent from partnership properties based on PREIT’s ownership percentage in the respective partnerships.

(3)

Accounts for all contiguous anchor space as one lease.

 

Page 16


Pennsylvania Real Estate Investment Trust

Retail Gross Leasable Area Summary as of December 31, 2009

 

     Owned GLA          
     Anchors    Non-anchors    Total    GLA Not Owned    Total
GLA

Malls

              

Beaver Valley Mall

   511,267    445,541    956,808    204,770    1,161,578

Capital City Mall

   204,301    284,610    488,911    120,000    608,911

Chambersburg Mall

   241,690    212,660    454,350    —      454,350

Cherry Hill Mall

   138,000    660,014    798,014    478,885    1,276,899

Crossroads Mall

   254,211    194,524    448,735    —      448,735

Cumberland Mall

   264,348    403,779    668,127    273,230    941,357

Dartmouth Mall

   208,460    322,461    530,921    140,000    670,921

Exton Square Mall

   440,301    369,093    809,394    277,468    1,086,862

Francis Scott Key Mall

   269,708    297,184    566,892    139,333    706,225

Gadsden Mall

   300,960    202,666    503,626    —      503,626

The Gallery at Market East (1)

   682,205    397,793    1,079,998    —      1,079,998

Jacksonville Mall

   242,115    247,356    489,471    —      489,471

Lehigh Valley Mall

   212,000    573,367    785,367    371,986    1,157,353

Logan Valley Mall

   454,387    323,998    778,385    —      778,385

Lycoming Mall

   333,413    381,805    715,218    120,000    835,218

Magnolia Mall

   343,118    273,317    616,435    —      616,435

Moorestown Mall

   408,356    329,914    738,270    321,200    1,059,470

New River Valley Mall

   175,306    265,757    441,063    —      441,063

Nittany Mall

   221,462    215,698    437,160    95,000    532,160

North Hanover Mall

   206,792    149,699    356,491    —      356,491

Orlando Fashion Square

   491,999    438,076    930,075    155,576    1,085,651

Palmer Park Mall

   314,235    143,467    457,702    —      457,702

Patrick Henry Mall

   279,619    294,711    574,330    140,000    714,330

Phillipsburg Mall

   326,552    252,373    578,925    —      578,925

Plymouth Meeting Mall

   253,429    471,530    724,959    214,635    939,594

The Mall at Prince Georges

   479,619    430,971    910,590    —      910,590

South Mall

   139,691    265,508    405,199    —      405,199

Springfield Mall

   —      222,099    222,099    387,899    609,998

Uniontown Mall

   421,378    276,633    698,011    —      698,011

Valley Mall

   280,549    393,110    673,659    243,400    917,059

Valley View Mall

   96,357    247,202    343,559    254,596    598,155

Viewmont Mall

   386,262    240,932    627,194    120,000    747,194

Voorhees Town Center

   4,404    276,210    280,614    396,783    677,397

Washington Crown Center

   245,401    290,621    536,022    140,095    676,117

Willow Grove Park

   443,430    346,869    790,299    413,121    1,203,420

Wiregrass Commons

   94,686    211,716    306,402    332,152    638,554

Woodland Mall

   —      433,464    433,464    725,187    1,158,651

Wyoming Valley Mall

   592,110    319,917    912,027    —      912,027
                        

Total Malls (38 properties)

   10,962,121    12,106,645    23,068,766    6,065,316    29,134,082
                        

Strip and Power Centers

              

Christiana Center

   190,814    111,595    302,409    —      302,409

Creekview Center

   —      136,086    136,086    288,916    425,002

The Commons at Magnolia

   50,571    57,764    108,335    126,200    234,535

Metroplex Shopping Center

   67,185    410,276    477,461    300,729    778,190

Monroe Marketplace

   195,549    127,219    322,768    126,842    449,610

New River Valley Center

   —      164,663    164,663    —      164,663

The Court at Oxford Valley

   59,620    397,283    456,903    247,623    704,526

Paxton Towne Centre

   151,627    292,833    444,460    273,058    717,518

Pitney Road Plaza

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

Red Rose Commons

   —      263,452    263,452    199,590    463,042

Springfield Park

   83,539    45,272    128,811    145,669    274,480

Sunrise Plaza

   226,772    27,488    254,260    —      254,260

Whitehall Mall

   294,635    262,866    557,501    —      557,501
                        

Total Strip and Power Centers (13 properties)

   1,320,312    2,342,712    3,663,024    1,846,560    5,509,584
                        

CONSOLIDATED PROPERTIES

   11,565,454    12,274,742    23,840,196    6,258,380    30,098,576

UNCONSOLIDATED PROPERTIES

   716,979    2,174,615    2,891,594    1,653,496    4,545,090

TOTAL PROPERTIES

   12,282,433    14,449,357    26,731,790    7,911,876    34,643,666

 

(1)

Includes 328,390 sf of anchor space subject to redevelopment plans.

 

Page 17


Pennsylvania Real Estate Investment Trust

Property Information as of December 31, 2009

 

Properties

  Ownership
Interest
  Date Acquired   Year Built/Last
Renovated
 

Anchors / Major Tenants

 

Lease Expiration

MALLS

         

Beaver Valley Mall

Monaca, PA

  100%   2002   1970/1991  

Boscov’s

JCPenney

Macy’s

Sears

 

9/30/18

9/30/17

(1)

8/15/11

Capital City Mall

Camp Hill, PA

  100%   2003   1974/2005  

JCPenney

Macy’s

Sears

 

11/30/10

(1)

7/28/14

Chambersburg Mall

Chambersburg, PA

  100%   2003   1982  

Bon-Ton

Burlington Coat Factory

JCPenney

Sears

 

1/28/11

1/31/19

3/31/12

2/9/15

Cherry Hill Mall

Cherry Hill, NJ

  100%   2003   1961/2009  

The Container Store

Crate and Barrel

JCPenney

Macy’s

Nordstrom

 

2/28/18

1/31/23

(1)

(1)

3/31/24

Crossroads Mall (2) 

Beckley, WV

  100%   2003   1981  

Belk

JCPenney

Sears

 

11/5/14

12/31/11

3/31/11

Cumberland Mall

Vineland, NJ

  100%   2005   1973/2003  

Best Buy

BJ’s

Boscov’s

Burlington Coat Factory

Home Depot

JCPenney

 

1/31/16

(1)

(1)

4/30/19

10/31/19

11/30/13

Dartmouth Mall

Dartmouth, MA

  100%   1997   1971/2000  

JCPenney

Macy’s

Sears

 

7/31/14

(1)

4/12/16

Exton Square Mall (2) 

Exton, PA

  100%   2003   1973/2000  

Boscov’s

JCPenney

K-Mart

Macy’s

Sears

 

10/31/19

5/31/20

(1)

(1)

10/6/19

Francis Scott Key Mall

Frederick, MD

  100%   2003   1978/1991  

Barnes & Noble

JCPenney

Macy’s

Sears

Value City Furniture

 

4/30/17

9/30/11

(1)

7/31/13

1/31/19

Gadsden Mall

Gadsden, AL

  100%   2005   1974/1990  

Belk

JCPenney

Sears

 

7/31/14

1/31/29

3/5/14

The Gallery at Market East (2) 

Philadelphia, PA

  100%   2003   1977/1990  

Burlington Coat Factory

Commonwealth of

Pennsylvania

 

2/28/32

6/30/29

Jacksonville Mall

Jacksonville, NC

  100%   2003   1981/2008  

Barnes & Noble

Belk

JCPenney

Sears

 

5/31/18

8/21/11

8/31/10

8/4/11

Lehigh Valley Mall (3) 

Allentown, PA

  50%   1973   1977/2007  

Barnes & Noble

Boscov’s

JCPenney

Macy’s

 

10/31/17

(1)

(1)

7/31/12

Logan Valley Mall

Altoona, PA

  100%   2003   1960/1997  

JCPenney

Macy’s

Sears

 

1/31/17

1/31/15

10/31/16

Lycoming Mall

Pennsdale, PA

  100%   2003   1978/2007  

Best Buy

Bon-Ton

Borders

Burlington Coat Factory

Dick’s Sporting Goods

JCPenney

Macy’s

Sears

 

1/31/17

7/27/11

1/31/17
1/31/19

1/31/17

10/31/10

(1)

7/31/13

Magnolia Mall

Florence, SC

  100%   1997   1979/2007  

Barnes & Noble

Belk

Best Buy

Dick’s Sporting Goods

JCPenney

Sears

 

9/30/17

1/31/11

1/31/13

1/31/18

3/31/12

10/16/14

Moorestown Mall

Moorestown, NJ

  100%   2003   1963/2008  

Boscov’s

Lord & Taylor

Macy’s

Sears

 

10/31/15

(1)

(1)

10/5/22

New River Valley Mall

Christiansburg, VA

  100%   2003   1988/2007  

Belk

Dick’s Sporting Goods

JCPenney

Regal Cinemas

Sears

 

4/19/11

1/31/17

3/31/13

4/30/22

8/2/13

 

Page 18


Pennsylvania Real Estate Investment Trust

Property Information as of December 31, 2009 (continued)

 

Properties

   Ownership
Interest
   Date Acquired    Year Built/Last
Renovated
  

Anchors / Major Tenants

  

Lease Expiration

Nittany Mall

State College, PA

   100%    2003    1968/1990   

Bon-Ton

JCPenney

Macy’s

Sears

  

1/31/13

7/31/10

(1)

8/28/10

North Hanover Mall

Hanover, PA

   100%    2003    1967/1999   

Dick’s Sporting Goods

JCPenney

Sears

  

1/31/18

1/31/11

11/30/14

Orlando Fashion Square (2) 

Orlando, FL

   100%    2004    1973/2003   

Dillard’s

JCPenney

Macy’s

Sears

  

1/31/14

4/30/13

10/30/71

(1)

Palmer Park Mall

Easton, PA

   100%    1972/2003    1972/1998   

Bon-Ton

Boscov’s

  

7/25/14

10/31/18

Patrick Henry Mall

Newport News, VA

   100%    2003    1988/2005   

Borders

Dick’s Sporting Goods

Dillard’s

JCPenney

Macy’s

  

1/31/20

1/31/22

9/22/13

10/31/15

(1)

Phillipsburg Mall

Phillipsburg, NJ

   100%    2003    1989/2003   

Bon-Ton

JCPenney

Kohl’s

Sears

  

1/31/15

3/31/10

1/31/25

4/30/14

Plymouth Meeting Mall (2) 

Plymouth Meeting, PA

   100%    2003    1966/2009   

AMC Theater

Boscov’s

Macy’s

  

12/31/18

10/31/16

(1)

The Mall at Prince Georges

Hyattsville, MD

   100%    1998    1959/2004   

JCPenney

Macy’s

Marshalls

Ross Dress for Less

Target

  

7/31/11

10/31/18

9/30/16

1/31/18

1/31/15

South Mall

Allentown, PA

   100%    2003    1975/1992   

Bon-Ton

Stein Mart

  

1/28/11

10/31/11

Springfield Mall

Springfield, PA

   50%    2005    1974/1997   

Macy’s

Target

   (1)

Uniontown Mall (2) 

Uniontown, PA

   100%    2003    1972/1990   

Bon-Ton

Burlington Coat Factory

JCPenney

Roomful Express Furn.

Sears

Teletech Customer Care

  

1/29/11

1/31/19

10/31/10

3/31/10

2/25/13

6/30/13

Valley Mall

Hagerstown, MD

   100%    2003    1974/1999   

Bon-Ton

JCPenney

Macy’s

Sears

  

1/31/14

10/31/14

(1)

(1)

Valley View Mall

La Crosse, WI

   100%    2003    1980/2001   

Barnes & Noble

Herberger’s

JCPenney

Macy’s

Sears

  

11/30/16

(1)

7/31/15

(1)

(1)

Viewmont Mall

Scranton, PA

   100%    2003    1968/2006   

JCPenney

Macy’s

Sears

  

10/31/10

(1)

12/31/10

Voorhees Town Center (2) 

Voorhees, NJ

   100%    2003    1970/2007   

Boscov’s

Macy’s

The Star Group

  

(1)

(1)

8/31/28

Washington Crown Center

Washington, PA

   100%    2003    1969/1999   

Bon-Ton

Gander Mountain Sports

Macy’s

Sears

  

1/31/15

7/24/13

(1)

8/17/14

Willow Grove Park

Willow Grove, PA

   100%    2000/2003    1982/2001   

Bloomingdale’s

The Cheesecake Factory

Macy’s

Sears

  

(1)

1/31/28

1/31/22

(1)

Wiregrass Commons Mall

Dothan, AL

   100%    2003    1986/2008   

Belk

Burlington Coat Factory

JCPenney

  

1/31/37

1/31/20

(1)

Woodland Mall

Grand Rapids, MI

   100%    2005    1968/1998   

Apple

Barnes & Noble

JCPenney

Kohl’s

Macy’s

Sears

  

6/30/15

1/31/20

(1)

(1)

(1)

(1)

Wyoming Valley Mall

Wilkes-Barre, PA

   100%    2003    1971/2006   

Bon-Ton

JCPenney

Macy’s

Sears

  

1/31/12

4/30/12

1/31/12

8/1/11

 

Page 19


Pennsylvania Real Estate Investment Trust

Property Information as of December 31, 2009 (continued)

 

Properties

   Ownership
Interest
  Date Acquired    Year
Built/Last
Renovated
  

Anchors / Major Tenants

  

Lease Expiration

POWER CENTERS

             

Christiana Center

Newark, DE

   100%   1998    1998   

Costco

Dick’s Sporting Goods

  

9/30/18

11/30/13

Creekview Center

Warrington, PA

   100%   1999    2001   

Genuardi’s

Lowe’s

Target

  

12/31/21

(1)

(1)

Metroplex Shopping Center (3) 

Plymouth Meeting, PA

   50%   1999    2001   

Giant Food Store

Lowe’s

Target

  

2/28/21

(1)

(1)

Monroe Marketplace

Selinsgrove, PA

   100%   2007    2008   

Bed, Bath & Beyond

Best Buy

Dick’s Sporting Goods

Giant Food Store

Kohl’s

Target

  

1/31/19

10/31/18

1/31/19

10/31/28

1/31/29

(1)

New River Valley Center

Christiansburg, VA

   100%   2005    2007   

Bed, Bath & Beyond

Best Buy

Staples

  

1/31/18

1/31/18

11/30/17

The Court at Oxford Valley (3) 

Langhorne, PA

   50%   1997    1996   

Best Buy

BJ’s

Dick’s Sporting Goods

Home Depot

  

5/31/11

(1)

4/30/11

(1)

Paxton Towne Centre

Harrisburg, PA

   100%   1999    2001   

Costco

Kohl’s

Target

Weis Markets

  

(1)

1/25/21

(1)

11/30/20

Pitney Road Plaza

Lancaster, PA

   100%   2008    2009   

Best Buy

Lowe’s

  

1/31/20

(1)

Red Rose Commons (3) 

Lancaster, PA

   50%   1998    1998   

Home Depot

Weis Markets

  

(1)

(1)

Sunrise Plaza

Forked River, NJ

   100%   2005    2007   

Home Depot

Kohl’s

Staples

  

1/31/38

10/31/28

2/28/19

Whitehall Mall (3) 

Allentown, PA

   50%   1964    1964/1998   

Bed, Bath & Beyond

Kohl’s

Sears

  

1/31/15

3/9/17

9/18/11

STRIP CENTERS

             

The Commons at Magnolia

Florence, SC

   100%   1999    1991/2002   

Bed, Bath & Beyond

Target

  

1/31/15

(1)

Springfield Park

Springfield, PA

   50%   1997/1998    1997/1998   

Bed, Bath & Beyond

LA Fitness

Target

  

1/31/14

3/31/17

(1)

 

(1)

Space is not owned by PREIT.

(2)

Property is subject to a ground lease.

(3)

Property is managed by a third party.

 

Page 20


Pennsylvania Real Estate Investment Trust

Condensed Balance Sheet

Proportionate Consolidation Method (1)

(in thousands, except per share amounts)

 

    December 31, 2009     December 31, 2008  
    GAAP     Share of
Unconsolidated
Partnerships
    Total     GAAP     Share of
Unconsolidated
Partnerships
    Total  

ASSETS

           

Investments in real estate, at cost

           

Operating properties

  $ 3,459,745      $ 208,319      $ 3,668,064      $ 3,287,232      $ 206,054      $ 3,493,286   

Construction in progress

    215,231        1,566        216,797        411,479        2,495        413,974   

Land held for development

    9,337        183        9,520        9,337        177        9,514   
                                               

Total investments in real estate

    3,684,313        210,068        3,894,381        3,708,048        208,726        3,916,774   

Accumulated depreciation

    (623,309     (59,849     (683,158     (516,832     (52,703     (569,535
                                               

Net investments in real estate

    3,061,004        150,219        3,211,223        3,191,216        156,023        3,347,239   
                                               

Investments in partnerships, at equity

    32,694        (32,694     —          36,164        (36,164     —     

Other assets:

           

Cash and cash equivalents

    74,243        2,904        77,147        9,786        2,925        12,711   

Rent and other receivables (2)

    55,303        7,501        62,804        57,970        8,491        66,461   

Intangible assets, net

    38,978        464        39,442        68,296        645        68,941   

Deferred costs and other assets, net

    84,358        7,395        91,753        80,845        7,841        88,686   
                                               

Total other assets

    285,576        (14,430     271,146        253,061        (16,262     236,799   
                                               

Total assets

  $ 3,346,580      $ 135,789      $ 3,482,369      $ 3,444,277      $ 139,761      $ 3,584,038   
                                               

LIABILITIES AND EQUITY

           

Liabilities:

           

Mortgage loans (net of premium of $2,744 and $4,026 respectively)

  $ 1,777,121      $ 181,776      $ 1,958,897      $ 1,760,296      $ 184,064      $ 1,944,360   

Exchangeable notes (net of discount of $4,664 and $11,421 respectively)

    132,236        —          132,236        230,079        —          230,079   

2003 Credit Facility

    486,000        —          486,000        400,000        —          400,000   

Senior unsecured 2008 Term Loan

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

Tenants’ deposits and deferred rent

    13,170        3,621        16,791        13,112        3,313        16,425   

Distributions in excess of partnership investments

    48,771        (48,771     —          48,788        (48,788     —     

Accrued construction expenses

    11,778        —          11,778        38,859        —          38,859   

Fair value of derivative liabilities

    14,610        —          14,610        29,169        —          29,169   

Other liabilities

    58,090        (1,010     57,080        55,711        1,172        56,883   
                                               

Total liabilities

    2,711,776        135,616        2,847,392        2,746,014        139,761        2,885,775   
                                               

Equity:

           

Total equity

    634,804        173        634,977        698,263        —          698,263   
                                               

Total liabilities and equity

  $ 3,346,580      $ 135,789      $ 3,482,369      $ 3,444,277      $ 139,761      $ 3,584,038   
                                               

 

(1)

Total includes PREIT’s proportionate share of partnership assets and liabilities “grossed up” to reflect the Company’s share of the total assets and liabilities of the underlying properties. The consolidated financial statements, which are presented in accordance with GAAP, reflect only the Company’s equity in these properties.

(2)

Total includes straight line rent of $28.2 million ($25.3 million wholly owned, $2.9 million partnership) as of December 31, 2009 and $27.1 million ($24.2 million wholly owned, $2.9 million partnership) as of December 31, 2008.

 

Page 21


Pennsylvania Real Estate Investment Trust

Condensed Balance Sheet

Property Type (1)

(in thousands, except per share amounts)

 

    December 31, 2009     December 31, 2008  
    Malls     Strip and
Power Centers
    Corporate,
Development
and Other
Properties
    Total     Malls     Strip and
Power Centers
    Corporate,
Development
and Other
Properties
    Total  

ASSETS:

               

Investments in real estate:

               

Investments in real estate, at cost

  $ 3,331,917      $ 338,560      $ 7,107      $ 3,677,584      $ 3,136,946      $ 359,590      $ 6,264      $ 3,502,800   

Construction in progress

    148,561        13,810        54,426        216,797        305,773        35,383        72,818        413,974   
                                                               

Total investments in real estate

    3,480,478        352,370        61,533        3,894,381        3,442,719        394,973        79,082        3,916,774   

Accumulated depreciation

    (604,083     (77,804     (1,271     (683,158     (491,047     (77,564     (924     (569,535
                                                               

Net investments in real estate

    2,876,395        274,566        60,262        3,211,223        2,951,672        317,409        78,158        3,347,239   
                                                               

Other assets:

               

Cash and cash equivalents

    15,072        1,250        60,825        77,147        14,888        1,999        (4,176     12,711   

Rent and other receivables (2)

    40,741        9,674        12,389        62,804        42,193        10,867        13,401        66,461   

Intangible assets, net

    31,988        —          7,454        39,442        61,335        —          7,606        68,941   

Deferred costs and other assets, net

    67,529        10,468        13,756        91,753        60,611        10,763        17,312        88,686   
                                                               

Total other assets

    155,330        21,392        94,424        271,146        179,027        23,629        34,143        236,799   
                                                               

Total assets

  $ 3,031,725      $ 295,958      $ 154,686      $ 3,482,369      $ 3,130,699      $ 341,038      $ 112,301      $ 3,584,038   
                                                               

LIABILITIES AND EQUITY

               

Liabilities:

               

Mortgage loans (net of premium of $2,744 and $4,026 respectively)

  $ 1,777,121      $ 181,776      $ —        $ 1,958,897      $ 1,760,296      $ 184,064      $ —        $ 1,944,360   

Exchangeable notes (net of discount of $4,664 and $11,421 respectively)

    —          —          132,236        132,236        —          —          230,079        230,079   

2003 Credit Facility

    —          —          486,000        486,000        —          —          400,000        400,000   

Senior unsecured 2008 Term Loan

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

Tenants’ deposits and deferred rent

    14,406        2,232        153        16,791        13,380        2,884        161        16,425   

Accrued construction expenses

    —          —          11,778        11,778        —          —          38,859        38,859   

Fair value of derivative liabilities

    —          —          14,610        14,610        —          —          29,169        29,169   

Other liabilities

    35,124        (2,094     24,050        57,080        37,988        (1,502     20,397        56,883   
                                                               

Total liabilities

    1,826,651        181,914        838,827        2,847,392        1,811,664        185,446        888,665        2,885,775   
                                                               

Equity:

               

Total equity

    1,205,074        114,044        (684,141     634,977        1,334,741        147,886        (784,364     698,263   
                                                               

Total liabilities and equity

  $ 3,031,725      $ 295,958      $ 154,686      $ 3,482,369      $ 3,146,405      $ 333,332      $ 104,301      $ 3,584,038   
                                                               

 

(1)

Total includes PREIT’s proportionate share of partnership assets and liabilities “grossed up” to reflect the Company’s share of the total assets and liabilities of the underlying properties. The consolidated financial statements, which are presented in accordance with GAAP, reflect only the Company’s equity in these properties.

(2)

Total includes straight line rent of $28.2 million ($25.3 million wholly owned, $2.9 million partnership) as of December 31, 2009 and $27.1 million ($24.2 million wholly owned, $2.9 million partnership) as of December 31, 2008.

 

Page 22


Pennsylvania Real Estate Investment Trust

Investment in Real Estate (1)

(in thousands)

 

    December 31, 2009    December 31, 2008
    Operating
Properties and
Land Held for
Development
  Construction in
Progress
  Accumulated
Depreciation
  Net Real Estate    Operating
Properties and
Land Held for
Development
  Construction in
Progress
  Accumulated
Depreciation
  Net Real Estate

Consolidated Malls

                

Beaver Valley Mall

  $ 69,217   $ 32   $ 16,871   $ 52,378    $ 68,069   $ 26   $ 13,748   $ 54,347

Capital City Mall

    95,063     —       18,057     77,006      94,613     10     14,579     80,044

Chambersburg Mall

    42,070     —       6,862     35,208      41,993     —       5,606     36,387

Cherry Hill Mall

    418,058     27,083     54,781     390,360      314,309     89,785     36,058     368,036

Crossroads Mall

    34,926     68     7,623     27,371      34,305     —       6,257     28,048

Cumberland Mall

    62,540     —       7,159     55,381      59,188     7,032     5,355     60,865

Dartmouth Mall

    62,283     —       24,494     37,789      61,660     —       21,840     39,820

Exton Square Mall

    147,098     —       23,161     123,937      146,706     —       19,614     127,092

Francis Scott Key Mall

    79,883     147     14,076     65,954      75,646     2,780     10,747     67,679

Gadsden Mall

    60,471     —       7,607     52,864      57,094     3,007     5,510     54,591

The Gallery at Market East

    130,679     38,816     14,838     154,657      80,271     58,013     11,345     126,939

Jacksonville Mall

    78,346     —       13,470     64,876      75,772     836     10,633     65,975

Logan Valley Mall

    95,877     —       19,674     76,203      95,623     —       16,193     79,430

Lycoming Mall

    77,163     —       13,070     64,093      76,720     1     10,240     66,481

Magnolia Mall

    86,756     1,295     22,028     66,023      86,264     —       18,918     67,346

Moorestown Mall

    92,172     50     22,549     69,673      87,594     2,855     17,439     73,010

New River Valley Mall

    57,748     —       12,094     45,654      57,406     6     8,775     48,637

Nittany Mall

    43,417     —       7,853     35,564      42,774     —       6,431     36,343

North Hanover Mall

    38,484     17,096     6,934     48,646      38,749     16,216     5,501     49,464

Orlando Fashion Square (2)

    38,090     —       2,148     35,942      113,861     198     12,599     101,460

Palmer Park Mall

    34,600     —       11,406     23,194      34,512     —       10,543     23,969

Patrick Henry Mall

    141,004     —       27,130     113,874      139,272     —       21,652     117,620

Phillipsburg Mall

    53,415     53     9,187     44,281      52,855     164     7,479     45,540

Plymouth Meeting Mall

    144,036     17,032     20,149     140,919      89,682     63,080     14,519     138,243

The Mall at Prince Georges

    100,168     —       29,645     70,523      99,912     175     26,054     74,033

South Mall

    33,367     —       5,128     28,239      32,797     —       4,173     28,624

Uniontown Mall

    38,782     —       8,170     30,612      38,003     —       6,685     31,318

Valley Mall

    91,657     —       18,326     73,331      91,165     165     14,965     76,365

Valley View Mall

    67,346     —       11,049     56,297      67,207     —       9,082     58,125

Viewmont Mall

    89,113     —       14,333     74,780      87,255     —       11,371     75,884

Voorhees Town Center

    59,639     22,355     9,799     72,195      45,613     25,376     6,049     64,940

Washington Crown Center

    40,366     —       11,562     28,804      40,241     —       9,769     30,472

Willow Grove Park

    189,166     23,943     40,582     172,527      188,989     23,755     34,010     178,734

Wiregrass Commons Mall

    51,858     4     7,268     44,594      41,384     9,020     5,543     44,861

Woodland Mall

    185,382     34     22,983     162,433      180,606     2,061     17,234     165,433

Wyoming Valley Mall

    106,075     —       18,219     87,856      104,266     185     14,310     90,141
                                                

Total Consolidated Malls

    3,236,315     148,008     580,285     2,804,038      3,042,376     304,746     470,826     2,876,296

Unconsolidated Malls

                

Lehigh Valley Mall

    40,377     517     15,414     25,480      39,810     242     13,720     26,332

Springfield Mall

    55,225     36     8,384     46,877      54,760     785     6,501     49,044
                                                

Total Unconsolidated Malls

    95,602     553     23,798     72,357      94,570     1,027     20,221     75,376
                                                

TOTAL MALLS

  $ 3,331,917   $ 148,561   $ 604,083   $ 2,876,395    $ 3,136,946   $ 305,773   $ 491,047   $ 2,951,672
                                                

 

(1)

Total includes PREIT’s proportionate share of partnership assets and liabilities “grossed up” to reflect the Company’s share of the total assets and liabilities of the underlying properties. The consolidated financial statements, which are presented in accordance with GAAP, reflect only the Company’s equity in these properties.

 

Page 23


Pennsylvania Real Estate Investment Trust

Investment in Real Estate (1) (continued)

(in thousands)

 

     December 31, 2009    December 31, 2008
     Operating
Property and
Land Held for
Development
   Construction in
Progress
   Accumulated
Depreciation
   Net Real Estate    Operating
Property and
Land Held for
Development
   Construction in
Progress
   Accumulated
Depreciation
   Net Real Estate

Consolidated Strip and Power Centers

                       

Christiana Center

   $ 40,980    $ —      $ 11,078    $ 29,902    $ 40,935    $ —      $ 9,937    $ 30,998

Creekview Center

     19,104      —        7,437      11,667      19,090      —        6,520      12,570

Crest Plaza

     —        —        —        —        16,509      —        4,447      12,062

The Commons at Magnolia

     11,477      506      3,974      8,009      10,119      1,837      3,437      8,519

Monroe Marketplace

     45,427      7,473      1,782      51,118      32,658      22,351      315      54,694

New River Valley Center

     26,744      —        2,197      24,547      26,746      —        1,175      25,571

Northeast Tower Center

     —        —        —        —        33,630      —        6,666      26,964

Paxton Towne Centre

     56,793      —        14,370      42,423      56,115      67      12,680      43,502

Pitney Road Plaza

     6,411      1,348      33      7,726      —        8,970      —        8,970

Sunrise Plaza

     25,831      4,188      2,153      27,866      18,391      11,122      829      28,684
                                                       

Total Consolidated Strip and Power Centers

     232,767      13,515      43,024      203,258      254,193      44,347      46,006      252,534

Unconsolidated Strip and Power Centers

                       

Metroplex Shopping Center

     42,168      8      13,759      28,417      42,168      —        12,203      29,965

The Court at Oxford Valley

     27,863      20      7,983      19,900      27,847      6      7,370      20,483

Red Rose Commons

     12,728      —        3,580      9,148      12,562      —        3,147      9,415

Whitehall Mall

     15,749      267      8,118      7,898      15,719      —        7,644      8,075

Springfield Park

     7,285      —        1,340      5,945      7,101      —        1,194      5,907
                                                       

Total Unconsolidated Strip and Power Centers

     105,793      295      34,780      71,308      105,397      6      31,558      73,845
                                                       

TOTAL STRIP AND POWER CENTERS

   $ 338,560    $ 13,810    $ 77,804    $ 274,566    $ 359,590    $ 44,353    $ 77,564    $ 326,379
                                                       

Development Properties

                       

Springhills (3)

   $ —      $ 21,961    $ —      $ 21,961    $ —      $ 31,382    $ —      $ 31,382

White Clay Point (4)

     —        31,747      —        31,747      —        31,004      —        31,004
                                                       

Total Development Properties

     —        53,708      —        53,708      —        62,386      —        62,386

Unconsolidated Development Properties

                       

Pavilion at Market East

     6,924      718      1,271      6,371      6,087      1,462      924      6,625
                                                       

Total Unconsolidated Development Properties

     6,924      718      1,271      6,371      6,087      1,462      924      6,625

Other Properties

                       

Land held for development - unconsolidated

     183      —        —        183      177      —        —        177
                                                       

Total Other Properties

     183      —        —        183      177      —        —        177
                                                       
                       

TOTAL DEVELOPMENT AND OTHER

   $ 7,107    $ 54,426    $ 1,271    $ 60,262    $ 6,264    $ 63,848    $ 924    $ 69,188
                                                       

TOTAL INVESTMENT IN REAL ESTATE

   $ 3,677,584    $ 216,797    $ 683,158    $ 3,211,223    $ 3,502,800    $ 413,974    $ 569,535    $ 3,347,239
                                                       

CONSOLIDATED PROPERTIES

   $ 3,469,082    $ 215,231    $ 623,309    $ 3,061,004    $ 3,296,569    $ 411,479    $ 516,832    $ 3,191,216

UNCONSOLIDATED PROPERTIES

     208,502      1,566      59,849      150,219      206,231      2,495      52,703      156,023
                                                       

TOTAL INVESTMENT IN REAL ESTATE

   $ 3,677,584    $ 216,797    $ 683,158    $ 3,211,223    $ 3,502,800    $ 413,974    $ 569,535    $ 3,347,239
                                                       

 

(1)

Total includes PREIT’s proportionate share of partnership assets and liabilities “grossed up” to reflect the Company’s share of the total assets and liabilities of the underlying properties. The consolidated financial statements, which are presented in accordance with GAAP, reflect only the Company’s equity in these properties.

(2)

Includes impairment of $62,700 recorded in the 4th Quarter 2009.

(3)

Includes impairment of $11,484 recorded in the 4th Quarter 2009.

(2)

Includes impairment of $11,799 recorded in the 4th Quarter 2008.

 

Page 24


Pennsylvania Real Estate Investment Trust

Property Redevelopment and Repositioning Summary as of December 31, 2009

 

NAME OF PROJECT

LOCATION

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

ENCLOSED MALL

             

Cherry Hill Mall

Cherry Hill, NJ

   $218.0    $211.3    6.6%   2007    2009

-Opened Crate & Barrel and The Container Store in November 2007 on two outparcels totaling 59,000 sf;

-Opened a two-level, 138,000 sf Nordstrom in March 2009;

-Opened a 16,500 sf Maggiano’s Little Italy in March 2009;

-Opened a 9,200 sf Seasons 52 in April 2009;

-Opened an 8,000 sf The Capital Grille in June 2009;

-Opened a 5,500 sf California Pizza Kitchen in August 2009;

-Opened 75,000 sf of a total 111,000 sf of new in-line retail space;

-Net increase in total property GLA will be approximately 95,000 sf;

-Incremental return based on estimated net operating income in projected stabilization year of 2011.

The Gallery at Market East

Philadelphia, PA

   81.6    81.5    7.6%   2008    2011

-Opened 223,000 sf of office space on the 4th, 5th, and 6th floors of the vacant former Strawbridge’s store, occupied by the Commonwealth of Pennsylvania, in August 2009;

-Remaining 328,390 sf is to be used for future development;

-Incremental return based on estimated net operating income in projected stabilization year of 2011.

Plymouth Meeting Mall

Plymouth Meeting, PA

   97.7    90.5    8.0%   2007    2009

-Opened P.F. Chang’s China Bistro and California Pizza Kitchen, totaling 13,000 sf, in May 2008;

-Opened a 10,000 sf Redstone American Grill in June 2008;

-Opened a 35,000 sf Dave and Buster’s in July 2008:

-Opened a 4,000 sf Citibank outparcel in October 2008;

-Opened a 6,800 sf Benihana in December 2008;

-Opened a 65,000 sf Whole Foods Market and Cafe in January 2010;

-Opened 22,500 sf of a total of 38,000 sf of new retail space;

-Net increase in property GLA will be approximately 142,000 sf;

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

MIXED USE

             

Voorhees Town Center

Voorhees, NJ

   83.0    67.6    7.8%   2007    2011

-Phase I

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

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

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

-Phase II

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

        -Opened Rizzieri Masters Salon in April 2009;

        -Opened Rizzieri Aveda School for Beauty and Wellness in May 2009;

        -Opened Intoxx Fitness in March 2010;

        -Opening 16,000 sf of outparcel space;

    -Opened 81 residential units for leasing. A total of approximately 425 residential units to be constructed. The residential units are being constructed by our   development partners and their affiliates.

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

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

 

(1)

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

 

Page 25


Pennsylvania Real Estate Investment Trust

Development Property Summary as of December 31, 2009

 

NAME OF PROJECT
LOCATION

  TOTAL
PROJECTED
PROPERTY GLA
(sq ft)
  PREIT’s
PROJECTED SHARE

OF COST (1)
  PREIT’s
INVESTMENT TO
DATE
  EXPECTED
RETURN ON
INCREMENTAL
INVESTMENT
  CONSTRUCTION
START DATE
  EXPECTED
DATE OF
COMPLETION
  %
LEASED
  %
OCCUPIED

DEVELOPMENT PROPERTIES

MIXED USE

               

White Clay Point (2)

Landenberg, PA

  TBD   TBD   $43.5   TBD   TBD   TBD   N/A   N/A

-The planned development includes retail and other mixed uses, including a residential component, to be completed in multiple phases.

Springhills (3) 

Gainesville, FL

  TBD   TBD   33.4   TBD   TBD   TBD   N/A   N/A
-540 acres of land were acquired in 2006. Site development is the subject of litigation commenced by the Company in June 2007 following action by the Alachua County Board of Supervisors refusing to authorize the Company’s development plans.

OTHER

               

Pavilion at Market East

Philadelphia, PA

  TBD   TBD   0.7   TBD   TBD   TBD   N/A   N/A

-The Partnership’s development plans for the Pavilion at Market East are under review. The Company retains a 40% interest in the partnership.

 

(1)

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

(2) Amount invested as of December 31, 2009 excludes an $11.8 million impairment charge that was recorded in the 4th Quarter of 2008.
(3) Amount invested as of December 31, 2009 excludes an $11.5 million impairment charge that was recorded in the 4th Quarter of 2009.

 

Page 26


Pennsylvania Real Estate Investment Trust

Capital Expenditures

(in thousands)

 

     Three months ended December 31, 2009     Twelve months ended December 31, 2009
     Consolidated     Unconsolidated    Total     Consolidated    Unconsolidated    Total

Redevelopment projects with incremental

               

GLA and/or anchor replacement

   $ 10,970      $ 866    $ 11,836      $ 104,765    $ 590    $ 105,355

New development projects (1)

     (977     4      (973     7,495      99      7,594

Tenant allowances

     3,699        51      3,750        10,990      322      11,312

Recurring capital expenditures:

               

CAM expenditures

     6,155        112      6,267        13,054      148      13,202

Non-CAM expenditures

     1,588        177      1,765        3,114      179      3,293
                                           

Total recurring capital expenditures

     7,743        289      8,032        16,168      327      16,495
                                           

Total

   $ 21,435      $ 1,210    $ 22,645      $ 139,418    $ 1,338    $ 140,756
                                           

 

(1)

Includes the sale of land parcels totaling $2.7 million.

 

Page 27


Pennsylvania Real Estate Investment Trust

Debt Analysis as of December 31, 2009

(in thousands)

 

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

Consolidated mortgage loans payable (2)

   $ 1,767,029      64.3   $ 10,092      0.3   $ 1,777,121      64.6

Unconsolidated mortgage loans payable

     58,669      2.2     123,107      4.5     181,776      6.7

Exchangeable notes (3)

     132,236      4.8     —        0.0     132,236      4.8

2003 Credit Facility

     —        0.0     486,000      17.7     486,000      17.7

Senior unsecured 2008 term loan

     170,000      6.2     —        0.0     170,000      6.2
                                          

TOTAL OUTSTANDING DEBT

   $ 2,127,934      77.5   $ 619,199      22.5   $ 2,747,133      100.0
                                          

AVERAGE INTEREST RATE

     5.69       2.03       4.90  
                              

 

(1)

Includes variable rate debt swapped to fixed rate debt.

(2)

Includes debt premium of $2,744

(3)

Includes debt discount of $4,664

 

          Average Debt Balances  
          Mortgage
Debt (1) (2)
    2003
Credit
Facility
   Senior
Unsecured
2008
Term
Loan
   Exchangeable
Notes
    Exchangeable
Notes
Discount
    TOTAL  

Beginning Balance

   9/30/2009    $ 1,981,230      $ 485,000    $ 170,000    $ 202,400      $ (7,654   $ 2,830,976   

Mortgage amortization, net

        (5,916     —        —        —          —          (5,916

Pitney Road Plaza repayment, net

        (1,417     —        —        —          —          (1,417

Northeast Tower Center mortgage loan repayment

     (20,000     —        —        —          —          (20,000

Lycoming Mall mortgage loan draw

        5,000        —        —        —          —          5,000   

Credit Facility borrowing, net

        —          1,000      —        —          —          1,000   

Exchangeable notes discount amortization

        —          —        —        —          1,077        1,077   

Repurchase of exchangeable notes

        —          —        —        (65,500     —          (65,500
                                                 

Ending Balance

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

Weighted Average Balance

      $ 1,969,158      $ 485,696    $ 170,000    $ 168,422      $ (6,329   $ 2,786,946   
                                                 

 

(1)

Includes debt premium.

(2)

Includes the amortization of debt premium and balloon payments.

 

     Debt Maturities (1)

Year

   Scheduled
Amortization
   Debt
Premium
Amortization
   Mortgage
Balance at
Maturity
   2003
Credit
Facility
   Senior
Unsecured 2008
Term Loan
   Exchangeable
Notes
   Exchangeable
Notes
Discount
Amortization
     Total
Debt

2010

   $ 21,738    $ 1,175    $ 175,727    $ 486,000    $ 170,000    $ —      $ (1,855    $ 852,785

2011

     21,942      1,153      155,745      —        —        —        (1,960      176,880

2012

     19,140      416      378,679      —        —        136,900      (849      534,286

2013

     13,608      —        402,723      —        —        —        —           416,331

2014

     11,963      —        96,900      —        —        —        —           108,863

2015

     11,026      —        270,676      —        —        —        —           281,702

2016

     1,370      —        219,480                  220,850

Thereafter

     1,288      —        154,148      —        —        —        —           155,436
                                                         
   $ 102,075    $ 2,744    $ 1,854,078    $ 486,000    $ 170,000    $ 136,900    $ (4,664    $ 2,747,133
                                                         

 

(1)

The weighted average period to mortgage maturity is 4.07 years excluding extension options. Excludes debt premium. Includes 100% of debt from consolidated properties and our share of debt from unconsolidated properties, based on our ownership percentage.

 

     Weighted Average Mortgage Interest Rates  
     Interest Rate     Marked to Market
Interest Rate (GAAP)
 

Year

   Balance    Interest
Rate
    Balance    Interest
Rate
 

2010

     176,396    2.69     176,396    2.42

2011

     158,172    6.36     158,172    6.36

2012

     397,284    6.05     397,284    5.68

2013

     412,298    5.42     412,298    5.42

2014

     102,276    7.29     102,276    7.29

2015

     307,741    5.80     307,741    5.80

Thereafter

     401,986    5.55     401,986    5.55
                          

Total

   $ 1,956,153    5.56   $ 1,956,153    5.49
                          

 

Page 28


Pennsylvania Real Estate Investment Trust

Debt Schedule as of December 31, 2009

(in thousands)

 

     Proportionate Share(1)    Interest
Rate
    Marked to
Market
Interest
Rate
(GAAP)
    Annual Debt
Service
   Balance at
Maturity
  

Maturity
Date

     Debt    Debt Premium/(Discount)     Total             

Fixed Rate Debt

                    

Springfield Park (2)

   $ 1,412    $ —        $ 1,412    7.79   7.79   $ 1,412    $ 1,412    Jan 2010

Creekview Center (3) (4)

     19,568      —          19,568    5.56   5.56     1,088      19,448    June 2010

Valley View Mall

     34,174      —          34,174    6.15   6.15     2,773      33,625    Oct 2010

Christiana Center (3) (5)

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

Paxton Towne Centre (3) (5)

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

The Court at Oxford Valley

     17,463      —          17,463    8.02   8.02     2,319      16,003    July 2011

Metroplex Shopping Center

     29,752      —          29,752    7.25   7.25     2,681      28,785    Oct 2011

Capital City Mall

     49,633      1,779        51,412    7.61   5.50     4,603      47,898    Feb 2012

New River Valley Center (3) (5)

     16,056      —          16,056    5.75   5.75     1,237      15,334    Mar 2012

Beaver Valley Mall

     44,011      —          44,011    7.36   7.36     3,972      42,266    Apr 2012

Pavilion East Associates (3)

     4,027      —          4,027    6.15   6.15     248      3,708    Aug 2012

Cherry Hill Mall

     187,569      —          187,569    5.42   5.42     13,510      177,689    Oct 2012

Cherry Hill Mall Supplemental Loan

     55,000      —          55,000    5.51   5.51     3,030      53,003    Oct 2012

Cumberland Mall Loan #1

     40,988      965        41,953    6.50   5.40     3,413      38,782    Nov 2012

Dartmouth Mall

     62,587      —          62,587    4.95   4.95     4,484      57,594    June 2013

Moorestown Mall

     57,446      —          57,446    4.95   4.95     4,115      52,863    June 2013

Jacksonville Mall (3) (5)

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

Logan Valley Mall (3) (5)

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

Wyoming Valley Mall (3) (5)

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

Francis Scott Key Mall (3)

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

Viewmont Mall (3)

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

Exton Square Mall

     69,429      —          69,429    7.50   7.50     5,873      66,733    Jan 2014

Lycoming Mall

     32,847      —          32,847    6.84   6.84     2,788      30,168    Jul 2014

Magnolia Mall

     61,811      —          61,811    5.33   5.33     4,413      54,212    July 2015

Patrick Henry Mall

     95,075      —          95,075    6.34   6.34     7,743      83,210    Oct 2015

Willow Grove Park

     150,855      —          150,855    5.65   5.65     11,083      132,624    Dec 2015

Valley Mall

     87,975      —          87,975    5.49   5.49     5,014      78,835    Mar 2016

Woodland Mall

     155,227      —          155,227    5.58   5.58     8,397      140,484    Apr 2016

Cumberland Mall Loan #2

     2,769      —          2,769    5.00   5.00     390      —      Feb 2017

The Mall at Prince Georges

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

Whitehall Mall

     6,015      —          6,015    7.00   7.00     574      4,148    Nov 2018
                                                  

Total Fixed Rate Debt

     1,822,954      2,744        1,825,698    5.85   5.77     125,645      1,720,089   
                                                  

Variable Rate Debt

                    

Pitney Road Plaza (6)

     4,476      —          4,476    5.00   5.00     224      4,476    May 2010

Lehigh Valley Mall (7)

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

One Cherry Hill Plaza (8)

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

Springfield Mall (9)

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

Red Rose Commons

     11,957      —          11,957    6.00   6.00     718      11,957    Nov 2011
                                                  

Total Variable Rate Debt

     133,199      —          133,199    1.63   1.63     2,169      133,199   
                                                  

Total Debt

   $ 1,956,153    $ 2,744      $ 1,958,897    5.56   5.49   $ 127,814    $ 1,853,288   
                                                  

CONSOLIDATED MORTGAGE LOANS

   $ 1,774,377    $ 2,744      $ 1,777,121    5.79   5.70   $ 118,721    $ 1,676,125   

UNCONSOLIDATED MORTGAGE LOANS

     181,776      —          181,776    3.74   3.74     9,093      177,163   

EXCHANGEABLE NOTES

     136,900      (4,664     132,236    4.00   4.00     5,476      136,900   

2003 CREDIT FACILITY

     486,000      —          486,000    2.24   2.24     10,886      486,000   

SENIOR UNSECURED 2008 TERM LOAN (10)

     170,000      —          170,000    5.29   5.29     8,987      170,000   
                                                  

Total

   $ 2,749,053    $ (1,920   $ 2,747,133    4.90   4.85   $ 153,163    $ 2,646,188   
                                                  

 

(1)

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

(2)

The mortgage loan was repaid in January 2010.

(3)

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

(4)

The mortgage loan has three one-year extension options.

(5)

The mortgage loan has two one-year extension options.

(6)

The loan has one six-month extension during the construction period. We have the option to convert the loan to a two year loan at the end of the construction period.

(7)

The mortgage loan has three one-year extension options. The third option was exercised in July 2009 for the period August 2009 to August 2010.

(8)

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

(9)

The mortgage loan has three one-year extension options. The third option was exercised in November 2009 for the period December 2009 to December 2010.

(10)

The interest rate for the senior unsecured Term Loan was swapped to a fixed rate of 5.29%.

 

Page 29


Pennsylvania Real Estate Investment Trust

Selected Debt Ratios (1)

 

     December 31, 2009  

Consolidated Liabilities to Gross Asset Value

   70.80

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

  

EBITDA to Interest Expense

   1.99   

EBITDA may not be less than 1.60 to 1.00

  

Adjusted EBITDA to Fixed Charges

   1.71   

Adjusted EBITDA may not be less than 1.35 to 1.00

  

Corporate Debt Yield

   9.92

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

  

Facility Debt Yield

   9.61

The ratio of NOI for Collateral Properties to Facility Amount

  

 

Collateral Properties

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

 

(1)

The amended, restated and consolidated senior secured credit agreement dated as of March 11, 2010 (the “2010 Credit Facility”) contains affirmative and negative covenants customarily found in such agreements, including requirements that the Company, on a consolidated basis, maintain certain financial ratios. Although the covenants contained in the 2010 Credit Facility were not yet in effect as of and for the year ended December 31, 2009, the information shown on this page presents the Company’s determinations of these ratios based on its financial condition as of, and its results of operations for the year ended, December 31, 2009, as if the ratios contained in the 2010 Credit Facility had been in effect on that date. All capitalized terms used on this page have the meanings ascribed to such terms in the 2010 Credit Facility. In addition to the ratios set forth herein, there are several other ratios under the 2010 Credit Agreement with which the Company must comply, all of which are described in the Company’s Current Report on Form 8-K dated March 11, 2010. The Company will file the 2010 Credit Agreement and related material agreements in accordance with the rules and regulations of the Securities and Exchange Commission.

 

Page 30


Pennsylvania Real Estate Investment Trust

Shareholder Information

 

Ten Largest Institutional Shareholders:

   Common Shares
Held (1)
 

Vanguard Group, Inc.

   4,068,287   

BlackRock Advisors (UK) Limited

   1,721,656   

State Street Global Advisors (US)

   1,607,727   

BlackRock Institutional Trust Company, N.A.

   1,429,393   

Goldman Sachs Asset Management (US)

   1,194,477   

Pacific Heights Asset Management, LLC

   900,000   

MFC Global Investment Management

   692,444   

Veritable, L.P.

   551,792   

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

   500,155   

Northern Trust Investments, N.A.

   491,917   
      

TOTAL of Ten Largest Institutional:

   13,157,848   

TOTAL of all Institutional Holders:

   24,266,770   

Ten Largest as % of Total Institutional:

   54.2

 

(1)

Based on 13F and 13G filings as of December 31, 2009 or most recent filings.

 

Breakdown of Share & Unit Ownership:

Shares Held

   Most Recent    % of
Outstanding
    December 31, 2008

Institutional (1)

   24,266,770    51.7   24,738,712

Retail (2)

   18,359,983    39.1   12,783,541

Insiders (3)

   4,317,448    9.2   4,147,196
               

TOTAL

   46,944,201    100.0   41,669,449
               

 

(1)

Based on 13F and 13G filings as of December 31, 2009 or most recent filings.

(2)

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

(3)

Insider holdings as of April 15, 2009 (Shares and OP Units only). Excludes 143,250 exercisable options. See proxy statement dated April 20, 2009 for more details.

 

Page 31


Pennsylvania Real Estate Investment Trust

Definitions

Funds From Operations (FFO)

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

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

The Company believes that net income is the most directly comparable GAAP measurement to FFO. The Company believes that FFO is helpful to management and investors as a measure of operating performance because it excludes various items included in net income that do not relate to or are not indicative of operating performance, such as various non-recurring items that are considered extraordinary under GAAP, gains on sales of operating real estate and depreciation and amortization of real estate.

Net Operating Income (NOI)

Net operating income (“NOI”), which is a non-GAAP measure, is derived from revenues (determined in accordance with GAAP) minus property operating expenses (determined in accordance with GAAP). Net operating income is a non-GAAP measure. It does not represent cash generated from operating activities in accordance with GAAP and should not be considered to be an alternative to net income (determined in accordance with GAAP) as an indication of the Company’s financial performance or to be an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity; nor is it indicative of funds available for the Company’s cash needs, including its ability to make cash distributions. The Company believes that net income is the most directly comparable GAAP measurement to net operating income.

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

Funds Available for Distribution (FAD)

FAD, which some companies refer to as Cash Available for Distributions (CAD) or Adjusted FFO (AFFO), is a measure of a real estate company’s cash flows generated by operations and capacity to pay dividends. The Company calculates FAD by starting with FFO and subtracting (1) straight-line rents, (2) normalized recurring capital expenditures that are capitalized but necessary to maintain our properties, (3) operational tenant allowances, (4) capitalized leasing costs, (5) amortization of debt premium, and (6) amortization of above- and below-market lease intangibles.

The Company believes that net income is the most directly comparable GAAP measurement to FAD. The Company believes FAD provides a meaningful indicator of its ability to fund cash needs and to make cash distributions to equity owners. In addition, the Company believes that to further understand its liquidity, FAD should be compared with its cash flow from operating activities determined in accordance with GAAP, as presented in its consolidated financial statements. The computation of FAD may not be comparable to FAD reported by other REITs or real estate companies and FAD does not represent cash generated from operating activities determined in accordance with GAAP, and should not be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, or as an alternative to net cash flow from operating activities (determined in accordance with GAAP), as a measure of our liquidity.

 

Page 32